FIRST KANSAS FINANCIAL CORP
SB-2/A, 1998-05-01
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: 21ST CENTURY TELECOM GROUP INC, S-4/A, 1998-05-01
Next: HUDSON RIVER BANCORP INC, S-1/A, 1998-05-01





      As filed with the Securities and Exchange Commission on May 1, 1998


                                                      Registration No. 333-48093

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

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                          PRE-EFFECTIVE AMENDMENT NO. 2
                                       TO
                                    FORM SB-2
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933

                       First Kansas Financial Corporation
                 (Name of Small Business Issuer in Its Charter)

               Kansas                       6035                 48-1198888
               ------                       ----                 ----------
   (State or Other Jurisdiction        (Primary SIC No.)      (I.R.S. Employer
of Incorporation or Organization)                            Identification No.)

                    600 Main Street, Osawatomie, Kansas 66064
                                 (913) 755-3033
- --------------------------------------------------------------------------------
        (Address and Telephone Number of Principal Executive Offices and
                          Principal Place of Business)

                               Mr. Larry V. Bailey
                      President and Chief Executive Officer
                       First Kansas Financial Corporation
                    600 Main Street, Osawatomie, Kansas 66064
                                 (913) 755-3033
            (Name, Address and Telephone Number of Agent for Service)

                  Please send copies of all communications to:
                               John J. Spidi, Esq.
                              Jean A. Milner, Esq.
                      MALIZIA, SPIDI, SLOANE & FISCH, P.C.
           1301 K Street, N.W., Suite 700 East, Washington, D.C. 20005

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



<PAGE>
PROSPECTUS
Up to 1,553,938 Shares of Common Stock

                                              FIRST KANSAS FINANCIAL CORPORATION
                (Proposed Holding Company for First Kansas Federal Savings Bank)
                                                                 600 Main Street
                                                        Osawatomie, Kansas 66064
                                                                  (913) 755-3033

================================================================================
         First Kansas Federal Savings  Association is converting from the mutual
to the stock  form of  organization.  As part of the  conversion,  First  Kansas
Federal  Savings  Association  will become a wholly  owned  subsidiary  of First
Kansas  Financial  Corporation  and will change its name to First Kansas Federal
Savings Bank. First Kansas Financial Corporation was formed in February 1998 and
upon  consummation  of the conversion will own all of the shares of First Kansas
Federal Savings Bank. The common stock of First Kansas Financial  Corporation is
being  offered for sale to the public in accordance  with a plan of  conversion.
The plan of conversion must be approved by the Office of Thrift  Supervision and
by a  majority  of the votes  eligible  to be cast by  members  of First  Kansas
Federal  Savings  Association.  No  common  stock  will be sold if First  Kansas
Federal Savings  Association does not receive these approvals or if First Kansas
Financial Corporation does not receive orders for at least the minimum number of
shares.
================================================================================

                                TERMS OF OFFERING

         An  independent  appraiser  has  estimated  the  market  value  of  the
converted  First  Kansas  Federal  Savings  Bank to be  between  $9,987,500  and
$13,512,500  which  establishes  the number of shares to be offered.  Subject to
Office of Thrift Supervision approval, up to 1,553,938 shares, an additional 15%
above the maximum number of shares, may be offered. Based on these estimates, we
are making the following offering of shares of common stock:
<TABLE>
<CAPTION>
<S>      <C>                                                  <C>
o        Price Per Share:                                     $10.00

o        Number of Shares
         Minimum/Maximum/Maximum, as adjusted:                998,750 to 1,351,250 to 1,553,938

o        Underwriting Commissions and Other Expenses
         Minimum/Maximum/Maximum, as adjusted:                ^ $450,000 to $500,000 to $500,000
                                                                --------------------------------

o        Net Proceeds to First Kansas Financial Corporation
         Minimum/Maximum/Maximum, as adjusted:                $9,538,000 to $13,013,000 to $15,039,000

o        Net Proceeds per Share
         Minimum/Maximum/Maximum, as adjusted:                $9.55 to $9.63 to $9.69
</TABLE>

Please refer to Risk Factors beginning on page ^ 14 of this document.

These  securities are not deposits or accounts and are not insured or guaranteed
by the Federal Deposit Insurance Corporation or any other governmental agency.

Neither  the   Securities  and  Exchange   Commission,   the  Office  of  Thrift
Supervision,  nor any state  securities  regulator  has approved or  disapproved
these  securities or determined if this prospectus is accurate or complete.  Any
representation to the contrary is a criminal offense.

    For information on how to subscribe, call the Stock Information Center at
                                 (913) 755-3350^

                             CAPITAL RESOURCES, INC.
                                __________, 1998


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

                                TABLE OF CONTENTS

                                                                            Page

Questions and Answers About the Stock Offering.............................    1

Summary....................................................................    3

Selected Financial and Other Data..........................................    6

Recent Developments .......................................................    9

Risk Factors............................................................... ^ 14
                                                                              --
Proposed Purchases by Directors and Officers............................... ^ 17
                                                                              --
Use of Proceeds............................................................ ^ 18
                                                                              --
Dividends.................................................................. ^ 18
                                                                              --
Market for the Common Stock................................................ ^ 19
                                                                              --
Capitalization............................................................. ^ 20
                                                                              --
Pro Forma Data............................................................. ^ 21
                                                                              --
Historical and Pro Forma Capital Compliance................................ ^ 26
                                                                              --
The Conversion............................................................. ^ 27
                                                                              --
Consolidated Statements of Earnings........................................ ^ 39
                                                                              --
Management's Discussion and Analysis ...................................... ^ 40
                                                                              --
Business of First Kansas Financial Corporation............................. ^ 50
                                                                              --
Business of First Kansas Federal Savings Association....................... ^ 50
                                                                              --
Regulation................................................................. ^ 67
                                                                              --
Taxation................................................................... ^ 72
                                                                              --
Management of First Kansas Financial Corporation........................... ^ 74
                                                                              --
Management of First Kansas Federal Savings Association..................... ^ 74
                                                                              --
Restrictions on Acquisitions of First Kansas Financial Corporation......... ^ 80
                                                                              --
Description of Capital Stock............................................... ^ 83
                                                                              --
Indemnification of Officers and Directors.................................. ^ 84
                                                                              --
Legal and Tax Matters...................................................... ^ 84
                                                                              --
Experts.................................................................... ^ 85
                                                                              --
Registration Requirements.................................................. ^ 85
                                                                              --
Where You Can Find Additional Information.................................. ^ 85
                                                                              --
Index to Consolidated Financial Statements................................. ^ 86
                                                                              --


         This document contains  forward-looking  statements which involve risks
and  uncertainties.  First Kansas  Financial  Corporation's  actual  results may
differ   significantly  from  the  results  discussed  in  the   forward-looking
statements.  Factors  that might cause such a  difference  include,  but are not
limited to,  those  discussed in "Risk  Factors"  beginning on page ____ of this
document.

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

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

                 QUESTIONS AND ANSWERS ABOUT THE STOCK OFFERING

Q:       What is the purpose of the offering?

A:       The  purpose  of the  offering  is to  raise  capital  and  change  our
         corporate  form of  organization.  The offering gives you the chance to
         become a stockholder of our newly formed holding company,  First Kansas
         Financial Corporation. Stockholders will share indirectly in our future
         as a federal stock savings bank.  The stock  offering will increase our
         capital  and funds for lending and  investment  activities.  As a stock
         savings institution  operating through a holding company structure,  we
         will have greater flexibility for investments.

Q:       How do I purchase the stock?

A:       You must complete and return the stock order form to us (no copies will
         be  accepted)  together  with your  payment,  on or before  12:00 noon,
         __________, __________, 1998. If we do not receive sufficient orders by
         that time, the offering may be extended until ________ ____, 1998.

Q:       How much stock may I purchase?

A:       The  minimum  purchase is 25 shares or $250.  The  maximum  purchase is
         15,000  shares  (or  $150,000)  for any  individual  person or  persons
         ordering through a single account. No person, related person or persons
         acting  together,  may  purchase in total more than  20,000  shares (or
         $200,000).  We may decrease or increase the maximum purchase limitation
         without   notifying   you.   In  the  event   that  the   offering   is
         oversubscribed, there will not be enough shares to fill all orders.

Q:       What happens if there are not enough shares to fill all orders?

A:       You might not receive any or all of the shares you want to purchase. If
         there is an oversubscription in the  subscription  offering, the  stock
         will be offered in the following priorities:

         o        Priority 1 - Persons who had a deposit  account  with us of at
                  least $50.00 on September 30, 1996.

         o        Priority 2 - Tax Qualified Employee Plans (the employee  stock
                  ownership plan of First Kansas Federal Savings Bank).

         o        Priority 3 - Persons  who  had  a  deposit account of at least
                  $50.00 with us on March 31, 1998.

         o        Priority 4 - Other persons entitled to vote on the approval of
                  the conversion.


If the above  persons do not  subscribe  for all of the  shares,  the  remaining
shares may be offered, with the help of Capital Resources,  Inc., in a community
offering  or a  syndicated  community  offering.  In the  event  of a  community
offering,  we will give a  preference  to natural  persons  who reside in Miami,
Bourbon,  Mitchell  and Phillips  counties,  Kansas.  In a syndicated  community
offering,  we would offer any remaining  shares to the general  public through a
group of brokers/dealers  organized by Capital Resources, Inc. We have the right
to reject any stock  order in the  community  offering or  syndicated  community
offering.
- --------------------------------------------------------------------------------

                                        1

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


Q:       What particular factors should I consider when deciding whether to  buy
         the stock?


A:       Although  the common  stock ^ is  expected to be listed on the Nasdaq ^
         National  Market,  an active  and  liquid  market for the stock may not
         develop and, even if developed, may not be maintained. This may make it
         difficult for you to resell the shares you purchase.  Also,  before you
         decide to purchase stock,  you should read this  prospectus,  including
         the "Risk Factors" section on pages ____-____.

Q:       As  a  depositor  or  borrower  member  of First Kansas Federal Savings
         Association, what will happen if I do not purchase any stock?

A:       You  presently  have  voting  rights  since we are in the mutual  form;
         however,  once we  convert,  voting  rights  will  be held  only by the
         stockholders.  You are not  required to purchase  stock.  Your  deposit
         accounts,  certificate accounts and any loans you may have with us will
         not be affected.

Q:       Who  can  help  answer  any  other questions I may have about the stock
         offering?

A:       In order to make an informed investment decision, you should read  this
         entire document.  In  addition, if  you  have  any questions you should
         contact:

                            Stock Information Center
                       First Kansas Financial Corporation
                                 600 Main Street
                            Osawatomie, Kansas 66064
                                (913) ^ 755-3350
- --------------------------------------------------------------------------------

                                        2

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

                                     SUMMARY

         This summary highlights selected information from this document and may
not contain all the  information  that is  important to you. To  understand  the
stock offering fully, you should read this entire document carefully,  including
the  financial  statements  and the notes to the  financial  statements of First
Kansas Federal Savings  Association.  References in this document to "we", "us",
and  "our"  refer to First  Kansas  Federal  Savings  Association  either in its
present form or as a stock savings bank  following the  conversion,  after which
our name will change to First Kansas Federal Savings Bank. In certain  instances
where  appropriate,  "we",  "us", or "our" refers  collectively  to First Kansas
Financial  Corporation and First Kansas Federal Savings Association.  References
in this document to the "Company" refer to First Kansas Financial Corporation.

The Companies
                       First Kansas Financial Corporation
                                 600 Main Street
                            Osawatomie, Kansas 66064
                                 (913) 755-3033

         First Kansas Financial  Corporation is not an operating company and has
not engaged in any significant  business to date. It was formed in February 1998
as a  Kansas-chartered  corporation  to be the holding  company for First Kansas
Federal  Savings  Bank.  The holding  company  structure  will  provide  greater
flexibility in terms of operations, expansion and diversification. See page
- ----------.

                    First Kansas Federal Savings Association
                                 600 Main Street
                            Osawatomie, Kansas 66064
                                 (913) 755-3033

         First Kansas Federal Savings  Association  was originally  chartered in
1899  under  the name  "The  Consolidated  Building  and Loan  Association"  and
commenced  operations  that same year. In 1938 we became a member of the Federal
Home Loan Bank System, obtained a federal charter and changed our name to "First
Federal  Savings and Loan  Association of  Osawatomie."  In 1983, we changed our
name to "First  Kansas  Federal  Savings  Association."  We are a community  and
customer  oriented  federal mutual savings  association  with six branch offices
located in Miami, Bourbon,  Mitchell and Phillips counties. We provide financial
services to individuals,  families and small businesses.  Historically,  we have
emphasized   residential  mortgage  lending,   primarily   originating  one-  to
four-family  mortgage  loans. At December 31, 1997, we had total assets of $95.7
million,  deposits of $85.7 million, and total equity of $6.6 million. See pages
________ to ________.

The Stock Offering

         We are offering between 998,750 and 1,351,250 shares of common stock at
$10.00 per share.  We may  increase the  offering to  1,553,938  shares  without
further  notice  to you.  We  would  do this  for two  reasons:  changes  in our
financial  condition  or market  conditions  that occur  before we complete  the
conversion;  or to fill the order from our employee  stock  ownership  plan. Any
increase  over  1,351,250  shares  would  require the  approval of the Office of
Thrift  Supervision  (the  "OTS").  If we do increase  the size of the  offering
within  these  limits,  you may not change or cancel any stock order  previously
delivered to us.

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

                                        3

<PAGE>

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

Stock Purchases

         The shares of common stock will be offered on the basis of  priorities.
If you are a depositor or borrower member, you will receive  subscription rights
to  purchase  the  shares.  The  shares  will be offered  first to persons  with
subscription rights in a subscription  offering, and any remaining shares may be
offered in a community  offering or  syndicated  community  offering.  See pages
_______  to ______.

Subscription Rights

         You may not sell or assign your  subscription  rights.  Any transfer of
subscription rights is prohibited by law.

The Offering Range and Determination of the Price Per Share

         The  offering  range  is  based  on an  independent  appraisal  of  the
estimated market value of the common stock by Capital Resources Group,  Inc., an
appraisal  firm  experienced  in  appraisals of savings  institutions,  which is
affiliated  with Capital  Resources,  Inc.  Capital  Resources  Group,  Inc. has
estimated that in its opinion as of March 6, 1998, the estimated valuation range
of the common stock was between $9,987,500 and $13,512,500 (with a ^ midpoint of
$11,750,000).  The  estimated  valuation  range of the  shares is our  estimated
market value after giving effect to the sale of shares in this offering.

         The  appraisal  was  based ^ both  upon  our  financial  condition  and
operations and upon the effect of the  additional  capital we will raise in this
offering.  The $10.00 price per share was  determined by our board of directors.
It is the price most commonly used in stock offerings  involving  conversions of
mutual savings institutions. The independent appraisal will be updated before we
complete the conversion. If the estimated valuation range of the common stock is
either below $9,987,500 or above $15,539,380, you will be notified and will have
the  opportunity  to  modify  or  cancel  your  order.  See  pages  ________  to
__________.

Termination of the Offering

         The  subscription  offering will  terminate at __:__ _.m.,  Osawatomie,
Kansas Time,  on ________  ____,  1998. ^ Any  community  offering or syndicated
community  offering^ may terminate at any time without notice, but no later than
________ ____, 1998, without approval by the OTS.

Benefits to Management from the Offering

         Our  employees  will  participate  in the offering  through  individual
purchases and through  purchases of stock by our employee stock  ownership plan,
which is a type of  retirement  plan.  We also intend to  implement a restricted
stock plan and a stock option plan,  which may benefit the  President  and other
officers and directors.  If we adopt the restricted stock plan, our officers and
directors will be awarded stock at no cost to them.  The  restricted  stock plan
and stock  option  plan may not be adopted  until after the  conversion  and are
subject to stockholder approval and compliance with OTS regulations.

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

                                        4

<PAGE>

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

Use of the Proceeds Raised from the Sale of Common Stock

         Half of the net  proceeds  the  Company  receives  from the sale of its
common stock will be  contributed  to the  Association as payment for our stock.
Part of the remaining  funds will be loaned to the bank employee stock ownership
plan to fund its purchase of 8% of the shares sold in the conversion.  Remaining
proceeds  will  initially be placed in short-term  investments.  These funds may
later be used for stock repurchases or for the payment of dividends.

         The funds the  Association  receives  from the sale of our stock to the
Company will  increase our capital for future  lending and  investment  and will
also be used to improve our  facilities  and enhance  the  services we offer.  A
portion of the funds we receive  may also be used to fund the  purchase of up to
4% of the shares for the  restricted  stock plan which is expected to be adopted
following the conversion. See page __________.



Dividends

         First Kansas  Financial  Corporation  does not initially  expect to pay
dividends  and no decision has been made  regarding  the future  declaration  of
dividends.  We may, however,  ^ at a later time establish a dividend policy. See
page __________.

Market for the Common Stock

         ^ It is expected that our common stock ^ will be traded on the Nasdaq ^
National Market under the symbol  ^"FKAN".  An active and liquid trading market,
however,  may not develop or be  maintained.  Investors  should have a long-term
investment  intent.  Persons  purchasing  shares  may not be able to sell  their
shares  when  they  desire  or sell  them at a price  equal to or above  $10.00.
Capital  Resources,  Inc.  is  expected  to make a market in the  common  stock.
Capital  Resources,  Inc. will,  however,  not be subject to any obligation with
respect to such efforts. See page __________.


Important Risks in Owning First Kansas Financial Corporation's Common Stock

         Before you decide to purchase  stock in the  offering,  you should read
the "Risk Factors" section on pages __ -________ of this document.

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

                                        5

<PAGE>

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

                        SELECTED FINANCIAL AND OTHER DATA

         We are providing the following summary  financial  information about us
for your  benefit.  This  information  is  derived  from our  audited  financial
statements.  The following  information is only a summary and you should read it
in conjunction with our financial statements and notes beginning on page F-1.

Selected Financial Data

<TABLE>
<CAPTION>
                                                                                           At December 31,
                                                           -------------------------------------------------------------------------
                                                                1997            1996             1995            1994        1993
                                                           --------------   -------------   --------------   ----------- -----------
                                                                                       (Dollars in thousands)
<S>                                                          <C>          <C>               <C>             <C>         <C>    
Total amount of:
  Assets................................................        $95,655      $101,245          $91,192         $90,325     $93,192
  Cash and cash equivalents.............................          4,600         4,222            2,305           2,395       1,037
  Loans receivable, net(1)..............................         46,563        42,827           30,755          29,705      33,651
  Investment securities, held-to-maturity...............          3,852         2,800            4,341           5,409       5,548
  Mortgage-backed securities, held-to-maturity..........         20,937        24,861           26,059          47,436      49,775
  Mortgage-backed securities, available-for-
    sale................................................         16,833        23,723           25,315           2,748          --
  Loans held for sale...................................             --            --               76              90         699
  Deposits..............................................         85,651        83,723           82,489          84,098      87,389
  FHLB borrowings.......................................          2,550        11,350            1,900              --          --
  Equity................................................          6,610         5,795            5,952           5,655       5,155

Number of:
  Deposit accounts......................................       ^ 15,439        14,740           14,227          11,697      12,353
                                                                 ------
  Full service offices..................................              6             6                6               6           6
</TABLE>


- -----------------------------
(1)      Loans  receivable,  net is comprised of total loans less  allowance for
         loan losses, deferred loan fees and the undisbursed portion of loans in
         process.

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

                                        6

<PAGE>

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





Summary of Operations

<TABLE>
<CAPTION>

                                                                           Years Ended December 31,
                                          ------------------------------------------------------------------------------------------
                                                1997               1996               1995              1994               1993
                                          ----------------   ----------------   ----------------  ----------------   ---------------
                                                                                (In thousands)
<S>                                            <C>                <C>                <C>               <C>                <C>   

Interest income........................         ^ $6,895             $6,544             $6,106            $5,886             $6,541

Interest expense.......................          ^ 4,239              4,016              3,668             3,267              3,629
                                                 -------              -----              -----             -----              -----
  Net interest income..................            2,656              2,528              2,438             2,619              2,912
Provision for loan losses..............               35                 --                  1                 2                 23
                                                  ------             ------             ------            ------             ------
  Net interest income after
    provision for loan losses..........            2,621              2,528              2,437             2,617              2,889
Noninterest income.....................              852                710                462               387                542
                                                  ------             ------             ------            ------             ------
  Subtotal.............................            3,473              3,238              2,899             3,004              3,431
Noninterest expense(1).................            2,352              2,952              2,294             2,084              2,023
                                                  ------             ------              -----             -----              -----
 Earnings before income taxes..........            1,121                286                605               920              1,408
Income tax expense.....................              449                115                242               346                530
                                                  ------             ------             ------            ------             ------
  Net income ..........................          $   672            $   171            $   363           $   574            $   878
                                                  ======             ======             ======            ======             ======
</TABLE>

- ----------------
(1)      Noninterest  expense for the year ended  December  31, 1996  included a
         one-time   deposit   insurance   special   assessment  of  $545,000  to
         recapitalize the Savings Association Insurance Fund of the FDIC.
- --------------------------------------------------------------------------------

                                        7

<PAGE>






Key Operating Ratios
<TABLE>
<CAPTION>
                                                                                                      At or For the Years Ended
                                                                                                           December 31,
                                                                                                      -------------------------
                                                                                                         1997         1996(5)
                                                                                                         ----         -------
<S>                                                                                                      <C>          <C>  
Performance ratios:
  Return on total assets(1) .......................................................................         0.67%        0.18%
  Return on total equity(2) .......................................................................        10.78         2.85
  Interest rate spread ............................................................................         2.52         2.44
  Net interest margin(3) ..........................................................................         2.75         2.70
  Ratio of noninterest expense to average total assets ............................................         2.34         3.03
  Ratio of average interest-earning assets to average
    interest-bearing liabilities ..................................................................       105.18       106.13
  Ratio of net interest income after provision for loan
    losses, to total noninterest expense ..........................................................       111.95        86.04

Asset quality ratios:
  Non-performing assets to total assets at end of period(4) .......................................         0.08         0.02
  Non-performing loans to total loans .............................................................         0.17         0.04
  Allowance for loan losses to non-performing loans ...............................................       226.58       858.82
  Allowance for loan losses to loans receivable, net ..............................................         0.38         0.34
  Net charge-offs during the period to average loans
    outstanding during the period .................................................................           --         0.01

Capital ratios:
  Equity to assets at period end ..................................................................         6.91         5.72
  Ratio of average equity to average assets .......................................................         6.21         6.15
</TABLE>


- --------------
(1)      Ratio of net earnings to average total assets.
(2)      Ratio of net earnings to average total equity.
(3)      Net interest income as a percentage of average interest-earning assets.
(4)      Non-performing assets include non-accrual loans, foreclosed real estate
         and other repossessed assets.
(5)      For 1996, return on total assets,  return on total equity and the ratio
         of noninterest expense to average total assets, excluding the effect of
         the special assessment to recapitalize the SAIF (see footnote 1 on page
         7), were .51%, 8.31% and 2.47%, respectively.

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

                                        8

<PAGE>

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



                               RECENT DEVELOPMENTS


Selected Financial and Other Data

         Set forth below are  summaries of our  historical  financial  and other
data at the dates and for the periods indicated.  Financial data as of March 31,
1998 and for the three  months ended March 31, 1998 and 1997 are  unaudited.  In
the opinion of management,  all adjustments (consisting only of normal recurring
accruals)  necessary for a fair presentation have been included.  The summary of
operations  and other data for the three  months  ended  March 31,  1998 are not
necessarily  indicative of the results of operations  for the fiscal year ending
December 31, 1998.

Selected Financial Data
<TABLE>
<CAPTION>
                                                                                      At                    At
                                                                                   March 31,            December 31,
                                                                                   ---------            ------------
                                                                                     1998                  1997
                                                                                     ----                  ----
                                                                                       (Dollars in thousands)
                                                                                  (Unaudited)
   
<S>                                                                                <C>                     <C>    
Total amount of:
  Assets...............................................................             $94,492                 $95,655
  Cash and cash equivalents............................................               5,464                   4,600
  Loans receivable, net(1).............................................              44,937                  46,563
  Investment securities, held-to-maturity..............................               3,873                   3,852
  Mortgage-backed securities, held-to-maturity.........................              20,534                  20,937
  Mortgage-backed securities, available-for-sale.......................              17,081                  16,833
  Loans held for sale..................................................                  --                      --
  Deposits.............................................................              85,389                  85,651
  FHLB borrowings......................................................                 650                   2,550
  Equity...............................................................               6,953                   6,610
    
Number of:
  Deposit accounts.....................................................              15,494                  15,439
  Full service offices.................................................                   6                       6

</TABLE>

- -----------------------------
(1)      Loans  receivable,  net is comprised of total loans less  allowance for
         loan losses, deferred loan fees and the undisbursed portion of loans in
         process.

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

                                        9

<PAGE>

- --------------------------------------------------------------------------------
Summary of Operations
<TABLE>
<CAPTION>



                                                                                    For the Three Months Ended
                                                                                             March 31,
                                                                                    ---------------------------
                                                                                      1998                 1997
                                                                                      ----                 ----
                                                                                            (In thousands)
                                                                                              (Unaudited)

<S>                                                                                 <C>                  <C>   
Interest income.......................................................              $1,649               $1,719
Interest expense......................................................                 989                1,055
                                                                                    ------               ------
  Net interest income.................................................                 660                  664
Provision for loan losses.............................................                   7                   --
                                                                                    ------               ------
  Net interest income after  provision for loan losses................                 653                  664
Noninterest income....................................................                 201                  179
                                                                                    ------               ------
  Subtotal............................................................                 854                  843
Noninterest expense...................................................                 569                  559
                                                                                    ------               ------
Earnings before income taxes..........................................                 285                  284
Income tax expense....................................................                 113                  108
                                                                                    ------               ------
  Net income .........................................................               $ 172                $ 176
                                                                                      ====                 ====
</TABLE>

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


                                       10

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



Key Operating Ratios

<TABLE>
<CAPTION>


                                                                                At or For the Three Months Ended
                                                                                             March 31,
                                                                               ------------------------------------
                                                                                   1998                    1997
                                                                                   ----                    ----
                                                                                            (Unaudited)
<S>                                                                             <C>                  <C> 
Performance ratios:
  Return on total assets(1).........................................                 .72%                    .69%
  Return on total equity(2).........................................               10.15                   11.83
  Interest rate spread..............................................                2.45                    2.42
  Net interest margin(3)............................................                2.82                    2.69
  Ratio of noninterest expense to average total assets..............                2.39                    2.22
  Ratio of average interest-earning assets to average
    interest-bearing liabilities....................................              106.34                  104.88
  Ratio of net interest income after provision for loan
    losses, to total noninterest expense............................              114.61                  118.82

Asset quality ratios:
  Non-performing assets to total assets at end of period(4).........                  --                      --
  Non-performing loans to total loans...............................                  --                      --            
  Allowance for loan losses to non-performing loans.................              373.91               14,100.00
  Allowance for loan losses to loans receivable, net................                 .38                     .33
  Net charge-offs during the period to average loans
    outstanding during the period...................................                  --                      --

Capital ratios:
  Equity to assets at period end....................................                7.36                    6.06
  Ratio of average equity to average assets.........................                7.10                    5.90

</TABLE>


- ----------------
(1)      Ratio of net earnings to average total assets.
(2)      Ratio of net earnings to average total equity.
(3)      Net interest income as a percentage of average interest-earning assets.
(4)      Non-performing assets include non-accrual loans, foreclosed real estate
         and other repossessed assets.


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

                                       11

<PAGE>



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

           MANAGEMENT'S DISCUSSION AND ANALYSIS OF RECENT DEVELOPMENTS


Comparison of Financial Condition at March 31, 1998 and December 31, 1997

Total assets  decreased  by $1.2 million or 1.27% due  primarily to repayment of
FHLB borrowings and lines of credit.

Deposits  decreased  by $262,000  million due  primarily  to  competitive  rates
offered by other local  institutions.  Advances from the FHLB  decreased by $1.9
million or 74.51% as a result of prepayment.

Total  equity  increased  $343,000  as a result of first  quarter  earnings  and
improvements in our available- for-sale securities portfolio.

Non-Performing Assets and Delinquencies

Loans  accounted  for on a non-accrual  basis  decreased to $46,000 at March 31,
1998 from $79,000 at December 31, 1997.  This decrease was the result of several
such loans becoming  current in payment.  At March 31, 1998, the Association had
no  repossessed  assets or real estate owned.  The allowance for loan losses was
$172,000 at March 31, 1998.

Comparison  of the Results of  Operations  for the Three  Months Ended March 31,
1998 and 1997

Net Income.  Net income  decreased  by $4,000 or 2.27% to net income of $172,000
for the three  months  ended March 31, 1997 from net income of $176,000  for the
same three  months of fiscal  1998.  The return on average  assets  increased to
0.72%  from  0.69%  for  the  three  months  ended  March  31,  1998  and  1997,
respectively.

Net Interest  Income.  Net  interest  income  decreased  $4,000,  or .60%,  from
$664,000 for the three  months  ended March 31, 1997,  to $660,000 for the three
months ended March 31, 1998.

Interest Income.  Interest income  decreased  $70,000 for the three months ended
March 31, 1998  compared to the three months ended March 31, 1997.  The decrease
in interest income was primarily attributable to fewer interest-earning  assets.
The average balance of  interest-earning  assets decreased by 5.97%. The average
yield on  interest-earning  assets increased  moderately to 7.02% from 7.01% for
the quarters ended March 31, 1998 and 1997, respectively.

Interest  Expense.  Interest expense  decreased  $66,000 from $1,055,000 for the
three months ended March 31, 1997,  to $989,000 for the three months ended March
31, 1998.  The  decrease in interest  expense was  attributable  to reduced FHLB
borrowings.  The average  balance of deposits  increased by $2.0 million and the
average  balance of advances from the FHLB  decreased by $8.9 million,  from the
three months ended March 31, 1997 to the three months ended March 31, 1998.

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

                                       12

<PAGE>

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

Non-Interest  Income.  Non-interest income increased by $22,000 primarily due to
an increase in service charges on deposit accounts of $29,000.

Non-Interest Expense. Non-interest expense increased by $10,000 primarily due to
inflation.

Income Taxes. Income tax expense amounted to $108,000 for the three months ended
March 31, 1997 compared to $113,000 for the three months ended March 31, 1998.

Capital Resources

Management  monitors our risk-based capital and leverage capital ratios in order
to  assess  compliance  with  regulatory  guidelines.  At March  31,  1998,  the
Association  had tangible  capital,  leverage,  and total risk- based capital of
6.88%,  6.88%,  and  19.27%,  respectively,  which  exceeded  the OTS's  minimum
requirements of 1.5%, 3.0% and 8.0%, respectively.

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

                                       13

<PAGE>



                                  RISK FACTORS

         In  addition  to the other  information  in this  document,  you should
consider carefully the following risk factors in evaluating an investment in our
common stock.

Intent to Remain Independent

         We have operated as an independent  community savings institution since
1899.  It is our  intention to continue to operate as an  independent  community
institution  following  the  conversion.  Accordingly,  you  are  urged  not  to
subscribe  for shares of our common stock if you  anticipate a quick sale of our
institution. See "Business of First Kansas Financial Corporation."

Potential  Impact of Changes in  Interest  Rates and the Current  Interest  Rate
Environment

         Our  ability  to make a  profit  largely  depends  on our net  interest
income.  Net  interest  income  is the  difference  between  what we earn on our
interest-earning  assets (such as mortgage loans and investment  securities) and
what  we  pay  on  our  interest-bearing   liabilities  (such  as  deposits  and
borrowings).  Most of our  mortgage  loans  have  rates of  interest  which  are
adjustable and are generally  originated with terms of up to 30 years, while our
deposit accounts have significantly shorter terms to maturity.  During the first
year of an  adjustable-rate  loan, we usually offer an introductory rate that is
below market,  which may result in lower interest  income during this time. Some
of our  interest-earning  assets have  fixed-rates  of interest  and have longer
effective maturities than our interest-bearing liabilities, which results in the
yield on our interest-earning  assets generally adjusting more slowly to changes
in  interest  rates  than the  cost of our  interest-bearing  liabilities.  As a
result,  our net  interest  income will be  adversely  affected by material  and
prolonged  increases in interest rates.  In addition,  rising interest rates may
result in a lack of customer demand for loans,  which would adversely affect our
earnings.   See  "Management's   Discussion  and  Analysis  --   Asset/Liability
Management."

         Changes in interest rates can also affect the average life of loans and
mortgage-backed  securities.  Historically  a reduction  in  interest  rates has
resulted in increased  prepayments of loans and mortgage-backed  securities,  as
borrowers  refinanced  their  mortgages in order to reduce their borrowing cost.
Under these  circumstances,  we are subject to  reinvestment  risk to the extent
that we are not able to reinvest such  prepayments at rates which are comparable
to the rates on the prepaid loans or securities.

Decreased  Return on Average  Equity and Increased  Expenses  Immediately  After
Conversion

         As a result of the conversion,  our equity will increase substantially.
Our expenses will  increase  because of the costs  associated  with our employee
stock  ownership  plan,  restricted  stock plan, and the costs of being a public
company. We also expect expenses to increase because of planned  improvements to
our  facilities  and  equipment.  In  addition,  we are building a new office to
replace our existing Paola branch office. This, we anticipate, will be completed
in June  1998.  The cost of this  new  facility,  including  the  land,  will be
approximately  $1.1 million,  although  this amount will be partially  offset by
funds received from the sale of the existing Paola branch office. We do not know
if we will receive  sufficient  other income to offset these  additional  costs.
Because of the  increases in our equity and  expenses,  our return on equity may
decrease as compared to our  performance  in previous  years.  A lower return on
equity could limit the trading price potential of the common stock. Moreover, we
initially  intend to invest the net  proceeds in  short-term  investments  which
generally have lower yields than residential mortgage loans. For 1997 our return
on total equity was 10.78%. See "Use of Proceeds."


                                       14

<PAGE>



Lack of Active Market for Common Stock

         ^ It is expected  that the  Company's  common stock ^ will be traded on
the Nasdaq ^ National Market under the symbol ^"FKAN." A condition for quotation
on Nasdaq is that at least three market  makers make, or agree to make, a market
in the stock.  We will encourage and assist at least three market makers to make
a market in the common stock.  Capital Resources,  Inc. has indicated its intent
to make a market in the common stock upon  completion  of the  Offering.  It is,
however,  under no  obligation  to do so, nor if it begins to do so, is it under
any obligation to continue to make a market in the stock.

         An active trading market may not develop or be maintained. If an active
market does not develop,  you may not be able to sell your shares  promptly or ^
at a price  equal to or above the price you paid for them.  See  "Market for the
Common Stock."

Fluctuations in Stockholders' Equity

         Changes in  interest  rates also can affect the value of the  Company's
investment and mortgage-backed  securities and the ability to realize gains from
the sale of those assets which are  included as  available-for-sale.  Generally,
the value of fixed-rate instruments fluctuate inversely with changes in interest
rates. Increases in interest rates generally result in decreases in the carrying
value of  interest-earning  assets which are  classified as  available-for-sale,
which would adversely affect the Company's  results of operations if sold by the
Company, or the Company's  stockholders'  equity if retained by the Company as a
result of Statement of Financial Accounting Standards No. 115.

         The  market  value  and  the  amortized  cost  of  the  mortgage-backed
securities  available-for-sale  portfolio was $16.8  million and $17.3  million,
respectively,  at  December  31,  1997.  Debt and  equity  securities  which are
classified as  "available-for-sale"  are carried at fair value. Unrealized gains
and losses,  net of income tax effect,  are recorded as a separate  component of
stockholders'  equity and are excluded from income. As a result, if market rates
should increase in the future, then the market value of the Company's securities
available-for-sale is likely to decease,  which will have an adverse effect upon
the Company's stockholders' equity, and conversely, a decrease in interest rates
will likely cause an increase in the Company's stockholders' equity.

Anti-Takeover  Provisions and Statutory Provisions That Could Discourage Hostile
Acquisitions of Control

         Provisions in the Company's  articles of incorporation and bylaws,  the
general  corporation code of Kansas, and certain federal regulations may make it
difficult  for someone to pursue a tender  offer,  change in control or takeover
attempt  which is  opposed  by our  management  and  board of  directors.  These
provisions  include:  restrictions  on the  acquisition of the Company's  equity
securities and limitations on voting rights;  the classification of the terms of
the members of the board of directors;  certain provisions  relating to meetings
of stockholders;  denial of cumulative voting to stockholders in the election of
directors;  the ability to issue preferred stock and additional shares of common
stock  without  shareholder  approval;  and  supermajority  provisions  for  the
approval of certain business combinations.  As a result,  stockholders who might
desire to  participate  in such a transaction  may not have an opportunity to do
so.  Such  provisions  will also  render  the  removal of the  current  board of
directors or management of the Company more difficult.  In addition,  the effect
of these  provisions could be to limit the trading price potential of our stock.
See "Restrictions on Acquisition of First Kansas Financial Corporation."


                                       15

<PAGE>



Possible Voting Control by Directors and Officers

         Based upon the midpoint of the estimated  valuation range, our officers
and directors intend to purchase approximately 7.57% of the common stock offered
in the conversion.  These purchases  together with the purchase of shares by our
employee stock  ownership  plan, as well as the potential  acquisition of common
stock through the stock option plan and restricted stock plan, together with the
votes of a few  supporters,  could make it difficult for a stockholder to obtain
majority  support for stockholder  proposals which are opposed by our management
and board of directors.  In addition, the voting of those shares could block the
approval of  transactions  (i.e.,  business  combinations  and amendments to our
articles of  incorporation  and  bylaws)  requiring  the  approval of 80% of the
stockholders  under the  Company's  articles  of  incorporation.  See  "Proposed
Purchases by  Directors  and  Officers,"  "Management  of First  Kansas  Federal
Savings Association -- Executive Compensation,"  "Description of Capital Stock,"
and "Restrictions on Acquisition of First Kansas Financial Corporation"

Possible Dilutive Effect of Restricted Stock Plan and Stock Options

         Upon  completion  of the  conversion,  shareholders  will be  asked  to
approve the  restricted  stock plan and stock option plan. If approved,  we will
issue stock and options to purchase stock to our officers and directors  through
these plans.  If the shares for the restricted  stock plan and stock options are
issued from our  authorized  but unissued  stock,  your voting  interests may be
diluted by up to  approximately  12.3% and the trading price of our stock may be
potentially  limited.  See "Pro Forma Data," "Management of First Kansas Federal
Savings  Association -- Proposed Future Stock Benefit Plans," and "-- Restricted
Stock Plan."

Financial Institution Regulation and Future of the Thrift Industry

         We are subject to extensive regulation, supervision, and examination by
the OTS and the Federal Deposit Insurance  Corporation (the "FDIC").  Bills have
been  introduced in Congress that could  consolidate  the OTS with the Office of
the  Comptroller  of the  Currency  ("OCC")  and  require  the  Bank to  adopt a
commercial  bank  charter.  If we  become  a  commercial  bank,  our  investment
authority and the ability of the Company to engage in diversified activities may
be  limited,  which  could  adversely  affect our value and  profitability.  See
"Regulation."

