ROOSEVELT FINANCIAL GROUP INC
S-4/A, 1996-10-07
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: MERIDIAN POINT REALTY TRUST VIII CO/MO, 8-K, 1996-10-07
Next: PHOENIX TECHNOLOGIES LTD, SC 13D, 1996-10-07



<PAGE>
 
     
     As filed with the Securities and Exchange Commission on October 7, 1996
                                                                    
                                                  Registration No. 333-4499     
================================================================================

                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549
                                
                            Pre-Effective Amendment 
                                 No. Three to      

                                    FORM S-4
            Registration Statement Under the Securities Act of 1933

                        ROOSEVELT FINANCIAL GROUP, INC.
             (Exact name of registrant as specified in its charter)

       Delaware                    6120                     43-1498200
    (State of other          (Primary Standard          (I.R.S. Employer
    jurisdiction of          Industrial                 Identification No.)
    incorporation)           Classification Number)

 

                                                      GARY W. DOUGLASS        
                                                     Roosevelt Financial     
                                                          Group, Inc.      
   900 Roosevelt Parkway                             900 Roosevelt Parkway     
Chesterfield, Missouri  63017                    Chesterfield, Missouri 63017
      (314) 532-6200                                    (314) 532-6200   
(Address, including ZIP code, and telephone       (Name, address, including  
number, including area code, of registrant's   ZIP code, and telephone number,
     principal executive offices)                     including area code,     
                                                     of agent for service)      

                                   COPIES TO:           
                                                    
    CHRISTOPHER R. KELLY, P.C.                        JOHN F. BREYER, JR., ESQ.
    CRAIG M. SCHEER, ESQ.                             Breyer & Aguggia
    Silver, Freedman & Taff, L.L.P.                   1300 I Street, N.W.
    1100 New York Avenue, N.W.                        Suite 470 East
    Washington, D.C.  20005                           Washington, D.C.  20005

    Approximate date of commencement of proposed sale of the securities to the
public:  As soon as practicable after this Registration Statement becomes
effective.

    If the securities being registered on this Form are being offered in
connection with formation of a holding company and there is compliance with
General Instruction G, check the following box. [_]

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


    The Registrant hereby amends this Registration Statement on such date or
dates as may be necessary to delay its effective date until the Registrant
shall file a further amendment which specifically states that this Registration
Statement shall thereafter become effective in accordance with Section 8(a) of
the Securities Act of 1933 or until this Registration Statement shall become
effective on such date as the Securities and Exchange Commission, acting
pursuant to said Section 8(a), may determine.

<TABLE> 
<CAPTION>  
                                        Calculation of Registration Fee
===================================================================================================================
                                                   Proposed maximum     Proposed maximum           Amount
Title of each class of              Amount to       offering price    aggregate offering             of
securities to be registered       be registered       per share              price            registration fee
- -------------------------------------------------------------------------------------------------------------------
<S>                             <C>                <C>               <C>                     <C>
Common Stock, $.01 par value    850,000 shares(1)          N/A            $11,521,454(2)          $3,973(2)(3)
===================================================================================================================
</TABLE> 
(1)  Represents the estimated maximum number of shares of common stock, par
     value $.01 per share, of Roosevelt Financial Group, Inc. ("Roosevelt"),
     expected to be issued in exchange for up to 561,876 shares of common stock,
     par value $.01 per share, of Sentinel Financial Corporation ("Sentinel"),
     upon consummation of the merger of Sentinel with and into Roosevelt,
     described herein.
(2)  Estimated solely for the purpose of calculating the registration fee.  The
     registration fee has been computed pursuant to Rule 457(f)(1) under the
     Securities Act of 1933, as amended, based on the book value of Sentinel
     common stock on March 31, 1996.
(3)  The registration fee was paid with the initial filing of the Registration 
     Statement.  
================================================================================

<PAGE>
 
                        ROOSEVELT FINANCIAL GROUP, INC.
                       Cross Reference Sheet Pursuant to
                         Item 501(b) of Regulation S-K
      (Showing the location in the Proxy Statement/Prospectus of responses
                      to the Items of Part I of Form S-4)
<TABLE>    
<CAPTION>
 
Item         Caption               Location or Heading in Proxy
- ----         -------               ----------------------------
                                   Statement/Prospectus
                                   --------------------                 
<S>  <C>                          <C> 
  1.  Forepart of Registration     Outside Front Cover Page
      Statement and Outside
      Front Cover Page of
      Prospectus