Restrictions on Repurchase of Shares

         Generally,  during the first year following the conversion, the Company
may not  repurchase  its  shares.  During  each of the  second  and third  years
following the conversion, the Company may repurchase up to 5% of its outstanding
shares.  During those periods,  even if we believe that  additional  repurchases
would  be a good  use of  funds,  we would  not be able to do so  without  first
obtaining OTS approval.  There is no assurance that OTS approval would be given.
See "The Conversion -- Restrictions on Repurchase of Shares."

Possible Year 2000 Computer Problems

         A great deal of information has been disseminated  about the widespread
computer  problems that may arise in the year 2000.  Computer  programs that can
only distinguish the final two digits of the year entered (a common  programming
practice in earlier years) are expected to read entries for the year 2000 as the
year 1900 and compute payment,  interest or delinquency  based on the wrong date
or are expected to be unable to compute payment, interest or delinquency.  Rapid
and accurate data  processing is essential to the operation of the  Association.
Data processing is also essential to most other financial  institutions and many
other companies.


                                       16

<PAGE>



         All our material data processing that could be affected by this problem
is provided  by a third party  service  bureau.  The service  bureau used by the
Association has advised us that it expects to resolve this potential  problem by
the third  quarter  of 1998,  and to begin  testing  the  system  in the  fourth
quarter.  ^ If by the  end of  this  year  it  appears  that  our  primary  data
processing  service  bureau will be unable to resolve  this  problem in a timely
manner,  then we will identify a secondary data processing  service  provider to
complete the task.  If we are unable to do this,  we will  identify  those steps
necessary to minimize the negative  impact the computer  problems  could have on
us. If we are unable to resolve this potential problem in time, ^ we will likely
experience  significant  data  processing  delays,  mistakes or failures.  These
delays,  mistakes or failures  could have a  significant  adverse  impact on the
financial   condition  and  results  of  operation  of  the   Association.   See
"Management's Discussion and Analysis --Year 2000 Issues."

Possible Delay in Completing the Offering

         The  completion  of the  offering is subject to market  conditions  and
other factors beyond our control.  No assurance can be given as to the length of
time that will be required to complete the sale of shares  being  offered in the
conversion  following  the  meeting  of our  members  at which the Plan is being
submitted for approval. If delays are experienced, significant changes may occur
in  our  estimated  pro  forma  market  value  upon  conversion   together  with
corresponding  changes in the offering price and the net proceeds to be realized
by us from the sale of the shares. In the event the conversion is terminated, we
will  charge  all  conversion  expenses  against  current  income  and any funds
collected by us in the offering will be promptly  returned,  with  interest,  to
each potential investor.

                  PROPOSED PURCHASES BY DIRECTORS AND OFFICERS

         The  following  table sets forth the  approximate  purchases  of common
stock by each  director  and  executive  officer  and  their  associates  in the
conversion. Shares purchased by officers and directors in the conversion may not
be sold for at least one year.  The table  assumes  that  1,175,000  shares (the
midpoint of the estimated  valuation  range) of the common stock will be sold at
$10.00  per  share and that  sufficient  shares  will be  available  to  satisfy
subscriptions in all categories.
<TABLE>
<CAPTION>
                                                                                             Aggregate
                                                                         Total               Price of               Percent
                                                                         Shares                Shares               of Shares
             Name                         Position                    Purchased(1)          Purchased(1)             Sold(1)
             ----                -------------------------            ------------          ------------             -------

<S>                              <C>                                   <C>                 <C>                      <C>  
J. Darcy Domoney                 Chairman                                 4,000              $  40,000                 0.34%
James E. Breckenridge            Director                                10,000                100,000                 0.85
William R. Butler, Jr.            Director                                5,000                 50,000                 0.43
Roger L. Coltrin                 Director                                20,000                200,000                 1.70
Donald V. Meyer                  Director                                20,000                200,000                 1.70
Larry V. Bailey                  Director, President,
                                 CEO and CFO                             20,000                200,000                 1.70
Daniel G. Droste                 Senior Vice President &
                                 Treasurer                                5,000                 50,000                 0.43
Galen E. Graham                  Senior Vice President &
                                 Secretary                                5,000                 50,000                 0.43
                                                                         ------                -------                 ----
                                                                         89,000               $890,000                 7.57%
                                                                         ======                =======                 ====
</TABLE>
- ---------------
(1)  Does not include shares purchased by the employee stock ownership plan (the
     "ESOP").  The numbers in this  column have been  rounded and may not add to
     match the total.

                                       17

<PAGE>

                                 USE OF PROCEEDS

         The Company will  contribute half of the net proceeds from the offering
to the Association.  A portion of the net proceeds to be retained by the Company
will be loaned to our employee  stock  ownership plan to fund its purchase of 8%
of the shares sold in the conversion. ^ See "Pro Forma Data." The balance of the
net proceeds  retained by the Company  will ^ initially be placed in  short-term
investments.  ^ These remaining proceeds may also serve as a source of funds for
the payment of dividends to stockholders or for the repurchase of the shares.  ^
See "Business of First Kansas Financial Corporation."

         The funds  contributed  to the  Association by the Company will be used
for general corporate purposes including:  (i) originating and purchasing loans,
(ii)  investment  in  U.S.  Government  and  federal  agency  securities,  (iii)
investment  in  mortgage-backed  securities,  or (iv)  repaying  FHLB  advances.
Initially we intend to invest the net proceeds in short-term  investments  until
we can deploy the proceeds into higher yielding  assets.  The funds added to our
capital will also  strengthen our capital  position.  Although there are no such
current  plans,  the net  proceeds may later be used to expand upon or diversify
our activities. We will use a portion of the funds to improve our facilities and
equipment.  Some of the net proceeds may also be used to fund the purchase of 4%
of the shares for a restricted stock plan (the "RSP") which is anticipated to be
adopted following the conversion.  ^ See "Pro Forma Data."

         The net proceeds may vary because the total  expenses of the conversion
may be more or less than those  estimated.  We expect our estimated  expenses to
range  from ^  $450,000  to  $500,000  (even  if the  maximum  of the  estimated
valuation range is increased to up to  $15,539,380).  Our estimated net proceeds
will range from $9,538,000 to $13,013,000 (or up to $15,039,000 in the event the
maximum of the estimated valuation range is increased to $15,539,380).  See "Pro
Forma Data." The net proceeds will also vary if expenses are different or if the
number of shares to be issued in the  conversion is adjusted to reflect a change
in our estimated  valuation range.  Payments for shares made through withdrawals
from  existing  deposit  accounts  with us will not result in the receipt of new
funds for investment by us but will result in a reduction of our liabilities and
interest expense as funds are transferred from interest-bearing  certificates or
accounts.

                                    DIVIDENDS

         Upon  conversion,  the  Company's  board  of  directors  will  have the
authority  to  declare  dividends  on  the  shares,  subject  to  statutory  and
regulatory requirements.  Initially, however, the Company does not expect to pay
cash  dividends^ and no decision has been made regarding the future  declaration
of dividends. Any declaration of dividends by the board of directors will depend
upon a number of factors, including: (i) the amount of the net proceeds retained
by the Company in the conversion, (ii) investment opportunities available, (iii)
capital requirements, (iv) regulatory limitations, (v) results of operations and
financial  condition,  (vi)  tax  considerations,  and  (vii)  general  economic
conditions.  Upon review of such considerations,  the board may authorize future
dividends if it deems such payment appropriate and in compliance with applicable
law and  regulation.  For a period of one year  following the  completion of the
conversion,  we do not intend to pay any  extraordinary  dividends that would be
treated for tax purposes as a return of capital or take any actions to pursue or
propose such dividends.  In addition,  there can be no assurance that regular or
special  dividends  will be paid,  or, if paid,  will  continue to be paid.  See
"Historical  and Pro Forma Capital  Compliance",  "The  Conversion -- Effects of
Conversion  to Stock Form on Depositors  and  Borrowers of First Kansas  Federal
Savings  Association  --  Liquidation  Account" and  "Regulation -- Dividend and
Other Capital Distribution Limitations."


                                       18

<PAGE>



         The  Company  is not  subject  to OTS  regulatory  restrictions  on the
payment of dividends to its  stockholders  although the source of such dividends
will be dependent in part upon the receipt of  dividends  from the  Association.
The Company is  subject,  however,  to the  requirements  of Kansas  law,  which
generally  requires  that  dividends  be  declared  and paid out of a  company's
surplus,  or if there is no surplus,  out of the  company's  net profits for the
fiscal year in which the dividend is declared or for the preceding fiscal year.

         In addition to the  foregoing,  the portion of our  earnings  which has
been  appropriated  for bad debt  reserves and  deducted for federal  income tax
purposes  cannot be used by us to pay cash dividends to the Company  without the
payment of federal income taxes by us at the then current income tax rate on the
amount deemed distributed,  which would include the amount of any federal income
taxes  attributable to the distribution.  See "Taxation -- Federal Taxation" and
Note 11 to our financial  statements.  The Association  does not contemplate any
distribution  that  would  result  in a  recapture  of the bad debt  reserve  or
otherwise create federal tax liabilities.

                           MARKET FOR THE COMMON STOCK

         As a newly organized corporation,  the Company has never issued capital
stock, and consequently  there is no established  market for the common stock. ^
It is  expected  that the  Company's  common  stock will be traded on the Nasdaq
National Market under the symbol ^"FKAN". Capital Resources, Inc. is expected to
make a market in the common stock.  Making a market may include the solicitation
of potential buyers and sellers in order to match, buy and sell orders.  Capital
Resources,  Inc., however, will not be subject to any obligation with respect to
such  efforts.  If the common  stock cannot be ^ traded on the Nasdaq ^ National
Market,  it is expected  that the ^ common  stock will be ^ traded on the Nasdaq
SmallCap Market.

         The development of an active trading market depends on the existence of
willing buyers and sellers. An active trading market in our common stock may not
develop or be maintained. You could have difficulty disposing of your shares and
so you  should not view the shares as a  short-term  investment.  You may not be
able to sell your shares at a price equal to or above the price you paid for the
shares.

                                       19

<PAGE>



                                 CAPITALIZATION

         The following table  presents,  as of December 31, 1997, our historical
capitalization  and the consolidated  capitalization of the Company after giving
effect to the  conversion  and the other  assumptions  set forth below and under
"Pro  Forma  Data,"  based  upon the sale of  shares at the  minimum,  midpoint,
maximum, and 15% above the maximum of the EVR at a price of $10.00 per share.
<TABLE>
<CAPTION>

                                                                 Pro Forma Consolidated Capitalization
                                                                      Based on the Sale of (2)(3)
                                                             ------------------------------------------------
                                               Historical
                                             Capitalization
                                             at December 31,  998,750     1,175,000   1,351,250     1,553,938
                                                  1997        Shares         Shares     Shares        Shares
                                                 ------      ---------    ---------    ---------    ---------
                                                                                  (In thousands)
<S>                                             <C>          <C>          <C>          <C>          <C>     
Deposits(1) ..................................   ^ $85,651    $ 85,651     $ 85,651     $ 85,651     $ 85,651
                                                                                                   
Borrowed funds ...............................      2,550        2,550        2,550        2,550        2,550
                                                 --------     --------     --------     --------     --------
  Total deposits and borrowed funds ..........   ^ $88,201    $ 88,201     $ 88,201     $ 88,201     $ 88,201
                                                 --------     ========     ========     ========     ========

 Stockholders' equity:
 Preferred stock, $.10 per share, 2,000,000
   shares authorized; none to be issued ......   $   --       $   --       $   --       $   --       $   --
 Common stock, $.10 par value, 8,000,000
   shares authorized; total shares to be
   issued as reflected .......................       --            100          118          135          155
Additional paid-in capital ...................       --          9,438       11,157       12,878       14,884
  Retained earnings, substantially restricted       6,935        6,935        6,935        6,935        6,935
  Net unrealized gains (losses) on
    available-for-sale securities ............       (325)        (325)        (325)        (325)        (325)
                                                 --------     --------     --------     --------     --------
  Total equity(4) ............................      6,610       16,148       17,885       19,623       21,649
Less:
  Common stock acquired by ESOP ..............       --           (799)        (940)      (1,081)      (1,243)
  Common stock acquired by RSP ...............       --           (400)        (470)        (541)        (622)
                                                 --------     --------     --------     --------     --------
Total stockholders' equity ...................   $  6,610     $ 14,949     $ 16,475     $ 18,001     $ 19,784
                                                 ========     ========     ========     ========     ========
  as a % of total assets .....................       6.91%       14.37%       15.61%       16.82%       18.18%
                                                 ========     ========     ========     ========     ========
</TABLE>


- ---------------------
(1)  Excludes  accrued  interest  payable on deposits.  Withdrawals from savings
     accounts  for the  purchase  of  stock  have not  been  reflected  in these
     adjustments.  Any withdrawals will reduce pro forma  capitalization  by the
     amount of such withdrawals.
(2)  Does not reflect the increase in the number of shares of common stock after
     the  conversion in the event of  implementation  of the Option Plan or RSP.
     See  "Management  of First Kansas  Federal  Savings  Association - Proposed
     Future Stock Benefit Plans -- Stock Option Plan" and "--  Restricted  Stock
     Plan."
(3)  Assumes  that 8% and 4% of the  shares  issued  in the  conversion  will be
     purchased by the ESOP and RSP, respectively. No shares will be purchased by
     the RSP in the conversion.  It is assumed on a pro forma basis that the RSP
     will be adopted by the board of directors,  approved by stockholders of the
     Company,  and approved by the OTS. It is assumed that the RSP will purchase
     common stock at $10.00 per share in the open market  within one year of the
     conversion in order to give an indication of its effect on  capitalization.
     The pro forma  presentation  does not show the impact  of:  (a)  results of
     operations  after the  conversion,  (b) changing market prices of shares of
     common stock after the conversion, or (c) a smaller than 4% purchase by the
     RSP.  Assumes  that the  funds  used to  acquire  the ESOP  shares  will be
     borrowed  from  the  Company  for a ten  year  term  at the  prime  rate as
     published in The Wall Street Journal.  For an estimate of the impact of the
     ESOP on  earnings,  see "Pro Forma Data." The  Association  intends to make
     contributions  to the ESOP sufficient to service and ultimately  retire its
     debt.  The  amount to be  acquired  by the ESOP and RSP is  reflected  as a
     reduction  from  stockholders'  equity.  The  issuance  of  authorized  but
     unissued  shares  for the RSP in an amount  equal to 4% of the  outstanding
     shares  of  common  stock  will  have  the  effect  of  diluting   existing
     stockholders' interests by 3.8%. There can be no assurance that stockholder
     approval  of the RSP will be  obtained.  See  "Management  of First  Kansas
     Federal  Savings  Association  -  Proposed  Future  Stock  Benefit  Plans -
     Restricted Stock Plan."
(4)  Includes   retained   earnings   and   unrealized   gains  and   losses  on
     available-for-sale  securities, net of taxes. The equity of the Association
     will be  substantially  restricted  after the conversion.  See "Dividends,"
     "Regulation - Dividends and Other Capital  Distribution  Limitations," "The
     Conversion  -  Effects  of  conversion  to  Stock  Form on  Depositors  and
     Borrowers  of  First  Kansas  Federal  Savings  Association  -  Liquidation
     Account" and Note 16 to the Financial Statements.

                                       20

<PAGE>



                                 PRO FORMA DATA

         The actual net  proceeds  from the sale of the common  stock  cannot be
determined until the conversion is completed.  However,  investable net proceeds
are  currently  estimated to be between  $8.3  million and $13.2  million at the
minimum and maximum, as adjusted,  of the estimated valuation range (the "EVR"),
based upon the following  assumptions:  (i) 8% of the shares will be sold to the
ESOP and 7.57% shares will be sold to executive  officers and their  associates;
(ii) Capital  Resources,  Inc.  will receive a fee of (a) 1.25% of the aggregate
dollar amount of common stock sold in the  conversion to investors who reside in
Kansas and in those  counties of Missouri  contiguous to Kansas  (excluding  the
sale of shares to the ESOP, executive officers, directors and their associates),
and (b)  1.05% of the  aggregate  dollar  amount  of  common  stock  sold in the
conversion to investors who reside  outside the areas  described in (a) (iii) no
shares will be sold in a syndicated  community  offering;  (iv) other conversion
expenses,  excluding  the sales fees paid to Capital  Resources,  Inc.,  will be
$380,000; and (v) 4% of the shares will be sold to the RSP. In addition, because
management  of the  Association  presently  intends  to adopt the RSP within the
first year following the conversion, a purchase by the RSP in the conversion has
been  included  with the pro forma data to give an indication of the effect of a
4% purchase by the RSP, at a $10.00 per share purchase price in the market, even
though the RSP does not currently exist and is prohibited by OTS regulation from
purchasing  shares in the conversion.  The pro forma  presentation does not show
the effect of: (a) results of  operations  after the  conversion,  (b)  changing
market prices of the shares after the conversion, (c) less than a 4% purchase by
the RSP, or (d)  dilutive  effects of newly issued  shares under the  restricted
stock plan and the stock option plan (see footnotes 2 and 3).

         The following  table sets forth our  historical net earnings and equity
prior  to the  conversion  and the  pro  forma  consolidated  net  earnings  and
stockholders'  equity of the Company  following  the  conversion.  Unaudited pro
forma  consolidated  net earnings and equity have been calculated for the fiscal
year  ended  December  31,  1997 as if the  common  stock  to be  issued  in the
conversion  had been sold at January 1, 1997 and the  estimated net proceeds had
been  invested at 5.50%,  which was  approximately  equal to the  one-year  U.S.
Treasury bill rate at December 31, 1997.  The one-year U.S.  Treasury bill rate,
rather  than an  arithmetic  average of the  average  yield on  interest-earning
assets and average  rate paid on deposits,  has been used to estimate  income on
net proceeds because it is believed that the one-year U.S. Treasury bill rate is
a more accurate  estimate of the rate that would be obtained on an investment of
net proceeds from the offering.  In calculating  pro forma income,  an effective
state and federal  income tax rate of 40.0% has been  assumed,  resulting  in an
after  tax  yield  of  3.30%  for the  fiscal  year  ended  December  31,  1997.
Withdrawals  from deposit  accounts for the purchase of shares are not reflected
in the pro forma  adjustments.  The  computations are based upon the assumptions
that  998,750  shares  (minimum of EVR),  1,175,000  shares  (midpoint  of EVR),
1,351,250 shares (maximum of EVR) or 1,553,938 shares (maximum,  as adjusted, of
the EVR) are sold at a price of $10.00 per  share.  As  discussed  under "Use of
Proceeds," a portion of the net  proceeds  that the Company will receive will be
loaned to the ESOP to fund its  anticipated  purchase of 8% of shares  issued in
the  conversion.  It is  assumed  that  the  yield  on the net  proceeds  of the
conversion  retained  by the  Company  will be the same as the  yield on the net
proceeds of the conversion transferred to us. Historical and pro forma per share
amounts have been calculated by dividing historical and pro forma amounts by the
indicated  number of shares.  Per share  amounts  have been  computed  as if the
shares had been  outstanding  at the  beginning  of the  periods or at the dates
shown,  but  without  any  adjustment  of per  share  historical  or  pro  forma
stockholders' equity to reflect the earnings on the estimated net proceeds.



                                       21

<PAGE>



         The stockholders'  equity  information is not intended to represent the
fair  market  value  of the  shares,  or the  current  value  of our  assets  or
liabilities, or the amounts, if any, that would be available for distribution to
stockholders in the event of liquidation.  For additional  information regarding
the  liquidation  account,  see  "The  Conversion  --  Certain  Effects  of  the
Conversion  to Stock Form on Depositors  and  Borrowers of First Kansas  Federal
Savings  Association  --  Liquidation  Account"  and  Note  16 to the  Financial
Statements.  The pro forma income derived from the  assumptions  set forth above
should not be considered  indicative of the actual results of our operations for
any period.  Such pro forma data may be  materially  affected by a change in the
price per share or number of shares to be issued in the  conversion and by other
factors.  For  information  regarding  investment  of the  proceeds  see "Use of
Proceeds"  and "The  Conversion  -- Stock  Pricing"  and "-- Change in Number of
Shares to be Issued in the Conversion."

                                                        22

<PAGE>
<TABLE>
<CAPTION>



                                                             At or For the Year Ended December 31, 1997
                                                         -------------------------------------------------
                                                           998,750    1,175,000     1,351,250    1,553,938
                                                          Shares at   Shares at     Shares at    Shares at
                                                           $10.00      $10.00        $10.00       $10.00
                                                          Per Share   Per Share     Per Share    Per Share
                                                          ---------   ---------     ---------    ---------
                                                         (Dollars in thousands, except per share amounts)

<S>                                                       <C>          <C>          <C>          <C>     
Gross proceeds ........................................   $  9,988     $ 11,750     $ 13,513     $ 15,539
Less estimated offering expenses ......................       (450)        (475)        (500)        (500)
                                                          --------     --------     --------     --------
  Estimated net proceeds ..............................      9,538       11,275       13,013       15,039
  Less: ESOP funded by the Company ....................        799          940        1,081        1,243
 RSP funded by the Company ............................        400          470          541          622
                                                          --------     --------     --------     --------
  Estimated investable net proceeds  ..................   $  8,339     $  9,865     $ 11,391     $ 13,174
                                                          ========     ========     ========     ========
Net income:
  Historical net income ...............................   $    672     $    672     $    672     $    672
  Pro forma earnings on investable net proceeds .......        276          326          376          436
  Pro forma ESOP adjustment(1) ........................        (48)         (56)         (65)         (75)
  Pro forma RSPs adjustment(2) ........................        (48)         (56)         (65)         (75)
                                                          --------     --------     --------     --------
 Total ................................................   $    851     $    886     $    918     $    957
                                                          ========     ========     ========     ========
Net income per share - basic and diluted:(4)
  Historical net income per share .....................   $   0.72     $   0.62     $   0.54     $   0.47
  Pro forma earnings on net proceeds ..................       0.30         0.30         0.30         0.30
  Pro forma ESOP adjustment(1) ........................      (0.05)       (0.05)       (0.05)       (0.05)
  Pro forma RSP adjustment(2) .........................      (0.05)       (0.05)       (0.05)       (0.05)
                                                          --------     --------     --------     --------
 Total(3) .............................................   $   0.92     $   0.82     $   0.74     $   0.67
                                                          ========     ========     ========     ========
Ratio of offering price to pro forma earnings per
share(3) ..............................................     10.87x       12.20x       13.51x       14.93x
                                                          ========     ========     ========     ========
Stockholders' equity:(4)
  Historical ..........................................   $  6,610     $  6,610     $  6,610     $  6,610
  Estimated net proceeds ..............................      9,538       11,275       13,013       15,039
  Less: Common stock acquired by ESOP(1) ..............       (799)        (940)      (1,081)      (1,243)
         Common stock acquired by RSP(2) ..............       (400)        (470)        (541)        (622)
                                                          --------     --------     --------     --------
         Total ........................................   $ 14,949     $ 16,475     $ 18,001     $ 19,784
                                                          ========     ========     ========     ========
Stockholders' equity (book value) per share:(4)
  Historical ..........................................   $   6.62     $   5.62     $   4.89     $   4.25
  Estimated net proceeds ..............................       9.55         9.60         9.63         9.68
  Less: Common stock acquired by ESOP(1) ..............      (0.80)       (0.80)       (0.80)       (0.80)
         Common stock acquired by RSP(2) ..............      (0.40)       (0.40)       (0.40)       (0.40)
                                                          --------     --------     --------     --------
 Total ................................................   $  14.97     $  14.02     $  13.32     $  12.73
                                                          ========     ========     ========     ========
Offering price as percentage of pro forma
stockholders' equity per share(5) .....................      66.80%       71.33%       75.08%       78.55%
                                                          ========     ========     ========     ========
</TABLE>

                                                   (Footnotes on following page)

                                       23

<PAGE>


- --------------
(1)  Assumes 8% of the shares sold in the  conversion are purchased by the ESOP,
     and that the funds  used to  purchase  such  shares are  borrowed  from the
     Company.  The approximate amount expected to be borrowed by the ESOP is not
     reflected as a liability  but is  reflected  as a reduction of capital.  We
     intend to make annual  contributions  to the ESOP over a ten year period in
     an amount at least equal to the principal and interest  requirement  of the
     debt. The pro forma net income assumes:  (i) that 3,995,  4,700,  5,405 and
     6,216 ^weighted  average  shares at the  minimum,  mid-point,  maximum  and
     maximum,  as adjusted of the EVR, were committed to be released  during the
     year ended  December  31, 1997 at an average fair value of $10.00 per share
     in  accordance  with  Statement  of  Position  (SOP)  93-6 of the  American
     Institute of Certified Public Accountants ("AICPA"); (ii) the effective tax
     rate was 40.0% for such period; and (iii) only the ESOP shares committed to
     be released were  considered  outstanding for purposes of the per share net
     earnings.  The pro forma stockholders' equity per share calculation assumes
     all ESOP shares were  outstanding,  regardless of whether such shares would
     have been  released.  Because the Company will be providing  the ESOP loan,
     only  principal  payments  on the  ESOP  loan  are  reflected  as  employee
     compensation and benefits expense.  As a result, to the extent the value of
     the shares appreciates over time,  compensation expense related to the ESOP
     will increase.  For purposes of the preceding tables, it was assumed that a
     ratable  portion  of the  ESOP  shares  purchased  in the  conversion  were
     committed  to be released  during the period ended  December 31, 1997.  See
     Note 5 below. If it is assumed that all of the ESOP shares were included in
     the  calculation of earnings per share for the period ended at December 31,
     1997,  earnings  per share  would have been  $.85,  $.75,  $.68,  and $.62,
     respectively, based on the sale of shares at the minimum, midpoint, maximum
     and the maximum,  as adjusted,  of the EVR. See "Management of First Kansas
     Federal  Savings  Association -- Other Benefits -- Employee Stock Ownership
     Plan."
(2)  Assumes the purchase by the RSP of 39,950, 47,000, 54,050 and 62,157 shares
     at the minimum,  mid-point,  maximum,  and maximum, as adjusted of the EVR.
     The  assumption  in the pro  forma  calculation  is that  (i)  shares  were
     purchased by the Company following the conversion,  (ii) the purchase price
     for the  shares  purchased  by the RSP was equal to the  purchase  price of
     $10.00 per share and (iii) 20% of the amount  contributed  was an amortized
     expense during such period. Such amount does not reflect possible increases
     or decreases in the value of such stock relative to the Purchase  Price. As
     we accrue  compensation  expense to reflect the five year vesting period of
     such shares pursuant to the RSP, the charge against capital will be reduced
     accordingly.  Implementation of the RSP within one year of conversion would
     be subject to regulatory  review and  stockholder  approval at a meeting of
     our  stockholders  to  be  held  no  earlier  than  six  months  after  the
     conversion. If the shares to be purchased by the RSP are assumed at January
     1, 1997 to be newly issued shares  purchased from the Company by the RSP at
     the Purchase  Price,  at the  minimum,  midpoint,  maximum and maximum,  as
     adjusted,  of the EVR, pro forma stockholders'  equity per share would have
     been  $14.78,  $13.87,  $13.19  and  $12.63,  respectively,  and pro  forma
     earnings per share would have been $.90,  $.80,  $.72 and $.65 for the year
     ended  December  31, 1997.  If the RSP is funded from newly issued  shares,
     stockholders'  voting  interests  could be diluted  by up to  approximately
     3.8%.  See  "Management  of First Kansas  Federal  Savings  Association  --
     Proposed Future Stock Benefit Plans -- Restricted Stock Plan."

(3)  Pro forma net income per share  calculations  include  the number of shares
     assumed to be sold in the  conversion  and,  in  accordance  with SOP 93-6,
     exclude ESOP shares which would not have been  released  during the period.
     Accordingly,   75,905,   89,300,  102,695  and  118,099  shares  have  been
     subtracted  from the shares  assumed to be sold at the minimum,  mid-point,
     maximum, and maximum, as adjusted, of the EVR,  respectively,  and 922,845,
     1,085,700,  1,248,555 and 1,435,839 shares are assumed to be outstanding at
     the minimum,  mid-point,  maximum, and maximum, as adjusted of the EVR. See
     Note 1 above.

(4)  Assumes that following the consummation of the conversion, the Company will
     adopt the Option Plan,  which if implemented  within one year of conversion
     would be subject to regulatory review and board of director and stockholder
     approval,  and that  such plan  would be  considered  and  voted  upon at a
     meeting of the Company  stockholders  to be held no earlier than six months
     after the conversion.  Under the Option Plan, employees and directors could
     be granted  options to purchase an aggregate  amount of shares equal

                                       24

<PAGE>



     to 10% of the shares issued in the conversion at an exercise price equal to
     the  market  price of the  shares  on the date of  grant.  In the event the
     shares issued under the Option Plan were newly issued rather than purchased
     in the open market, the voting interests of existing  stockholders could be
     diluted by up to approximately 9.1%. At the minimum,  midpoint, maximum and
     the maximum,  as adjusted,  of the EVR, if all shares under the Option Plan
     were  newly  issued at the  beginning  of the  respective  periods  and the
     exercise price for the option shares were equal to the Purchase Price,  the
     number of  outstanding  shares  would  increase  to  1,098,625,  1,292,500,
     1,486,375 and 1,709,332,  respectively,  pro forma stockholders' equity per
     share would have been $14.52,  $13.66, $13.02 and $12.48,  respectively and
     pro forma  earnings  per share would have been $.86,  $.77,  $.70 and $.63,
     respectively.

(5)  The amounts shown do not reflect the federal income tax consequences of the
     potential  restoration  to income of the bad debt  reserves  for income tax
     purposes, which would be required in the event of liquidation.  The amounts
     shown also do not  reflect the amounts  required to be  distributed  in the
     event of liquidation to eligible  depositors from the  liquidation  account
     which will be established  upon the  consummation  of the  conversion.  Pro
     forma  stockholders'  equity  information  is not intended to represent the
     fair  market  value of the  shares,  the  current  value of our  assets  or
     liabilities   or  the  amounts,   if  any,  that  would  be  available  for
     distribution to  stockholders  in the event of liquidation.  Such pro forma
     data may be  materially  affected by a change in the number of shares to be
     sold in the conversion and by other factors.


                                       25

<PAGE>



                   HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

         The  following  table  presents our  historical  and pro forma  capital
position  relative to our capital  requirements  as of December 31, 1997.  For a
discussion of the  assumptions  underlying  the pro forma  capital  calculations
presented below, see "Use of Proceeds,"  "Capitalization"  and "Pro Forma Data."
The definitions of the terms used in the table are those provided in the capital
regulations  issued  by the  OTS.  For a  discussion  of the  capital  standards
applicable  to  us,  see  "Regulation  --  Savings  Institution   Regulation  --
Regulatory Capital Requirements."
<TABLE>
<CAPTION>
                                                                         Pro Forma(1)
                                             -----------------------------------------------------------------------------------
                                                                                                               $15,539,380 
                                               $9,987,500           $11,750,000          $13,512,500             Maximum,
                                                 Minimum             Midpoint               Maximum            as adjusted
                                             ---------------------  -------------------  ------------------- -------------------
                               Percentage             Percentage           Percentage           Percentage          Percentage
                        Amount of Assets(2)   Amount  of Assets(2)  Amount of Assets(2)  Amount of Assets(2) Amount of Assets(2)
                        ------ ------------   ------  ------------  ------ ------------  ------ ------------ ------ ------------
                                                                          (Dollars in thousands)

<S>                     <C>      <C>        <C>          <C>      <C>        <C>       <C>        <C>       <C>         <C>   
GAAP capital............$6,610    6.91%      $10,180      10.18%   $10,837    10.75%    $11,494    11.31%    $12,264     11.96%
                         =====    ====        ======      =====     ======    =====      ======    =====      ======     =====

Tangible capital(3).....$6,280    6.58%       $9,850       9.87%   $10,507    10.45%    $11,164    11.02%    $11,934     11.67%
 Tangible capital
   requirement.......... 1,431    1.50         1,496       1.50      1,508     1.50       1,520     1.50       1,534      1.50
                         -----    ----         -----       ----     ------    -----      ------    -----      ------     -----
Excess..................$4,849    5.08%      $ 8,354       8.37%   $ 8,999     8.95%    $ 9,644     9.52%    $10,400     10.17%
                         =====    ====        ======       ====     ======    =====      ======    =====      ======     =====

Core capital(3).........$6,280    6.58%       $9,850       9.87%   $10,507    10.45%    $11,164    11.02%    $11,934     11.67%
Core capital 
  requirement(4)........ 2,861    3.00         2,993       3.00      3,016     3.00       3,040     3.00       3,068      3.00
                         -----    ----         -----       ----     ------    -----      ------    -----      ------     -----
Excess..................$3,419    3.58%       $6,857       6.87%   $ 7,491     7.45%    $ 8,124     8.02%    $ 8,866      8.67%
                         =====    ====         =====       ====     ======    =====      ======    =====      ======     =====

Total risk-based 
  capital(4)............$6,443   18.39%      $10,013      27.88%   $10,670    29.58%    $11,327    31.26%    $12,097     33.22%
Risk-based capital 
  requirement........... 2,803    8.00         2,873       8.00      2,886     8.00       2,898     8.00       2,913      8.00
                         -----   -----        ------      -----     ------    -----      ------    -----      ------     -----
Excess..................$3,640   10.39%      $ 7,140      19.88%   $ 7,784   21 .58%    $ 8,429    23.26%    $ 9,134     25.22%
                         =====   =====        ======      =====     ======   ======      ======    =====      ======     =====
</TABLE>


- -----------------
(1)  Institutions  must value  available-for-sale  debt  securities at amortized
     cost,  rather than at fair value,  for purposes of  calculating  regulatory
     capital.  Institutions  are still  required to comply with SFAS No. 115 for
     financial  reporting  purposes.  The pro forma  data has been  adjusted  to
     reflect  reductions  in our  capital  that would  result from an assumed 8%
     purchase by the ESOP and 4% purchase by the RSP as of December 31, 1997. It
     is  assumed  that the  Company  will  retain 50% of net  proceeds  from the
     offering. See "Use of Proceeds."
(2)  GAAP, adjusted, or risk-weighted assets as appropriate.
(3)  The unrealized loss on securities  available-for-sale  of $325,000 has been
     added back to GAAP Capital to arrive at our Tangible and Core Capital.
(4)  Our Risk-Based  Capital  includes our Tangible Capital plus $163,000 of our
     allowance for loan losses. Our risk-weighted assets as of December 31, 1997
     totalled approximately $35.0 million. Net proceeds available for investment
     by us are assumed to be invested  in  interest  earning  assets that have a
     20.0% risk-weighting.

                                       26

<PAGE>



                                 THE CONVERSION

         Our board of  directors  and the OTS have  approved the Plan subject to
approval  by our  members,  and  subject to the  satisfaction  of certain  other
conditions imposed by the OTS in its approval.  OTS approval,  however, does not
constitute a recommendation or endorsement of the Plan.

General

         On  December  16,  1997,  our  board  of  directors  adopted  a Plan of
Conversion,  pursuant to which we will convert from a federally chartered mutual
savings  association  to a federally  chartered  stock savings bank and become a
wholly owned subsidiary of the Company.  The conversion will include adoption of
the  proposed ^ federal  stock  charter and ^ bylaws  which will  authorize  the
issuance of capital stock by us. Under the Plan, our capital stock is being sold
to the  Company  and the common  stock of the  Company  is being  offered to our
eligible  depositors  and other members and then to the public.  The  conversion
will be accounted  for at  historical  cost in a manner  similar to a pooling of
interests.  The OTS has approved the Company's  application  to become a savings
and loan holding  company and to acquire all of our common stock to be issued in
the conversion.

         The  shares  are first  being  offered in a  subscription  offering  to
holders of  subscription  rights.  To the extent  shares of common  stock remain
available after the subscription offering, shares of common stock may be offered
in a community offering on a best efforts basis through Capital Resources,  Inc.
in such a manner as to promote a wide distribution of the shares.  The community
offering,  if any, may commence  anytime  subsequent to the  commencement of the
subscription  offering.  Shares  not  subscribed  for  in the  subscription  and
community  offerings  may be offered for sale by the  Company on a best  efforts
basis in a syndicated community offering conducted by Capital Resources, Inc. We
have the right,  in our sole  discretion,  to accept or  reject,  in whole or in
part,  any  orders  to  purchase  shares of the  common  stock  received  in the
community and syndicated community offerings. See "-- Community Offering."

         Shares of common stock in an amount equal to our pro forma market value
as a stock  savings  institution  must be sold in order  for the  conversion  to
become effective.  The community offering or syndicated  community offering must
be  completed  within 45 days  after the last day of the  subscription  offering
period  unless such period is extended by us with the  approval of the OTS.  The
Plan provides that the conversion  must be completed  within 24 months after the
date of the approval of the Plan by our members.

         In the event that we are unable to  complete  the sale of common  stock
and  effect  the  conversion  within 45 days  after the end of the  subscription
offering, we may request an extension of the period by the OTS. No assurance can
be given that the extension  would be granted if requested.  Due to the volatile
nature of market conditions, no assurances can be given that our valuation would
not  substantially  change during any such  extension.  If the EVR of the shares
must be  amended,  no  assurance  can be given  that such  amended  EVR would be
approved by the OTS. Therefore,  it is possible that if the conversion cannot be
completed within the requisite  period,  we may not be permitted to complete the
conversion.  A  substantial  delay caused by an extension of the period may also
significantly increase the expense of the conversion. No sales of the shares may
be completed in the offering unless the Plan is approved by our members.

         The  completion  of the  offering is subject to market  conditions  and
other factors beyond our control.  No assurance can be given as to the length of
time  following  approval of the Plan at the meeting of our members that will be
required to complete the sale of shares being offered in the conversion. If

                                       27

<PAGE>



delays are experienced, significant changes may occur in our estimated pro forma
market value upon conversion together with corresponding changes in the offering
price and the net proceeds to be realized by us from the sale of the shares.  In
the event the conversion is terminated,  we will charge all conversion  expenses
against  current  income and any funds  collected by us in the offering  will be
promptly returned, with interest, to each potential investor.

Effects of Conversion to Stock Form on Depositors  and Borrowers of First Kansas
Federal Savings Association

         Voting Rights.  Currently in our mutual form, our depositor and certain
borrower  members have voting rights and may vote for the election of directors.
Following the conversion, all voting rights will be held solely by stockholders.

         Savings  Accounts and Loans.  The  balances,  terms and FDIC  insurance
coverage  of  savings   accounts  will  not  be  affected  by  the   conversion.
Furthermore,  the amounts and terms of loans and  obligations  of the  borrowers
under their individual contractual  arrangements with us will not be affected by
the conversion.

         Tax Effects.  We have  received an opinion  from our counsel,  Malizia,
Spidi,  Sloane & Fisch,  P.C. on the federal tax consequences of the conversion.
The opinion has been filed as an exhibit to the registration  statement of which
this ^  prospectus  is a part and covers  those  federal  tax  matters  that are
material  to the  transaction.  The opinion  provides,  in part,  that:  (i) the
conversion will qualify as a  reorganization  under Section  368(a)(1)(F) of the
Code,  and no gain or loss will be  recognized  by us by reason of the  proposed
conversion;  (ii) no gain or loss will be  recognized  by us upon the receipt of
money from the Company for our stock,  and no gain or loss will be recognized by
the Company upon the receipt of money for the shares; (iii) our assets will have
the same basis before and after the  conversion;  (iv) the holding period of our
assets will  include the period  during  which the assets were held by us in our
mutual form;  (v) no gain or loss will be  recognized  by the  Eligible  Account
Holders,  Supplemental  Eligible  Account  Holders,  and Other  Members upon the
issuance to them of withdrawable savings accounts in us in the stock form in the
same dollar  amount as their  savings  accounts in us in the mutual form plus an
interest  in our  liquidation  account in the stock form in  exchange  for their
savings  accounts in us in the mutual form;  (vi) provided that the amount to be
paid for the shares  pursuant  to the  subscription  rights is equal to the fair
market  value of such  shares,  no gain or loss will be  recognized  by Eligible
Account Holders,  Supplemental Eligible Account Holders, and Other Members under
the Plan upon the distribution to them of nontransferable  subscription  rights;
(vii) the basis of each account  holder's  savings accounts after the conversion
will be the same as the basis of his savings  accounts prior to the  conversion,
decreased by the fair market value of the  nontransferable  subscription  rights
received  and  increased  by the  amount,  if  any,  of gain  recognized  on the
exchange;  (viii) the basis of each account holder's interest in the liquidation
account  will be zero;  (ix) the  holding  period of the common  stock  acquired
through the exercise of subscription rights shall begin on the date on which the
subscription rights are exercised;  (x) we will succeed to and take into account
our  earnings  and profits or deficit in earnings  and profits as of the date of
conversion;  (xi) immediately after conversion,  we will succeed to the bad debt
reserve accounts  previously held by us, and the bad debt reserves will have the
same character in our hands after  conversion as if no  distribution or transfer
had  occurred;  and (xii) the creation of the  liquidation  account will have no
effect on our taxable income.

         The opinion from Malizia,  Spidi, Sloane & Fisch, P.C. is based in part
on the  assumption  that the exercise price of the  subscription  rights will be
approximately  equal to the fair market value of those shares at the time of the
completion  of the proposed  conversion.  We have received an opinion of Capital
Resources Group, Inc. which,  based on certain  assumptions,  concludes that the
subscription rights to be

                                       28

<PAGE>



received by Eligible Account Holders and other eligible  subscribers do not have
any economic value at the time of distribution  or at the time the  subscription
rights are  exercised.  Such  opinion is based on the fact that such rights are:
(i) acquired by the recipients without payment therefor,  (ii) non-transferable,
(iii) of short  duration,  and (iv)  afford  the  recipients  the right  only to
purchase  shares at a price equal to their  estimated  fair market value,  which
will be the same  price at  which  shares  for  which no  subscription  right is
received in the subscription  offering will be offered in a public offering.  If
the  subscription  rights granted to Eligible  Account Holders or other eligible
subscribers are deemed to have an  ascertainable  value,  receipt of such rights
would be  taxable  only to those  Eligible  Account  Holders  or other  eligible
subscribers  who  exercise  the  subscription  rights in an amount equal to such
value (either as a capital gain or ordinary income), and we could recognize gain
on such distribution.

         We are also subject to Kansas income taxes and have received an opinion
from  Winkler,  Lee,  Tetwiler,  Domoney & Schultz that the  conversion  will be
treated for Kansas state tax purposes similar to the conversion's  treatment for
federal  tax  purposes.  The  opinion  has  been  filed  as an  exhibit  to  the
registration  statement  to which this ^  prospectus  is a part and covers those
state tax matters that are material to the transaction.

         Unlike a private letter ruling, the opinions of Malizia,  Spidi, Sloane
& Fisch, P.C., Winkler,  Lee, Tetwiler,  Domoney & Schultz and Capital Resources
Group,  Inc. have no binding effect or official status,  and no assurance can be
given that the  conclusions  reached in any of those opinions would be sustained
by a court if  contested  by the IRS or the  Kansas  tax  authorities.  Eligible
Account Holders,  Supplemental  Eligible Account Holders,  and Other Members are
encouraged to consult with their own tax advisers as to the tax  consequences in
the event the subscription rights are deemed to have an ascertainable value.

         Liquidation  Account. In the unlikely event of our complete liquidation
in our present mutual form, each depositor is entitled to equal  distribution of
any of our  assets,  pro  rata  according  to the  value  of  his/her  accounts,
remaining after payment of claims of all creditors  (including the claims of all
depositors to the withdrawal value of their accounts). Each depositor's pro rata
share of such remaining  assets would be in the same  proportion as the value of
his/her deposit  accounts was to the total value of all deposit accounts held by
us at the time of liquidation.

         Upon a complete liquidation after the conversion,  each depositor would
have a claim, as a creditor,  of the same general  priority as the claims of all
of our  other  general  creditors.  Therefore,  except  as  described  below,  a
depositor's  claim  would be solely in the amount of the  balance in his deposit
account plus  accrued  interest.  A depositor  would not have an interest in the
residual value of our assets above that amount, if any.

         The Plan  provides for the  establishment,  upon the  completion of the
conversion,  of a special  "liquidation  account"  for the  benefit of  Eligible
Account Holders and Supplemental Eligible Account Holders. Each Eligible Account
Holder and Supplemental Eligible Account Holder, if he continues to maintain his
deposit account with us, would be entitled upon our complete  liquidation  after
conversion,  to an interest in the  liquidation  account prior to any payment to
stockholders.  Each Eligible  Account  Holder would have an initial  interest in
such  liquidation  account for each deposit account held in us on the qualifying
date, September 30, 1996. Each Supplemental Eligible Account Holder would have a
similar  interest as of the qualifying  date, March 31, 1998. The interest as to
each deposit  account would be in the same  proportion of the total  liquidation
account as the balance of the deposit account on the qualifying dates was to the
aggregate  balance in all the deposit  accounts of Eligible  Account Holders and
Supplemental  Eligible Account Holders on such qualifying dates. However, if the
amount in the deposit  account on any annual  closing date (December 31) is less
than the amount in such account on the

                                       29

<PAGE>



respective  qualifying  dates,  then the  interest in this  special  liquidation
account  would be  reduced at that time by an amount  proportionate  to any such
reduction,  and the interest  would cease to exist if such  deposit  account was
closed. The interest in the special  liquidation account will never be increased
despite  any  increase  in the  related  deposit  account  after the  respective
qualifying dates.

         No merger,  consolidation,  purchase of bulk assets with assumptions of
savings accounts and other  liabilities,  or similar  transactions  with another
insured  institution  in which  transaction we in our converted form are not the
surviving  institution  shall be  considered  a  complete  liquidation.  In such
transactions,  the  liquidation  account  shall  be  assumed  by  the  surviving
institution.

Subscription Rights and the Subscription Offering

         Non-transferable  subscription  rights to purchase shares of the common
stock have been granted to persons and entities  entitled to purchase  shares in
the  subscription  offering  under  the  Plan.  If  the  community  offering  or
syndicated  community  offering,  as  described  below,  extends  beyond 45 days
following  the  completion of the  subscription  offering,  subscribers  will be
resolicited. Subscription priorities have been established for the allocation of
stock to the extent that more shares are subscribed for than are to be issued in
the conversion subject to the purchase  limitations set forth in the Plan and as
described  below under "--  Limitations  on Purchases of Shares." The  following
priorities have been established:

Category 1: Eligible Account Holders (First Priority).  Eligible Account Holders
are persons who had a deposit  account of at least $50 with us on September  30,
1996. Each Eligible  Account Holder will receive  non-transferable  subscription
rights on a priority  basis to purchase  that  number of shares of common  stock
which is equal to the  greater  of  15,000  shares  ($150,000),  or 15 times the
product  (rounded down to the next whole  number)  obtained by  multiplying  the
total number of shares to be issued by a fraction of which the  numerator is the
amount  of the  qualifying  deposit  of the  Eligible  Account  Holder  and  the
denominator is the total amount of qualifying  deposits of all Eligible  Account
Holders  (subject  to  the  maximum  purchase   limitation).   If  there  is  an
oversubscription  in this category,  shares shall be allocated among subscribing
Eligible Account Holders so as to permit each such account holder, to the extent
possible,  to  purchase  the  lesser of 100  shares  or the total  amount of his
subscription.  Any  shares  not  so  allocated  shall  be  allocated  among  the
subscribing  Eligible  Account  Holders on an  equitable  basis,  related to the
amounts  of their  respective  qualifying  deposits  as  compared  to the  total
qualifying  deposits  of  all  subscribing  Eligible  Account  Holders.  Only  a
person(s)  with a  qualifying  deposit as of the  eligibility  record date (or a
successor entity or estate) shall receive  subscription rights in this category.
Any Person(s) added to a Savings  Account after the  Eligibility  Record Date is
not an Eligible  Account  Holder.  Subscription  rights received by officers and
directors in this  category  based on their  increased  deposits  with us in the
one-year  period   preceding   September  30,  1996,  are  subordinated  to  the
subscription  rights of other Eligible Account  Holders.  See "-- Limitations on
Purchases and Transfer of Shares."

Category  2:  Tax-Qualified  Employee  Benefit  Plans  (Second  Priority).   Our
tax-qualified  employee  benefit  plans  ("Employee  Plans")  have been  granted
subscription  rights  to  purchase  up to 8% of the total  shares  issued in the
conversion. The ESOP is an Employee Plan.

         The right of Employee  Plans to subscribe for shares is  subordinate to
the right of the Eligible Account Holders to subscribe for shares.  However,  in
the event the  offering  results in the  issuance of shares above the maximum of
the EVR (i.e., more than 1,351,250  shares),  the Employee Plans have a priority
right to fill their  subscription  (the ESOP, the only Employee Plan,  currently
intends to purchase up to 8% of the common stock issued in the conversion).  The
Employee Plans may, however, determine

                                       30

<PAGE>



to purchase some or all of the shares covered by their  subscriptions  after the
conversion in the open market or, if approved by the OTS, out of authorized  but
unissued shares in the event of an oversubscription.

Category 3: Supplemental Eligible Account Holders (Third Priority). Supplemental
Eligible  Account  Holders are persons who had a deposit account of at least $50
with us on March 31, 1998. Each Supplemental  Eligible Account Holder who is not
an Eligible Account Holder will receive non-transferable  subscription rights to
purchase  that number of shares  which is equal to the greater of 15,000  shares
($150,000),  or 15 times the  product  (rounded  down to the next whole  number)
obtained by multiplying the total number of shares to be issued by a fraction of
which the numerator is the amount of the qualifying  deposit of the Supplemental
Eligible  Account  Holder and the  denominator is the total amount of qualifying
deposits of all  Supplemental  Eligible  Account Holders (subject to the maximum
purchase  limitation).  If the allocation  made in this paragraph  results in an
oversubscription,  shares  shall be  allocated  among  subscribing  Supplemental
Eligible Account Holders so as to permit each such account holder, to the extent
possible,  to  purchase  the  lesser of 100  shares  or the total  amount of his
subscription.  Any  shares  not  so  allocated  shall  be  allocated  among  the
subscribing Supplemental Eligible Account Holders on an equitable basis, related
to the amounts of their respective  qualifying deposits as compared to the total
qualifying  deposits of all subscribing  Supplemental  Eligible Account Holders.
See "--Limitations on Purchases and Transfer of Shares."

         The rights of  Supplemental  Eligible  Account Holders to subscribe for
shares is subordinate to the rights of the Eligible Account Holders and Employee
Plans to subscribe for shares.

Category 4: Other Members (Fourth Priority).  Other Members are persons who have
a deposit  account of at least $50 on April 30, 1998,  the voting record date of
our special  meeting,  and  borrowers  also as of the voting  record date of our
special  meeting.  Each Other  Member who is not an Eligible  Account  Holder or
Supplemental Eligible Account Holder, will receive non-transferable subscription
rights to purchase up to 15,000 shares  ($150,000) to the extent such shares are
available following  subscriptions by Eligible Account Holders,  Employee Plans,
and Supplemental  Eligible  Account  Holders.  In the event there are not enough
shares to fill the orders of the Other Members,  the  subscriptions of the Other
Members will be allocated so that each subscribing Other Member will be entitled
to  purchase  the  lesser of 100  shares or the  number of shares  ordered.  Any
remaining  shares will be  allocated  among Other  Members  whose  subscriptions
remain  unsatisfied on a 100 share (or whatever  lesser amount is available) per
order basis until all orders have been filled on the remaining  shares have been
allocated.  See "-- Limitations on Purchases and Transfer of Shares."

         Members in  Non-Qualified  States.  We will make reasonable  efforts to
comply  with the  securities  laws of all states in the  United  States in which
persons  entitled  to  subscribe  for the shares  pursuant  to the Plan  reside.
However,  no person will be offered or allowed to purchase  any shares under the
Plan if he resides in a foreign  country or in a state with respect to which any
of the  following  apply:  (i) a small number of persons  otherwise  eligible to
subscribe  for shares  under the Plan  reside in that state or foreign  country;
(ii) the  granting of  subscription  rights or offer or sale of shares of common
stock to those  persons  would  require  either us or our  employees to register
under  the  securities  laws of that  state or  foreign  country  as a broker or
dealer,  or to register or  otherwise  qualify our  securities  for sale in that
state or foreign country;  or (iii) such registration or qualification  would be
impracticable for reasons of cost or otherwise. No payments will be made in lieu
of the granting of subscription rights to any person.

         Restrictions on Transfer of Subscription Rights and Shares. Persons are
prohibited from  transferring or entering into any agreement or understanding to
transfer  the  legal  or  beneficial  ownership  of their  subscription  rights.
Subscription rights may be exercised only by the person to whom they are

                                       31

<PAGE>



granted and only for his or her account. Each person subscribing for shares will
be required to certify that he/she is  purchasing  shares solely for his/her own
account and has not entered  into an agreement or  understanding  regarding  the
sale or transfer of those shares.  The regulations also prohibit any person from
offering  or  making an  announcement  of an offer or intent to make an offer to
purchase  subscription  rights or shares of common stock prior to the completion
of the conversion.

         We will pursue any and all legal and equitable remedies in the event we
become  aware of the transfer of  subscription  rights and will not honor orders
believed by us to involve the transfer of subscription rights or which appear to
us to present other irregularities.

         Expiration  Date.  The  Subscription  Offering will expire at ____:____
p.m.,  Osawatomie,  Kansas  Time,  on ________  ____,  1998  (Expiration  Date).
Subscription  rights will become void if not exercised  prior to the  Expiration
Date.

Community Offering

         To the  extent  that  shares  remain  available  and  subject to market
conditions at or near the completion of the subscription  offering, we may offer
shares in a community offering,  with a preference to natural persons who reside
in Miami,  Bourbon,  Mitchell and Phillips  counties,  Kansas, on a best-efforts
basis  through  Capital  Resources,  Inc.  in such a manner as to promote a wide
distribution  of the common stock.  Any orders  received in connection  with the
community  offering,  if any, will receive a lower priority than orders properly
made in the subscription  offering by persons  exercising  Subscription  Rights.
Common stock sold in the  community  offering  will be sold at the same price as
all shares in the subscription  offering. We have the right to reject any orders
in the community offering.

         No  person  ordering  through a single  account  will be  permitted  to
purchase  more than 15,000  shares or $150,000 of common stock in the  community
offering. In addition, no person, related person or persons acting together, may
purchase in all categories  more than 20,000 shares or $200,000 of stock sold in
the conversion. To order common stock in connection with the community offering,
if held,  an  executed  stock  order and account  withdrawal  authorization  (if
applicable) must be received prior to the termination of the community offering.
Promptly  upon receipt of available  funds,  together  with a properly  executed
stock  order  and  account   withdrawal   authorization,   if  applicable,   and
certification,  Capital  Resources,  Inc.  will forward funds for any order in a
community offering to the Bank to be deposited in a subscription escrow account.

         The date by which  orders must be received  in the  community  offering
("community  offering  Expiration  Date")  will  be  set by us at  the  time  of
commencement of the community  offering;  provided  however,  if the offering is
extended beyond  ________ ____,  1998, each subscriber will have the opportunity
to maintain,  modify, or rescind his order. In such event, all funds received in
the  community  offering  will be promptly  returned  with  interest  unless the
subscriber affirmatively indicates otherwise.

         If an order in the community  offering is accepted,  promptly after the
completion of the conversion, a certificate for the appropriate amount of shares
will be  forwarded  to Capital  Resources,  Inc. as nominee  for the  beneficial
owner.  In the event that an order is not accepted in the community  offering or
the  conversion is not  consummated,  we will promptly  refund with interest the
funds  received to Capital  Resources,  Inc. which will then return the funds to
the purchaser's  account.  If the appraisal of the estimated market value of the
Association  and the Company is less than  $9,987,500 or more than  $15,539,380,
each  subscriber  will have the right to modify or rescind  his order.  The Plan
also permits Capital Resources, Inc. to conduct a syndicated community offering,
but this is not  expected to occur.  If a  syndicated  community  offering  does
occur, it will occur on a best-efforts basis through Capital

                                       32

<PAGE>



Resources,  Inc. on terms  negotiated  prior to  commencement  of the syndicated
community offering and, therefore, Capital Resources, Inc. will not be committed
to purchase any shares.

Ordering and Receiving Shares

         Use of Order Forms.  Rights to subscribe for stock in the  subscription
offering or to purchase  stock in the  community  offering  (if any) may only be
exercised by completing an original order form.  Persons  ordering shares in the
subscription offering must deliver by mail or in person a properly completed and
executed  original  order form to us prior to the Expiration  Date.  Order forms
must be accompanied by full payment for all shares ordered.  See "-- Payment for
Shares."  Subscription rights under the Plan will expire on the Expiration Date,
whether or not we have been able to locate each person  entitled to subscription
rights.  Once  submitted,  subscription  orders  cannot be revoked  without  our
consent unless the conversion is not completed  within 45 days of the Expiration
Date.

         In the event an order form (i) is not  delivered  and is returned to us
by the United  States Postal  Service or we are unable to locate the  addressee,
(ii) is not  received  or is  received  after  the  Expiration  Date,  (iii)  is
defectively  completed or executed,  or (iv) is not  accompanied by full payment
for the shares  subscribed for (including  instances  where a savings account or
certificate  balance from which withdrawal is authorized is insufficient to fund
the amount of such required payment),  the subscription rights for the person to
whom such rights have been  granted  will lapse as though that person  failed to
return the completed  order form within the time period  specified.  We may, but
will not be required to, waive any irregularity on any order form or require the
submission  of  corrected  order  forms or the  remittance  of full  payment for
subscribed  shares by such date as we specify.  The waiver of an irregularity on
an order form in no way obligates us to waive any other  irregularity on that or
on any other order form.  Waivers  will be  considered  on a case by case basis.
Photocopies of order forms,  payments from private third parties,  or electronic
transfers of funds will not be  accepted.  Our  interpretation  of the terms and
conditions  of the Plan and of the  acceptability  of the  order  forms  will be
final. We have the right to investigate any irregularity on any order form.

         To ensure that each  purchaser  receives a prospectus at least 48 hours
before the Expiration  Date in accordance  with Rule 15c2-8 of the Exchange Act,
no prospectus will be mailed any later than five days prior to such date or hand
delivered  any later than two days prior to such  date.  Execution  of the order
form will confirm  receipt or delivery in  accordance  with Rule  l5c2-8.  Order
forms will only be distributed with a prospectus.

         Payment for Shares.  Payment for shares of common stock may be made (i)
in cash,  if  delivered  in person,  (ii) by check or money  order,  or (iii) by
authorization  of withdrawal from savings  accounts  (including  certificates of
deposit)  maintained with us. Appropriate means by which such withdrawals may be
authorized  are  provided in the order  form.  Once such a  withdrawal  has been
authorized,  no portion of the designated  withdrawal  amount may be used by the
subscriber for any purpose other than to purchase the shares.  Where payment has
been authorized to be made through  withdrawal from a savings  account,  the sum
authorized  for  withdrawal  will continue to earn interest at the contract rate
until the conversion has been  completed or terminated.  Interest  penalties for
early  withdrawal   applicable  to  certificate   accounts  will  not  apply  to
withdrawals  authorized  for the  purchase  of  shares;  however,  if a  partial
withdrawal  results  in a  certificate  account  with a  balance  less  than the
applicable minimum balance requirement, the certificate evidencing the remaining
balance will earn interest at the passbook  savings  account rate  subsequent to
the withdrawal. Payments made in cash or by check or money order, will be placed
in a segregated  savings account and interest will be paid by us at our passbook
savings  account rate from the date payment is received  until the conversion is
completed or terminated. An executed order form, once received by us, may not be
modified, amended, or rescinded without our consent,

                                       33

<PAGE>



unless the  conversion is not completed  within 45 days after the  conclusion of
the  subscription   offering,  in  which  event  subscribers  may  be  given  an
opportunity to increase, decrease, or rescind their order. In the event that the
conversion is not consummated, all funds submitted pursuant to the offering will
be refunded promptly with interest.

         Owners  of  self-directed  IRAs  may use  the  assets  of such  IRAs to
purchase  shares in the offering,  provided that such IRAs are not maintained on
deposit with us. Persons with IRAs  maintained  with us must have their accounts
transferred to an  unaffiliated  institution or broker to purchase shares in the
offering.  The Stock  Information  Center can assist  you in  transferring  your
self-directed IRA. Because of the paperwork  involved,  persons owning IRAs with
us who wish to use their IRA account to  purchase  stock in the  offering,  must
contact the Stock Information Center no later than ________ ____, 1998.

         The ESOP may subscribe  for shares by  submitting  its order form along
with evidence of a loan commitment  from a financial  institution or the Company
for the purchase of the shares  during the  subscription  offering and by making
payment for shares on the date of completion of the conversion.

         Federal regulations  prohibit us from lending funds or extending credit
to any person to purchase shares in the conversion.

         Delivery of Stock  Certificates.  Certificates  representing  shares of
common stock  issued in the  conversion  will be mailed to the  person(s) at the
address noted on the order form, as soon as practicable  following  consummation
of the conversion. Any certificates returned as undeliverable will be held until
properly  claimed or otherwise  disposed.  Persons  ordering shares might not be
able to sell their shares until they receive their stock certificates.

Plan of Distribution

         Materials   for  the  offering  have  been   distributed   to  eligible
subscribers by mail.  Additional  copies are available at our Stock  Information
Center.  Our officers may be available to answer questions about the conversion.
Responses to questions about us will be limited to the information  contained in
this document.  Officers will not be authorized to render investment advice. All
subscribers  for the shares  being  offered will be  instructed  to send payment
directly to us. The funds will be held in a segregated  special  escrow  account
and will not be released until the closing of the conversion or its termination.

Marketing Arrangements

         We have engaged  Capital  Resources,  Inc. as our financial  advisor in
connection with the offering. Capital Resources, Inc. has agreed to exercise its
best  efforts  to assist us in the sale of the shares in the  offering.  Capital
Resources,  Inc. will receive a fee of (a) 1.25% of the aggregate  dollar amount
of common  stock sold in the  offerings  to  investors  who reside in Kansas and
those counties of Missouri  contiguous to Kansas  (excluding  shares sold to our
directors,  executive  officers and their associates,  and to the ESOP); and (b)
1.05% of the  aggregate  dollar  amount of common stock sold in the offerings to
investors who reside outside the areas  described in (a). We will also reimburse
Capital Resources, Inc. for its out-of-pocket expenses (up to $20,000) and legal
expenses (up to $25,000).  Also, we have agreed to indemnify Capital  Resources,
Inc. for  reasonable  costs and expenses in  connection  with certain  claims or
liabilities  which  might be  asserted  against  Capital  Resources,  Inc.  This
indemnification covers the investigation,  preparation of defense and defense of
any  action,   proceeding   or  claim   relating   to,   among   other   things,
misrepresentation or breach of warranty of the written agreement between Capital
Resources,  Inc. and the  Association  or the omission or alleged  omission of a
material fact required to be stated or necessary in order to make  disclosure in
the prospectus and related documents not misleading.

                                       34

<PAGE>



We will negotiate the fees and reimbursement of expenses for Capital  Resources,
Inc. before we begin any syndicated community offering.

         The shares  will be offered  principally  by the  distribution  of this
document and through activities  conducted at the Stock Information  Center. The
Stock Information Center is expected to operate during our normal business hours
throughout  the  offering.  A  registered  representative  employed  by  Capital
Resources,  Inc. will be working at, and supervising the operation of, the Stock
Information  Center.  Capital  Resources,  Inc.  will assist us in responding to
questions  regarding the conversion and the offering and processing order forms.
Our personnel will be present in the Stock Information  Center to assist Capital
Resources,  Inc. with clerical matters and to answer questions related solely to
our business.

Stock Pricing

         We  have  retained  Capital  Resources  Group,   Inc.,  an  independent
consulting  and appraisal  firm,  which is  experienced  in the  evaluation  and
appraisal of business entities,  including savings institutions  involved in the
conversion  process to prepare  an  appraisal  of our  estimated  market  value.
Capital  Resources  Group,  Inc.  will receive fees of $15,000 for preparing the
appraisal and $5,000 for its assistance in connection  with the preparation of a
business plan and also will be reimbursed reasonable  out-of-pocket expenses. We
have  agreed  to  indemnify   Capital   Resources  Group,   Inc.  under  certain
circumstances  against  liabilities and expenses  arising out of or based on any
misstatement or untrue statement of a material fact contained in the information
we supplied to Capital Resources Group, Inc.

         Capital  Resources  Group,  Inc. has prepared the appraisal in reliance
upon the information contained herein,  including the financial statements.  The
appraisal contains an analysis of a number of factors including, but not limited
to, our financial  condition and operating trends,  the competitive  environment
within which we operate,  operating  trends of certain savings  institutions and
savings  and  loan  holding  companies,   relevant  economic  conditions,   both
nationally  and in the State of Kansas  which affect the  operations  of savings
institutions,  and stock  market  values of  certain  savings  institutions.  In
addition,  Capital  Resources Group,  Inc. has advised us that it has considered
the  effect of the  additional  capital  raised by the sale of the shares on our
estimated aggregate pro forma market value.

         On  the  basis  of  the  above,   Capital  Resources  Group,  Inc.  has
determined, in its opinion, that as of March 6, 1998, our estimated market value
was $11,750,000.  OTS regulations require, however, that the appraiser establish
a range of value for the stock to allow for  fluctuations in the aggregate value
of the stock due to changing market  conditions and other factors.  Accordingly,
Capital  Resources Group,  Inc. has established a range of value from $9,987,500
to  $13,512,500  for the  offering,  the EVR.  The EVR will be updated  prior to
consummation  of the conversion and the EVR may increase to $15,539,380  without
resolicitation of subscriptions.

         The  board  of  directors  has  reviewed  the  independent   appraisal,
including  the  stated   methodology  of  the  independent   appraiser  and  the
assumptions used in the preparation of the independent  appraisal.  The board of
directors is relying upon the  expertise,  experience  and  independence  of the
appraiser  and  is  not  qualified  to  determine  the  appropriateness  of  the
assumptions.

         In order for stock sales to take place Capital  Resources  Group,  Inc.
must confirm to the OTS that,  to the best of Capital  Resources  Group,  Inc.'s
knowledge and judgment,  nothing of a material  nature has occurred  which would
cause Capital  Resources  Group,  Inc. to conclude that the Purchase Price on an
aggregate basis was incompatible with Capital  Resources Group,  Inc.'s estimate
of our pro forma  market value in  converted  form at the time of the sale.  If,
however,  facts  do  not  justify  such  a  statement,  an  amended  EVR  may be
established.

                                       35

<PAGE>




         The  appraisal  is  not  a  recommendation   of  any  kind  as  to  the
advisability  of purchasing  these shares.  In preparing the appraisal,  Capital
Resources Group,  Inc. has relied upon and assumed the accuracy and completeness
of financial  and  statistical  information  provided by us.  Capital  Resources
Group,  Inc. did not  independently  verify the financial  statements  and other
information provided by us, nor did Capital Resources Group, Inc.  independently
value our assets and  liabilities.  The  appraisal  considers us only as a going
concern and it should not be viewed as our liquidation value. Moreover,  because
the  appraisal is based upon  estimates and  projections  of a number of matters
which are subject to change,  the market price of the common stock could decline
below  $10.00.   Capital  Resources  Group,  Inc.  is  affiliated  with  Capital
Resources, Inc.

Change in Number of Shares to be Issued in the Conversion

         Depending  on  market  and  financial  conditions  at the  time  of the
completion  of the  offerings,  we may  significantly  increase or decrease  the
number of shares to be issued in the conversion.  In the event of an increase in
the  valuation,  we may  increase the total number of shares to be issued in the
conversion.  An  increase  in the  total  number  of  shares to be issued in the
conversion would decrease a subscriber's  percentage  ownership interest and the
pro forma net worth (book value) per share and increase the pro forma net income
and net worth (book  value) on an  aggregate  basis.  In the event of a material
reduction in the valuation, we may decrease the number of shares to be issued to
reflect the reduced  valuation.  A decrease in the number of shares to be issued
in the conversion would increase a subscriber's  percentage  ownership  interest
and the pro forma net worth (book  value) per share and  decrease  pro forma net
income and net worth on an aggregate basis.

         Persons ordering shares will not be permitted to modify or cancel their
orders unless the change in the number of shares to be issued in the  conversion
results  in an  offering  which is  either  less  than  $9,987,500  or more than
$15,539,380.  Persons  who did not  subscribe  for  shares  will  not  have  the
opportunity to do so.

Limitations on Purchases and Transfer of Shares

         The Plan  provides for certain  additional  purchase  limitations.  The
minimum purchase is 25 shares and the maximum purchase for any individual person
or persons ordering through a single account, is 15,000 shares. In addition,  no
person  or  persons  ordering  through a single  account,  together  with  their
associates,  or group of persons acting together,  may purchase more than 20,000
shares.  However,  the Employee  Plans may purchase up to 8% of the shares sold.
The OTS regulations governing the conversion provide that officers and directors
and their  associates may not purchase,  in the aggregate,  more than 33% of the
shares issued pursuant to the conversion.

         Depending on market  conditions  and the results of the  offering,  the
board of  directors  may,  if the OTS agrees,  increase  or decrease  any of the
purchase   limitations   without  the   approval  of  our  members  and  without
resoliciting  subscribers.  If the maximum  purchase  limitation  is  increased,
persons who ordered the maximum  amount will be given the first  opportunity  to
increase their orders.  In doing so the  preference  categories in the offerings
will be followed.

         In the event of an  increase in the total  number of shares  offered in
the  conversion  due to an  increase  in the  EVR  of up to 15%  (the  "Adjusted
Maximum"),  the  additional  shares will be allocated in the following  order of
priority:  (i) to  fill  the  Employee  Plans'  subscription  of up to 8% of the
Adjusted  Maximum number of shares (the ESOP currently  intends to subscribe for
8%);  (ii) in the event that there is an  oversubscription  by Eligible  Account
Holders, to fill unfulfilled subscriptions of Eligible Account Holders; (iii) in
the event that there is an  oversubscription  by Supplemental  Eligible  Account
Holders,

                                       36

<PAGE>



to fill unfulfilled subscriptions to Supplemental Eligible Account Holders; (iv)
in the  event  that  there  is an  oversubscription  by Other  Members,  to fill
unfulfilled  subscriptions  of  Other  Members;  and  (v)  to  fill  unfulfilled
subscriptions in the community offering to the extent possible.

         The  term  "associate"  of  a  person  means  (i)  any  corporation  or
organization  (other than us or a  majority-owned  subsidiary  of ours) of which
such  person is an  officer  or  partner  or is,  directly  or  indirectly,  the
beneficial  owner of 10% or more of any  class of  equity  securities,  (ii) any
trust or other estate in which such person has a substantial beneficial interest
or as to which such person serves as director or in a similar fiduciary capacity
(excluding  tax-qualified  employee stock benefit plans), and (iii) any relative
or spouse of such person or any relative of such  spouse,  who has the same home
as such  person or who is one of our  directors  or  officers,  or a director or
officer of any of our subsidiaries. For example, a corporation of which a person
serves as an officer  would be an associate of that person,  and  therefore  all
shares purchased by that corporation would be included with the number of shares
which that person individually could purchase under the above limitations.

         The term  "officer"  may include our chairman of the board,  president,
vice  presidents  in charge  of  principal  business  functions,  Secretary  and
Treasurer and any other person  performing  similar  functions.  All  references
herein to an officer have the same meaning as used for an officer in the Plan.

         To order  shares in the  conversion,  persons  must  certify that their
purchase does not conflict with the purchase limitations.  In the event that the
purchase  limitations  are exceeded by any person  (including  any  associate or
group of persons  affiliated or otherwise  acting in concert with such persons),
we will have the right to  purchase  from  that  person at $10.00  per share all
shares  acquired by that person in excess of the  purchase  limitations.  If the
excess shares have been sold by that person,  we may recover the profit from the
sale of the shares by that  person.  We may assign our right  either to purchase
the excess shares or to recover the profits from their sale.

         Shares of common stock  purchased  pursuant to the  conversion  will be
freely transferable,  except for shares purchased by our directors and officers.
For certain restrictions on the shares purchased by directors and officers,  see
"-- Restrictions on Sales and Purchases of Shares by Directors and Officers." In
addition, under guidelines of the NASD, members of the NASD and their associates
are subject to certain  restrictions on the transfer of securities  purchased in
accordance with subscription  rights and to certain reporting  requirements upon
purchase of such securities.

Restrictions on Repurchase of Shares

         Generally,  during the first year following the conversion, the Company
may not  repurchase  its shares and  during  each of the second and third  years
following the  conversion,  the Company may repurchase up to five percent of the
outstanding  shares  provided  they are purchased in  open-market  transactions.
Repurchases  must not cause us to become  undercapitalized  and at least 10 days
prior  notice  of the  repurchase  must  be  provided  to the  OTS.  The OTS may
disapprove a repurchase  program upon a  determination  that (1) the  repurchase
program would  adversely  affect our financial  condition,  (2) the  information
submitted  is  insufficient  upon which to base a  conclusion  as to whether the
financial condition would be adversely affected, or (3) a valid business purpose
was  not  demonstrated.  However,  the  OTS  may  grant  special  permission  to
repurchase  shares after six months  following the  conversion and to repurchase
more than five percent  during each of the second and third years.  In addition,
SEC rules also govern the method,  time,  price,  and number of shares of common
stock that may be repurchased by the Company and affiliated  purchasers.  If, in
the future,  the rules and  regulations  regarding  the  repurchase of stock are
liberalized, the Company may utilize the rules and regulations then in effect.


                                       37

<PAGE>



Restrictions on Sales and Purchases of Shares by Directors and Officers

         Shares  purchased by  directors  and officers of the Company may not be
sold for one year following the conversion,  except in the event of the death of
the director or officer.  Any shares issued to directors and officers as a stock
dividend,  stock split,  or otherwise with respect to restricted  stock shall be
subject to the same restrictions.

         For three years  following the  conversion,  directors and officers may
purchase  shares only  through a  registered  broker or dealer.  Exceptions  are
available  only if the OTS has approved the purchase or the purchase is an arm's
length transaction and involves more than one percent of the outstanding shares.

Interpretation and Amendment of the Plan

         We  have  the   authority  to  interpret   and  amend  the  Plan.   Our
interpretations  are final.  Amendments  to the Plan after the receipt of member
approval will not need further member approval unless required by the OTS.

Conditions and Termination

         Completion of the  conversion  requires (i) the approval of the Plan by
the  affirmative  vote of not less than a majority of the total  number of votes
eligible to be cast by our members,  and (ii)  completion  of the sale of shares
within  24  months  following  approval  of the  Plan by our  members.  If these
conditions are not  satisfied,  the Plan will be terminated and we will continue
our business in the mutual form of  organization.  We may  terminate the Plan at
any time  prior to the  meeting  of  members  to vote on the Plan or at any time
thereafter with the approval of the OTS.

Other

         All  statements  made in this  document  are  hereby  qualified  by the
contents of the Plan of  Conversion,  the material  terms of which are set forth
herein.  The Plan of  Conversion  is attached to the proxy  statement  mailed to
certain  depositors and borrowers.  Copies of the Plan are available from us and
should be consulted for further information. Adoption of the Plan by our members
authorizes us to interpret, amend or terminate the Plan.

                                       38

<PAGE>



                    First Kansas Federal Savings Association

                       Consolidated Statements of Earnings
<TABLE>
<CAPTION>
=======================================================================================================================
Years ended December 31, 1997 and 1996
- -----------------------------------------------------------------------------------------------------------------------
                                                                                     1997                    1996
- -----------------------------------------------------------------------------------------------------------------------
<S>                                                                              <C>                      <C>      
Interest income:
  Loans                                                                          $3,604,210               2,835,916
  Investment securities                                                             163,480                 201,719
  Mortgage-backed securities                                                      2,865,950               3,339,132
  Interest-bearing deposits                                                         215,620                 128,739
  Dividends on FHLB stock                                                            45,846                  38,070
- -----------------------------------------------------------------------------------------------------------------------
Total interest income                                                             6,895,106               6,543,576

Interest expense:
  Deposits (note 8)                                                               3,778,165               3,724,057
  Borrowings                                                                        461,135                 291,953
- -----------------------------------------------------------------------------------------------------------------------

Net interest income                                                               2,655,806               2,527,566

Provision for loan losses (note 5)                                                   35,000                       -
- -----------------------------------------------------------------------------------------------------------------------

Net interest income after provision for loan losses                               2,620,806               2,527,566
- -----------------------------------------------------------------------------------------------------------------------

Noninterest income:
  Deposit account service fees                                                      587,347                 488,799
  Gain on sales of loans                                                             66,997                 133,388
  Gain (loss) on sales of available-for-sale
    mortgage-backed securities (note 4)                                              55,217                 (4,057)
  Gain on sale of real estate held for development (note 7)                          35,189                       -
  Other                                                                             107,069                  91,626
- -----------------------------------------------------------------------------------------------------------------------

Total noninterest income                                                            851,819                 709,756
- -----------------------------------------------------------------------------------------------------------------------

Noninterest expense:
  Compensation and benefits (note 12)                                             1,138,777               1,088,511
  Occupancy and equipment                                                           360,582                 355,558
  Federal deposit insurance premiums and assessments (note 14)                       42,653                 734,972
  Data processing                                                                   341,341                 312,553
  Amortization of premium on deposits assumed                                        60,935                  60,935
  Advertising                                                                       128,813                 143,846
  Other                                                                             278,501                 255,225
- -----------------------------------------------------------------------------------------------------------------------

Total noninterest expense                                                         2,351,602               2,951,600
- -----------------------------------------------------------------------------------------------------------------------

Earnings before income tax expense                                                1,121,023                 285,722
Income tax expense (note 11)                                                        449,000                 115,000
- -----------------------------------------------------------------------------------------------------------------------

Net earnings                                                                     $  672,023                 170,722
=======================================================================================================================
</TABLE>

See accompanying notes to consolidated  financial  statements  beginning on page
F-6.

                                       39

<PAGE>



                      MANAGEMENT'S DISCUSSION AND ANALYSIS

         Management's  discussion  and  analysis  is  intended  to assist you in
understanding our financial condition and results of operations. The information
in this section  should also be read with our Financial  Statements and Notes to
the Financial Statements included elsewhere in this document.

General

         The Company has recently been formed and,  accordingly,  has no results
of operations.  The following discussion relates only to our financial condition
and results of operations. Please refer to our Pro Forma Data discussion on page
__ to see the potential effects of the offering on our financial statements.