  2.  Inside Front and Outside     Inside Front Cover Page; Available
      Back Cover Pages of          Information; Table of Contents
      Prospectus                   

  3.  Risk Factors, Ratio of       Summary; Comparative Stock Prices and
      Earnings to Fixed Charges    Dividend Information; Selected Consolidated
      and Other Information        Financial and Other Data of Roosevelt
                                   Financial Group, Inc.; Selected Consolidated
                                   Financial and Other Data of Sentinel
                                   Financial Corporation; Comparative Unaudited
                                   Per Share Data; Roosevelt Financial
                                   Group, Inc. and Roosevelt Bank; Sentinel
                                   Financial Corporation and Sentinel Federal
                                   Savings and Loan Association of Kansas City;
                                   The Special Meeting; The Merger; Business of
                                   Roosevelt Financial Group, Inc.; Business of
                                   Sentinel Financial Corporation;

  4.  Terms of the Transaction     Summary; The Merger; Description of Roosevelt
                                   Financial Group, Inc. Common Stock; Certain 
                                   Anti-Takeover Provisions; Comparison of 
                                   Rights of Stockholders of Roosevelt 
                                   Financial Group, Inc. and Sentinel Financial
                                   Corporation

  5.  Pro Forma Financial          Not Applicable
      Information

  6.  Material Contacts with       Summary; The Merger
      the Company Being Acquired

  7.  Additional Information       Not Applicable
      Required for Reoffering by
      Persons and Parties Deemed
      to be Underwriters

  8.  Interests of Named Experts   Not Applicable
      and Counsel

  9.  Disclosure of Commission     Not Applicable
      Position on
      Indemnification for
      Securities Act Liabilities

 10.  Information with Respect     Not Applicable
      to S-3 Registrants           

 11.  Incorporation of Certain     Not Applicable
      Information by Reference     

 12.  Information with Respect     Not Applicable
      to S-2 or S-3 Registrants

 13.  Incorporation of Certain     Not Applicable
      Information by Reference

 14.  Information with Respect     Introduction; Summary; Comparative Stock 
      to Registrants Other Than    Prices and Dividend Information; Recent 
      S-3 or S-2 Registrants       Developments; Selected Consolidated Financial 
                                   and Other Data of Roosevelt Financial Group, 
                                   Inc. and Roosevelt Bank; Business of 
                                   Roosevelt Financial Group, Inc.; Properties 
                                   of Roosevelt Financial Group, Inc.; Legal 
                                   Proceedings Involving Roosevelt Financial
                                   Group, Inc. and Roosevelt Bank; Management's 
                                   Discussion and Analysis of Financial 
                                   Condition and Results of Operations of
                                   Roosevelt Financial Group, Inc.; Financial
                                   Statements of Roosevelt Financial Group, Inc.

 15.  Information with Respect     Not Applicable
      to S-3 Companies

 16.  Information with Respect     Not Applicable
      to S-2 or S-3 Companies

</TABLE>      

<PAGE>
 
<TABLE>    
<CAPTION> 
Item         Caption               Location or Heading in Proxy
- ----         -------               ----------------------------
                                   Statement/Prospectus
                                   --------------------                 
<C>   <S>                          <C>
 17.  Information with Respect     Introduction; Summary; Comparative Stock
      to Companies Other Than      Prices and Dividend Information; The Merger;
      S-3 or S-2 Companies         Selected Consolidated and Other Financial
                                   Data of Sentinel Financial Corporation;
                                   Business of Sentinel Financial Corporation;
                                   Properties of Sentinel Financial
                                   Corporation; Legal Proceedings Involving
                                   Sentinel Financial Corporation and Sentinel
                                   Federal Savings and Loan Association of
                                   Kansas City; Management's Discussion and
                                   Analysis of Financial Condition and Results
                                   of Operations of Sentinel Financial
                                   Corporation; Regulation of Sentinel Financial
                                   Corporation and Sentinel Federal Savings and 
                                   Loan Association of Kansas City; 
                                        

 18.  Information if Proxies,      Introduction; Summary; The Special Meeting; 
      Consents or Authorizations   The Merger; Management of Roosevelt Financial
      are to be Solicited          Group, Inc., Executive Compensation of Roose-
                                   velt Financial Group, Inc., Certain Relation-
                                   ships and Related Transactions; Voting 
                                   Securities and Principal Holders thereof of 
                                   Roosevelt Financial Group, Inc., 
                                   Stockholder Proposals 