         Our results of  operations  depend  primarily on net  interest  income,
which is determined by (i) the  difference  between rates of interest we earn on
our interest-earning assets and the rates we pay on interest-bearing liabilities
(interest rate spread), and (ii) the relative amounts of interest-earning assets
and interest-bearing liabilities. Our results of operations are also affected by
noninterest  income,  including,  income from customer  deposit  account service
charges,  gains on sales of loans, gains and losses from the sale of investments
and mortgage-backed  securities and noninterest expense,  including,  primarily,
compensation and employee benefits,  federal deposit insurance premiums,  office
occupancy  cost,  and data  processing  cost. Our results of operations are also
affected  significantly  by general and  economic  and  competitive  conditions,
particularly  changes in market interest rates,  government policies and actions
of regulatory authorities, all of which are beyond our control.

^ Market Risk Analysis

         Our assets and  liabilities  may be analyzed by examining the extent to
which they are interest rate sensitive and by monitoring the expected effects of
interest rate changes on our net portfolio value.

         An asset or liability is interest rate sensitive within a specific time
period if it will  mature or  reprice  within  that time  period.  If our assets
mature or reprice more quickly or to a greater extent than our liabilities,  our
net  portfolio  value and net  interest  income  would tend to  increase  during
periods of rising interest rates but decrease during periods of falling interest
rates.  Conversely,  if our assets  mature or reprice more slowly or to a lesser
extent than our  liabilities,  our net portfolio  value and net interest  income
would tend to decrease  during  periods of rising  interest  rates but  increase
during  periods of falling  interest  rates.  Our policy has been to address the
interest rate risk inherent in the historical  savings  institution  business of
originating  long-term  loans  funded  by  short-term  deposits  by  maintaining
sufficient liquid assets for material and prolonged changes in interest rates.

         We  originate  fixed-  and  adjustable-rate  real  estate  loans  which
approximated  95% of our loan  portfolio  at December  31,  1997.  To manage the
interest rate risk on this type of loan portfolio,  we emphasize the origination
of adjustable-rate loans and sell a portion of our fixed-rate mortgage loans. At
December 31, 1997,  adjustable-rate  mortgage  loans  totalled  $33.3 million or
70.9% of our total loan portfolio. We also maintain a portfolio of liquid assets
which includes  investment  securities  and  mortgage-backed  securities.  As an
asset/liability  management  tool, we may use alternative  sources of funding if
deposit pricing in our local market area is not acceptable.  Maintaining  liquid
assets  tends to reduce  potential  net income  because  liquid  assets  usually
provide a lower yield than other interest-earning assets.

                                       40

<PAGE>



Net Portfolio Value

         In order to encourage  savings  associations  to reduce their  interest
rate risk,  the OTS adopted a rule  incorporating  an interest rate risk ("IRR")
component  into the  risk-based  capital  rules.  The IRR  component is a dollar
amount that will be deducted from total  capital for the purpose of  calculating
an institution's  risk-based capital requirement and is measured in terms of the
sensitivity of its net portfolio value ("NPV") to changes in interest rates. NPV
is the  difference  between  incoming  and outgoing  discounted  cash flows from
assets,  liabilities,  and off-balance sheet contracts.  An institution's IRR is
measured as the change to its NPV as a result of a hypothetical  200 basis point
("bp") change in market interest  rates. A resulting  change in NPV of more than
2% of the  estimated  present  value of total  assets  ("PV")  will  require the
institution  to deduct from its capital  50% of that  excess  change.  The rules
provide  that  the OTS  will  calculate  the IRR  component  quarterly  for each
institution.  Based on our  asset  size and  risk-based  capital,  we have  been
informed  by the OTS  that we are  exempt  from  this  rule.  Nevertheless,  the
following table presents our NPV at December 31, 1997, as calculated by the OTS,
based on quarterly information voluntarily provided by us to the OTS.


<TABLE>
<CAPTION>

     ^ Changes
     in Market                                      $                  %
   Interest Rates          NPV ^ Amount           Change          Change in NPV              NPV Ratio(1)
   --------------          ------------         -------------    ---------------            ------------------
   (basis points)

     <S>                 <C>                    <C>                  <C>                         <C>  
         +400             ^ 1,942,000             (7,091,000)         -79%                         2.19%
                                                                     
         +300             ^ 4,247,000             (4,786,000)         -53%                         4.64%
                                                                     
         +200             ^ 6,132,000             (2,901,000)         -32%                         6.53%
                                                                     
         +100             ^ 7,756,000             (1,277,000)         -14%                         8.07%
                                                                     
            0               9,033,000                      --                                      9.23%
                                                                      
         -100               9,986,000                 953,000         +11%                        10.05%
                                                                      
        ^-200              10,453,000               1,420,000         +16%                        10.41%
                                                                      
        ^-300              11,166,000               2,133,000         +24%                        10.98%
                                                                      
        ^-400              12,027,000               2,994,000         +33%                        11.67%
 
^
</TABLE>

- ------------
(1) Calculated as the estimated NPV divided by present value of total assets.

         Management believes these calculations indicate that we would be deemed
to have a more  than  normal  level  of  interest  rate  risk  under  applicable
regulatory  capital  requirements  based  on the  current  level  of  regulatory
capital.

         Computations  of  prospective  effects of  hypothetical  interest  rate
changes are based on numerous  assumptions,  including relative levels of market
interest rates,  prepayments and deposit  run-offs and should not be relied upon
as  indicative  of actual  results.  Certain  shortcomings  are inherent in such
computations.   Although   certain  assets  and  liabilities  may  have  similar
maturities  or periods of  repricing,  they may react at different  times and in
different degrees to changes in market rates of interest. The

                                       41

<PAGE>



interest  rates on certain  types of assets and  liabilities  may  fluctuate  in
advance of changes  in market  interest  rates,  while  rates on other  types of
assets and  liabilities  may lag behind changes in market interest rates. In the
event of a change in interest  rates,  prepayments and early  withdrawal  levels
could deviate  significantly  from those assumed in making the  calculations set
forth above. Additionally, an increased credit risk may result as many borrowers
may be unable to service their debt in the event of an interest rate increase.

         Our board of directors  reviews our asset and liability  policies on an
annual basis.  The board of directors  meets  quarterly to review  interest rate
risk and  trends,  as well as  liquidity  and capital  ratios and  requirements.
Management administers the policies and determinations of the board of directors
with respect to our asset and liability goals and strategies. We expect that our
asset and liability  policies and strategies  will continue as described so long
as competitive and regulatory  conditions in the financial  institution industry
and market interest rates continue as they have in recent years.

Financial Condition

         Total  assets  decreased  $5.6  million  or 5.5% to  $95.7  million  at
December 31, 1997 from $101.2  million at December  31,  1996.  The decrease was
primarily  attributable  to a  $6.9  million  decrease  in  our  mortgage-backed
securities available-for-sale and a $3.9 million decrease in our mortgage-backed
securities held-to-maturity,  partially offset by a $3.7 million increase in our
net loan  portfolio  and a $1  million  increase  in our  investment  securities
held-to-maturity. Our total liabilities decreased $6.4 million or 6.7%, to $89.0
million at  December  31,  1997 from $95.4  million at December  31,  1996.  The
decrease was primarily attributable to a $8.8 million decrease in our borrowings
from  the  FHLB,  partially  offset  by a $1.9  million  increase  in  deposits.
Management's  efforts to increase the loan portfolio during 1997 resulted in the
average  balance of loans  increasing by  approximately  $10 million.  That loan
growth was funded with proceeds from the sales and  maturities of investment and
mortgage-backed  securities.  In addition, such proceeds were used to repay FHLB
advances.



                                       42

<PAGE>



Average Balance Sheet

         The following table sets forth a summary of average  balances of assets
and liabilities as well as average yield and rate information.  Average balances
are  based  upon  month-end  balances,  however,  we do not  believe  the use of
month-end  balances  differs  significantly  from an  average  based  upon daily
balances. There has been no tax equivalent adjustments made to yields.


<TABLE>
<CAPTION>
                                                   At December 31,                   Year Ended December 31,
                                              ---------------------- ---------------------------------------------------------------
                                                       1997                       1997                           1996
                                              ---------------------- ----------------------------- ---------------------------------
                                                                       Average   Interest            Average    Interest
                                               Outstanding  Yield/   Outstanding  Earned     Yield Outstanding   Earned/  Yield/
                                                 Balance     Rate      Balance    /Paid       Rate   Balance      Paid     Rate
                                              ------------  -------  ----------  -------  -------   --------  ---------  ----------
                                                                            (Dollars in thousands)
<S>                                                <C>       <C>       <C>         <C>      <C>       <C>         <C>      <C>  
Interest-earning assets:
  Loans receivable(1).........................     $46,563   7.83%     $ 45,491    $3,604     7.92%   $35,156     $2,836     8.07%
  Investment securities.......................       3,852   7.26         3,147       163     5.19      2,966        202     6.80
  Mortgage-backed securities..................      37,770   6.33        43,554     2,866     6.58     51,891      3,339     6.43
  Interest-bearing deposits...................       3,400   5.98         3,586       216     6.01      2,924        129     4.40
  FHLB stock..................................         661   8.05           635        46     7.25        594         38     6.39
                                                   -------   ----       -------    ------   ------    -------     ------   ------
     Total interest-earning assets(1).........      92,246   7.13        96,413    $6,895     7.15     93,531     $6,543     7.00
                                                             ----                   -----   ------                 -----   ------
Noninterest-earning assets....................       3,409                4,024                         3,874
                                                    ------              -------                        ------
     Total assets.............................     $95,655             $100,437                       $97,405
                                                    ======              =======                        ======
Interest-bearing liabilities:
  NOW and investment deposits.................      22,308   2.55%     $ 22,324       567     2.54%   $21,454        574     2.68%
  Savings and certificate accounts............      63,343   5.34        61,589     3,214     5.22     61,251      3,150     5.14
  FHLB borrowings.............................       2,550   6.71         7,748       461     5.95      5,420        292     5.39
                                                    ------   ----       -------   -------   ------     ------     ------   ------
     Total interest-bearing liabilities.......      88,201   4.67        91,660    $4,242     4.63     88,126     $4,016     4.56
                                                             ----                   -----   ------                 -----   ------
Noninterest-bearing liabilities:..............         844                2,542                         3,287
                                                   -------              -------                       -------
  Total liabilities...........................      89,045               94,202                        91,413
                                                    ------              -------                        ------
Equity........................................       6,610                6,235                       $ 5,992
                                                    ------              -------                        ------
     Total liabilities and equity.............     $95,655             $100,437                       $97,405
                                                    ======              =======                        ======

Net interest income...........................                                     $2,653                         $2,527
                                                                                    =====                          =====
Net interest rate spread(2)...................               2.45%                            2.52%                          2.44%
                                                             ====                           ======                         ======
Net earning assets............................     $ 4,045             $  4,752                        $5,404
                                                    ======              =======                         =====
Net yield on interest-earning assets(3).......                                                2.75%                          2.70%
                                                                                            ======                         ======
Average interest-earning assets to average
  interest-bearing liabilities................                                              105.18%                        106.13%
                                                                                            ======                         ======
</TABLE>

- ------------------
(1)  Includes  non-accrual  loans and  loans  held-for-sale.  Calculated  net of
     deferred  loan  fees,  loan  discounts,  loans in  process  and  loan  loss
     reserves.
(2)  Net interest rate spread represents the difference between the average rate
     on  interest-earning  assets  and  the  average  cost  of  interest-bearing
     liabilities.
(3)  Net  interest  margin  represents  net interest  income  divided by average
     interest-earning assets.



                                       43

<PAGE>



         The table below sets forth certain information regarding changes in our
interest  income  and  interest  expense  for the  periods  indicated.  For each
category   of   interest-earning   assets  and   interest-bearing   liabilities,
information  is  provided  on  changes  attributable  to (i)  changes  in volume
(changes  in  average  volume  multiplied  by old rate);  (ii)  changes in rates
(changes in rate multiplied by old average volume); (iii) changes in rate-volume
(changes in rate multiplied by the change in average volume).

<TABLE>
<CAPTION>


                                                                            Year Ended December 31,
                                                            ----------------------------------------------------------
                                                                                 1997 vs. 1996
                                                            ----------------------------------------------------------
                                                                              Increase/(Decrease)
                                                                                    Due to
                                                            ----------------------------------------------------------
                                                                                             Rate/
                                                             Volume           Rate           Volume            Total
                                                             ------           ----           ------            -----
                                                                            (Dollars in thousands)
<S>                                                          <C>             <C>             <C>              <C>  
Interest-earning assets:
  Loans receivable(1)................................         $ 834           $ (51)           $(15)           $ 768
  Investment securities..............................            12             (48)             (3)             (38)
  Mortgage-backed securities.........................          (536)             76             (12)            (473)
  Interest-bearing deposits..........................            29              47              11               87
  FHLB stock.........................................             3               5              --                8
                                                              -----             ---             ---            -----
     Total interest-earning assets...................           341              29            (19)              352
                                                               ----             ---           -----             ----

Interest-bearing liabilities:
  NOW and money market deposits......................            23             (29)             (1)              (7)
  Savings and certificate accounts...................            17              46              --               64
  FHLB borrowings....................................           125              30              13              169
                                                               ----             ---             ---             ----
     Total interest-bearing liabilities..............           166              48              12              226
                                                               ----             ---             ---             ----

Increase (decrease) in net interest income...........         $ 175            $(19)           $(31)           $ 126
                                                               ====            ====             ===             ====
</TABLE>



                                       44

<PAGE>



Results of Operations for the Years Ended December 31, 1997 and 1996

         Net  Income.  Our net  income  increased  $501,000  for the year  ended
December 31, 1997,  to $672,000  from  $171,000 for the year ended  December 31,
1996. This increase was primarily attributable to a $128,000 increase in our net
interest  income, a $142,000  increase in our noninterest  income and a $600,000
decrease  in  our  noninterest  expense  offset  by a  $35,000  increase  in our
provision for loan losses and a $334,000  increase in our income tax expense due
to the increase in income before taxes.

         Net  Interest  Income.  Net  interest  income  is the most  significant
component of our income from  operations.  Net interest income is the difference
between  interest we receive on our  interest-earning  assets,  primarily loans,
investment   and   mortgage-backed   securities  and  interest  we  pay  on  our
interest-bearing liabilities, primarily deposits. Net interest income depends on
the volume of and rates earned on interest-earning  assets and the volume of and
rates paid on interest-bearing liabilities.

         Our net interest income increased $128,000,  or 5.0%, to $2,668,000 for
the year ended  December 31, 1997,  as compared to the same period in 1996.  The
increase was primarily due to the growth in our average  interest-earning assets
to $96.4  million in 1997 from $93.5  million in 1996 and growth in our interest
rate spread of 2.52% in 1997 compared to 2.44% in 1996.

         The  increase in our average  interest-earning  assets of $2.9  million
reflects increases of $10.3 million in our balance of average loans and $884,000
in our other  interest-earning  assets,  partially  offset by a decrease of $8.3
million in our mortgage-backed  securities. The increase in our interest-earning
assets was funded by the increase in average interest-bearing liabilities.

         Our  interest  rate  spread  and net yield on  interest-earning  assets
increased  for the year ended  December 31, 1997  compared to the same period in
1996  primarily  due to an  increase  in average  yield on our  interest-earning
assets  of 7.15% in 1997  compared  to 7.00%  in 1996,  partially  offset  by an
increase  in our  average  yield on  interest-bearing  deposits of 4.63% in 1997
compared to 4.56% in 1996. The increase in our average yield on interest-earning
assets was due to the sale of lower yielding mortgage-backed securities and loan
growth during 1997.

         The  increase  in our  average  interest-bearing  liabilities  of  $3.5
million reflects  increases of $870,000 in our average  interest-bearing  demand
deposits,  $338,000  in average  savings  and  certificates  of deposit and $2.3
million in average FHLB borrowings.  The increase in our average FHLB borrowings
reflects the funding of the loan growth.

         Provision for Loan Losses. Our provision for loan losses was $35,000 in
1997.  We made no provision in 1996.  The increase in the  provision in 1997 was
the result of a $2.9  million  increase in our one- to  four-family  real estate
loans and the credit risk associated with the increased loan volume.

         Historically, we have emphasized our loss experience over other factors
in establishing the provision for loan losses.  We review the allowance for loan
losses in relation to (i) our past loan loss experience, (ii) known and inherent
risks in our portfolio,  (iii) adverse situations that may affect the borrower's
ability to repay, (iv) the estimated value of any underlying collateral, and (v)
current economic  conditions.  Management believes the allowance for loan losses
is at a level that is adequate to provide for estimated losses.  However,  there
can be no assurance that further additions will not be made to the allowance and
that such losses will not exceed the  estimated  amount.  See "Business of First
Kansas  Federal  Savings  Association  --  Nonperforming  and Problem  Assets --
Allowance for Loan Losses."


                                       45

<PAGE>



         Noninterest  Income. Our noninterest income increased $142,000 or 20.3%
from  $698,000  in 1996 to $840,000 in 1997.  This  increase in our  noninterest
income was due to  increases  of $98,000 in our deposit  account  service  fees,
$59,000 in our gain on sales of available-for-sale  mortgage-backed  securities,
and $51,000 in our other  noninterest  income  accounts,  partially  offset by a
$66,000 decrease in our gain on sales of real estate loans. Deposit account fees
increased during 1997 due to a higher number of accounts.

         Noninterest  Expense.  Our noninterest  expense  decreased  $600,000 or
20.3% from $3.0  million in 1996 to $2.4  million in 1997.  The  decrease in our
noninterest  expense  was due to a  $692,000  decrease  in our  federal  deposit
insurance  premiums,  offset by  increases  of $50,000 in our  compensation  and
benefits  and  $42,000  in our  other  noninterest  expense  accounts  which was
partially  attributable  to increases  in the  processing  costs  related to the
growth in the  number of  transaction  accounts.  The  decrease  in our  federal
deposit  insurance  premiums was due to a $545,000  one-time special  assessment
levied in 1996 to recapitalize the SAIF, which did not recur in 1997.  Following
the one-time  special  assessment,  the FDIC insurance ^ premium rates decreased
from 0.230% to 0.063%, resulting in lower noninterest expense.

         As a result of the conversion, our noninterest expense may increase due
to costs  associated with our employee stock ownership  plan,  restricted  stock
plan,  if  implemented,  and the costs of being a public  company.  However,  we
expect any such  increase to be offset by increased  interest  income  resulting
from investment of the proceeds from the conversion.

         Income Tax  Expense.  Our income tax expense  increased  $334,000  from
$115,000 in 1996 to $449,000 in 1997. This increase in income tax expense is due
to the increase in our pretax  income of $835,000  from $286,000 in 1996 to $1.1
million in 1997.  Our effective tax rate was 40.0% and 40.2% for the years ended
December 31, 1997 and 1996, respectively.

Liquidity and Capital Resources

         We are required to maintain  minimum levels of liquid assets as defined
by OTS regulations.  This requirement,  which varies from time to time depending
upon economic  conditions and deposit  flows,  is based upon a percentage of our
deposits and short-term borrowings. The required ratio currently is 4.0% and our
regulatory  liquidity ratio average was 5.68% and 5.82% at December 31, 1997 and
1996, respectively.

         Our  primary  sources  of funds are  deposits,  repayment  of loans and
mortgage-backed   securities,    maturities   of   investment   securities   and
interest-bearing  deposits  with other banks,  advances from the FHLB of Topeka,
and funds  provided from  operations.  While  scheduled  repayments of loans and
mortgage-backed   securities  and   maturities  of  investment   securities  are
predictable  sources of funds,  deposit flows,  and loan prepayments are greatly
influenced  by the general  level of interest  rates,  economic  conditions  and
competition.  We use our liquidity  resources  principally  to fund existing and
future loan  commitments,  maturing  certificates  of deposit and demand deposit
withdrawals,  to invest in other interest-earning assets, to maintain liquidity,
and meet operating expenses.

         Net cash  provided by our  operating  activities  (the cash  effects of
transactions  that enter into our  determination  of net income  e.g.,  non-cash
items,  amortization and  depreciation,  provision for loan losses) for the year
ended  December  31, 1997 was $1.1  million as compared to $195,000 for the year
ended December 31, 1996.  The increase was primarily due to a $501,000  increase
in our net  income,  $603,000  increase  in our income  taxes  payable,  $77,000
increase in our prepaid  expenses  $35,000 increase in provision for loan losses
offset by increases of $35,000 in our gain on real estate held for

                                       46

<PAGE>



development,  $59,000  in our  gain on sale of  mortgage-backed  securities  and
decrease of $66,000 in our gain on sales of loans.

         Net cash provided by our investing  activities  (i.e.,  cash  receipts,
primarily  from  our  investment   securities  and  mortgage-backed   securities
portfolios and our loan  portfolio) for the year ended December 31, 1997 totaled
$6.2 million,  an increase of $15.0 million from December 31, 1996. The increase
was primarily attributable to funding net loan growth of $3.7 million in 1997 as
compared to $12.0  million in 1996.  The increase was also  affected by paydowns
and maturities of investment and  mortgage-backed  securities of $6.4 million in
1997 as compared  to $9.3  million and  proceeds  from sales of  mortgage-backed
securities  of $4.7 million in 1997 as compared to $3.3 million in 1996, as well
as purchases of  investment  and  mortgage-backed  securities of $1.0 million in
1997 as compared to $8.7 million in 1996.

         Net  cash  used  in  our  financing  activities  (i.e.,  cash  receipts
primarily from net increases in deposits and net decreases in FHLB advances) for
1997 totaled $6.9  million,  a decrease of $17.4 million from December 31, 1996.
The decrease was primarily  attributable  to repayments of FHLB advances of $8.8
million in 1997 as compared to proceeds  advanced  from the FHLB of $9.5 million
in 1996.

         Approximately  $40.9  million of our time  deposits  mature in 1998. We
expect such deposits to be renewed at market  rates.  In addition to this source
of continuing  funding,  we have a $8.0 million line of credit available through
the FHLB of Topeka.

Year 2000 Issues

         The  approaching  millennium is causing  organizations  of all types to
review their computer  systems for the ability to properly  accommodate the year
2000.  When  computer  systems  were first  developed,  two digits  were used to
designate the year in date calculations and "19" was assumed for the century. As
a result,  there is  significant  concern about the integrity of date  sensitive
calculations  when the calendar  rolls over to January 1, 2000.  An older system
could interpret  01/01/00 sa January 1, 1900 potentially  causing major problems
calculating interest, payment, delinquency or maturity dates.

         Our  internal  Year 2000  Working  Committee,  comprised of Senior Vice
President,  Daniel G. Droste,  and Vice President,  Mark K. Fuchs, was formed in
September  1997 to address the potential  risk that Year 2000 poses for us. This
committee, which reports to both the President and the board of directors, meets
weekly.  In September  1997,  the committee  compiled a Year 2000 Action Plan to
promote  awareness of pertinent issues and to provide for evaluation and testing
of our electronic systems, programs and processes.

         Accurate data  processing is essential to our  operations and a lack of
accurate  processing  by our  vendor or by us could have a  significant  adverse
impact on our  financial  condition  and  results  of  operations.  We have been
assured by our data processing  service bureau that their computer services will
function  properly on and after  January 1, 2000.  Our data  processing  service
bureau  has  advised  us that it, in fact,  anticipates  completing  programming
corrections by the third quarter of 1998,  and commencing  testing in the fourth
quarter,  1998.  If by the end of this year it  appears  that our  primary  data
processing  service  bureau will be unable to resolve  this  problem in a timely
manner,  then we will identify a secondary data processing  service  provider to
complete the task.  If we are unable to do this,  we will  identify  those steps
necessary to minimize the negative  impact the computer  problems  could have on
us. Our computer  hardware does not require  specific  upgrades in order to meet
Year 2000 requirements.


                                       47

<PAGE>



Recent Accounting Pronouncements

         FASB  Statement on Reporting  Comprehensive  Income.  In June 1997, the
Financial  Accounting  Standards  Board ("FASB")  issued  Statement of Financial
Accounting Standards ("SFAS") No. 130. SFAS No. 130 will require the Association
to classify items of other comprehensive income by their nature in the financial
statements and display the  accumulated  balance of other  comprehensive  income
separately from retained  earnings and additional  paid-in capital in the equity
section of the  statement of equity.  SFAS No. 130 is effective for fiscal years
beginning after December 15, 1997. The adoption of this standard is not expected
to have a material impact on the Company's consolidated financial statements.

         FASB Statement on Earnings Per Share.  In March 1997,  FASB issued SFAS
No. 128. The  Statement  establishes  standards  for  computing  and  presenting
earnings per share and applies to entities  with  publicly  held common stock or
potential  common stock.  This Statement  simplifies the standards for computing
earnings per share  previously  found in  Accounting  Principles  Board  ("APB")
Opinion  No.  15,  Earnings  per Share  ("EPS"),  and makes them  comparable  to
international EPS standards.  It replaces the presentation of primary EPS with a
presentation  of basic EPS.  It also  requires  dual  presentation  of basic and
diluted EPS on the face of the income  statement  for all entities  with complex
capital  structures  and  requires a  reconciliation  of the  numerator  and the
denominator of the basic EPS computation to the numerator and denominator of the
diluted EPS computation. Basic EPS excludes dilution and is computed by dividing
income available to common stockholders by the weighted-average number of common
shares  outstanding for the period.  Diluted EPS reflects the potential dilution
that could occur if  securities  or other  contracts  to issue common stock were
exercised or  converted  into common stock or resulted in the issuance of common
stock that then shared in the  earnings  of the entity.  Diluted EPS is computed
similarly to fully  diluted EPS  pursuant to APB Opinion No. 15. This  statement
supersedes Opinion 15 and AICPA Accounting  Interpretation  1-102 of Opinion 15.
This statement is effective for financial  statements  issued for periods ending
after December 15, 1997, including interim periods. SFAS No. 128 will be adopted
by us in the initial period after December 15, 1997.

         FASB Statement on Disclosure of Information about Capital Structure. In
February  1997,  the FASB issued SFAS No. 129. The  Statement  incorporates  the
disclosure  requirements  of APB Opinion No. 15,  Earnings per Share,  and makes
them applicable to all public and nonpublic entities that have issued securities
addressed  by  the  Statement.   APB  Opinion  No.  15  requires  disclosure  of
descriptive  information about securities that is not necessarily related to the
computation  of  earnings  per share.  This  statement  continues  the  previous
requirements to disclose certain information about an entity's capital structure
found in APB Opinions No. 10, Omnibus  Opinion-  1966, and No. 15,  Earnings per
Share,  and FASB  Statement  No. 47,  Disclosure of Long-Term  Obligations,  for
entities  that  were  subject  to the  requirements  of  those  standards.  This
Statement eliminates the exemption of nonpublic entities from certain disclosure
requirements  of Opinion 15 as provided by FASB Statement No. 21,  Suspension of
the  Reporting  of  Earnings  per Share and  Segment  Information  by  Nonpublic
Enterprises.  It supersedes specific disclosure  requirements of Opinions 10 and
15 and  Statement  47 and  consolidates  them  in  this  Statement  for  ease of
retrieval  and for greater  visibility to nonpublic  entities.  The Statement is
effective for financial  statements  for periods ending after December 15, 1997.
SFAS No. 129 will be adopted by us in the  initial  period  after  December  15,
1997.

         FASB Statement ^ on Accounting for Stock-Based Compensation. In October
1995,  the FASB issued  SFAS No.  123.  SFAS No. 123 defines a "fair value based
method" of accounting for an employee stock option whereby  compensation cost is
measured  at the grant  date  based on the value of the award and is  recognized
over the service  period.  FASB has  encouraged  all  entities to adopt the fair
value based method,  however,  it will allow entities to continue the use of the
"intrinsic value based method"

                                       48

<PAGE>



prescribed  by APB  Opinion No. 25.  Under the  intrinsic  value  based  method,
compensation  cost is the excess of the  market  price of the stock at the grant
date over the amount an employee  must pay to acquire the stock.  However,  most
stock option plans have no  intrinsic  value at the grant date and, as such,  no
compensation  cost is recognized under APB Opinion No. 25. Entities  electing to
continue use of the accounting treatment of APB Opinion No. 25 must make certain
pro forma  disclosures  as if the fair value based method had been applied.  The
accounting  requirements of SFAS No. 123 are effective for transactions  entered
into in fiscal years  beginning  after December 15, 1995. Pro forma  disclosures
must include the effects of all awards granted in fiscal years  beginning  after
December  15,  1994.  We expect to use the  "intrinsic  value  based  method" as
prescribed by APB Opinion No. 25.

         FASB  Statement on  Disclosures  about  Segments of an  Enterprise  and
Related  Information.  In June 1997,  the FASB issued SFAS No. 131. SFAS No. 131
establishes  standards for the way public  enterprises are to report information
about  operating  segments in annual  financial  statements  and requires  those
enterprises to report selected  information about operating  segments in interim
financial  reports.  SFAS No. 131 is  effective  for  financial  statements  for
periods  beginning after December 15, 1997. The adoption of this standard is not
expected  to have a  material  impact on the  Company's  consolidated  financial
statements.

         FASB  Statement  on  Employers'  Disclosures  about  Pensions and Other
Postretirement  Benefits.  In February  1998, the FASB issued SFAS No. 132. SFAS
No. 132 revises  employers'  disclosures about pension and other  postretirement
benefit  plans.  SFAS No. 132 does not change the  measurement or recognition of
those plans and is effective for fiscal years beginning after December 15, 1997.
The adoption of this  standard is not expected to have a material  impact on the
Company's consolidated financial statements.
 



                                       49

<PAGE>



                 BUSINESS OF FIRST KANSAS FINANCIAL CORPORATION

         The  Company is not an  operating  company  and has not  engaged in any
significant   business  to  date.   It  was  formed  in   February   1998  as  a
Kansas-chartered  corporation to be the holding company for First Kansas Federal
Savings  Bank.   The  holding   company   structure  ^  will   facilitate:   (i)
diversification  into  non-banking   activities,   (ii)  acquisitions  of  other
financial  institutions,  such as savings  institutions,  (iii) expansion within
existing and into new market areas, and (iv) stock  repurchases  without adverse
tax   consequences.   There   are,   however,   no   present   plans   regarding
diversification, acquisitions, expansion or repurchases.

         Since the Company will own only one savings  association,  it generally
will not be  restricted  in the  types of  business  activities  in which it may
engage,   provided  that  we  retain  a  specified   amount  of  our  assets  in
housing-related  investments.  The Company initially will not conduct any active
business and does not intend to employ any persons  other than officers but will
utilize our support staff from time to time.

         The office of the  Company is located at 600 Main  Street,  Osawatomie,
Kansas. The telephone number is (913) 755-3033.

              BUSINESS OF FIRST KANSAS FEDERAL SAVINGS ASSOCIATION


         First Kansas Federal Savings  Association  was originally  chartered in
1899  as  "The  Consolidated   Building  and  Loan  Association"  and  commenced
operations  that same year. In 1938, we became a member of the Federal Home Loan
Bank System,  obtained a federal  charter and changed our name to "First Federal
Savings and Loan  Association  of  Osawatomie."  In 1983, we changed our name to
"First  Kansas  Federal  Savings  Association."  We are a community and customer
oriented  federal mutual savings  association with six branch offices located in
Miami, Bourbon, Mitchell and Phillips counties. We provide financial services to
individuals,  families and small  businesses.  Historically,  we have emphasized
residential mortgage lending, primarily originating one- to four-family mortgage
loans.  At December 31, 1997, we had total assets of $95.7 million,  deposits of
$85.7 million, and total equity of $6.6 million.

         The Association opened its first branch in 1964 in Paola and its second
branch in 1974 in  Louisburg.  In 1981, we opened the branch at Fort Scott in an
attempt to  diversify  geographically.  This office  proved very  successful  in
generating  deposits  and by 1982 our asset size was $54  million.  In  November
1982,  we continued our expansion  plans by acquiring the  liabilities  of North
Kansas Savings Association,  an insolvent  institution which was in receivership
with the Federal Savings and Loan Insurance Corporation.  With this acquisition,
we added the  Beloit  and  Phillipsburg  offices  and our asset size grew to $85
million.

         The  principal  sources  of  funds  for our  activities  are  deposits,
payments  on  loans  and  borrowings  from the FHLB of  Topeka.  Funds  are used
principally for the origination of adjustable-rate  mortgage loans, but also for
the origination of fixed-rate mortgage loans, secured by first mortgages on one-
to four-family residences located in our local communities, and for the purchase
of investment  securities.  One- to  four-family  mortgage  loans totalled $42.9
million, or 91.3% of our total loans receivable  portfolio at December 31, 1997.
Our  principal  sources  of  revenue  are  interest  received  on  loans  and on
investments and our principal expense is interest paid on deposits.


                                       50

<PAGE>



Market Area

         Each of the  Association's  six  offices  is  located  in a small  city
ranging in population  from 2,000 to 8,000.  Each area boasts a healthy,  stable
economy with a low unemployment  rate. Our main office is located in Osawatomie,
which  together  with the  Paola  and  Louisburg  branch  offices,  are  bedroom
communities of Kansas City. Within 30 miles of Kansas City,  businesses in these
areas promise to benefit from the southward spread of this growing  metropolitan
area. Osawatomie, Paola and Louisburg fall within Miami County.

         Our  other  branch  offices  are  located  in Fort  Scott,  Beloit  and
Phillipsburg,  which, respectively,  fall within Bourbon, Mitchell, and Phillips
counties.  Fort Scott has a  diversified  economic  base of light  industry  and
agriculture.  The Beloit and Phillipsburg  economies of north central Kansas are
based primarily on agriculture and related industries.

Lending Activities

         Most of our loans are  mortgage  loans  which  are  secured  by one- to
four-family  residences.  We  also  make  multi-family,   commercial,  land  and
construction  loans, as well as consumer and commercial loans. Most of the loans
we originate have rates of interest which are adjustable ("adjustable-rate"). We
also originate fixed-rate mortgage ("fixed") loans.

         The  following  table sets forth  information  concerning  the types of
loans held by us.
<TABLE>
<CAPTION>
                                                                                  At December 31,
                                                            --------------------------------------------------------------
                                                                     1997                                1996
                                                            ----------------------------        --------------------------
                                                             Amount            Percent           Amount            Percent
                                                             ------            -------           ------            -------
                                                                              (Dollars in thousands)
<S>                                                          <C>               <C>             <C>               <C>   
Type of Loans:
Mortgage loans:
  One- to four-family..............................          $42,853             91.29%          $39,482            91.51%
  Multi-family.....................................            1,045              2.23             1,062             2.46
  Commercial.......................................              534              1.14               575             1.33
  Land.............................................              141              0.30                78             0.18
  Construction.....................................              126              0.27               130             0.30
                                                             -------           -------           -------          -------
    Total mortgage loans...........................           44,700             95.23            41,327            95.78
                                                              ------            ------            ------           ------
Consumer loans.....................................            1,728              3.68             1,421             3.29
Commercial loans...................................              513              1.09               399             0.93
                                                              ------            ------            ------           ------
    Total loan portfolio...........................           46,941            100.00%           43,146           100.00%
                                                              ------           =======            ------          =======
Less:
  Loans in process.................................               81                                  61
  Deferred fees and discounts......................              118                                 112
  Allowance for loan losses........................              179                                 146
                                                             -------                             -------
    Total loans receivable, net....................          $46,563                             $42,827
                                                              ======                              ======
</TABLE>




                                       51

<PAGE>



         The  following  table sets  forth the  estimated  maturity  of our loan
portfolio  at  December  31,  1997.  The table does not  include  the effects of
possible prepayments or scheduled principal  repayments.  All mortgage loans are
shown as  maturing  based on the date of the last  payment  required by the loan
agreement.
<TABLE>
<CAPTION>

                                             Mortgage              Commercial              Consumer            Total
                                              Loans(1)                Loans                  Loans             Loans
                                              --------                -----                  -----             -----
                                                                     (In thousands)
Amounts due:
<S>                                          <C>                       <C>                  <C>               <C>    
Within 1 year...................              $   123                   $  2                 $  289            $   414
Over 1 to 5 years...............                1,394                    206                  1,344              2,944
Over 5 years....................               43,183                    305                     95             43,583
                                               ------                    ---                 ------             ------
  Total amount due..............              $44,700                   $513                 $1,728            $46,941
                                               ======                    ===                  =====             ======
</TABLE>



- ---------------
(1)  Includes construction loans.


         The following table sets forth the dollar amount of all loans due after
December  31,  1998,  which have  pre-determined  interest  rates and which have
floating or adjustable interest rates.
<TABLE>
<CAPTION>
                                                                                          Floating or
                                                                 Fixed-rates           Adjustable-rates             Total
                                                                 -----------           ----------------             -----
                                                                                        (In thousands)
Mortgage loans:
<S>                                                                <C>                      <C>                    <C>    
  One- to four-family...............................               $11,158                  $31,572                $42,730
  Multi-family......................................                    --                    1,045                  1,045
  Commercial........................................                   145                      390                    535
  Land..............................................                    --                      141                    141
  Construction......................................                    94                       32                    126
                                                                   -------                  -------                -------
    Total mortgage loans............................                11,397                   33,180                 44,577
                                                                    ------                   ------                 ------

Consumer loans......................................                 1,439                       --                  1,439
Commercial loans....................................                   511                       --                    511
                                                                   -------                 --------                -------
    Total loan portfolio............................               $13,347                  $33,180                $46,527
                                                                    ======                   ======                 ======
</TABLE>




                                       52

<PAGE>



         The following  information contains  information  concerning changes in
the amount of loans held by us.
<TABLE>
<CAPTION>
                                                                                  For the Years Ended
                                                                                     December 31,
                                                                            ------------------------------
                                                                              1997                  1996
                                                                              ----                  ----

<S>                                                                         <C>                  <C>    
Total net loans receivable at beginning of period.............              $42,827              $30,755
Loans originated:
  Mortgage
    One- to four-family.......................................               10,110               10,648
    Land......................................................                  111                   18
  Consumer loans..............................................                1,695                1,242
  Commercial loans............................................                  525                  423
                                                                             ------               ------
  Total loans originated......................................               12,441               12,331
Loans purchased:
  One- to four-family.........................................                2,878               11,701
Loans sold....................................................               (3,384)              (5,600)
Principal repayments..........................................               (8,140)              (6,396)
Decrease (increase) in other items, net.......................                  (59)                  36
                                                                            -------               ------
  Net increase (decrease) in loans receivable.................                3,736               12,072
                                                                             ------               ------
Net loans, end of period......................................              $46,563              $42,827
                                                                             ======               ======
</TABLE>



Mortgage Loans:

         One- to Four-Family  Residential  Loans.  Our primary lending  activity
consists of originating and purchasing one- to four-family  residential mortgage
loans secured by property  located in our market areas.  About two-thirds of our
loan portfolio is comprised of  adjustable-rate  mortgage ("ARM") loans which we
retain for our portfolio.  The remainder  consists of fixed-rate  loans which we
originate  either  to  resell  in  the  secondary  market  or to  retain  in our
portfolio,  depending  on the  yield  on  the  loan  and on our  asset/liability
management  objectives.  Residential real estate loans often remain  outstanding
for significantly shorter periods than their contractual terms because borrowers
may refinance or repay loans at their option.

         The  interest  rate on our ARM loans is based on an index plus a stated
margin.  We  usually  offer  discounted  initial  interest  rates on ARM  loans.
Borrowers  qualify for the ARM loan at the initial interest rate.  However,  ARM
loan  borrowers are, for loan  approval,  required to meet lower  income-to-debt
ratios than those required for fixed-rate  loans. ARM loans provide for periodic
interest rate  adjustments  upward or downward of up to 1% per  adjustment.  The
interest rate may not increase  more than 5% over the life of the loan.  Our ARM
loans typically  reprice  annually,  after the initial  adjustment period of one
year, three years or five years,  with most loans having terms to maturity of 30
years.  ARM loans are offered to all  applicants;  however,  in a relatively low
interest  rate  environment,  borrowers  may prefer a  fixed-rate  to ARM loans.
Consumer preference in our market area for ARM loans has recently been weak.


                                       53

<PAGE>



         Our  fixed-rate  loans  generally  have  terms of 15 or 30  years  with
principal and interest  payments  calculated using up to a 30-year  amortization
period.  Loans  originated with a  loan-to-value  ratio in excess of 80% require
private mortgage  insurance.  The maximum  loan-to-value ratio on mortgage loans
secured by non-owner occupied properties generally is limited to 80%. We conform
our loans to the standards that are used in the mortgage  industry  allowing our
loans to be readily sold in the secondary  market.  We do not  currently  retain
servicing rights to those loans sold in the secondary market.

         ARM loans decrease the risk  associated  with changes in interest rates
by  periodically  repricing,  but involve other risks because as interest  rates
increase, the underlying payments by the borrower increase,  thus increasing the
potential for default by the borrower.  At the same time, the  marketability  of
the underlying  collateral may be adversely  affected by higher  interest rates.
Upward  adjustment  of the  contractual  interest  rate is also  limited  by the
maximum  periodic and lifetime  interest rate  adjustment  permitted by the loan
documents, and, therefore is potentially limited in effectiveness during periods
of rapidly rising interest rates.

         Mortgage loans originated and held by us generally include  due-on-sale
clauses. This gives us the right to deem the loan immediately due and payable in
the event the borrower transfers ownership of the property securing the mortgage
loan without our consent.

         Multi-Family  and Commercial  Loans.  Multi-family and commercial loans
generally  have a  loan-to-value  ratio of 80% or less.  These loans do not have
terms  greater  than 30 years.  Our  multi-family  loans are secured by multiple
six-plex and four-plex units. Commercial real estate loans are secured by office
buildings, churches and other commercial properties.

         Multi-family  and commercial  real estate lending  entails  significant
additional risks compared to residential property lending. These loans typically
involve large loan balances to single borrowers or groups of related  borrowers.
The repayment of these loans typically is dependent on the successful  operation
of the real estate project  securing the loan.  These risks can be significantly
affected  by supply  and demand  conditions  in the market for office and retail
space and may also be subject to adverse conditions in the economy.  To minimize
these risks,  we generally  limit this type of lending to our market area and to
borrowers who are otherwise well known to us. Most construction loans convert to
permanent loans with us after 6 months.

         Residential   Construction  Loans.  We  make  residential  construction
loans/permanent  loans  on  one-  to  four-family  residential  property  to the
individuals   who  will  be  the  owners  and  occupants   upon   completion  of
construction.  Only interest payments are required during construction and these
are to be paid from the borrower's own funds. These loans are underwritten using
the same criteria as applied in the underwriting of one- to four-family mortgage
loans. The maximum  loan-to-value ratio is 80%. Upon completion of construction,
regular principal and interest payments commence.

         Land  Loans.  We also make land loans  which are secured by raw land in
our market area, to be used for  agriculture  or  residential  construction.  At
December  31,  1997,  land loans  totalled  $141,000  or 0.30% of our total loan
portfolio.

Consumer Loans:

         We offer  consumer loans in order to provide a wider range of financial
services to our customers and because these loans provide higher  interest rates
and shorter  terms than many of our other loans.  Consumer  loans  totalled $1.7
million or 3.7% of our total loans at December  31,  1997.  Our  consumer  loans
consist primarily of direct automobile loans.

                                       54

<PAGE>




         Consumer loans may entail greater risk than residential mortgage loans,
particularly  in the case of  consumer  loans that are  unsecured  or secured by
assets that depreciate rapidly.  Repossessed collateral for a defaulted consumer
loan may not be  sufficient  for  repayment  of the  outstanding  loan,  and the
remaining deficiency may not be collectible.

Commercial Loans:

         Our  commercial  loan  portfolio is comprised of loans to several local
businesses,  and at December 31, 1997 represented $513,000, or 1.1% of our total
loan portfolio.

         Loan Approval Authority and Underwriting.  Our loan committee, which is
comprised of Larry V. Bailey, Daniel G. Droste and Galen E. Graham, approves all
loans.  The loan  committee has authority to approve loans in any category up to
$400,000.  Loan  requests  above this  amount  must be  approved by the board of
directors.

         Upon  receipt  of a  completed  loan  application  from  a  prospective
borrower,  a credit report is ordered.  Income and certain other  information is
verified. If necessary,  additional financial  information may be requested.  An
appraisal or other  estimate of value of the real estate  intended to be used as
security  for the  proposed  loan  is  obtained.  Appraisals  are  processed  by
independent fee appraisers.  Private mortgage insurance will also be required in
certain instances.

         Construction/permanent  loans are made on individual properties.  Funds
advanced during the construction  phase are held in a  loans-in-process  account
and disbursed at various stages of completion,  following physical inspection of
the construction by a loan officer or appraiser.

         Either title insurance or a title opinion is generally  required on all
real estate loans. Borrowers also must obtain fire and casualty insurance. Flood
insurance is also  required on loans  secured by property  which is located in a
flood zone.

         Loan  Commitments.   Written   commitments  are  given  to  prospective
borrowers on all approved real estate loans. Generally,  the commitment requires
acceptance within 60 days of the loan application. Loan commitments in excess of
this period may be issued upon payment of a non-refundable fee or upon agreement
on an interest rate float,  allowing us to adjust the interest rate on the loan.
At December  31,  1997,  commitments  to cover  originations  of mortgage  loans
totalled  $143,000.  We believe that  virtually all of our  commitments  will be
funded.

         Loans to One Borrower. The maximum amount of loans which we may make to
any one borrower may not exceed the greater of $500,000 or 15% of our unimpaired
capital and unimpaired  surplus. We may lend an additional 10% of our unimpaired
capital  and  unimpaired  surplus  if the  loan  is  fully  secured  by  readily
marketable  collateral.  Our maximum loan to one borrower  limit was $900,000 at
December 31, 1997. At December 31, 1997, the aggregate loans of our five largest
borrowers have  outstanding  balances of between  $304,953 and  $1,045,431.  The
latter amount is made up of three loans,  each of which was in existence  before
the loan to one borrower  limits were  imposed in 1989.  All of these loans were
performing in accordance with their terms.

Nonperforming and Problem Assets

         Loan  Delinquencies.  When a mortgage  loan becomes 16 days past due, a
notice of  nonpayment  is sent to the  borrower.  After the loan becomes 22 days
past due,  another notice of nonpayment,  accompanied by a personal  letter,  is
sent to the borrower. If the loan continues in a delinquent status for

                                       55

<PAGE>



90 days past due and no  repayment  plan is in effect,  foreclosure  proceedings
will be initiated. The borrower will be notified when foreclosure is commenced.

         Loans are reviewed on a monthly  basis and are placed on a  non-accrual
status when, in our opinion,  the collection of additional interest is doubtful.
Interest accrued and unpaid at the time a loan is placed on nonaccrual status is
charged against  interest  income.  Subsequent  interest  payments,  if any, are
either  applied to the  outstanding  principal  balance or  recorded as interest
income, depending on the assessment of the ultimate collectibility of the loan.

         Nonperforming  Assets.  The  following  table  sets  forth  information
regarding nonaccrual loans and real estate owned, as of the dates indicated. For
the year ended December 31, 1997,  interest income that would have been recorded
on loans  accounted for on a nonaccrual  basis under the original  terms of such
loans was immaterial.

<TABLE>
<CAPTION>

                                                                      At December 31,
                                                                -------------------------------
                                                                  1997                   1996
                                                                  ----                   ----
                                                                      (In thousands)
<S>                                                              <C>                    <C>   
Loans accounted for on a non-accrual basis:
  One- to four-family..................................          $   75                 $    6
  Consumer.............................................               4                     11
                                                                  -----                  -----
    Total .............................................              79                     17
                                                                  -----                  -----

Accruing loans delinquent 90 days or more:
  One- to four-family..................................              --                     --
  Consumer.............................................              --                     --
                                                                  -----                  -----
    Total..............................................              --                     --
                                                                  -----                  -----
      Total non-performing loans.......................              79                     17
                                                                  -----                  -----

Foreclosed assets:
  One- to four-family..................................              --                     --
  Consumer.............................................              --                     --
                                                                  -----                  -----
    Total..............................................              --                     --
                                                                  -----                  -----

Total non-performing assets............................          $   79                 $   17
                                                                  =====                  =====
Total non-performing loans as a
  percentage of net loans..............................            0.17%                  0.04%
                                                                   ====                   ====
Total non-performing assets as a
  percentage of total assets...........................            0.08%                  0.02%
                                                                   ====                   ====

</TABLE>



         Classified Assets. OTS regulations provide for a classification  system
for problem  assets of savings  associations  which  covers all problem  assets.
Under this classification system, problem assets of savings institutions such as
ours  are  classified  as  "substandard,"  "doubtful,"  or  "loss."  An asset is
considered  substandard if it is inadequately protected by the current net worth
and paying  capacity  of the  borrower  or of the  collateral  pledged,  if any.
Substandard  assets include those  characterized  by the "distinct  possibility"
that the savings  institution  will sustain "some loss" if the  deficiencies are
not corrected. Assets classified as doubtful have all of the weaknesses inherent
in  those  classified  substandard,  with  the  added  characteristic  that  the
weaknesses  present make  "collection  or  liquidation in full," on the basis of
currently existing facts, conditions, and values, "highly questionable and

                                       56

<PAGE>



improbable." Assets classified as loss are those considered  "uncollectible" and
of such little value that their  continuance as assets without the establishment
of a specific loss reserve is not warranted.  Assets may be designated  "special
mention"   because  of  potential   weakness  that  do  not  currently   warrant
classification in one of the aforementioned categories.

         When  a  savings  association   classifies  problem  assets  as  either
substandard or doubtful,  it may establish general allowances for loan losses in
an amount  deemed  prudent by  management.  General  allowances  represent  loss
allowances which have been established to recognize the inherent risk associated
with lending activities,  but which, unlike specific  allowances,  have not been
allocated to particular problem assets.  When a savings  association  classifies
problem assets as loss, it is required either to establish a specific  allowance
for losses equal to 100% of that portion of the asset so classified or to charge
off such amount. A savings association's  determination as to the classification
of its assets and the amount of its valuation allowances is subject to review by
the OTS,  which may order the  establishment  of additional  general or specific
loss  allowances.  A portion of general  loss  allowances  established  to cover
possible  losses related to assets  classified as substandard or doubtful may be
included in determining a savings  association's  regulatory  capital.  Specific
valuation  allowances  for loan losses  generally  do not qualify as  regulatory
capital.

         At December  31,  1997,  we had loans  classified  as special  mention,
substandard, doubtful and loss as follows:
                                                        At
                                                   December 31,
                                                       1997
                                                       ----
                                                  (In thousands)

Special mention.............................           $   --
 Substandard................................              123
Doubtful assets.............................                6
 Loss assets................................                5
                                                         ----
     Total..................................           $  134
                                                        =====




         Allowances  for Loan Losses.  A provision for loan losses is charged to
operations  based on management's  evaluation of the losses that may be incurred
in our loan portfolio. The evaluation,  including a review of all loans on which
full  collectibility  of interest and principal  may not be reasonably  assured,
considers:  (i) our past loan loss experience,  (ii) known and inherent risks in
our portfolio,  (iii) adverse  situations that may affect the borrower's ability
to repay, (iv) the estimated value of any underlying collateral, and (v) current
economic conditions.

         We monitor  our  allowance  for loan losses and make  additions  to the
allowance as economic conditions dictate. Although we maintain our allowance for
loan losses at a level that we consider  adequate for the inherent  risk of loss
in our  loan  portfolio,  future  losses  could  exceed  estimated  amounts  and
additional  provisions  for loan losses  could be  required.  In  addition,  our
determination as to the amount of allowance for loan losses is subject to review
by  the  OTS,  as  part  of its  examination  process.  After  a  review  of the
information available,  the OTS might require the establishment of an additional
allowance.


                                       57

<PAGE>



         The following  table  illustrates  the  allocation of the allowance for
loan losses for each category of loans.  The allocation of the allowance to each
category is not necessarily indicative of future loss in any particular category
and does not  restrict our use of the  allowance to absorb  losses in other loan
categories.
<TABLE>
<CAPTION>

                                                                              At December 31,
                                             -----------------------------------------------------------------------------
                                                               1997                                      1996
                                             -----------------------------------------   ---------------------------------
                                                                      Percent of                             Percent of
                                                                       Loans in                               Loans in
                                                                         Each                                   Each
                                                                       Category                               Category
                                                                       to Total                               to Total
                                                  Amount                Loans                 Amount            Loans
                                                  ------                -----                 ------            -----
                                                                          (Dollars in thousands)
<S>                                              <C>                   <C>                   <C>               <C>   
Mortgage loans.............................
  One- to four-family......................       $137                   91.29%                $115              91.51%
  Multi-family.............................         --                     2.23                  --                2.46
  Commercial...............................         --                     1.14                  --                1.33
  Land.....................................         --                     0.30                  --                0.18
  Construction.............................         --                     0.27                  --                0.30
Consumer...................................         42                     3.68                  31                3.29
 Commercial................................         --                     1.09                  --                0.93
                                                  ----                   ------                ----             -------
     Total allowance.......................       $179                   100.00%               $146             100.00%
                                                   ===                   ======                 ===             ======
</TABLE>



         The  following  table  sets  forth  information  with  respect  to  our
allowance for loan losses at the dates and for the periods indicated:

<TABLE>
<CAPTION>
                                                                        At December 31,
                                                                 ------------------------------
                                                                     1997                1996
                                                                     ----                ----
                                                                     (Dollars in thousands)
<S>                                                               <C>                 <C>     
Balance at beginning of period.......................             $    146            $    148
                                                                   -------             -------
Charge-offs:
  One- to four-family................................                   --                  --
  Consumer...........................................                   (5)                 (6)
                                                                   -------              ------
                                                                        (5)                 (6)
                                                                   -------              ------
 Recoveries:
  One- to four-family................................                   --                  --
  Consumer ..........................................                    3                   4
                                                                   -------             -------
                                                                         3                   4
                                                                   -------             -------
Net charge-offs......................................                  (2)                 (2)
Provision for loan losses............................                   35                  --
                                                                   -------             -------
Balance at end of period.............................             $    179             $   146
                                                                   =======              ======

Allowance for loan losses to total
  non-performing loans at end of period..............               226.58%             858.82%
                                                                   =======              ======

Allowance for loan losses to net loans at
  end of period......................................                 0.38%               0.34%
                                                                   =======             =======
</TABLE>



                                       58

<PAGE>



Investment Activities

         Investment  Securities.  We are required  under federal  regulations to
maintain a minimum  amount of liquid  assets  which may be invested in specified
short-term securities and certain other investments.  See "Regulation -- Savings
Institution  Regulation  -- Federal  Home Loan Bank  System"  and  "Management's
Discussion  and Analysis of Financial  Condition  and Results of  Operations  --
Liquidity and Capital  Resources."  The level of liquid assets varies  depending
upon several factors, including: (i) the yields on investment alternatives, (ii)
our judgment as to the  attractiveness  of the yields then available in relation
to  other  opportunities,   (iii)  expectation  of  future  yield  levels,  (iv)
asset/liability  management, and (v) our projections as to the short-term demand
for funds to be used in loan origination and other  activities.  We classify our
investment   securities  as   "available-for-sale"   or   "held-to-maturity"  in
accordance  with SFAS No. 115. At December 31, 1997,  our  investment  portfolio
policy  permitted   investments  in  instruments  such  as:  (i)  U.S.  Treasury
obligations, (ii) U.S. federal agency or federally sponsored agency obligations,
(iii) local municipal obligations, (iv) mortgage-backed securities, (v) banker's
acceptances,  (vi) certificates of deposit,  (vii) federal funds, including FHLB
overnight and term deposits (up to six months), (viii) collateralized automobile
receivables,  and (ix) investment  grade corporate  bonds,  commercial paper and
mortgage derivative products. See "-- Mortgage-Backed  Securities." The board of
directors may authorize additional investments.

         Our investment securities  "available-for-sale"  and "held-to-maturity"
portfolios at December 31, 1997,  did not contain  securities of any issuer with
an aggregate book value in excess of 10% of our equity,  excluding  those issued
by the United States government agencies.

         Mortgage-Backed  Securities.  To supplement lending activities, we have
invested in residential  mortgage-backed  securities and collateralized mortgage
obligations  ("CMOs").  Mortgage-backed  securities  can serve as collateral for
borrowings and, through  repayments,  as a source of liquidity.  Mortgage-backed
securities  represent a  participation  interest in a pool of  single-family  or
other type of  mortgages.  Principal  and interest  payments are passed from the
mortgage  originators,   through  intermediaries  (generally  quasi-governmental
agencies)  that pool and  repackage the  participation  interests in the form of
securities,  to investors such as us. The quasi-governmental  agencies guarantee
the payment of principal  and interest to investors and include the Federal Home
Loan  Mortgage   Corporation   ("FHLMC"),   the  Government   National  Mortgage
Association ("GNMA"), and Federal National Mortgage Association ("FNMA").

         At  December  31,  1997,  our  mortgaged-backed   securities  portfolio
classified   as   "available-for-sale"   totalled   $16.8   million,   and   our
mortgage-backed  securities portfolio classified as "held-to-maturity"  totalled
$20.9  million.  Each  security  was  issued  by GNMA,  FHLMC or FNMA.  Expected
maturities will differ from contractual  maturities due to scheduled  repayments
and because  borrowers may have the right to call or prepay  obligations with or
without prepayment penalties.

         Mortgage-backed  securities  typically are issued with stated principal
amounts.  The  securities  are backed by pools of mortgages that have loans with
interest  rates that are  within a set range and have  varying  maturities.  The
underlying   pool  of  mortgages  can  be  composed  of  either   fixed-rate  or
adjustable-rate  mortgage  loans.   Mortgage-backed   securities  are  generally
referred to as mortgage participation certificates or pass-through certificates.
The  interest  rate risk  characteristics  of the  underlying  pool of mortgages
(i.e.,  fixed-rate or adjustable-rate) and the prepayment risk, are passed on to
the certificate holder. The life of a mortgage-backed  pass-through  security is
equal to the life of the underlying mortgages. Mortgage-backed securities issued
by FHLMC and GNMA make up a majority of the pass-through certificates market.


                                       59

<PAGE>



         CMOs have been developed in response to investor concerns regarding the
uncertainty  of  cash  flows  associated  with  the  prepayment  option  of  the
underlying  mortgagor.  A CMO can be collateralized  directly by mortgages,  but
more often is collateralized by mortgage-backed  securities issued or guaranteed
by the GNMA, FNMA or the FHLMC and held in trust for CMO investors.  In contrast
to mortgage-backed securities in which the cash flow is received pro rata by all
security  holders,  the cash flow from the  mortgage  loans  underlying a CMO is
segmented  and paid in  accordance  with a  predetermined  priority to investors
holding various CMO tranches.  Different classes of bonds are created, each with
its own stated  maturity,  estimated  average life,  coupon rate, and prepayment
characteristics.  Notwithstanding  the  importance  of the CMO  structure  to an
evaluation of timing and amount of cash flow, it is essential to understand  the
coupon  rates on the  mortgages  underlying  the CMO to  assess  the  prepayment
sensitivity  of the CMO  tranches.  Most of the CMOs owned by us are  government
agency  guaranteed.   A  few  of  the  CMOs  consist  of  small  private  issues
collateralized   by  mortgage  loans  and  include  extra  credit   enhancements
sufficient to earn the highest credit ratings from independent  rating agencies.
At December 31, 1997, our CMO portfolio classified as "available-for-sale" had a
carrying  value  of  $13.9  million,   and  our  CMO  portfolio   classified  as
"held-to-maturity" had a carrying value of $17.7 million.

         Investment Portfolio. The following table sets forth the carrying value
of our investments.  See Notes 2, 3 and 4 to our financial  statements elsewhere
in this document.

<TABLE>
<CAPTION>
                                                                             At December 31,
                                                                     -------------------------------
                                                                         1997                 1996
                                                                         ----                 ----
                                                                              (In thousands)
<S>                                                                    <C>                  <C>    
Investments held-to-maturity:
U.S. agency securities...................................              $ 3,852              $ 2,800
Mortgage-backed securities held-to-maturity.............                20,937               24,861
Mortgage-backed securities available-for-sale...........                16,833               23,723
Interest-bearing deposits...............................                 3,400                3,300
FHLB stock...............................................                  661                  615
                                                                       -------              -------
   Total investments ....................................              $45,683              $55,299
                                                                        ======               ======
</TABLE>





                                       60

<PAGE>



         The following table sets forth certain information  regarding scheduled
maturities,  carrying  values,  approximate  fair values,  and weighted  average
yields for our  investments  at December 31, 1997 by contractual  maturity.  The
following  table  does not take into  consideration  the  effects  of  scheduled
repayments or the effects of possible prepayments.


<TABLE>
<CAPTION>
                                                                                                                    Total
                               One Year or Less   One to Five Years  Five to Ten Years More than Ten Years  Investment Securities
                              ------------------ ------------------- ------------------ ----------------- --------------------------
                                       Weighted             Weighted           Weighted          Weighted           Weighted
                              Carrying  Average   Carrying   Average  Carrying  Average Carrying  Average  Carrying Average  Market
                                Value    Yield     Value      Yield    Value     Yield    Value    Yield     Value   Yield    Value
                               -------  -------   -------    -------  -------   -------  -------  -------   ------- -------  ------
                                                                    (Dollars in thousands)
<S>                            <C>         <C>      <C>        <C>      <C>      <C>     <C>        <C>     <C>       <C>    <C>    
Investments:
  U.S. Agency securities...... $   800     5.31%    $2,000     6.05%    $   --      --%  $ 1,052    8.05%   $ 3,852    7.26% $ 3,952
  Mortgage-backed securities..      --       --        --        --      4,722    6.33    33,048    6.34     37,770    6.33   37,728
  Interest-bearing deposits...   3,400     5.98        --        --        --       --       --       --      3,400    5.98    3,400
  FHLB stock..................      --       --        --        --        --       --       661    8.05        661    8.05      661
                              --------   ------     ------    ------    ------   ------   ------     ----   -------    ----   ------
     Total investments........  $4,200     5.85%    $2,000     6.05%    $4,722    6.33%  $34,761    6.42%   $45,683    6.41% $45,741
                                 =====   ======      =====     ====      =====    ====    ======    ====     ======    ====   ======

</TABLE>



                                       61

<PAGE>



Sources of Funds

         Deposits are our major  external  source of funds for lending and other
investment  purposes.  Funds are also  derived  from the  receipt of payments on
loans and  prepayment  of loans and  maturities  of  investment  securities  and
mortgage-backed  securities  and,  to  a  much  lesser  extent,  borrowings  and
operations.  Scheduled loan principal  repayments are a relatively stable source
of  funds,   while  deposit  inflows  and  outflows  and  loan  prepayments  are
significantly influenced by general interest rates and market conditions.

         Deposits.  Consumer and commercial  deposits are attracted  principally
from within our  primary  market area  through  the  offering of a selection  of
deposit instruments including checking accounts, regular savings accounts, money
market accounts,  and term certificate accounts.  IRA accounts are also offered.
Deposit account terms vary according to the minimum balance  required,  the time
period the funds must remain on deposit, and the interest rate.

         The  interest  rates  paid  by us on  deposits  are set  weekly  at the
direction of our senior  management.  Interest rates are determined based on our
liquidity requirements,  interest rates paid by our competitors,  and our growth
goals and applicable regulatory restrictions and requirements.

         Regular savings, money market demand and NOW accounts constituted $29.4
million, or 34.31%, of our deposit portfolio at December 31, 1997.  Certificates
of deposit constituted $56.3 million or 65.69% of the deposit portfolio of which
$3.1 million or 3.62% of the deposit portfolio were certificates of deposit with
balances of $100,000 or more. Such deposits are offered at negotiated rates.
As of December 31, 1997, we had no brokered deposits.




                                       62

<PAGE>



         At December 31,  1997,  our deposits  were  represented  by the various
types of savings programs described below.
<TABLE>
<CAPTION>
                                                          Interest    Minimum                                  Percentage of
Category                                Term               Rate(1)     Amount                 Balance          Total Deposits
- --------                                ----               -------     ------                 -------          --------------
                                                                                          (In thousands)
<S>                                     <C>                <C>       <C>                     <C>                   <C>   
Transactions and Savings:
  NOW accounts                          None                 2.51%    $    50                 $ 9,573                11.18%
  Passbook accounts                     None                 2.84          50                   7,080                 8.27
  Money market demand accounts          None                 3.04     ^ 1,000                  10,807                12.62
  Noninterest-bearing accounts          None                   --          50                   1,928                 2.25
                                                                                               ------               ------
      Total non-certificates                                                                   29,388                34.31
                                                                                               ------               ------

Certificates of Deposit:
  Fixed Term, Fixed-rate                1-6 months           5.14         500                   4,955                 5.78
  Fixed Term, Fixed-rate                7-12 months          5.64         500                  22,889                26.72
  Fixed Term, Fixed-rate                13-24 months         5.56         500                  11,249                13.13
  Fixed Term, Fixed-rate                25-36 months         5.91         500                  10,628                12.41
  Fixed Term, Fixed-rate                37-60 months         5.76         500                   4,704                 5.49
  Fixed Term, Fixed-rate                61-84 months         5.94         500                   1,354                 1.58
  Fixed Term, Fixed-rate                85-120 months        6.96         500                     484                 0.57
                                                                                              -------               ------
      Total certificates of deposit                                                            56,263                65.69
                                                                                               ------               ------
         Total deposits                                                                       $85,651               100.00%
                                                                                               ======               ======
</TABLE>

- ----------------
(1) Indicates weighted average interest rate at December 31, 1997.


         The following table sets forth our time deposits classified by interest
rate at the dates indicated.

                                                           At December 31,
                                                --------------------------------
                                                   1997                    1996
                                                   ----                    ----
                                                          (In thousands)

3.00-3.99%......................                $     11               $     639
4.00-4.99%......................                   1,216                   3,880
5.00-5.99%......................                  44,991                  43,005
6.00-6.99%......................                   9,816                   7,343
7.00% and over..................                     229                     273
                                                 -------                 -------
    Total.......................                 $56,263                 $55,140
                                                  ======                  ======





                                       63

<PAGE>



         The  following  table sets forth the time  deposits in the  Association
classified by interest rate as of the dates indicated.
<TABLE>
<CAPTION>
                                                                                     Amount Due   
                                                                One to                   Two to          Over
Interest Rate                          One Year                Two Years               Three Years    Three Years       Total
- -------------                      ----------------------   ----------------------   --------------  -------------    ---------
                                                                                         (In thousands)
<S>                                  <C>                       <C>                       <C>           <C>            <C> 
3.00 - 3.99%....................     $      11                 $     --                  $     --      $     --       $      11
4.00 - 4.99%....................         1,124                       92                        --            --           1,216
5.00 - 5.99%....................        36,110                    5,836                     2,202           843          44,991
6.00 - 6.99%....................         3,507                    2,100                     2,780         1,429           9,816
7.00% and over..................           109                       99                         4            17             229
                                       -------                   ------                    ------        ------         -------
     Total......................       $40,861                   $8,127                    $4,986        $2,289         $56,263
                                        ======                    =====                     =====         =====          ======

</TABLE>



         The  following  table  indicates  the  amount  of our  certificates  of
deposits of $100,000 or more by time remaining until maturity as of December 31,
1997.

                                                   Certificates
Maturity Period                                    of Deposits
- ---------------                                    -----------
                                                  (In thousands)

Within three months...............                     $  882
Three through six months..........                        606
Six through twelve months.........                      1,276
 Over twelve months...............                        340
                                                        -----
                                                       $3,104
                                                       ======




                                       64

<PAGE>



         Borrowings.  Advances  (borrowings)  may be  obtained  from the FHLB of
Topeka to  supplement  our supply of lendable  funds.  Advances from the FHLB of
Topeka are typically  secured by a pledge of our stock in the FHLB of Topeka,  a
portion of our first mortgage  loans and other assets.  Each FHLB credit program
has its own  interest  rate  (which  may be fixed or  adjustable)  and  range of
maturities.  We may borrow up to $69.6  million from the FHLB of Topeka.  If the
need  arises,  we may also access the Federal  Reserve Bank  discount  window to
supplement  our  supply  of  lendable  funds  and  to  meet  deposit  withdrawal
requirements.  At December 31, 1997, borrowings from the FHLB of Topeka totalled
$2.6 million ($1.9 million of which were short-term  borrowings  maturing on May
15, 1998). We had no other  borrowings  outstanding.  At December 31, 1996, FHLB
advances were $11.4 million.

         The  following  table  sets  forth  the  terms of our  short-term  FHLB
advances.

                                             At or for the period ended
                                      --------------------------------------
                                      December 31, 1997    December 31, 1996
                                      -----------------    -----------------
                                               (Dollars in thousands)

Balance at year end..............           $2,550              $11,350
Average balance outstanding
  during the period..............            7,748                5,420
Maximum amount outstanding
  at any month-end during
  the period.....................           10,350               11,350
Weighted average interest rate
  during the period..............             6.71%                6.51%



Competition

         Competition   for   deposits   comes  from  other   insured   financial
institutions  such as commercial  banks,  thrift  institutions,  credit  unions,
finance  companies,   and  multi-state  regional  banks  in  our  market  areas.
Competition for funds also includes a number of insurance products sold by local
agents and investment products such as mutual funds and other securities sold by
local and  regional  brokers.  Loan  competition  varies  depending  upon market
conditions and comes from commercial banks, thrift  institutions,  credit unions
and mortgage bankers.


                                       65

<PAGE>



Properties

         We own four of our six  offices  and  lease  two of them.  The net book
value of this real  property at  December  31,  1997,  was  $476,000.  Our total
investment in office  equipment had a net book value of $155,000 at December 31,
1997.
<TABLE>
<CAPTION>
                                                                                        Year            Net Book Value Of
                                           Leased or             Year Leased            Lease            Real Property at
             Location                        Owned               or Acquired           Expires           December 31, 1997
         ----------------                    -----               ------------          -------          ------------------

MAIN OFFICE:
<S>                                        <C>                    <C>                <C>                        <C>     
600 Main Street                              Owned                  1974                N/A                       $198,000
Osawatomie, Kansas 66064

BRANCH OFFICES:
29 West Wea                                  Owned                  1964                N/A                        $60,000
Paola, Kansas 66071

2205 South Main                              Owned                  1981                N/A                       $161,000
Fort Scott, Kansas  66701

100 West Amity                               Owned                  1974                N/A                        $55,000
Louisburg, Kansas  66053

125 North Mill                              Leased                  1984                2002                        $2,000
Beloit, Kansas  67420

762 4th Street                              Leased                  1984                1998                            --
Phillipsburg, Kansas  67661

</TABLE>



         We are in the  process of  building  a new office in Paola.  It will be
located at 1310 Baptiste Drive,  Paola, Kansas 66071. This office is expected to
be completed in June 1998 and will,  including the land, cost approximately $1.1
million. At December 31, 1997, capitalized  construction and land costs totalled
$359,000.  After we move into the new facility,  we will sell the existing Paola
office.

Personnel

         At December  31,  1997 we had 31  full-time  employees  and 7 part-time
employees.  None of our employees  are  represented  by a collective  bargaining
group. We believe that our relationship with our employees is good.

Subsidiary Activity

         The  Association  is  permitted to invest up to 2% of its assets in the
capital stock of, or loans to, subsidiary corporations. An additional investment
of 1% of  assets  is  permitted  when  the  additional  investment  is  utilized
primarily for community development purposes.  Pursuant to these limitations, as
of December 31, 1997,  we were  authorized  to invest up to  approximately  $1.9
million in the stock of,

                                       66

<PAGE>



or  loans  to,  service  corporations  (based  upon  the  2%  limitation).   The
Association has one wholly-owned  service corporation,  First Enterprises,  Inc.
("FEI").  In recent years, FEI has been primarily  utilized as an agency for the
sale of credit life  insurance,  mortgage life  insurance and certain fixed- and
variable-rate  annuities.  However, in August 1995, we purchased for development
through FEI an 8.3 acre tract of land in Paola,  known as Baptiste  Commons,  as
seven  commercial  sites, one of which would be a proposed site for a new office
building  replacing the existing  Paola  facility.  Our  investment in this real
estate  development  project will continue to decline as the remaining  lots are
sold.  At  December  31,  1997,  the total  investment  in this real  estate was
$355,000.

Legal Proceedings

         We are, from time to time, a party to legal proceedings  arising in the
ordinary  course of our business,  including  legal  proceedings  to enforce our
rights against borrowers.  We are not a party to any legal proceedings which are
expected to have a material adverse effect on our financial statements.

                                   REGULATION

         Set forth below is a brief  description of certain laws which relate to
us.  The  description  is not  complete  and is  qualified  in its  entirety  by
references to applicable laws and regulation.

Holding Company Regulation

         General. The Company will be required to register and file reports with
the OTS and will be  subject  to  regulation  and  examination  by the  OTS.  In
addition,  the OTS will have  enforcement  authority  over the  Company  and any
non-savings  institution  subsidiaries.  This will permit the OTS to restrict or
prohibit  activities  that  it  determines  to be a  serious  risk  to us.  This
regulation is intended  primarily for the  protection of our  depositors and not
for the benefit of you, as stockholders of the Company.

         QTL Test. Since the Company will only own one savings  institution,  it
will be able to diversify its operations into activities not related to banking,
but only so long as we satisfy the QTL test.  If the Company  controls more than
one savings  institution,  it would lose the ability to diversify its operations
into nonbanking related activities,  unless such other savings institutions each
also  qualify as a QTL or were  acquired in a  supervised  acquisition.  See "--
Savings Institution Regulation -- Qualified Thrift Lender Test. "

         Restrictions on Acquisitions. The Company must obtain approval from the
OTS before acquiring control of any other SAIF-insured savings  institution.  No
person may acquire control of a federally  insured savings  institution  without
providing  at least 60 days  written  notice  to the OTS and  giving  the OTS an
opportunity to disapprove the proposed acquisition.

Savings Institution Regulation

         General. As a federally chartered, SAIF-insured savings institution, we
are  subject  to  extensive  regulation  by the OTS and the  FDIC.  Our  lending
activities  and other  investments  must comply with  various  federal and state
statutory and regulatory  requirements.  We are also subject to certain  reserve
requirements promulgated by the Board of Governors of the Federal Reserve System
("Federal Reserve").

         The OTS,  in  conjunction  with the  FDIC,  regularly  examines  us and
prepares  reports  for  the  consideration  of our  board  of  directors  on any
deficiencies  that the OTS finds in our operations.  Our  relationship  with our
depositors  and  borrowers  is also  regulated  to a great extent by federal and
state law,

                                       67

<PAGE>



especially in such matters as the ownership of savings accounts and the form and
content of our mortgage documents.

         We  must  file  reports  with  the  OTS and  the  FDIC  concerning  our
activities  and  financial  condition,   in  addition  to  obtaining  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions  of other financial  institutions.  This regulation and supervision
establishes a comprehensive  framework of activities in which an institution can
engage and is intended  primarily for the protection of the SAIF and depositors.
The  regulatory  structure  also  gives  the  regulatory  authorities  extensive
discretion in connection with their  supervisory and enforcement  activities and
examination  policies,  including policies with respect to the classification of
assets and the  establishment  of adequate  loan loss  reserves  for  regulatory
purposes.  Any change in regulations,  whether by the OTS, the FDIC or any other
government agency, could have a material adverse impact on our operations.

         Insurance  of Deposit  Accounts.  The FDIC is  authorized  to establish
separate annual  assessment  rates for deposit  insurance for members of the BIF
and the  SAIF.  The  FDIC may  increase  assessment  rates  for  either  fund if
necessary  to restore the fund's  ratio of  reserves to insured  deposits to its
target level within a reasonable time and may decrease such assessment  rates if
such target level has been met. The FDIC has established a risk-based assessment
system for both SAIF and BIF  members.  Under this system,  assessments  are set
within a range, based on the risk the institution poses to its deposit insurance
fund. This risk level is determined based on the institution's capital level and
the FDIC's level of supervisory concern about the institution.

         Because a significant  portion of the assessments paid into the SAIF by
savings  institutions  were  used to pay the cost of prior  savings  institution
failures, the reserves of the SAIF were below the level required by law. The BIF
had,  however,  met its required reserve level during the third calendar quarter
of 1995. As a result, deposit insurance premiums for deposits insured by the BIF
were  substantially  less than  premiums  for  deposits  such as ours  which are
insured by the SAIF.  Legislation  to  capitalize  the SAIF and to eliminate the
significant  premium  disparity  between the BIF and the SAIF  became  effective
September 30, 1996. The recapitalization  plan provided for a special assessment
equal to $.657 per $100 of SAIF  deposits  held at March 31,  1995,  in order to
increase SAIF reserves to the level  required by law.  Certain BIF  institutions
holding  SAIF-insured  deposits were required to pay a lower special assessment.
Based on our deposits at March 31, 1995, we paid a pre-tax special assessment of
$544,797.

         The recapitalization plan also provides that the cost of prior failures
which were funded  through the issuance of Fico Bonds (bonds  issued to fund the
cost of savings  institution  failures in prior years) will be shared by members
of both the SAIF and the BIF.  This will  increase BIF  assessments  for healthy
banks to approximately  $.013 per $100 of deposits in 1997. SAIF assessments for
healthy  savings  institutions in 1997 will be  approximately  $.064 per $100 in
deposits  and may be  reduced,  but not  below the  level  set for  healthy  BIF
institutions.

         The FDIC has  lowered  the  rates on  assessments  paid to the SAIF and
widened  the  spread  of those  rates.  The  FDIC's  action  established  a base
assessment  schedule for the SAIF with rates  ranging from 4 to 31 basis points,
and an adjusted  assessment schedule that reduces these rates by 4 basis points.
As a result,  the effective  SAIF rates range from 0 to 27 to basis points as of
October 1, 1996. In addition, the FDIC's final rule prescribed a special interim
schedule of rates  ranging  from 18 to 27 basis points for  SAIF-member  savings
institutions  for the last quarter of calendar 1996, to reflect the  assessments
paid to the Financing Corp. (Fico Bonds). Finally, the FDIC's action established
a procedure  for making  limited  adjustments  to the base  assessment  rates by
rulemaking without notice and comment, for both the SAIF and the BIF.


                                       68

<PAGE>



         The recapitalization  plan also provides for the merger of the SAIF and
BIF effective January 1, 1999, assuming there are no savings  institutions under
federal law. Under separate  proposed  legislation,  Congress is considering the
elimination  of the federal  thrift  charter  and  elimination  of the  separate
federal  regulation  of  thrifts.  As a result,  we might  have to  convert to a
different financial  institution charter and be regulated under federal law as a
bank,  including  being  subject to the more  restrictive  activity  limitations
imposed on national banks. We cannot predict the impact of our conversion to, or
regulation as, a bank until the legislation requiring such change is enacted.

         Regulatory  Capital  Requirements.   OTS  capital  regulations  require
savings institutions to meet three capital standards: (1) tangible capital equal
to 1.5% of total adjusted assets, (2) core capital equal to at least 3% of total
adjusted assets, and (3) risk-based  capital equal to 8% of total  risk-weighted
assets. Our capital ratios are set forth under "Historical and Pro Forma Capital
Compliance."

         Tangible capital is defined as core capital less all intangible  assets
(including  supervisory  goodwill),  less certain mortgage  servicing rights and
less certain investments. Core capital is defined as common stockholders' equity
(including  retained  earnings),  noncumulative  perpetual  preferred  stock and
minority interests in the equity accounts of consolidated subsidiaries,  certain
nonwithdrawable accounts and pledged deposits of mutual savings associations and
qualifying supervisory goodwill,  less nonqualifying  intangible assets, certain
mortgage servicing rights and certain investments.

         The risk-based capital standard for savings  institutions  requires the
maintenance of total  risk-based  capital (which is defined as core capital plus
supplementary  capital)  of  8%  of  risk-weighted  assets.  The  components  of
supplementary capital include, among other items, cumulative perpetual preferred
stock,  perpetual  subordinated debt, mandatory  convertible  subordinated debt,
intermediate-term  preferred  stock,  and the portion of the  allowance for loan
losses not designated for specific loan losses. The portion of the allowance for
loan and lease  losses  includable  in  supplementary  capital  is  limited to a
maximum of 1.25% of  risk-weighted  assets.  Overall,  supplementary  capital is
limited  to 100% of core  capital.  A savings  association  must  calculate  its
risk-weighted  assets by multiplying  each asset and  off-balance  sheet item by
various risk factors as determined  by the OTS,  which range from 0% for cash to
100% for delinquent  loans,  property acquired through  foreclosure,  commercial
loans, and other assets.

         The risk-based  capital  standards of the OTS generally require savings
institutions  with more than a "normal"  level of interest rate risk to maintain
additional total capital.  An institution's  interest rate risk will be measured
in terms of the sensitivity of its "net portfolio  value" to changes in interest
rates.  Net  portfolio  value is defined,  generally,  as the  present  value of
expected cash inflows from existing assets and off-balance  sheet contracts less
the present value of expected cash outflows from existing liabilities. A savings
institution  will be considered  to have a "normal"  level of interest rate risk
exposure if the decline in its net portfolio  value after an immediate 200 basis
point increase or decrease in market  interest rates  (whichever  results in the
greater  decline)  is less than two percent of the  current  estimated  economic
value of its assets.  An  institution  with a greater than normal  interest rate
risk will be required to deduct from total capital,  for purposes of calculating
its  risk-based  capital  requirement,   an  amount  (the  "interest  rate  risk
component") equal to one-half the difference between the institution's  measured
interest rate risk and the normal level of interest rate risk, multiplied by the
economic value of its total assets.

         The OTS calculates the  sensitivity of an  institution's  net portfolio
value  with  data  submitted  by the  institution  and the  interest  rate  risk
measurement  model  adopted  by the OTS.  The amount of the  interest  rate risk
component,  if any, to be deducted from an  institution's  total capital will be
based on the  institution's  Thrift Financial Report filed two quarters earlier.
Savings  institutions  with less than $300  million in assets  and a  risk-based
capital ratio above 12% are generally  exempt from filing the interest rate risk
schedule with their Thrift Financial Reports.  However,  the OTS may require any
exempt

                                       69

<PAGE>



institution  that it  determines  may have a high  level of  interest  rate risk
exposure to file such  schedule  on a  quarterly  basis and may be subject to an
additional  capital  requirement  based upon its level of interest  rate risk as
compared to its peers.  Although  the rule is not yet in effect,  due to our net
size and  risk-based  capital  level,  we are exempt from the interest rate risk
component.

         Dividend and Other Capital  Distribution  Limitations.  OTS regulations
require us to give the OTS 30 days advance notice of any proposed declaration of
dividends to the Company,  and the OTS has the authority  under its  supervisory
powers to prohibit the payment of  dividends by us to the Company.  In addition,
we may not declare or pay a cash  dividend  on our  capital  stock if the effect
would be to reduce our  regulatory  capital  below the amount  required  for the
liquidation  account to be established at the time of the  conversion.  See "The
Conversion -- Effects of Conversion to Stock Form on Depositors and Borrowers of
First Kansas Federal Savings Association -- Liquidation Account."

         OTS regulations  impose  limitations upon all capital  distributions by
savings  institutions,  such  as  cash  dividends,  payments  to  repurchase  or
otherwise acquire its shares, payments to stockholders of another institution in
a cash-out merger,  and other  distributions  charged against capital.  The rule
establishes  three tiers of  institutions  based  primarily on an  institution's
capital  level.  An  institution  that  exceeds  all  fully  phased-in   capital
requirements  before  and  after  a  proposed  capital   distribution  ("Tier  1
institution")  and has not  been  advised  by the OTS that it is in need of more
than the normal  supervision can, after prior notice but without the approval of
the OTS, make capital  distributions during a calendar year equal to the greater
of (i) 100% of its net income to date during the  calendar  year plus the amount
that would reduce by one-half its "surplus  capital  ratio" (the excess  capital
over its fully phased-in capital  requirements) at the beginning of the calendar
year,  or (ii) 75% of its net income over the most recent four  quarter  period.
Any additional  capital  distributions  require prior regulatory  notice.  As of
September 30, 1997, we qualified as a Tier 1 institution.

         In January 1998, the OTS proposed amendments to its current regulations
with  respect  to  capital  distributions  by  savings  associations.  Under the
proposed regulation,  savings associations that would remain at least adequately
capitalized  following the capital  distribution,  and that meet other specified
requirements,  would not be required to file a notice or application for capital
distributions (such as cash dividends)  declared below specified amounts.  Under
the proposed  regulation,  savings associations which are eligible for expedited
treatment  under current OTS regulations are not required to file a notice or an
application  with the OTS if (i) the savings  association  would remain at least
adequately capitalized following the capital distribution and (ii) the amount of
the  capital  distribution  does not  exceed  an  amount  equal  to the  savings
association's  net income for that year to date, plus the savings  association's
retained  net  income  for the  previous  two years.  Thus,  under the  proposed
regulation,  only  undistributed  net  income  for the  prior  two  years may be
distributed in addition to the current year's  undistributed  net income without
the filing of an application  with the OTS.  Savings  associations  which do not
qualify for expedited  treatment or which desire to make a capital  distribution
in excess of the specified amount, must file an application with, and obtain the
approval  of, the OTS prior to making the capital  distribution.  Under  certain
other circumstances, savings associations will be required to file a notice with
OTS prior to making the capital  distribution.  The OTS proposed  limitations on
capital  distributions  are similar to the  limitations  imposed  upon  national
banks.  The  Association  is  unable to  predict  whether  or when the  proposed
regulation will become effective.

         In the event our capital falls below our fully phased-in requirement or
the OTS  notifies  us that we are in need of more than  normal  supervision,  we
would become a Tier 2 or Tier 3 institution and as a result, our ability to make
capital  distributions  could be  restricted.  Tier 2  institutions,  which  are
institutions that before and after the proposed  distribution meet their current
minimum capital requirements,  may only make capital distributions of up to 75 %
of net income over the most recent four

                                       70

<PAGE>



quarter period.  Tier 3 institutions,  which are  institutions  that do not meet
current   minimum  capital   requirements   and  propose  to  make  any  capital
distribution,   and  Tier  2  institutions   that  propose  to  make  a  capital
distribution in excess of the noted safe harbor level,  must obtain OTS approval
prior to  making  such  distribution.  In  addition,  the OTS could  prohibit  a
proposed  capital  distribution  by any  institution,  which would  otherwise be
permitted by the regulation,  if the OTS determines that such distribution would
constitute an unsafe or unsound  practice.  The OTS has proposed  rules relaxing
certain approval and notice requirements for well-capitalized institutions.

         A savings institution is prohibited from making a capital  distribution
if,  after  making  the   distribution,   the  savings   institution   would  be
undercapitalized  (i.e.,  not meet  any one of its  minimum  regulatory  capital
requirements).  Further,  a savings  institution  cannot  distribute  regulatory
capital that is needed for its liquidation account.

         Qualified  Thrift  Lender  Test.  Savings   institutions  must  meet  a
qualified  thrift lender  ("QTL") test. If we maintain an  appropriate  level of
qualified  thrift  investments  ("QTIs")  (primarily  residential  mortgages and
related  investments,   including  certain   mortgage-related   securities)  and
otherwise qualify as a QTL, we will continue to enjoy full borrowing  privileges
from the FHLB of Topeka.  The  required  percentage  of QTIs is 65% of portfolio
assets  (defined as all assets minus  intangible  assets,  property  used by the
institution  in conducting  its business and liquid assets equal to 10% of total
assets).  Certain  assets  are  subject  to a  percentage  limitation  of 20% of
portfolio assets. In addition,  savings institutions may include shares of stock
of the  FHLBs,  FNMA,  and  FHLMC  as  QTIs.  Compliance  with  the QTL  test is
determined on a monthly basis in nine out of every 12 months. As of December 31,
1997, we were in compliance with our QTL requirement with  approximately  93% of
our assets invested in QTIs.

         Transactions With Affiliates.  Generally,  restrictions on transactions
with affiliates require that transactions  between a savings  institution or its
subsidiaries  and  its  affiliates  be on  terms  as  favorable  to the  savings
institution as comparable transactions with non-affiliates. In addition, certain
of these  transactions are restricted to an aggregate  percentage of the savings
institution's capital.  Collateral in specified amounts must usually be provided
by  affiliates in order to receive  loans from the savings  institution.  Within
certain  limits,  affiliates  are permitted to receive more favorable loan terms
than  non-affiliates.  Our affiliates  include the Company and any company which
would be under common control with us. In addition,  a savings  institution  may
not extend credit to any affiliate  engaged in activities not  permissible for a
bank holding  company or acquire the  securities of any affiliate  that is not a
subsidiary.  The  OTS  has the  discretion  to  treat  subsidiaries  of  savings
institution as affiliates on a case-by-case basis.

         Liquidity  Requirements.  All  savings  institutions  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. The liquidity  requirement may vary from
time to time (between 4% and 10%) depending upon economic conditions and savings
flows of all savings  institutions.  At December 31, 1997,  our required  liquid
asset ratio was 4%. Our  average  liquid  asset  ratio at December  31, 1997 was
5.68%.  Monetary  penalties may be imposed upon  institutions  for violations of
liquidity requirements.

         Federal Home Loan Bank  System.  We are a member of the FHLB of Topeka,
which is one of 12 regional FHLBs. Each FHLB serves as a reserve or central bank
for its members within its assigned  region.  It is funded  primarily from funds
deposited  by  savings  institutions  and  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.


                                       71

<PAGE>



         As a member, we are required to purchase and maintain stock in the FHLB
of Topeka in an amount equal to at least 1% of our aggregate unpaid  residential
mortgage loans, home purchase contracts or similar  obligations at the beginning
of each year.  At December  31, 1997,  we had  $661,000 in FHLB stock,  at cost,
which  was in  compliance  with  this  requirement.  The  FHLB  imposes  various
limitations  on advances  such as limiting  the amount of certain  types of real
estate  related  collateral  to 30% of a member's  capital  and  limiting  total
advances to a member.

         The FHLBs are required to provide funds for the  resolution of troubled
savings  institutions  and to contribute to affordable  housing programs through
direct loans or interest subsidies on advances targeted for community investment
and  low-  and  moderate-income  housing  projects.   These  contributions  have
adversely  affected the level of FHLB dividends paid and could continue to do so
in the future.

         Federal   Reserve.   The  Federal   Reserve   requires  all  depository
institutions  to  maintain  non-interest-bearing  reserves at  specified  levels
against  their  transaction  accounts  (primarily  checking,  NOW and  Super NOW
checking  accounts) and non-personal time deposits.  The balances  maintained to
meet the  reserve  requirements  imposed by the  Federal  Reserve may be used to
satisfy the liquidity  requirements that are imposed by the OTS. At December 31,
1997, our reserve met the minimum level required by the Federal Reserve.

         Savings  institutions have authority to borrow from the Federal Reserve
System "discount  window," but Federal Reserve System policy generally  requires
savings  institutions  to exhaust all other sources  before  borrowing  from the
Federal Reserve System.  We had no borrowings from the Federal Reserve System at
December 31, 1997.

                                    TAXATION

Federal Taxation

         We are subject to the provisions of the Internal  Revenue Code of 1986,
as amended  (the  "Code"),  in the same  general  manner as other  corporations.
Generally,  thrifts  with  $500  million  of  assets  or less may  still use the
experience method in determining  additions to bad debt reserves,  which is also
available to small banks. Larger thrifts must use the specific charge off method
regarding  bad debts.  Any reserve  amounts  added to our bad debt reserve after
1987 will be recaptured into our taxable income over a six year period beginning
in 1996.  A thrift may delay  recapturing  into  income its  post-1987  bad debt
reserves for an  additional  two years if it meets a  residential  lending test.
This recapture will not have a material impact on us.

         Under the experience method, the bad debt deduction may be based on (i)
a six-year  moving  average of actual  losses on qualifying  and  non-qualifying
loans, or (ii) a fill-up to the institution's base year reserve amount, which is
the tax bad debt reserve determined as of December 31, 1987.

         If a savings institution's qualifying assets (generally,  loans secured
by  residential  real estate or deposits,  educational  loans,  cash and certain
government  obligations)  constitute  less  than 60% of its  total  assets,  the
institution may not deduct any addition to a bad debt reserve and generally must
include  existing  reserves  in  income  over  a  four  year  period,  which  is
immediately accruable for financial reporting purposes. As of December 31, 1997,
at least 60% of our assets  were  qualifying  assets as defined in the Code.  No
assurance  can be given  that we will meet the 60% test for  subsequent  taxable
years.


                                       72

<PAGE>



         Earnings  appropriated  to our bad debt  reserve  and  claimed as a tax
deduction  including our supplemental  reserves for losses will not be available
for the payment of cash dividends or for  distribution to you, our  stockholders
(including distributions made on dissolution or liquidation),  unless we include
the amount in income.  Distributable amounts may be reduced by any amount deemed
necessary to pay the resulting  federal  income tax. As of December 31, 1997, we
had $718,000 of accumulated  earnings,  representing  our base year tax reserve,
for which federal  income taxes have not been  provided.  If such amount is used
for any purpose other than bad debt losses, including a dividend distribution or
a distribution in  liquidation,  it will be subject to federal income tax at the
then current rate.

         The Code imposes an alternative  minimum tax ("AMT") on a corporation's
alternative  minimum taxable income ("AMTI") at a rate of 20%. AMTI is increased
by certain  preference  items,  including the excess of the tax bad debt reserve
deduction  using the percentage of taxable income method over the deduction that
would have been allowable under the experience  method.  Only 90% of AMTI can be
offset by net operating loss carryovers of which we currently have none. AMTI is
also adjusted by determining the tax treatment of certain items in a manner that
negates the deferral of income resulting from the regular tax treatment of those
items.  Thus,  our AMTI is increased by an amount equal to 75 % of the amount by
which our adjusted current earnings exceeds our AMTI (determined  without regard
to this  adjustment  and  prior  to  reduction  for net  operating  losses).  In
addition, for taxable years beginning after December 31, 1986 and before January
1, 1996,  an  environmental  tax of 0.12% of the  excess of AMTI  (with  certain
modifications) over $2 million is imposed on corporations, including us, whether
or not an AMT is paid.  For tax years  beginning in 1998 a corporation  that has
had average annual gross receipts of $5 million or less over its 1995,  1996 and
1997 tax years will be a "small corporation." Once the corporation is recognized
as a small corporation it will be exempt from the AMT for so long as its average
annual gross receipts for the prior 3 year period does not exceed $7,500,000.
The Company will be recognized as a small corporation.

         The Company may exclude from its income 100% of dividends received from
us as a member of the same  affiliated  group of  corporations.  A 70% dividends
received  deduction  generally  applies with respect to dividends  received from
corporations that are not members of such affiliated  group,  except that an 80%
dividends  received  deduction  applies if the Company owns more than 20% of the
stock of a corporation paying a dividend.

         Our federal  income tax returns have not been audited by the IRS during
the past ten years.

State Taxation

         The Association files Kansas income tax returns.  For Kansas income tax
purposes,  savings  institutions  are presently taxed at a rate of up to 6.5% of
net income,  which is calculated  based on federal  taxable  income,  subject to
certain  adjustments.  The State of Kansas also imposes  franchise and privilege
taxes  on  savings  institutions  which,  in the case of  First  Kansas,  do not
constitute significant tax items.

         Our  state tax  returns  have not been  audited  by the State of Kansas
during the past ten years.


                                       73

<PAGE>



                MANAGEMENT OF FIRST KANSAS FINANCIAL CORPORATION

         Our board of directors  consists of the same  individuals  who serve as
directors of our  subsidiary,  First Kansas  Federal  Savings  Association.  Our
articles of  incorporation  and bylaws  require  that  directors be divided into
three  classes,  as nearly equal in number as possible.  Each class of directors
serves for a three-year period,  with  approximately  one-third of the directors
elected each year. Our officers will be elected  annually by the board and serve
at the board's  discretion.  See  "Management  of First Kansas  Federal  Savings
Association."

             MANAGEMENT OF FIRST KANSAS FEDERAL SAVINGS ASSOCIATION

Directors and Executive Officers

         Our board of  directors  is composed of six members each of whom serves
for a term of three years, with approximately one-third of the directors elected
each year.  Our current  charter and bylaws and our proposed  stock  charter and
bylaws require that directors be divided into three classes,  as nearly equal in
number as possible.  Our officers are elected annually by our board and serve at
the board's discretion.

         The  following  table  sets  forth  information  with  respect  to  our
directors and executive officers, all of whom will continue to serve in the same
capacities after the conversion.
<TABLE>
<CAPTION>
                                            Age at                                                               Current
                                         December 31,                                        Director             Term
Name                                         1997           Position                           Since           Expires(1)
- ----                                         ----           --------                         --------          -------

<S>                                           <C>          <C>                                <C>                <C> 
J. Darcy Domoney                              44            Chairman                           1995               2001

James E. Breckenridge                         50            Director                           1977               2000

William R. Butler, Jr.                        68            Director                           1977               2000

Roger L. Coltrin                              58            Director                           1996               2000

Donald V. Meyer                               52            Director                           1989               1999

Larry V. Bailey                               55            Director, President,               1989               1999
                                                            CEO and CFO

Daniel G. Droste                              40            Senior Vice President               N/A                N/A
                                                            & Treasurer

Galen E. Graham                               58            Senior Vice President               N/A                N/A
                                                            & Secretary

</TABLE>


- -----------------
(1)      The terms for  directors  of the Company are the same as those of First
         Kansas  Federal  Savings  Association.  A director  whose term  expires
         during the year would serve until the next  annual  meeting  that would
         typically occur in April of the following year.


                                       74

<PAGE>



         The  business  experience  for  the  past  five  years  of  each of the
directors and executive officers is as follows:

         J. Darcy Domoney has served the  Association  as a director  since 1995
and as chairman  since January 1997. Mr. Domoney is a partner in the law firm of
Winkler,  Lee, Tetwiler,  Domoney & Schultz.  He is a member of the Paola Rotary
Club and is on the Rotary District Youth Exchange Committee.

         James E.  Breckenridge  has been a director  of the  Association  since
1977. Since January 1997 Mr. Breckenridge has been employed by Thorn Industries,
an  appliance,  electronics  and  furniture  store.  He is also  an  independent
insurance  salesperson for Morris and Associate  Insurance.  Until January 1996,
Mr. Breckenridge was President and majority stockholder of Breck's Inc., a men's
clothing store.

         William R.  Butler,  Jr. has been a member of the Board of Directors of
the  Association  since  1977.  He has  been  actively  involved  in  the  local
community,  having owned and operated  several retail  businesses in Osawatomie.
Mr. Butler has served as an Osawatomie City Councilman and presently serves as a
Miami County  Commissioner.  Mr. Butler is a member of the Osawatomie Chamber of
Commerce, a member of the Miami County  Crimestoppers,  and serves as a director
of the Miami County Economic Development Corp.

         Roger L. Coltrin served the  Association as an advisory  director since
1989. In January 1996 he became a voting director. Mr. Coltrin is the manager of
the  Runyan  Funeral  Home and until  1997 was a  majority  stockholder  in this
business.  He is a member  of the Past  Mayors  Council,  the High  School  Site
Committee  and the  local  Lions  Clubs.  Mr.  Coltrin  is also a member  of the
Louisburg Chamber of Commerce.

         Donald V.  Meyer has been a  director  of the board  since 1989 and was
chairman of the board for four years.  He is a dentist  with a solo  practice in
Paola.

         Larry V. Bailey has served the Association  since 1989 as President and
Chief Executive  Officer ("CEO").  He is also Chief Financial Officer ("CFO") of
the  Association  and a member  of the  Board of  Directors.  Mr.  Bailey  was a
director of the  Osawatomie  Chamber of Commerce,  is the  treasurer of both the
local Lions Club and the Miami County Economic Development  Corporation,  and he
is a director of Osawatomie's "Christmas in October."

         Daniel G. Droste is a Senior Vice  President  and the  Treasurer of the
Association.  He has been  employed  with us since 1979.  Mr. Droste is also the
Treasurer  and  Webelos  Den  Leader for Cub Scout Pack 3100 and a member of the
Paola Sunrise Lions Club. He is also  currently the Chairman of the Holy Trinity
Church Building Committee and Co-Chairman of the Holy Trinity Church Development
Team. He has also over the past several years been an active  participant in the
"Christmas in October" program.

         Galen E. Graham has served as an executive  officer of the  Association
since 1970. He is a Senior Vice President and the Secretary of the Association.

Meetings and Committees of the Board of Directors

         The board of directors  conducts its business  through  meetings of the
board and through  activities of its committees.  During the year ended December
31,  1997,  the board of  directors  held 12  regular  meetings  and no  special
meetings. No director attended fewer than 75% of the total meetings of the board
of directors  and  committees  on which such  director  served  during this time
period.

                                       75

<PAGE>




Director Compensation

         Each  director  is  paid  monthly.  Total  aggregate  fees  paid to the
directors for the year ended  December 31, 1997 were  $40,800.  Since January 1,
1998,  each  director  (including  the  chairman  of the  board) has been paid a
monthly fee of $1,000.

Executive Compensation

         Summary Compensation Table. The following table sets forth the cash and
non-cash  compensation  awarded to or earned by our chief  executive  officer at
December 31, 1997. No other  employee  earned in excess of $100,000 for the year
ended December 31, 1997.

<TABLE>
<CAPTION>

                                                Annual Compensation
                                  ------------------------------------------------

                                                                     Other Annual             All Other
Name and Principal Position        Salary             Bonus          Compensation           Compensation
- ---------------------------        ------             -----          ------------           ------------
<S>                                <C>              <C>               <C>                      <C>       
Larry V. Bailey
Director, President, CEO, & CFO    $120,000         $15,000           (1)                      $11,845(2)

</TABLE>


- -----------------
(1)  Other  annual  compensation  does not equal the lesser of $50,000 or 10% of
     the total of individual's annual salary and bonus.
(2)  Includes Association matching contributions of $3,167 under the 401(k) Plan
     and Association contributions of $8,678 made pursuant to the Profit Sharing
     Plan. No benefits accrued under the  Association's  Supplemental  Executive
     Retirement Plan during the year ended December 31, 1997.

         Employment Agreement. We have entered into an employment agreement with
our President,  Larry V. Bailey.  Mr.  Bailey's base salary under the employment
agreement is $120,000.  The employment  agreement has a term of three years. The
agreement is terminable by us for "just cause" as defined in the  agreement.  If
we  terminate  Mr.  Bailey  without  just  cause,  he  will  be  entitled  to  a
continuation  of his salary from the date of  termination  through the remaining
term of the  agreement  but in no event for a period  of less  than  twenty-four
months. The employment  agreement contains a provision stating that in the event
of the termination of employment in connection with any change in control of us,
Mr.  Bailey  will be paid a lump sum  amount  equal to 2.99  times his five year
average annual taxable cash  compensation.  If such payments had been made under
the  agreement  as of  December  31,  1997,  such  payments  would have  equaled
approximately  $347,209. The aggregate payments that would have been made to Mr.
Bailey  would be an  expense  to us,  thereby  reducing  our net  income and our
capital by that amount.  The agreement  may be renewed  annually by our board of
directors upon a determination  of satisfactory  performance  within the board's
sole  discretion.  If Mr.  Bailey shall become  disabled  during the term of the
agreement, he shall continue to receive payment of 100% of the base salary for a
period of 12 months and ^ 65% of such base salary for the remaining term of such
agreement.  Such payments  shall be reduced by any other  benefit  payments made
under other disability programs in effect for our employees.

         Supplemental   Executive   Retirement   Plan.  We  have  implemented  a
supplemental   executive  retirement  plan  ("SERP")  for  the  benefit  of  our
President,  Mr.  Bailey.  The SERP will provide Mr.  Bailey with a  supplemental
retirement  benefit in  addition  to  benefits  under the  Pension  Plan and the
proposed  ESOP.  Under  the  SERP,  Mr.  Bailey's  retirement  pension  will  be
supplemented  by the crediting of an  additional  15 years of service,  provided
that he retires after attainment of age 58. Therefore the

                                       76

<PAGE>



SERP will provide a retirement benefit equal to 30% of final average earnings at
retirement  after age 65, in addition to the  projected  benefit of 36% of final
average  earnings  under the Pension Plan (Pension Plan benefits are  calculated
based upon 2% times years of service  times Final  Average  Earnings).  Benefits
payable  under the Pension Plan will be reduced for  retirement  prior to age 65
based upon fewer  years of  service.  Additionally,  the SERP will  reduce the ^
Pension Plan reduction for retirement prior to age 65 from 3% per year to 2% per
year.  Payments  under the SERP are accrued  for  financial  reporting  purposes
during the period of  employment.  The SERP is unfunded.  All  benefits  payable
under  the  SERP  would  be paid  from  our  current  assets.  There  are no tax
consequences to either participant or us related to the SERP prior to payment of
benefits.  Upon receipt of payment of benefits,  the participant  will recognize
taxable  ordinary income in the amount of such payments  received and we will be
entitled to recognize a tax-deductible compensation expense at that time.

         Employee Stock  Ownership  Plan. We have  established an employee stock
ownership plan, the ESOP, for the exclusive  benefit of participating  employees
of ours, to be implemented upon the completion of the conversion.  Participating
employees are  employees  who have  completed one year of service with us or our
subsidiary  and have  attained  the age of 21.  An  application  for a letter of
determination  as to the  tax-qualified  status of the ESOP will be submitted to
the IRS.  Although  no  assurances  can be given,  we expect  that the ESOP will
receive a favorable letter of determination from the IRS.

         The ESOP is to be funded by contributions  made by us in cash or common
stock.  Benefits may be paid either in shares of the common stock or in cash. In
accordance  with the Plan, the ESOP may borrow funds with which to acquire up to
8% of the  common  stock to be issued in the  conversion.  The ESOP  intends  to
borrow  funds from the  Company.  The loan is  expected  to be for a term of ten
years at an annual  interest  rate equal to the prime rate as  published  in The
Wall Street Journal.  Presently it is anticipated that the ESOP will purchase up
to 8% of the common stock to be issued in the offering  (i.e.,  ^ 94,000 shares,
based on the  midpoint  of the EVR).  The loan  will be  secured  by the  shares
purchased and earnings of ESOP assets.  Shares purchased with such loan proceeds
will be held in a suspense account for allocation among participants as the loan
is repaid. We anticipate contributing approximately ^ $94,000 annually (based on
a ^ $940,000 purchase) to the ESOP to meet principal  obligations under the ESOP
loan,  as  proposed.  It is  anticipated  that  all such  contributions  will be
tax-deductible.  This loan is expected to be fully  repaid in  approximately  10
years.

         Shares  sold above the  maximum of the EVR (i.e.,  more than  1,351,250
shares) may be sold to the ESOP before satisfying  remaining  unfilled orders of
Eligible  Account  Holders  to fill  the  ESOP's  subscription  or the  ESOP may
purchase  some  or all of the  shares  covered  by its  subscription  after  the
conversion in the open market.

         Contributions to the ESOP and shares released from the suspense account
will be allocated  among  participants on the basis of total  compensation.  All
participants  must be  employed  at least  1,000  hours in a plan year,  or have
terminated  employment  following death,  disability or retirement,  in order to
receive an allocation.  Participant  benefits become vested in plan  allocations
following  five years of service.  Employment  prior to the adoption of the ESOP
shall be credited for the purposes of vesting.  Vesting will be accelerated upon
retirement,  death, disability, change in control of the Company, or termination
of the ESOP.  Forfeitures  will be reallocated to participants on the same basis
as other  contributions in the plan year. Benefits may be payable in the form of
a lump sum upon retirement,  death,  disability or separation from service.  Our
contributions to the ESOP are  discretionary  and may cause a reduction in other
forms of  compensation.  Therefore,  benefits  payable  under the ESOP cannot be
estimated.


                                       77

<PAGE>



         The board of directors has appointed non-employee directors to the ESOP
Committee to administer the ESOP and to serve as the initial ESOP Trustees.  The
board of  directors  or the  ESOP  Committee  may  instruct  the  ESOP  Trustees
regarding  investments of funds  contributed to the ESOP. The ESOP Trustees must
vote all allocated  shares held in the ESOP in accordance with the  instructions
of the  participating  employees.  Unallocated  shares and allocated  shares for
which no timely  direction  is  received  will be voted by the ESOP  Trustees as
directed  by the  board of  directors  or the  ESOP  Committee,  subject  to the
Trustees' fiduciary duties.

Proposed Future Stock Benefit Plans

         Stock Option Plan.  The ^ board of directors ^ intends to adopt a stock
option plan (the Option Plan) following the  conversion,  subject to approval by
the Company's stockholders, at a stockholders' meeting to be held no sooner than
six months after the conversion. The Option Plan would be in compliance with the
OTS regulations in effect.  See "-- Restrictions on Stock Benefit Plans." If the
Option Plan is implemented  within one year after the conversion,  in accordance
with OTS regulations, a number of shares equal to 10% of the aggregate shares of
common stock to be issued in the offering  (i.e.,  117,500 shares based upon the
sale of  1,175,000  shares at the  midpoint  of the EVR) would be  reserved  for
issuance by the  Company  upon  exercise  of stock  options to be granted to our
officers,  directors and employees  from time to time under the Option Plan. The
purpose  of the  Option  Plan would be to  provide  additional  performance  and
retention   incentives   to  certain   officers,   directors  and  employees  by
facilitating  their purchase of a stock  interest in the Company.  Under the OTS
regulations,  the Option Plan, would provide for a term of 10 years, after which
no awards could be made,  unless  earlier  terminated  by the board of directors
pursuant to the Option  Plan and the options  would vest over a five year period
(i.e., 20% per year),  beginning one year after the date of grant of the option.
Options would be granted based upon several factors,  including  seniority,  job
duties and  responsibilities,  job performance,  our financial performance and a
comparison of awards given by other savings institutions  converting from mutual
to stock form.

         The Company would receive no monetary consideration for the granting of
stock  options under the Option Plan. It would receive the option price for each
share issued to optionees upon the exercise of such options.  Shares issued as a
result of the exercise of options will be either  authorized but unissued shares
or shares purchased in the open market by the Company.  However, no purchases in
the  open  market  will  be  made  that  would  violate  applicable  regulations
restricting  purchases by the  Company.  The exercise of options and payment for
the shares received would contribute to the equity of the Company.

         If the  Option  Plan is  implemented  more  than  one  year  after  the
conversion,  the Option Plan will comply with OTS  regulations and policies that
are applicable at such time.

         Restricted  Stock Plan. The ^ boards of directors ^ intend to adopt the
RSP following the  conversion,  the objective of which is to enable us to retain
personnel  and  directors  of  experience   and  ability  in  key  positions  of
responsibility.  The Company expects to hold a  stockholders'  meeting no sooner
than six  months  after  the  conversion  in order for  stockholders  to vote to
approve the RSP. If the RSP is implemented within one year after the conversion,
in accordance with applicable OTS regulations,  the shares granted under the RSP
will be in the form of  restricted  stock vesting over a five year period (i.e.,
20% per  year)  beginning  one  year  after  the  date of  grant  of the  award.
Compensation  expense to the  Association in the amount of the fair market value
of the common stock  granted will be  recognized  pro rata over the years during
which the shares are  payable.  Until they have  vested,  such shares may not be
sold,  pledged or  otherwise  disposed of and are required to be held in escrow.
Any shares not so allocated would be voted by the RSP Trustees.  The RSP will be
implemented in accordance with applicable OTS regulations.  See "-- Restrictions
on Stock Benefit Plans." Awards would be granted based

                                       78

<PAGE>



upon a number of factors,  including seniority, job duties and responsibilities,
job  performance,  our  performance  and a  comparison  of awards given by other
institutions converting from mutual to stock form. The RSP would be managed by a
committee of non-employee directors (the "RSP Trustees"). The RSP Trustees would
have the  responsibility  to  invest  all funds  contributed  by us to the trust
created for the RSP (the "RSP Trust").

         We expect  to  contribute  sufficient  funds to the RSP so that the RSP
Trust can  purchase,  in the  aggregate,  up to 4% of the amount of common stock
that is  sold in the  conversion.  The  shares  purchased  by the RSP  would  be
authorized but unissued shares or would be purchased in the open market.  In the
event the market price of the common  stock is greater  than $10 per share,  our
contribution of funds will be increased. Likewise, in the event the market price
is lower than $10 per share, our contribution will be decreased.  In recognition
of their prior and expected services to us and the Company,  as the case may be,
the officers,  other employees and directors  responsible for  implementation of
the policies  adopted by the board of  directors  and our  profitable  operation
will,  without cost to them, be awarded stock under the RSP. Based upon the sale
of 1,175,000  shares of common stock in the offering at the midpoint of the EVR,
the RSP Trust is expected to purchase up to 47,000 shares of common stock.

         If the RSP is implemented more than one year after the conversion,  the
RSP will comply with such OTS  regulations  and policies that are  applicable at
such time.

         Restrictions on Stock Benefit Plans.  OTS  regulations  provide that in
the event stock option or  management  and/or  employee  stock benefit plans are
implemented within one year from the date of conversion,  such plans must comply
with the following  restrictions:  (1) the plans must be fully  disclosed in the
prospectus,  (2) for stock  option  plans,  the total number of shares for which
options  may  be  granted  may  not  exceed  10%  of the  shares  issued  in the
conversion,  (3) for restricted stock plans, the shares may not exceed 3% of the
shares  issued  in the  conversion  (4% for  institutions  with  10% or  greater
tangible  capital),  (4) the aggregate  amount of stock purchased by the ESOP in
the  conversion  may  not  exceed  10%  (8%  for  well-capitalized  institutions
utilizing a 4% restricted  stock plan),  (5) no individual  employee may receive
more than 25% of the  available  awards under the option plan or the  restricted
stock plans,  (6)  directors  who are not employees may not receive more than 5%
individually or 30% in the aggregate of the awards under any plan, (7) all plans
must be approved  by a majority  of the total  votes  eligible to be cast at any
duly  called  meeting of the  Company's  stockholders  held no earlier  than six
months following the conversion,  (8) for stock option plans, the exercise price
must be at least  equal to the  market  price of the stock at the time of grant,
(9) for restricted  stock plans,  no stock issued in a conversion may be used to
fund the plan, (10) neither stock option awards nor restricted  stock awards may
vest earlier than 20% as of one year after the date of stockholder  approval and
20% per year  thereafter,  and  vesting may be  accelerated  only in the case of
disability or death (or if not  inconsistent  with applicable OTS regulations in
effect  at such  time,  in the  event of a change  in  control),  (11) the proxy
material  must clearly  state that the OTS in no way endorses or approves of the
plans,  and (12) prior to implementing the plans, all plans must be submitted to
the  Regional  Director of the OTS within five days after  stockholder  approval
with a certification  that the plans approved by the  stockholders  are the same
plans that were filed with and disclosed in the proxy materials  relating to the
meeting at which stockholder approval was received.

         Certain Related Transactions. We grant loans to our officers, directors
and employees.  These loans are made in the ordinary course of business and upon
the  same  terms,  including  collateral,  as those  prevailing  at the time for
comparable  transactions  and do not  involve  more  than  the  normal  risk  of
collectibility  or  present  any other  unfavorable  features,  except  that for
consumer  loans we charge an interest  rate that is 2% below the stated rate and
we waive the loan processing fees. In addition, for loans to officers, directors
and employees on their principal residence,  we offer a one year adjustable-rate
loan

                                       79

<PAGE>



at the  higher  of the  Association's  cost of funds  plus 1% or the  applicable
federal rate. Loans to officers and directors and their  affiliates  amounted to
$374,576,  or 5.67% of our total  equity,  at December  31,  1997.  Assuming the
conversion  had  occurred at December  31, 1997 with the  issuance of  1,175,000
shares,  these  loans  would  have  totalled  approximately  2.27% of pro  forma
consolidated stockholders' equity.

        RESTRICTIONS ON ACQUISITION OF FIRST KANSAS FINANCIAL CORPORATION

         While the board of  directors  is not aware of any effort that might be
made to obtain control of the Company after  conversion,  the board of directors
believes that it is  appropriate  to include  certain  provisions as part of the
Company's  articles of incorporation to protect the interests of the Company and
its stockholders from hostile takeovers  ("anti-takeover"  provisions) which the
board of directors  might  conclude  are not in the best  interests of us or our
stockholders.  These  provisions  may have the effect of  discouraging  a future
takeover  attempt  which is not  approved  by the board of  directors  but which
individual  stockholders  may deem to be in  their  best  interests  or in which
stockholders may receive a substantial premium for their shares over the current
market prices. As a result, stockholders who might desire to participate in such
a transaction  may not have an opportunity to do so. Such  provisions  will also
render the  removal of the  current  board of  directors  or  management  of the
Company more difficult.

         The  following   discussion  is  a  general  summary  of  the  material
provisions  of  the  articles  of  incorporation,   bylaws,  and  certain  other
regulatory  provisions  of the  Company,  which  may be  deemed  to have such an
anti-takeover effect. The description of these provisions is necessarily general
and reference should be made in each case to the articles of  incorporation  and
bylaws of the Company which are filed as exhibits to the registration  statement
of  which  this  prospectus  is a  part.  See  "Where  You Can  Find  Additional
Information" as to how to obtain a copy of these documents.

Provisions of the Company Articles of Incorporation and Bylaws

         Limitations  on Voting  Rights.  The articles of  incorporation  of the
Company provide that after  completion of the conversion,  in no event shall any
record owner of any outstanding  equity  security which is  beneficially  owned,
directly or indirectly,  by a person who  beneficially  owns in excess of 10% of
any class of equity security outstanding (the "Limit"), be entitled or permitted
to any vote in respect of the shares held in excess of the Limit.  In  addition,
for a period of five years from the completion of our conversion,  no person may
directly or indirectly  offer to acquire or acquire the beneficial  ownership of
more than 10% of any class of an equity  security  of the  Company  without  the
approval of the Board of Directors.

         The impact of these  provisions on the  submission of a proxy on behalf
of a beneficial  holder of more than 10% of the common stock is (1) to disregard
for  voting  purposes  and  require  divestiture  of the amount of stock held in
excess  of 10% (if  within  five  years of the  conversion  more than 10% of the
common stock is beneficially owned by a person) and (2) limit the vote on common
stock held by the beneficial owner to 10% or possibly reduce the amount that may
be  voted  below  the 10%  level  (if  more  than  10% of the  common  stock  is
beneficially  owned by a person  more than  five  years  after the  conversion).
Unless the grantor of a revocable  proxy is an affiliate or an associate of such
a 10% holder or there is an arrangement,  agreement or understanding with such a
10% holder, these provisions would not restrict the ability of such a 10% holder
of revocable  proxies to exercise  revocable proxies for which the 10% holder is
neither a  beneficial  nor record  owner.  A person is a  beneficial  owner of a
security  if he has the power to vote or direct the voting of all or part of the
voting  rights of the  security,  or has the power to  dispose  of or direct the
disposition of the security. The articles of incorporation of the

                                       80

<PAGE>



Company further  provide that this provision  limiting voting rights may only be
amended upon the vote of 80% of the outstanding shares of voting stock.

         Election of Directors.  Certain provisions of the Company's articles of
incorporation and bylaws will impede changes in majority control of the board of
directors.  The Company's  articles of  incorporation  provide that the board of
directors  of the Company  will be divided into three  staggered  classes,  with
directors in each class elected for  three-year  terms.  Thus, it would take two
annual  elections to replace a majority of the  Company's  board.  The Company's
articles of incorporation provide that the size of the board of directors may be
increased or  decreased  only if approved by a vote of  two-thirds  of the whole
board of  directors.  The bylaws also provide that any vacancy  occurring in the
board of directors,  including a vacancy created by an increase in the number of
directors,  may be filled only by the board of  directors,  acting by a majority
vote of the  directors  then in office and any  directors  so chosen  shall hold
office until the next  succeeding  annual  election of directors.  Finally,  the
articles of  incorporation  and the bylaws impose certain notice and information
requirements in connection with the nomination by stockholders of candidates for
election to the board of directors or the proposal by  stockholders  of business
to be acted upon at an annual meeting of stockholders.

         The  articles  of  incorporation  provide  that a director  may only be
removed for cause by the  affirmative  vote of at least 80% of the shares of the
Company entitled to vote generally in an election of directors cast at a meeting
of stockholders called for that purpose.

         Restrictions on Call of Special Meetings. The articles of incorporation
of the Company provide that a special meeting of stockholders may be called only
pursuant to a resolution adopted by a majority of the board of directors,  or by
a committee of the board of directors which is authorized to call such meetings.

         Absence of Cumulative  Voting.  The Company's articles of incorporation
provide  that  stockholders  may not  cumulate  their  votes in the  election of
directors.

         Authorized Shares. The articles of incorporation authorize the issuance
of 8,000,000 shares of common stock and 2,000,000 shares of preferred stock. The
shares of common stock and preferred  stock were authorized in an amount greater
than that to be issued in the  conversion  to  provide  the  Company's  board of
directors  with  as  much  flexibility  as  possible  to  effect,   among  other
transactions,  financings,  acquisitions,  stock dividends, stock splits and the
exercise of stock options.  However, these additional authorized shares may also
be used by the board of directors  consistent  with its fiduciary  duty to deter
future attempts to gain control of the Company.  The board of directors also has
sole  authority  to  determine  the terms of any one or more series of preferred
stock, including voting rights,  conversion rates, and liquidation  preferences.
As a result of the ability to fix voting rights for a series of preferred stock,
the board has the power,  to the extent  consistent  with its fiduciary duty, to
issue a series of preferred stock to persons  friendly to management in order to
attempt to block a  post-tender  offer  merger or other  transaction  by which a
third party seeks control, and thereby assist management to retain its position.

         Procedures  for  Certain   Business   Combinations.   The  articles  of
incorporation  require  that  unless  certain  fair  price  provisions  are met,
business combinations must be approved by the affirmative vote of the holders of
not less than 80% of the  outstanding  stock of the Company.  Exceptions to this
requirement  may occur if  two-thirds  of the members of the board of directors,
who are continuing directors,  has previously approved the business transaction.
Any amendment to this provision requires the affirmative vote of at least 80% of
the  shares  of the  Company  entitled  to  vote  generally  in an  election  of
directors.

                                       81

<PAGE>




         Amendment to Articles of  Incorporation  and Bylaws.  Amendments to the
Company's  articles of incorporation  must be approved by the Company's board of
directors  and also by a majority  of the  outstanding  shares of the  Company's
voting  stock,  provided,  however,  that  approval  by  at  least  80%  of  the
outstanding  voting stock is generally  required for certain  provisions  (i.e.,
provisions  relating to  restrictions  on the  acquisition and voting of greater
than 10% of the common stock;  number,  classification,  election and removal of
directors;  amendment of bylaws; call of special stockholder meetings;  director
liability;  certain  business  combinations;   power  of  indemnification;   and
amendments  to  provisions   relating  to  the  foregoing  in  the  articles  of
incorporation).

         The bylaws may be amended by a majority  vote of the board of directors
or the affirmative vote of the holders of at least 80% of the outstanding shares
of the Company entitled to vote in the election of directors,  cast at a meeting
called for that purpose.

         Benefit Plans. In addition to the provisions of the Company's  articles
of  incorporation  and bylaws  described  above,  certain  benefit plans of ours
adopted in connection  with the  conversion  contain  provisions  which also may
discourage  hostile  takeover  attempts  which  the  boards of  directors  might
conclude  are  not in  the  best  interests  of us or  our  stockholders.  For a
description  of the benefit plans and the  provisions of such plans  relating to
changes in control,  see "Management of First Kansas Federal Savings Association
- -- Proposed Future Stock Benefit Plans."

         Regulatory  Restrictions.  A federal  regulation  prohibits  any person
prior to the completion of a conversion from transferring,  or entering into any
agreement or understanding to transfer, the legal or beneficial ownership of the
subscription  rights issued under a plan of conversion or the stock to be issued
upon their  exercise.  This  regulation  also  prohibits any person prior to the
completion of a conversion from offering,  or making an announcement of an offer
or intent to make an offer, to purchase such  subscription  rights or stock. For
three years following conversion,  OTS regulations prohibit any person,  without
the prior approval of the OTS, from acquiring or making an offer to acquire more
than 10% of the stock of any converted savings institution if such person is, or
after  consummation of such  acquisition  would be, the beneficial owner of more
than 10% of such stock.  In the event that any person,  directly or  indirectly,
violates this regulation,  the securities  beneficially  owned by such person in
excess of 10% shall not be counted as shares  entitled  to vote and shall not be
voted by any person or counted as voting  shares in  connection  with any matter
submitted to a vote of stockholders.

         Federal  regulations  require  that,  prior to obtaining  control of an
insured institution, a person, other than a company, must give 60 days notice to
the OTS and have received no OTS objection to such acquisition of control, and a
company  must apply for and receive OTS  approval of the  acquisition.  Control,
involves a 25% voting  stock  test,  control in any manner of the  election of a
majority of the institution's  directors, or a determination by the OTS that the
acquiror  has the power to direct,  or  directly  or  indirectly  to  exercise a
controlling  influence  over,  the  management  or policies of the  institution.
Acquisition of more than 10% of an  institution's  voting stock, if the acquiror
also is subject to any one of either "control factors," constitutes a rebuttable
determination of control under the regulations. 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 after the
effective date of the regulations  must file with the OTS a  certification  that
the holder is not in control of such institution, is not subject to a rebuttable
determination  of  control  and will  take no  action  which  would  result in a
determination or rebuttable  determination of control without prior notice to or
approval of the OTS, as applicable.

                                       82

<PAGE>




                          DESCRIPTION OF CAPITAL STOCK

         The Company is  authorized to issue  8,000,000  shares of common stock,
$0.10 par value per share, and 2,000,000 shares of serial preferred stock, $0.10
par value per share.  The  Company  currently  expects to issue up to  1,351,250
shares of common stock in the  conversion.  The Company does not intend to issue
any  shares  of  serial  preferred  stock in the  conversion,  nor are there any
present  plans to issue such  preferred  stock  following  the  conversion.  The
aggregate par value of the issued shares will  constitute the capital account of
the Company.  The balance of the purchase  price will be recorded for accounting
purposes as additional paid-in capital. See  "Capitalization." The capital stock
of the Company will represent nonwithdrawable capital and will not be insured by
us, the FDIC, or any other governmental agency.

Common Stock

         Voting  Rights.  Each  share of the  common  stock  will  have the same
relative  rights and will be identical in all respects with every other share of
the common stock. The holders of the common stock will possess  exclusive voting
rights in the  Company,  except to the extent  that  shares of serial  preferred
stock issued in the future may have voting  rights,  if any.  Each holder of the
common  stock will be entitled to only one vote for each share held of record on
all matters  submitted  to a vote of holders of the common stock and will not be
permitted to cumulate their votes in the election of the Company's directors.

         Liquidation.  In the  unlikely  event of the  complete  liquidation  or
dissolution of the Company,  the holders of the common stock will be entitled to
receive all assets of the Company available for distribution in cash or in kind,
after payment or provision for payment of (i) all debts and  liabilities  of the
Company; (ii) any accrued dividend claims; and (iii) liquidation  preferences of
any serial preferred stock which may be issued in the future.

         Restrictions on Acquisition of the common stock.  See  "Restrictions on
Acquisition  of First Kansas  Financial  Corporation"  for a  discussion  of the
limitations on acquisition of shares of the common stock.

         Other  Characteristics.  Holders  of the  common  stock  will  not have
preemptive  rights with  respect to any  additional  shares of the common  stock
which may be  issued.  Therefore,  the  board of  directors  may sell  shares of
capital  stock of the Company  without  first  offering  such shares to existing
stockholders  of the  Company.  The  common  stock  is not  subject  to call for
redemption,  and the  outstanding  shares of common  stock when  issued and upon
receipt by the Company of the full  purchase  price  therefor will be fully paid
and non-assessable.

         Issuance of  Additional  Shares.  Except in the  offering  and possibly
pursuant to the RSP or Option Plan, the Company has no present plans, proposals,
arrangements or  understandings  to issue  additional  authorized  shares of the
common stock. In the future,  the authorized but unissued and unreserved  shares
of the common stock will be available for general corporate purposes, including,
but  not  limited  to,  possible  issuance:  (i) as  stock  dividends;  (ii)  in
connection   with  mergers  or   acquisitions;   (iii)  under  a  cash  dividend
reinvestment  or stock purchase plan; (iv) in a public or private  offering;  or
(v) under employee benefit plans. See "Risk Factors -- Possible  Dilutive Effect
of RSP and Stock Options" and "Pro Forma Data." Normally no stockholder approval
would be required for the issuance of these shares,  except as described  herein
or as otherwise required to approve a transaction in which additional authorized
shares of the common stock are to be issued.


                                       83

<PAGE>



         For  additional   information,   see   "Dividends,"   "Regulation"  and
"Taxation" with respect to restrictions on the payment of cash dividends; "The ^
Conversion  --  Restrictions  on Sales and  Purchases of Shares by Directors and
Officers"  relating to certain  restrictions  on the  transferability  of shares
purchased by directors and officers;  and "Restrictions on Acquisitions of First
Kansas  Financial   Corporation"  for  information  regarding   restrictions  on
acquiring common stock of the Company.

Serial Preferred Stock

         None of the 2,000,000  authorized  shares of serial  preferred stock of
the Company will be issued in the conversion. After the conversion is completed,
the  board of  directors  of the  Company  will be  authorized  to issue  serial
preferred stock and to fix and state voting powers, designations, preferences or
other  special  rights of such shares and the  qualifications,  limitations  and
restrictions  thereof,  subject to regulatory  approval but without  stockholder
approval. If and when issued, the serial preferred stock is likely to rank prior
to the common stock as to dividend rights, liquidation preferences, or both, and
may  have  full or  limited  voting  rights.  The  board of  directors,  without
stockholder  approval,   can  issue  serial  preferred  stock  with  voting  and
conversion  rights which could adversely  affect the voting power of the holders
of the common stock.  The board of directors  has no present  intention to issue
any of the serial preferred stock.

                    INDEMNIFICATION OF OFFICERS AND DIRECTORS

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the Company pursuant to the foregoing provisions,  or otherwise, the Company has
been  advised  that in the  opinion of the SEC such  indemnification  is against
public   policy  as  expressed  in  the   Securities   Act,  and  is  therefore,
unenforceable.

         Section  17-6305 of the Kansas  General  Corporation  Code (the "Code")
describes those  circumstances  under which directors,  officers,  employees and
agents may be insured or indemnified  against  liability which they may incur in
their  capacities  as  such.  The  Company's   Articles  of  Incorporation  (the
"Articles") require indemnification of directors,  officers, employees or agents
of the Company to the full extent permissible under Kansas law.

         The Company may purchase and maintain insurance on behalf of any person
who is or was a director,  officer,  employee,  or agent of the Company or is or
was serving at the request of the  Company as a director,  officer,  employee or
agent  of  another  corporation,  partnership,  joint  venture,  trust  or other
enterprise  against any liability  asserted  against such person and incurred by
such  person in any such  capacity,  or arising out of such  person's  status as
such,  whether or not the Company would have the power to indemnify  such person
against such liability under the provisions of the Code or of the Articles.

                              LEGAL AND TAX MATTERS

         The  legality  of the  common  stock  has  been  passed  upon for us by
Malizia, Spidi, Sloane & Fisch, P.C., Washington, D.C. Certain legal matters for
Capital Resources,  Inc. may be passed upon by Silver,  Freedman & Taff, L.L.P.,
Washington,  DC. The federal income tax consequences of the conversion have been
passed upon for us by Malizia, Spidi, Sloane & Fisch, P.C., Washington, D.C. The
Kansas income tax consequences of the conversion have been passed upon for us by
Winkler,  Lee, Tetwiler,  Domoney & Schultz,  Paola, Kansas. J. Darcy Domoney, a
director of both the Association and the Company, is a partner of this firm.

                                       84

<PAGE>



                                     EXPERTS

         The financial statements of First Kansas Federal Savings Association as
of and for the  years  ended  December  31,  1997 and  1996,  appearing  in this
document have been audited by KPMG Peat Marwick,  independent  certified  public
accountants,  as set  forth in their  report  which  appears  elsewhere  in this
document,  and is included in reliance upon such report given upon the authority
of such firm as experts in accounting and auditing.

         Capital  Resources  Group,  Inc. is affiliated with Capital  Resources,
Inc. Capital Resources Group, Inc. has consented to the publication  herein of a
summary of its letters to First Kansas Federal Savings Association setting forth
its opinion as to our estimated pro forma market value in converted form and its
opinion setting forth the value of subscription rights. It has also consented to
the  use of its  name  and  statements  with  respect  to it  appearing  in this
document.

                            REGISTRATION REQUIREMENTS

         The common stock of the Company is registered pursuant to Section 12(g)
of the  Securities  Exchange Act of 1934, as amended (the "Exchange  Act").  The
Company will be subject to the information, proxy solicitation,  insider trading
restrictions,  tender offer rules,  periodic reporting and other requirements of
the SEC under the Exchange Act. The Company may not  deregister the common stock
under  the  Exchange  Act for a period of at least  three  years  following  the
conversion.

                    WHERE YOU CAN FIND ADDITIONAL INFORMATION

         The  Company  is  subject  to  the  informational  requirements  of the
Exchange Act and must file reports and other information with the SEC.

         The Company  has filed with the SEC a  registration  statement  on Form
SB-2 under the  Securities  Act of 1933, as amended,  with respect to the common
stock offered in this document. As permitted by the rules and regulations of the
SEC,  this  document  does not  contain  all the  information  set  forth in the
registration  statement.  Such information can be examined without charge at the
public  reference  facilities  of the SEC  located  at 450 Fifth  Street,  N.W.,
Washington, D.C. 20549, and copies of such material can be obtained from the SEC
at prescribed  rates.  The SEC also  maintains an internet  address ("Web site")
that contains  reports,  proxy and information  statements and other information
regarding registrants,  including the Company, that file electronically with the
SEC.  The  address  for this Web site is  "http://www.sec.gov".  The  statements
contained in this document as to the contents of any contract or other  document
filed as an exhibit to the Form SB-2 are, of necessity,  brief  descriptions and
are not necessarily  complete;  each such statement is qualified by reference to
such contract or document.

         First Kansas Federal  Savings  Association has filed an Application for
conversion  with the OTS with respect to the  conversion.  Pursuant to the rules
and regulations of the OTS, this document omits certain information contained in
that Application. The Application may be examined at the principal office of the
OTS at 1700 G Street, N.W.,  Washington,  D.C. 20552 and at the Midwest Regional
Office of the OTS,  122 W. John  Carpenter  Freeway,  Suite 600,  Irving,  Texas
75039.

         A copy of the Articles of  Incorporation  and the Bylaws of the Company
are available without charge from the Company.


                                       85

<PAGE>



                    First Kansas Federal Savings Association

                   Index to Consolidated Financial Statements



                                                                          Page
                                                                          ----

Independent Auditors' Report...........................................    F-1

Consolidated Balance Sheets............................................    F-2

Consolidated Statements of Earnings....................................   ^ 39
                                                                            --

Consolidated Statements of Equity......................................    F-3

Consolidated Statements of Cash Flows..................................    F-4

Notes to Consolidated Financial Statements.............................    F-6

All  schedules  are  omitted  because  the  required  information  is either not
applicable or is included in the  consolidated  financial  statements or related
notes.

Separate  financial  statements  for the Company have not been included since it
will not  engage  in  material  transactions  until  after the  conversion.  The
Company,   which  has  been  inactive  to  date,  has  no  significant   assets,
liabilities, revenues, expenses or contingent liabilities.





                                       86



<PAGE>






                          Independent Auditors' Report


The Board of Directors
First Kansas Federal Savings Association:


We have audited the  accompanying  consolidated  balance  sheets of First Kansas
Federal Savings  Association and subsidiary (the Association) as of December 31,
1997 and 1996 and the related  consolidated  statements of earnings,  equity and
cash flows for the years then ended. These consolidated financial statements are
the  responsibility of the Association's  management.  Our  responsibility is to
express an  opinion  on these  consolidated  financial  statements  based on our
audits.

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

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material respects, the financial position of First Kansas Federal
Savings  Association  and  subsidiary  as of December  31, 1997 and 1996 and the
results of their  operations  and their cash flows for the years then ended,  in
conformity with generally accepted accounting principles.



/s/ KPMG Peat Marwick LLP


February 18, 1998

                                      F - 1


<PAGE>
FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Consolidated Balance Sheets

December 31, 1997 and 1996
<TABLE>
<CAPTION>

====================================================================================================
                                          Assets                             1997            1996
- ----------------------------------------------------------------------------------------------------

<S>                                                                     <C>             <C>      
Cash and cash equivalents (note 2)                                       $  4,599,876      4,222,017
Investment securities held-to-maturity (estimated fair value of
   $3,952,000 and $2,778,000 in 1997 and 1996, respectively) (note 3)       3,852,265      2,800,000
Mortgage-backed securities available-for-sale (amortized cost of
   $17,325,000 and $24,432,000 in 1997 and 1996, respectively) (note 4)    16,833,160     23,722,685
Mortgage-backed securities held-to-maturity (estimated fair value of
   $20,895,000 and $24,626,000 in 1997 and 1996, respectively) (note 4)    20,936,644     24,861,361
Loans receivable, net (note 5)                                             46,563,162     42,827,236
Accrued interest receivable:
   Investment and mortgage-backed securities                                  244,173        306,976
   Loans receivable                                                           246,088        221,221
Stock in Federal Home Loan Bank (FHLB) of Topeka, at cost                     660,900        615,200
Premises and equipment, net (note 6)                                          989,772        686,926
Real estate held for development (note 7)                                     354,840        553,712
Premium on deposits assumed, net of accumulated amortization of
   $912,263 and $851,328, respectively (note 8)                               299,600        360,535
Prepaid expenses and other assets                                              74,621         27,826
Income tax receivable                                                          39,629
- ----------------------------------------------------------------------------------------------------

Total assets                                                             $ 95,655,101    101,245,324
====================================================================================================

                             Liabilities and Equity
- ----------------------------------------------------------------------------------------------------

Liabilities:
   Deposits (note 9)                                                     $ 85,650,836     83,722,941
   Advances from borrowers for property taxes and insurance                   128,400        141,906
   Accrued interest payable                                                    86,931         65,392
   Borrowings from FHLB of Topeka (note 10)                                 2,550,000     11,350,000
   Income taxes payable:
      Current                                                                 403,404
      Deferred (note 11)                                                      160,000         86,800
   Accrued expenses and other liabilities                                      65,189         83,440
- ----------------------------------------------------------------------------------------------------

Total liabilities                                                          89,044,760     95,450,479
- ----------------------------------------------------------------------------------------------------

Equity:
   Retained earnings (notes 11 and 13)                                      6,935,102      6,263,079
   Unrealized loss on available-for-sale securities, net of tax              (324,761)      (468,234
- ----------------------------------------------------------------------------------------------------

Total equity                                                                6,610,341      5,794,845

Commitments (note 5)
- ----------------------------------------------------------------------------------------------------

Total liabilities and equity                                             $ 95,655,101    101,245,324
====================================================================================================
</TABLE>
See accompanying notes to consolidated financial statements.

                                      F - 2


<PAGE>



FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Consolidated Statements of Equity

Years ended December 31, 1997 and 1996
<TABLE>
<CAPTION>

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

                                                                               Net
                                                                            unrealized
                                                                           gain (loss) on
                                                                             available-
                                                              Retained        for-sale
                                                              earnings       securities     Total
- ----------------------------------------------------------------------------------------------------

<S>                                                          <C>              <C>          <C>      
Balance, December 31, 1995                                   $ 6,092,357      (140,354)    5,952,003

Net earnings                                                     170,722             --      170,722
Change in unrealized loss on available-for-sale securities,
   net ^of taxes                                                      --      (327,880)     (327,880)
- ----------------------------------------------------------------------------------------------------

Balance, December 31, 1996                                     6,263,079      (468,234)    5,794,845

Net earnings                                                     672,023            --       672,023
Change in unrealized gain on available-for-sale securities,
   net ^of taxes                                                      --       143,473       143,473
- ----------------------------------------------------------------------------------------------------

Balance, December 31, 1997                                   $ 6,935,102      (324,761)    6,610,341
====================================================================================================
</TABLE>

See accompanying notes to consolidated financial statements.


                                      F - 3


<PAGE>
FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Consolidated Statements of Cash Flows

Years ended December 31, 1997 and 1996
<TABLE>
<CAPTION>
==========================================================================================================
                                                                                   1997             1996
- ----------------------------------------------------------------------------------------------------------

<S>                                                                             <C>             <C>    
Cash flows from operating activities:
   Net earnings                                                                 $   672,023        170,722
   Adjustments to reconcile net earnings to net cash provided by operating
      activities:
        Provision for loan losses                                                    35,000           --
        Depreciation                                                                110,324        109,530
        Amortization of premium on deposits assumed                                  60,935         60,935
        FHLB stock dividends                                                        (45,700)       (37,900)
        Amortization of deferred hedging loss                                          --              495
        Amortization of loan fees                                                   (35,354)       (29,684)
        Accretion of discounts and amortization of premiums on
          investment and mortgage-backed securities, net                            (36,627)          (556)
        Deferred income taxes                                                          (700)       (18,304)
        Loss on sale of real estate owned                                              --              780
        Gain on sale of real estate held for development                            (35,189)          --
        Gain on sales of loans, net                                                 (66,997)      (133,388)
        (Gain) loss on sales of mortgage-backed securities available-for-sale       (55,217)         4,057
        Proceeds from sales of loans                                              3,451,382      5,809,376
        Origination of loans for sale                                            (3,384,385)    (5,600,254)
        Changes in assets and liabilities:
          Accrued interest receivable                                                37,936         (7,828)
          Prepaid expenses and other assets                                         (46,795)        30,141
          Accrued interest payable                                                   21,539         (6,280)
          Accrued expenses and other liabilities                                    (18,251)         3,085
          Current income taxes payable/receivable                                   443,033       (159,705)
- ----------------------------------------------------------------------------------------------------------

Net cash provided by operating activities                                         1,106,957        195,222
- ----------------------------------------------------------------------------------------------------------

Cash flows from investing activities:
^
^  Loan originations, net of repayments                                            (857,972)      (319,045)
^  Loans purchased                                                               (2,877,600)   (11,700,977)
   Maturities of investment securities held-to-maturity                                --        3,540,580
   Paydowns and maturities of mortgage-backed securities available-for-sale       2,503,348      1,842,156
   Paydowns and maturities of mortgage-backed securities held-to-maturity         3,932,676      3,886,851
   Purchases of investment securities held-to-maturity                           (1,031,481)    (2,000,000)
   Purchases of mortgage-backed securities available-for-sale                          --       (2,005,793)
   Purchases of mortgage-backed securities held-to-maturity                            --       (4,689,871)
   Proceeds from sales of mortgage-backed securities available-for-sale           4,666,651      3,255,278
   Proceeds from sale of real estate owned                                             --           11,944
   Acquisition and development of real estate held for development                  (98,721)      (553,712)
   Proceeds from sale of real estate held for development                           214,450           --
   Additions of premises and equipment, net                                        (294,838)       (65,895)
- ----------------------------------------------------------------------------------------------------------

Net cash provided by (used in) investing activities                             $ 6,156,513     (8,798,484)
- ----------------------------------------------------------------------------------------------------------
</TABLE>
                                                                     (Continued)
                                      F - 4

<PAGE>
FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Consolidated Statements of Cash Flows, Continued
<TABLE>
<CAPTION>

=================================================================================================
                                                                           1997           1996
- -------------------------------------------------------------------------------------------------

<S>                                                                    <C>             <C>      
Cash flows from financing activities:
   Net increase in deposits                                            $ 1,927,895      1,233,564
   Proceeds from borrowings from FHLB                                         --        9,450,000
   Repayment of borrowings from FHLB                                    (8,800,000)          --
   Net decrease in advances from borrowers for taxes and insurance         (13,506)      (163,031)
- -------------------------------------------------------------------------------------------------

Net cash provided by (used in) financing activities                     (6,885,611)    10,520,533
- -------------------------------------------------------------------------------------------------

Net increase in cash and cash equivalents                                  377,859      1,917,271

Cash and cash equivalents at beginning of year                           4,222,017      2,304,746
- -------------------------------------------------------------------------------------------------

Cash and cash equivalents at end of year                               $ 4,599,876      4,222,017
=================================================================================================

Supplemental disclosure of cash flow information:
   Cash paid during the year for income taxes                          $   116,000        249,000
=================================================================================================

   Cash paid during the year for interest                              $ 4,217,761      4,022,290
=================================================================================================

Supplemental schedule of noncash investing and financing activities:
   Conversion of real estate owned to loans                            $      --           22,950
=================================================================================================
</TABLE>

                                      F - 5

See accompanying notes to consolidated financial statements.

<PAGE>





FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Notes to Consolidated Financial Statements

December 31, 1997 and 1996

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

 (1)    Summary of Significant Accounting Policies

        (a)   Principles of Consolidation and Basis of Presentation

        The  consolidated  financial  statements  include the  accounts of First
        Kansas  Federal   Savings   Association   (the   Association)   and  its
        wholly-owned  subsidiary,   First  Enterprises,   Inc.  (a  real  estate
        development  subsidiary).  Intercompany  balances and transactions  have
        been eliminated. The Association is principally engaged in single family
        home lending in the State of Kansas. The Association also makes consumer
        and commercial loans depending on the demand and management's assessment
        of the quality of such loans.
        (b)   Cash Equivalents

        Cash  equivalents  consist of  interest-bearing  deposits in the Federal
        Home Loan Bank (FHLB) of Topeka and other financial institutions with an
        original maturity of three months or less.

        (c)   Investment Securities

        The  Association  accounts for its  investment  securities in accordance
        with  Statement  of  Financial  Accounting  Standards  (SFAS)  No.  115,
        Accounting  for  Certain  Investments  in Debt  and  Equity  Securities.
        Accordingly,  investments are classified as held-to-maturity,  which are
        carried at amortized cost, or  available-for-sale,  which are carried at
        fair value with  unrealized  gains and losses excluded from earnings and
        reported in a separate component of equity, net of related income taxes.

        Amortization  and accretion of premiums and discounts are computed using
        the interest method over the estimated life of the related  security and
        are recorded as an  adjustment of interest  income.  Gains and losses on
        sales are calculated using the specific identification method.

        (d)   Loans

        Loans  receivable that management has the intent and ability to hold for
        the foreseeable future or until maturity or payoff are reported at their
        outstanding   principal  balance  adjusted  for  any  charge-offs,   the
        allowance  for loan losses and any deferred  fees or costs on originated
        loans and unamortized premiums or discounts on purchased loans.

        The Association  determines at the time of origination  whether mortgage
        loans  will  be  held  for the  Association's  portfolio  or sold in the
        secondary  market.  Loans  originated  and  intended  for  sale  in  the
        secondary  market  are  recorded  at the  lower  of  aggregate  cost  or
        estimated  market  value.  Fees  received on such loans are deferred and
        recognized in income as part of the gain or loss on sale.

        Loan  origination,  commitment  and  related  fees  and  certain  direct
        origination costs related to loans for the  Association's  portfolio are
        deferred.  The deferred fees and costs are amortized as an adjustment of
        yield  over the  contractual  term of the  individual  loans  using  the
        interest method.

        (e)   Mortgage Banking Activities

        At December 31, 1997 and 1996, the  Association  was servicing loans for
        others  amounting  to  $1,435,000  and  $1,858,000,  respectively.  Loan
        servicing fees include servicing fees from investors and certain charges
        collected from borrowers,  such as late payment fees, which are recorded
        when  received.  The amount of escrow  balances  held for  borrowers  at
        December 31, 1997 and 1996 was insignificant.

                                                                     (Continued)

                                      F - 6

<PAGE>

FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Notes to Consolidated Financial Statements


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

        Originated   servicing   rights  are  not  recorded  as  assets  of  the
        Association.  SFAS No. 122, Accounting for Mortgage Servicing Rights, as
        amended by SFAS No. 125,  Accounting  for  Transfers  and  Servicing  of
        Financial  Assets and  Extinguishments  of  Liabilities,  requires  that
        originated  servicing  rights be valued and  recorded as assets when the
        loan  is  originated  and  subsequently  amortized  as  a  component  of
        servicing  cost  over the  expected  life of the loan.  The  Association
        adopted  the  provisions  of SFAS No. 122 and SFAS No. 125 on January 1,
        1996 and January 1, 1997, respectively.  Because the Association did not
        retain any servicing rights on loans originated and sold during 1997 and
        1996,  SFAS  Nos.  122  and  125  had no  effect  on  the  Association's
        consolidated financial statements.

        (f)   Provisions for Losses on Loans and Interest Receivable

        Provisions for losses on loans  receivable  are based upon  management's
        estimate of the amount  required to maintain an adequate  allowance  for
        losses,  relative to the risks in the loan  portfolio.  This estimate is
        based on  reviews of the loan  portfolio,  including  assessment  of the
        estimated net realizable value of the related underlying collateral, and
        consideration of historical loss experience, current economic conditions
        and such other  factors  which,  in the opinion of  management,  deserve
        current recognition.  Loans are charged-off when the probability of loss
        is established, taking into consideration such factors as the borrower's
        financial  condition,  underlying  collateral and guarantees.  Loans are
        also  subject to  periodic  examination  by  regulatory  agencies.  Such
        agencies may require  charge-offs  or additions to the  allowance  based
        upon their  judgments about  information  available at the time of their
        examination.

        Accrual of interest income on loans is discontinued for those loans with
        interest  more than  ninety  days  delinquent  or  sooner if  management
        believes  collectibility  of the interest is not probable.  Management's
        assessment of  collectibility  is primarily based on a comparison of the
        estimated value of underlying collateral to the related loan and accrued
        interest receivable balances. When interest accrual is discontinued, all
        unpaid accrued interest is reversed.  Nonaccruing  loans are returned to
        accrual status when  principal and interest is reasonably  assured and a
        consistent  record  of  performance  has  been  demonstrated.   Payments
        received on impaired or  nonaccrual  loans are applied to principal  and
        interest in  accordance  with the  contractual  terms of the loan unless
        full payment of principal is not expected,  in which case both principal
        and  interest  payments  received  are  applied  as a  reduction  of the
        carrying value of the loan.
 
        A loan is considered  impaired when it is probable the Association  will
        be unable to collect  all amounts due - both  principal  and  interest -
        according to the contractual terms of the loan agreement. When measuring
        impairment,  the  expected  future  cash flows of an  impaired  loan are
        discounted at the loan's effective interest rate. Impairment may also be
        measured by reference to an observable  market price, if one exists,  or
        the  fair  value  of the  collateral  for a  collateral-dependent  loan.
        Regardless of the historical  measurement  method used, the  Association
        measures  impairment  based on the fair value of the collateral  when it
        determines  foreclosure  is  probable.  Additionally,  impairment  of  a
        restructured  loan is measured by discounting  the total expected future
        cash flows at the loan's  effective  rate of  interest  as stated in the
        original loan agreement.

        The Association  applies the methods described above to multifamily real
        estate  loans,  commercial  real estate  loans and  restructured  loans.
        Smaller  balance,   homogeneous  loans,   including   one-to-four-family
        residential and construction  loans and consumer loans, are collectively
        evaluated for impairment.

                                                                     (Continued)
                                      F - 7

<PAGE>

FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Notes to Consolidated Financial Statements


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

        (g)   Real Estate Owned and Held for Development

        Real  estate  properties  acquired  through  foreclosure  are  initially
        recorded  at the lower of cost or  estimated  fair value,  less  selling
        costs,  at the date of  foreclosure.  Costs relating to development  and
        improvement  of property  are  capitalized,  whereas  holding  costs are
        expensed  when  incurred.   Valuations  are  periodically  performed  by
        management  and an allowance  for losses is  established  by a charge to
        operations  if the carrying  value of a property  exceeds its  estimated
        fair   value,  less  selling  costs. Real  estate  held  for  developmen
        consists  of a parcel of land  and improvements  zoned   for  commercial
        development.  Such  development  is carried at cost which is  less  than
        the estimated  market  value.  Direct  costs,  including  interest,  are
        capitalized  as  property costs during  the  development  period.  Gains
        on sales are  recognized by  allocating costs to parcels sold using  the
        relative fair value method.

        (h)   Stock in Federal Home Loan Bank (FHLB) of Topeka

        The  Association  is a  member  of the FHLB  system.  As a  member,  the
        Association is required to purchase and hold stock in the FHLB of Topeka
        in an amount equal to the greater of (a) 1% of unpaid residential loans,
        (b) 5% of outstanding  FHLB advances,  or (c) .3% of total assets.  FHLB
        stock  is  carried  at cost  in the  accompanying  consolidated  balance
        sheets.

        (i)   Premises and Equipment

        Premises and equipment are stated at cost less accumulated depreciation.
        Depreciation  is  provided  using  both  straight-line  and  accelerated
        methods over the estimated useful lives of the assets,  which range from
        three to thirty-five  years.  Major  replacements  and  betterments  are
        capitalized while normal  maintenance and repairs are charged to expense
        when incurred.  Gains or losses on dispositions are reflected in current
        operations.

        (j)   Income Taxes

        Deferred tax assets and  liabilities  are  recognized for the future tax
        consequences   attributable  to  differences  between  the  consolidated
        financial  statement carrying amounts of existing assets and liabilities
        and their respective income tax bases. The effect on deferred tax assets
        and  liabilities  of a change in tax rate is recognized in income in the
        period that includes the enactment date.

        (k)   Use of Estimates

        Management  of the  Association  has  made a  number  of  estimates  and
        assumptions  relating to the reporting of assets and liabilities and the
        disclosure  of  contingent  assets  and  liabilities  to  prepare  these
        consolidated  financial statements in conformity with generally accepted
        accounting principles. Actual results could differ from those estimates.

        (l)   New Accounting Pronouncements

        SFAS No. 125 was  effective for all transfers and servicing of financial
        assets and  extinguishments of liabilities  occurring after December 31,
        1996.  This statement  provides  accounting and reporting  standards for
        transfers  and  servicing of  financial  assets and  extinguishments  of
        liabilities  based on consistent  application of a  financial-components
        approach  that  focuses  on  control.  It  distinguishes   transfers  of
        financial  assets  that  are  sales  from  transfers  that  are  secured
        borrowings.

                                                                     (Continued)
                                      F - 8
<PAGE>

FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Notes to Consolidated Financial Statements



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

        Under the  financial-components  approach, after a transfer of financial
        assets,  an entity  recognizes  all financial  and  servicing  assets it
        controls and  liabilities  it has incurred  and  derecognizes  financial
        assets  it  no  longer   controls   and   liabilities   that  have  been
        extinguished.  The  financial-components  approach focuses on the assets
        and liabilities that exist after the transfer.  Many of these assets and
        liabilities are components of financial assets that existed prior to the
        transfer.  If a  transfer  does not meet the  criteria  for a sale,  the
        transfer  is  accounted  for  as a  secured  borrowing  with  pledge  of
        collateral.  The  adoption  of this  statement  did not have a  material
        effect on the Association's consolidated financial statements.

        SFAS No. 127,  Deferral of the Effective  Date of Certain  Provisions of
        FASB  Statement No. 125,  deferred the effective  date for transfers and
        servicing of financial assets and extinguishments of liabilities related
        to secured  borrowings,  repurchase  agreements and similar  instruments
        occurring  after December 31, 1996 to those occurring after December 31,
        1997.  Management  believes  adoption  of SFAS  No.  127 will not have a
        material effect on the  Association's  financial  position or results of
        operations, nor will adoption require additional capital resources.

        The  Financial  Accounting  Standards  Board (FASB) issued SFAS No. 130,
        Reporting  Comprehensive Income, in June 1997. SFAS No. 130 will require
        the Association to classify items of other comprehensive income by their
        nature  in  the  consolidated   financial  statements  and  display  the
        accumulated  balance  of  other  comprehensive  income  separately  from
        retained  earnings and additional  paid-in capital in the equity section
        of the consolidated  statement of equity.  SFAS No. 130 is effective for
        fiscal years beginning after December 15, 1997.


 (2)    Cash and Cash Equivalents

        A comparative summary of cash and cash equivalents follows:

================================================================================
                                                            1997        1996
- --------------------------------------------------------------------------------

        Cash on hand                                    $  650,567      411,038
        Deposits at other financial institutions           549,309      510,979
        Overnight FHLB deposits                          3,400,000    3,300,000
- --------------------------------------------------------------------------------

                                                        $4,599,876    4,222,017
================================================================================

                                                                     (Continued)

                                      F - 9


<PAGE>

FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Notes to Consolidated Financial Statements



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

 (3)    Investment Securities

        A summary of  investment  securities  held-to-maturity  and  information
        relating to amortized cost, approximate fair values and unrealized gains
        (losses) at December 31, 1997 and 1996 is as follows:
<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------

                                                                    Amortized     Unrealized    Unrealized         Fair
                           1997                                       cost           gains        losses           value
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>                  <C>            <C>          <C>    
        U. S. government and agency obligations
           maturing within one year                             $      800,000            -           (636)        799,364
        U. S. government and agency obligations
           maturing after one year but within five years             2,000,000            -         (3,616)      1,996,384
        U. S. government and agency obligations
           maturing after ten years                                  1,052,265       103,985            -        1,156,250
- ---------------------------------------------------------------------------------------------------------------------------
                                                                $    3,852,265       103,985        (4,252)      3,951,998
===========================================================================================================================
</TABLE>

<TABLE>
<CAPTION>

                           1996
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>                       <C>      <C>           <C>      
        U. S. government and agency obligations
           maturing after one year but within five years        $    2,800,000            -        (22,125)      2,777,875
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE>

        There were no sales of investment securities during 1997 or 1996.

                                                                     (Continued)

                                     F - 10

<PAGE>

FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Notes to Consolidated Financial Statements



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

 (4)    Mortgage-backed Securities

        A summary of  mortgage-backed  securities  and  information  relating to
        amortized cost, approximate fair values and unrealized gains (losses) at
        December 31, 1997 and 1996 is as follows:
<TABLE>
<CAPTION>
===========================================================================================================================
                                                                    Amortized     Unrealized    Unrealized         Fair
                1997                                                  cost           gains        losses           value
===========================================================================================================================
<S>                                                             <C>                  <C>          <C>           <C>    
        Available-for-sale:
           Government agency mortgage-backed securities:
               Federal Home Loan Mortgage
                  Corporation (FHLMC)                           $      331,351           386           (73)        331,664
               Federal National Mortgage
                  Association (FNMA)                                   552,214        22,542            -          574,756
               Government National Mortgage
                  Association (GNMA)                                 1,927,358        59,754            -        1,987,112
           Collateralized mortgage obligations                      14,514,422        35,263      (610,057)     13,939,628
- ---------------------------------------------------------------------------------------------------------------------------

                                                                $   17,325,345       117,945      (610,130)     16,833,160
===========================================================================================================================

        Held-to-maturity:
           Government agency mortgage-backed securities:
               FHLMC                                            $      161,414         4,994            -          166,408
               FNMA                                                  2,543,231        38,744        (1,876)      2,580,099
               GNMA                                                    499,918        42,946            -          542,864
           Collateralized mortgage obligations                      17,732,081        23,072      (149,852)     17,605,301
- ---------------------------------------------------------------------------------------------------------------------------

                                                                $   20,936,644       109,756      (151,728)     20,894,672
===========================================================================================================================

                1996
- ---------------------------------------------------------------------------------------------------------------------------

        Available-for-sale:
           Government agency mortgage-backed securities:
               FHLMC                                            $    2,101,135         2,059        (3,552)      2,099,642
               FNMA                                                  3,218,673        46,017        (3,417)      3,261,273
               GNMA                                                  2,275,199        47,291            -        2,322,490
           Collateralized mortgage obligations                      16,837,236        32,309      (830,265)     16,039,280
- ---------------------------------------------------------------------------------------------------------------------------

                                                                $   24,432,243       127,676      (837,234)     23,722,685
===========================================================================================================================

        Held-to-maturity:
           Government agency mortgage-backed securities:
               FHLMC                                            $      222,808         7,423            -          230,231
               FNMA                                                  3,150,805        20,880       (16,507)      3,155,178
               GNMA                                                    576,612        43,732            -          620,344
           Collateralized mortgage obligations                      20,911,136        20,056      (311,313)     20,619,879
- ---------------------------------------------------------------------------------------------------------------------------

                                                                $   24,861,361        92,091      (327,820)     24,625,632
===========================================================================================================================
</TABLE>
                                                                    (Continued)
                                     F - 11

<PAGE>

FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Notes to Consolidated Financial Statements


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

        The  Association's   portfolio  of  government  agency   mortgage-backed
        securities and federal agency-backed collateralized mortgage obligations
        consists  primarily of first and second tranche securities with expected
        maturities of three to five years.  At December 31, 1997, the government
        agency mortgage-backed securities had a carrying value of $6,098,000 and
        consisted  of  approximately  $3,204,000  of fixed rate  securities  and
        $2,894,000  of variable rate  securities.  The  collateralized  mortgage
        obligations  had a  carrying  value  of  $31,672,000  and  consisted  of
        approximately  $18,209,000 of fixed rate  securities and  $13,463,000 of
        variable rate  securities.  Collateralized  mortgage  obligations of the
        Association are generally government agency guaranteed.

        The proceeds from sales of government agency mortgage-backed  securities
        during 1997 were  $4,666,651.  Gross gains of $55,217  were  realized on
        those sales.  The proceeds  from sales of investment  securities  during
        1996 were $3,255,278. Gross gains of $34,367 and gross losses of $38,424
        were realized on those sales.

        At  December  31,  1997  and  1996,  government  agency  mortgage-backed
        securities  with  a  carrying  value  of  approximately  $2,550,000  and
        $2,075,000,  respectively,  were  pledged  to  secure  public  funds  on
        deposit.

 (5)    Loans Receivable

        Loans receivable consist of the following at December 31, 1997 and 1996:
<TABLE>
<CAPTION>
==========================================================================================================================
                                                                                                 1997              1996
- --------------------------------------------------------------------------------------------------------------------------
<S>                                                                                       <C>                   <C>       
        Mortgage loans:
           One-to-four-family                                                             $     42,852,979      39,481,525
           Multifamily                                                                           1,045,432       1,062,433
           Commercial                                                                              534,591         574,490
           Land                                                                                    140,977          78,314
           Construction                                                                            126,336         130,000
- --------------------------------------------------------------------------------------------------------------------------

        Total mortgage loans                                                                    44,700,315      41,326,762

        Consumer loans                                                                           1,727,771       1,420,993
        Commercial loans                                                                           513,161         398,538
- --------------------------------------------------------------------------------------------------------------------------

        Total                                                                                   46,941,247      43,146,293

        Less:
           Unearned discounts and deferred fees                                                    118,144         111,771
           Allowance for loan losses                                                               178,641         146,261
           Undisbursed portion of loans in process                                                  81,300          61,025
- --------------------------------------------------------------------------------------------------------------------------

        Total, net                                                                        $     46,563,162      42,827,236
===========================================================================================================================
</TABLE>

        The  Association   evaluates  each  customer's   creditworthiness  on  a
        case-by-case  basis.   Residential  loans  with  a  loan-to-value  ratio
        exceeding  80% are  required to have  private  mortgage  insurance.  The
        Association's primary lending area is in the State of Kansas.

                                                                    (Continued)

                                     F - 12

<PAGE>

FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Notes to Consolidated Financial Statements


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

        The  weighted   average   annual   interest   rates  on  mortgage  loans
        approximated  7.69% and 7.86% at December 31, 1997 and 1996.  Adjustable
        rate loans have interest rate  adjustment  limitations and are generally
        indexed to the national average cost of funds. Future market factors may
        affect the  correlation of the interest rate  adjustment  with the rates
        the Association pays on the short-term deposits that have been primarily
        utilized to fund these loans.

        At December 31, 1997, the  Association  had  outstanding  commitments to
        originate mortgage loans aggregating  approximately  $143,000.  Of these
        commitments,  substantially  all were  variable  rate  commitments.  The
        Association also had  approximately  $411,000 in commitments to purchase
        loans at December 31, 1997.

        Loans  made to  directors  and  executive  officers  of the  Association
        approximated  $375,000  and  $345,000  at  December  31,  1997 and 1996,
        respectively.  Such loans were made in the ordinary  course of business.
        Changes in such loans for 1997 are as follows:
<TABLE>
<CAPTION>

===========================================================================================================================
<S>                                                                                                           <C>        
        Balance at January 1, 1997                                                                            $   345,000
        Additions                                                                                                 217,000
        Amounts collected                                                                                        (187,000)
- ---------------------------------------------------------------------------------------------------------------------------

        Balance at December 31, 1997                                                                          $   375,000
===========================================================================================================================
</TABLE>

<TABLE>
<CAPTION>

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

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

- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                       1997         1996

<S>                                                                                              <C>               <C>    
        Balance at beginning of year                                                             $    146,261      147,763
        Provision                                                                                      35,000           -
        Charge-offs                                                                                    (5,353)      (5,580)
        Recoveries                                                                                      2,733        4,078
- ---------------------------------------------------------------------------------------------------------------------------

        Balance at end of year                                                                   $    178,641      146,261
===========================================================================================================================
</TABLE>

        Loans  delinquent  ninety  days or more at  December  31,  1997 and 1996
        aggregated  $79,540  and  $17,076,  respectively.   Impaired  loans  are
        considered insignificant at December 31, 1997 and 1996.

                                                                  (Continued)

                                     F - 13

<PAGE>

FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Notes to Consolidated Financial Statements


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

 (6)    Premises and Equipment

        Premises and equipment consist of the following:
<TABLE>
<CAPTION>

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

                                                                                                     1997           1996
- ---------------------------------------------------------------------------------------------------------------------------

<S>                                                                                          <C>                 <C>   
        Land                                                                                 $       217,341        99,009
        Buildings and improvements                                                                 1,077,013     1,060,391
        Construction-in-progress                                                                     240,770            -
        Furniture and equipment                                                                      765,559       741,886
- ---------------------------------------------------------------------------------------------------------------------------

        Total                                                                                      2,300,683     1,901,286
 
        Less accumulated depreciation                                                              1,310,911     1,214,360
- ---------------------------------------------------------------------------------------------------------------------------

        Total                                                                                $       989,772       686,926
===========================================================================================================================
</TABLE>

 (7)    Real Estate Held for Development

        The Association's subsidiary acquired a parcel of land in 1996 in Paola,
        Kansas for the  purpose of  development  and sale.  Total cost  incurred
        through December 31, 1997,  including  capitalized  interest of $37,117,
        aggregated  $652,433.  During 1997,  one lot with an  allocated  cost of
        $118,332 was  transferred to the Association for the purpose of building
        a new  branch  facility.  Additionally,  two lots  with  allocated  cost
        aggregating  $179,261 were sold during 1997, resulting in gains on those
        sales totaling $35,189.


 (8)    Premium on Deposits Assumed

        In accordance with the FSLIC Transfer Agreement dated November 19, 1982,
        the  Association  assumed  certain  deposits of the former  North Kansas
        Savings Association, paying a premium on deposits assumed of $1,211,863.
        The  Association  is  amortizing  the premium  over twenty  years on the
        straight-line method.


                                                                    (Continued)

                                     F - 14
                            
<PAGE>

FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Notes to Consolidated Financial Statements


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

 (9)    Deposits

        The rates at which the Association paid interest on deposits and related
balances are summarized as follows:
<TABLE>
<CAPTION>

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

                                                                          1997                               1996
                                                                 -----------------------             ----------------------
                                                                                 Percent                            Percent
                                                                   Amount       of total               Amount      of total
- ---------------------------------------------------------------------------------------------------------------------------

<S>                                                          <C>                  <C>            <C>                 <C>
        NOW accounts:
           Noninterest                                       $     1,927,638        2%           $     1,521,091       2%
           Regular - 2.00% - 2.99%                                 9,572,700       11                  8,368,879      10
           Money market - 3.00% - 3.50%                           10,807,542       13                 11,812,108      14
- ---------------------------------------------------------------------------------------------------------------------------

                                                                  22,307,880       26                 21,702,078      26
- ---------------------------------------------------------------------------------------------------------------------------

        Passbook accounts:
           Passbook - 3.00%                                        7,079,938        8                  6,880,950       8
- ---------------------------------------------------------------------------------------------------------------------------

        Certificate accounts:
           0.00% - 3.99%                                              10,580        -                    639,253       1
           4.00% - 4.99%                                           1,216,479        1                  3,880,075       5
           5.00% - 5.99%                                          44,990,758       53                 43,004,782      51
           6.00% - 6.99%                                           9,816,069       12                  7,342,652       9
           7.00% - 10.99%                                            229,132        -                    273,151       -
- ---------------------------------------------------------------------------------------------------------------------------

                                                                  56,263,018       66                 55,139,913      66
- ---------------------------------------------------------------------------------------------------------------------------

        Total                                                $    85,650,836      100%                83,722,941     100%
===========================================================================================================================
</TABLE>


        The weighted average interest rates on deposits  approximated  4.66% and
        4.56% at December 31, 1997 and 1996, respectively.

        Scheduled maturities of certificate accounts at December 31, 1997 are as
follows:
<TABLE>
<CAPTION>
===========================================================================================================================
        Year                                                                                                     Amount
- ---------------------------------------------------------------------------------------------------------------------------

<S>                                                                                                        <C>            
        1998                                                                                               $    40,860,559
        1999                                                                                                     8,127,111
        2000                                                                                                     4,986,255
        2001                                                                                                       818,505
        2002                                                                                                     1,150,238
        Thereafter                                                                                                 320,350
- ---------------------------------------------------------------------------------------------------------------------------

        Total                                                                                              $    56,263,018
===========================================================================================================================
</TABLE>
                                                                     (Continued)

                                     F - 15


<PAGE>

FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Notes to Consolidated Financial Statements




================================================================================
        A summary of interest expense is as follows:
================================================================================
<TABLE>
<CAPTION>

                                                                                                  1997            1996
- ---------------------------------------------------------------------------------------------------------------------------

<S>                                                                                         <C>                  <C>      
        Passbook and certificate accounts                                                   $    3,213,876       3,150,181
        NOW                                                                                        564,289         573,876
- ---------------------------------------------------------------------------------------------------------------------------

        Total                                                                               $    3,778,165       3,724,057
===========================================================================================================================
</TABLE>


        Certificates  of deposit in amounts  greater than  $100,000  amounted to
        $3,104,000 and  $3,045,000 at December 31, 1997 and 1996,  respectively.
        Individual  deposit  amounts  in excess of  $100,000  are not  federally
        insured.

(10)    Borrowings from Federal Home Loan Bank of Topeka

        Borrowings  outstanding  from the FHLB of Topeka at  December  31,  1997
        totaled  $2,550,000  with  interest  rates  ranging  from  6.2% to 6.9%,
        including individual advances and $1,900,000 borrowed under a $8,000,000
        line of credit  with an  interest  rate of 6.9% at  December  31,  1997.
        Borrowings at December 31, 1996 totaled  $11,350,000 with interest rates
        ranging  from 5.7% to 7.2%.  Maturities  of  borrowings  outstanding  at
        December 31, 1997 are as follows:
<TABLE>
<CAPTION>

===========================================================================================================================
           Year ending
           December 31,                                                                                        Amount
- ---------------------------------------------------------------------------------------------------------------------------

<S>                                                                                                       <C>           
             1998                                                                                         $    1,900,000
             1999                                                                                                     -
             2000                                                                                                     -
             2001                                                                                                     -
             2002                                                                                                650,000
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                          $    2,550,000
===========================================================================================================================
        Weighted average rate at December 31, 1997                                                                   6.71%
===========================================================================================================================
</TABLE>

        FHLB  borrowings  are secured by all  unpledged  single and  multifamily
        first  mortgage  loans,   mortgage-backed   securities,   United  States
        government and agency  obligations,  interest-bearing  deposits in other
        financial institutions, stock in FHLB and FHLB overnight deposits.


 (11)   Income Taxes

        The components of income tax expense from operations are as follows:


================================================================================
                                                Federal      State       Total
- --------------------------------------------------------------------------------

                                                                     (Continued)

                                     F - 16

<PAGE>

FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Notes to Consolidated Financial Statements


===============================================================================
<TABLE>
<CAPTION>
<S>                                                                                  <C>               <C>         <C>    
        Year ended December 31, 1997:
           Current                                                                   $     384,600     65,100      449,700
           Deferred                                                                           (600)      (100)        (700)
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                     $     384,000     65,000      449,000
===========================================================================================================================

        Year ended December 31, 1996:
           Current                                                                   $     117,304     16,000      133,304
           Deferred                                                                        (15,122)    (3,182)     (18,304)
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                     $     102,182     12,818      115,000
===========================================================================================================================

</TABLE>


        The reasons for the differences  between the effective tax rates and the
        expected federal income tax rate of 34% are as follows:
================================================================================
<TABLE>
<CAPTION>
                                                                                                         Percentage
                                                                                                         of earnings
                                                                                                           before
                                                                                                        income taxes
                                                                                                   ---------------------
                                                                                                   1997             1996
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                                                <C>               <C> 
        Expected federal income tax rate                                                           34.0%             34.0
        State taxes, net of federal tax benefit                                                     3.8               3.7
        Other, net                                                                                  2.3               2.5
- ---------------------------------------------------------------------------------------------------------------------------

        Effective income tax rate                                                                  40.1%             40.2
===========================================================================================================================
</TABLE>

        Temporary  differences  which  give  rise to a  significant  portion  of
        deferred tax assets and liabilities at December 31, 1997 and 1996 are as
        follows:
<TABLE>
<CAPTION>

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

                                                                                                      1997          1996
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                                            <C>                 <C>    
        Unrealized loss on available-for-sale securities                                       $     167,343       241,243
        Loan origination fees                                                                         12,000        17,000
- ---------------------------------------------------------------------------------------------------------------------------

        Deferred tax asset                                                                           179,343       258,243
- ---------------------------------------------------------------------------------------------------------------------------

        Premises and equipment                                                                       (88,000)      (94,500)
        FHLB dividends                                                                              (109,000)      (93,500)
        Allowance for loan losses                                                                   (108,000)     (118,300)
        State taxes                                                                                  (34,000)      (35,900)
        Other, net                                                                                      (343)       (2,843)
- ---------------------------------------------------------------------------------------------------------------------------

        Deferred tax liability                                                                      (339,343)     (345,043)
- ---------------------------------------------------------------------------------------------------------------------------

        Net deferred tax liability                                                             $    (160,000)      (86,800)
===========================================================================================================================
</TABLE>
                                                                    (Continued)
                                       
                                     F - 17
<PAGE>

FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Notes to Consolidated Financial Statements


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

        There was no  valuation  allowance  required  for deferred tax assets at
        December 31, 1997 or 1996.  Management  believes  that it is more likely
        than not that the results of future operations will generate  sufficient
        taxable income to realize the deferred tax assets.

        Prior to 1996, the  Association  was allowed to deduct the greater of an
        experience  method bad debt deduction  based on actual  charge-offs or a
        statutory  bad debt  deduction  based on a  percentage  (8%) of  taxable
        income before such deduction.  For income tax purposes,  the Association
        used the experience  methods in 1996 and 1997.  Under the Small Business
        Job Projection Act (the Act) of 1996, the allowable  deduction under the
        percentage  of  taxable  income  method  was  terminated  for tax  years
        beginning  after 1995 and will not be available to the  Association  for
        future years.  The Act also  provides  that federal  income tax bad debt
        reserves  accumulated  since  1988  (the  base  year  reserve)  must  be
        recaptured  and  included in taxable  income  over a six-year  inclusion
        period beginning 1998.  Included in the deferred income tax liability at
        December 31, 1997 is $168,000 for this recapture.

        Retained  earnings at December 31, 1997 and 1996 includes  approximately
        $718,000  for which no provision  for federal  income tax has been made.
        This amount  represents  allocations of income to bad debt deductions in
        years  prior  to 1988  for  tax  purposes  only.  Reduction  of  amounts
        allocated for purposes other than tax bad debt losses will create income
        for tax  purposes  only,  which  will be  subject  to the  then  current
        corporate income tax rate.


(12)    Benefit Plans

        The Association participates in a multiemployer, noncontributory defined
        benefit pension plan which covers all employees who have met eligibility
        requirements.  Because of the multiemployer plan status, the Association
        does not make  disclosures  similar to those of  single-employer  plans.
        Qualified  part-time and full-time  employees  over age  twenty-one  are
        eligible  for  participation  after one year of service.  Pension  costs
        associated  with the plan  amounted  to $2,609  and $2,559 for the years
        ended December 31, 1997 and 1996, respectively.

        The   Association   has  a  defined   contribution   plan  that   covers
        substantially all employees. Employees may contribute up to 15% of their
        salary,  subject to limitations under the Internal Revenue Code, and the
        Association  matches  50% of the  employee's  contribution,  up to 6% of
        compensation. The Association's expense under the plan for 1997 and 1996
        was $22,764 and $24,241, respectively. In addition, the Association made
        discretionary  contributions  to the plan of $54,500 and $42,000 for the
        years ended December 31, 1997 and 1996, respectively.

        In December 1997, the Association  implemented a supplemental  executive
        retirement plan ("SERP") for the benefit of the Association's  president
        which will provide enhanced  benefits at retirement.  Accruals under the
        SERP will commence in 1998.


(13)    Regulatory Capital Requirements

        The Financial  Institution Reform,  Recovery and Enforcement Act of 1989
        (FIRREA) and the capital  regulations of the OTS promulgated  thereunder
        require institutions to have a minimum regulatory tangible capital equal
        to 1.5% of total  assets,  a minimum  3%  leverage  capital  ratio and a
        minimum 8% risk-based  capital ratio.  These capital standards set forth
        in the capital  regulations must generally be no less stringent than the
        capital  standards  applicable to national banks.  FIRREA also specifies
        the required  ratio of  housing-related  assets in order to qualify as a
        savings institution.

                                                                     (Continued)

                                     F - 18
<PAGE>

FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Notes to Consolidated Financial Statements


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

        The  Federal  Deposit  Insurance  Corporation  Improvement  Act of  1991
        (FDICIA)  established  additional  capital  requirements  which  require
        regulatory  action  against  depository   institutions  in  one  of  the
        undercapitalized   categories   defined  in  implementing   regulations.
        Institutions  such  as  the  Association,  which  are  defined  as  well
        capitalized,  must generally have a leverage  (core) capital ratio of at
        least 5%, a Tier I risk-based  capital  ratio of at least 6% and a total
        risk-based  capital  ratio of at least 10%.  FDICIA  also  provides  for
        increased   supervision  by  federal  regulatory   agencies,   increased
        reporting  requirements  for insured  depository  institutions and other
        changes in the legal and regulatory environment for such institutions.

        The Association met all regulatory capital  requirements at December 31,
        1997 and 1996. The Association's actual and required capital amounts and
        ratios as of December 31, 1997 were as follows:
================================================================================
<TABLE>
<CAPTION>
                                                                                                           To be well
                                                                                       For capital      capitalized under
                                                                                        adequacy        prompt corrective
                                                               Actual                   purposes        action provisions
                                                           ----------------         ----------------    ------------------
                                                           Amount     Ratio         Amount     Ratio     Amount     Ratio
- ---------------------------------------------------------------------------------------------------------------------------

<S>                                                   <C>             <C>       <C>            <C>     <C>           <C>     
        Tangible capital (to tangible assets)         $   6,280,000    6.6%     $   1,431,000  1.5%    $         -    -  %
        Tier I leverage (core) capital (to adjusted
           tangible assets)                               6,280,000    6.6          2,861,000  3.0        4,769,000   5.0
        Risk-based capital (to risk-weighted assets)      6,443,000   18.4          2,803,000  8.0        3,504,000  10.0
        Tier I leverage risk-based capital (to risk-
           weighted assets)                               6,280,000   17.9                 -   -          2,102,000   6.0
============================================================================================================================
</TABLE>

        The following  table  reconciles equity as reflected in the accompanying
        consolidated  balance  sheet  to selected  regulatory capital amounts at
        December 31, 1997 (in thousands):
<TABLE>
<CAPTION>
                                                                                         Tangible      Tier I        Risk-
                                                                                          capital     leverage       based
===========================================================================================================================
<S>                                                                                      <C>          <C>          <C>
        Equity                                                                            $6,610        6,610        6,610
              Add:
                  General loan losses reserves                                                -            -           170
                  Unrealized loss on available-for-sale securities                           325          325          325
              Less:
                  Premium on deposits assumed                                               (300)        (300)        (300)
                  Real estate held for development                                          (355)        (355)        (355)
                  Other                                                                       -            -            (7)
===========================================================================================================================

                                                                                          $6,280        6,280        6,443
===========================================================================================================================
</TABLE>


                                                                     (Continued)

                                     F - 19

<PAGE>

FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Notes to Consolidated Financial Statements


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


(14)    Federal Deposit Insurance Premiums

        The deposits of the  Association  are  presently  insured by the Savings
        Association   Insurance  Fund  (SAIF),  which  together  with  the  Bank
        Insurance Fund (BIF),  are the two insurance  funds  administered by the
        Federal Deposit  Insurance  Corporation  (FDIC). In the third quarter of
        1995, the FDIC lowered the premium schedule for BIF-insured institutions
        in  anticipation  of the BIF  achieving  its  statutory  reserve  ratio.
        Legislation  enacted on  September  30,  1996,  provided  for a one-time
        special assessment of .657% of the Association's  SAIF-insured  deposits
        at March 31, 1995.  The purpose of the  assessment was to bring the SAIF
        to its  statutory  reserve  ratio.  Based  on  the  above  formula,  the
        Association's  SAIF-assessment  of  $544,797  was  recorded  in the 1996
        consolidated statement of earnings.

(15)    Financial  Instruments With Off-balance Sheet Risk and Concentrations of
        Credit Risk

        The  Association is a party to financial  instruments  with  off-balance
        sheet risk in the normal course of business to meet  customer  financing
        needs. These financial instruments consist principally of commitments to
        extend credit.  The Association  uses the same credit policies in making
        commitments and conditional  obligations as it does for on-balance sheet
        instruments.  The Association's  exposure to credit loss in the event of
        nonperformance  by the other  party is  represented  by the  contractual
        amount of those instruments.  The Association does not generally require
        collateral  or other  security on unfunded loan  commitments  until such
        time that loans are funded.

        In addition to financial  instruments with  off-balance  sheet risk, the
        Association is exposed to varying risks  associated with  concentrations
        of  credit  relating   primarily  to  lending   activities  in  specific
        geographic areas. The Association's primary lending area consists of the
        State of Kansas and substantially all of the Association's  loans are to
        residents of or secured by properties  located in its principal  lending
        area. Accordingly, the ultimate collectibility of the Association's loan
        portfolio  is  dependent  upon  market  conditions  in that  area.  This
        geographic concentration is considered in management's  establishment of
        the allowance for loan losses.

        The  Association   grants  mortgage  and  consumer  loans  to  customers
        primarily throughout its target market of the State of Kansas.  Although
        the Association has a diversified loan portfolio,  a substantial portion
        of the borrower's ability to honor their contracts is dependent upon the
        general economic condition of the target market.


(16)    Plan of Conversion

        On December 16, 1997, the  Association's  Board of Directors  approved a
        plan  (Plan)  to  convert  from a  federally  chartered  mutual  savings
        association to a federally chartered stock savings association,  subject
        to approval  by the  Association's  members.  The Plan,  which  includes
        formation  of a holding  company,  is subject to approval by the OTS and
        includes the filing of a registration  statement with the Securities and
        Exchange  Commission.  As of December  31,  1997,  the  Association  had
        incurred approximately $30,000 of costs related to this conversion which
        is included in other assets. If the conversion is ultimately successful,
        actual  conversion  costs will be accounted  for as a reduction in gross
        proceeds.  If the conversion is unsuccessful,  the conversion costs will
        be expensed.

        The Plan calls for the common stock of the holding company to be offered
        to various  parties,  including an employee stock ownership plan (ESOP),
        executive officers and their associates, in a subscription offering at a
        price  based  on an  independent  appraisal  of the  Association.  It is
        anticipated that any shares not purchased in the  subscription  offering
        will be offered in a community offering.

                                                                     (Continued)

                                     F - 20 

<PAGE>

FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Notes to Consolidated Financial Statements


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

        At the time of conversion,  the Association will establish a liquidation
        account in an amount equal to its retained  earnings as reflected in the
        latest  statement of financial  condition  used in the final  conversion
        prospectus.  The liquidation  account will be maintained for the benefit
        of eligible  account  holders who  continue  to maintain  their  deposit
        accounts in the Association after conversion. In the event of a complete
        liquidation  of the  Association,  and only in such an  event,  eligible
        depositors  who  continue  to  maintain  accounts  shall be  entitled to
        receive  a  distribution   from  the  liquidation   account  before  any
        liquidation  may be made with respect to common stock.  The  Association
        may not declare or pay a cash dividend if the effect thereof would cause
        its net worth to be reduced  below  either the amount  required  for the
        liquidation   account   discussed   below  or  the  regulatory   capital
        requirements imposed by the OTS.



                                                                    (Continued)


                                     F - 21
<PAGE>

FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Notes to Consolidated Financial Statements


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


(17)    Fair Value of Financial Instruments

        SFAS No. 107, Disclosures About Fair Value of Financial Instruments, and
        SFAS No. 119, Disclosure About Derivative Financial Instruments and Fair
        Value of Financial  Instruments,  require that the Association  disclose
        estimated  fair values for its  financial  instruments,  both assets and
        liabilities  recognized and not recognized in the consolidated financial
        statements.  Fair value estimates have been made as of December 31, 1997
        based on then current economic  conditions,  risk characteristics of the
        various financial instruments and other subjective factors.

        The  following  methods and  assumptions  were used to estimate the fair
        value of each class of financial  instrument for which it is practicable
        to estimate that value:

              Cash and Cash Equivalents

        The  carrying  amounts  approximate  fair  value  because  of the  short
        maturity of these instruments.

              Investment and Mortgage-backed Securities

        The  fair  values  of  investment  securities  are  estimated  based  on
        published bid prices or bid quotations received from securities dealers.

              Loans Receivable

        The fair values of loans receivable are estimated using the option-based
        approach.  Cash  flows  consist of  scheduled  principal,  interest  and
        prepaid principal.  Loans with similar  characteristics  were aggregated
        for purposes of these calculations.

              Accrued Interest

        The  carrying  amount of accrued  interest is assumed to be its carrying
        value because of the short-term nature of these items.

              Stock of FHLB

        The  carrying  amount of such stock is  estimated  to  approximate  fair
        value.

              Deposits

        The fair values of  deposits  with no stated  maturity  are deemed to be
        equivalent to amounts payable on demand. The fair values of certificates
        of  deposit  are  estimated  based on the  static  discounted  cash flow
        approach using rates currently offered for deposits of similar remaining
        maturities.

              Borrowings from FHLB of Topeka

        The fair  values of FHLB  advances  are  estimated  based on  discounted
        values of contractual cash flows using the rates currently  available to
        the Association on advances of similar remaining maturities.

                                                                    (Continued)

                                     F - 22
<PAGE>

FIRST KANSAS FEDERAL SAVINGS ASSOCIATION AND SUBSIDIARY
OSAWATOMIE, KANSAS

Notes to Consolidated Financial Statements


================================================================================
                                                         
        The  approximate   carrying  value  and  estimated  fair  value  of  the
        Association's financial instruments are as follows:

================================================================================
<TABLE>
<CAPTION>
                                                                                                 December 31, 1997
                                                                                          ---------------------------------
                                                                                          Carrying value       Fair value
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                                     <C>                   <C>      
        Financial assets:
           Cash and interest-bearing deposits in other financial institutions           $      4,600,000         4,600,000
           Investment securities                                                               3,852,000         3,952,000
           Mortgage-backed securities                                                         37,770,000        37,728,000
           Loans receivable                                                                   46,563,000        47,171,000
           Accrued interest receivable                                                           490,000           490,000
           Stock in FHLB                                                                         661,000           661,000

        Financial liabilities:
           Deposits                                                                           85,651,000        85,628,000
           FHLB borrowings                                                                     2,550,000         2,550,000
           Accrued interest payable on deposits                                                   87,000            87,000
===========================================================================================================================
</TABLE>

<TABLE>
<CAPTION>
                                                                                                 December 31, 1996
                                                                                          ---------------------------------
                                                                                          Carrying value       Fair value
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                                                                     <C>                    <C>      
        Financial assets:
           Cash and interest-bearing deposits in other financial institutions           $      4,222,000         4,222,000
           Investment securities                                                              51,384,000        51,126,000
           Loans receivable                                                                   42,827,000        43,103,000
           Accrued interest receivable                                                           528,000           528,000
           Stock in FHLB                                                                         615,000           615,000

        Financial liabilities:
           Deposits                                                                           83,723,000        83,644,000
           FHLB borrowings                                                                    11,350,000        11,350,000
           Accrued interest payable on deposits                                                   65,000            65,000
===========================================================================================================================
</TABLE>

              Limitations

        Fair  value  estimates  are made at a specific  point in time,  based on
        relevant  market   information  and  information   about  the  financial
        instruments. These estimates do not reflect any premium or discount that
        could result from offering for sale at one time the Association's entire
        holdings of a particular financial instrument.  Because no market exists
        for a significant  portion of the Association's  financial  instruments,
        fair  value  estimates  are based on  judgments  regarding  future  loss
        experience, current economic conditions, risk characteristics of various
        financial instruments and other factors.  These estimates are subjective
        in nature and involve  uncertainties and matters of significant judgment
        and  therefore   cannot  be  determined  with   precision.   Changes  in
        assumptions  could  significantly  affect  the  estimates.   Fair  value
        estimates  are based on existing  balance  sheet  financial  instruments
        without  attempting to estimate the value of anticipated future business
        and the  value  of  assets  and  liabilities  that  are  not  considered
        financial instruments.

                                     F - 23


<PAGE>




You should rely only on the  information  contained in this  document or that to
which we have  referred you. We have not  authorized  anyone to provide you with
information  that is  different.This  document  does not  constitute an offer to
sell,  or the  solicitation  of an offer to buy, any of the  securities  offered
hereby to any person in any  jurisdiction  in which  such offer or  solicitation
would be unlawful.  The affairs of First Kansas Federal  Savings  Association or
First Kansas Financial Corporation may change after the date of this prospectus.
Delivery of this document and the sales of shares made  hereunder  does not mean
otherwise.


                       First Kansas Financial Corporation




                             Up to 1,553,938 Shares
                              (Anticipated Maximum)
                                  Common Stock





                                   PROSPECTUS






                             CAPITAL RESOURCES, INC.




                               Dated ____ __, 1998



                  THESE SECURITIES ARE NOT DEPOSITS OR ACCOUNTS
                  AND ARE NOT FEDERALLY INSURED OR GUARANTEED.

         Until the later of _______ __, 1998, or 90 days after  commencement  of
the  offering  of  common  stock,  all  dealers  that buy,  sell or trade  these
securities,  whether or not participating in this distribution,  may be required
to deliver a  prospectus.  This is in addition to the  obligation  of dealers to
deliver a  prospectus  when  acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.





<PAGE>



                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 27.          Exhibits:

                  The exhibits filed as part of this Registration  Statement are
as follows:
<TABLE>
<CAPTION>
               <S>         <C>
                   1       Form of Sales  Agency  Agreement  with  Capital Resources, Inc.*
                   2       Plan of Conversion* 
                   3(i)    Articles of Incorporation of First  Kansas  Financial  Corporation*  
                   3(ii)   Bylaws of First Kansas Financial Corporation*
                   4       Specimen Stock Certificate of First Kansas Financial Corporation*
                   5.1     Opinion of Malizia, Spidi, Sloane & Fisch, P.C. regarding legality of securities registered*
                   8.1     Federal Tax Opinion of Malizia, Spidi, Sloane & Fisch, P.C.*
                   8.2     State Tax Opinion of Winkler, Lee, Tetwiler, Domoney & Schultz*
                   8.3     Opinion of Capital Resources Group, Inc. as to the value of subscription rights*
                  10.1     Employment Agreement between First Kansas Federal Savings Association and Larry V. Bailey*
                  10.2     Employment Agreement between First Kansas Federal Savings Association and Daniel G. Droste*
                  10.3     Employment Agreement between First Kansas Federal Savings Association and Galen E. Graham*
                  23.1     Consent of Malizia, Spidi, Sloane & Fisch, P.C. (contained in its opinions filed as Exhibits 5.1
                           and 8.1)*
                  23.2     Consent of KPMG Peat Marwick*
                  23.3     Consent of Capital Resources Group, Inc.
                  23.4     Consent of Winkler, Lee, Tetwiler, Domoney & Schultz (contained in its opinion filed as
                           Exhibit 8.2)*
                  24       Power of Attorney (reference is made to the signature page)*
                  27       Financial Data Schedule*
                  99.1     Stock Order Form*
                  99.2     Marketing Materials*
                  99.3     Appraisal Report of Capital Resources Group. Inc.*
</TABLE>
                  ---------------------
                  *   Previously filed





<PAGE>



                                   SIGNATURES

      In accordance  with the  requirements  of the  Securities  Act of 1933, as
amended, the registrant certifies that it has reasonable grounds to believe that
it meets all of the  requirements  for filing on Form SB-2 and  authorized  this
registration  statement  to be  signed  on its  behalf  by the  undersigned,  in
Osawatomie, Kansas, on May 1, 1998.

                                    FIRST KANSAS FINANCIAL CORPORATION



                                     By:   /s/Larry V. Bailey
                                           -------------------------------------
                                           Larry V. Bailey
                                           President and Chief Executive Officer
                                           (Duly Authorized Representative)

      In accordance  with the  requirements  of the  Securities  Act of 1933, as
amended,  this  registration  statement  has been signed below by the  following
persons in the capacities indicated as of May 1, 1998.

<TABLE>
<CAPTION>
<S>                                             <C>
/s/ J. Darcy Domoney*                           /s/Larry V. Bailey
- --------------------------------------------    --------------------------------
J. Darcy Domoney                                Larry V. Bailey
Chairman of the Board and Director              President, Chief Executive Officer, Chief Financial Officer
                                                and Director
                                                (Principal Executive and Financial Officer)


/s/ James E. Breckenridge*                      /s/ James J. Casaert*
- --------------------------------------------    --------------------------------
James E. Breckenridge                           James J. Casaert
Director                                        Vice President
                                                (Principal Accounting Officer)


/s/ William R. Butler, Jr.*
- --------------------------------------------    
William R. Butler, Jr.
Director



/s/ Roger L. Coltrin*
- --------------------------------------------    
Roger L. Coltrin
Director



/s/ Donald V. Meyer*
- --------------------------------------------    
Donald V. Meyer
Director


- --------------------------------------------    
*Signed pursuant to a Power of Attorney
</TABLE>






                                  EXHIBIT 23.3


<PAGE>
[LOGO]   Capital Resources Group, Inc.
         1211 Connecticut Ave., N.W. - Suite 200 - Washington, DC 20036 - 
         Tel (202) 466-5685 - Fax (202) 466-5695


                                             May 1, 1998



Board of Directors
First Kansas Federal Savings Association
600 Main Street
Osawatomie, Kansas 66064

Dear Board Members:

     We hereby consent to the use of our firm's name,  Capital  Resources Group,
Inc.  ("CRG"),  and  references to our  Conversion  Valuation  Appraisal  Report
("Report")  in the Form  SB-2  Registration  Statement  filed  by  First  Kansas
Financial  Corporation.  We also  consent  to the  filing of our  Report and our
opinion  regarding  the  value  of  subscription  rights  as  exhibits  to  such
Registration Statement.

                                             Very truly yours,



                                             /s/Michael B. Seiler
                                             -----------------------------------
                                             Michael B. Seiler
                                             Senior Vice President


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