 19.  Information if Proxies,      Not Applicable
      Consents or Authorizations
      are not to be Solicited or
      in an Exchange Offer

</TABLE>     
<PAGE>
 

                           [SENTINEL FINANCIAL LOGO]

                              1001 Walnut Street
                          Kansas City, Missouri 64106
                                (816) 474-9800
                                                             
                                                            October __, 1996    

Dear Fellow Stockholder:
    
     You are cordially invited to attend a special meeting of stockholders of
Sentinel Financial Corporation ("Sentinel"). The special meeting is scheduled to
be held at the downtown Kansas City office of Sentinel located at 1001 Walnut
Street, Kansas City, Missouri, on ______, November __, 1996 at __:__ __.m.,
local time. Notice of the special meeting, a Proxy Statement/Prospectus and a
form of proxy are enclosed.     

     The special meeting has been called in connection with the proposed merger
of Sentinel and its principal subsidiary, Sentinel Federal Savings and Loan
Association of Kansas City, with Roosevelt Financial Group, Inc. ("Roosevelt")
and its principal subsidiary, Roosevelt Bank. In the merger, each share of
Sentinel common stock outstanding at the time of the merger (other than shares
held by holders who perfect dissenters' rights and other excluded shares) would
be converted into 1.4231 shares of Roosevelt common stock, subject to adjustment
as provided in the merger agreement. Following the merger, Roosevelt would be
the resulting holding company. Consummation of the merger is subject to certain
conditions, including the approval of the stockholders of Sentinel.
    
     The terms of the merger agreement were negotiated by the Board of Directors
in light of various factors, including Sentinel's and Roosevelt's recent
operating results, current financial condition and future prospects. Sentinel's
financial advisor, Trident Financial Corporation, an investment banking firm
experienced in the valuation of financial institutions, has advised your Board
of Directors that in its opinion the exchange ratio is fair from a financial
point of view to Sentinel stockholders as of October __, 1996.     
                                               
     At the special meeting, Sentinel stockholders will consider and vote upon
approval of the merger. The Board of Directors has approved the merger and
believes that the merger is in the best interests of Sentinel and its
stockholders. Accordingly, the Board of Directors unanimously recommends that
you vote FOR approval of the merger.

     If any other matters are properly brought before the special meeting, the
persons named in the accompanying form of proxy will vote the shares represented
by such proxy in the manner determined by a majority of the Board of Directors.
You are urged to read the accompanying Proxy Statement/Prospectus, which
provides information regarding the merger and related matters.

     Your vote is important, regardless of the number of shares you own. ON
BEHALF OF THE BOARD OF DIRECTORS, I URGE YOU TO SIGN, DATE AND RETURN THE
ENCLOSED PROXY AS SOON AS POSSIBLE EVEN IF YOU CURRENTLY PLAN TO ATTEND THE
SPECIAL MEETING. This will not prevent you from voting in person but will assure
that your vote is counted if you do not attend the special meeting.

                                    Sincerely,



                                    Craig D. Laemmli
                                    President and Chief Executive Officer

          PLEASE DO NOT SEND IN ANY STOCK CERTIFICATES AT THIS TIME.
<PAGE>
 

                        SENTINEL FINANCIAL CORPORATION
                              1001 Walnut Street
                          Kansas City, Missouri 64106
                                (816) 474-9800
                       
                   NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                       To Be Held November __, 1996     

    
     Notice is hereby given that a Special Meeting of Stockholders (the "Special
Meeting") of Sentinel Financial Corporation ("Sentinel") is scheduled to be held
at the downtown Kansas City office of Sentinel located at 1001 Walnut Street,
Kansas City, Missouri, on ________, November __, 1996 at __:__ __.m., local
time.      

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

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

     1.  The approval of the Agreement and Plan of Merger and Reorganization,
         dated as of March 22, 1996, by and among Roosevelt Financial Group,
         Inc. ("Roosevelt"), Roosevelt Bank, Sentinel and Sentinel Federal
         Savings and Loan Association of Kansas City ("Sentinel Federal"), a
         copy of which is included in the accompanying Proxy
         Statement/Prospectus as Appendix I, and the transactions contemplated
         thereby, including the merger of Sentinel into Roosevelt, pursuant to
         which each outstanding share of Sentinel common stock (other than
         shares held by holders who perfect dissenters' rights and other
         excluded shares) would be converted into 1.4231 shares of Roosevelt
         common stock (with cash paid in lieu of fractional share interests),
         subject to adjustment as provided in the merger agreement and the
         merger of Sentinel Federal with Roosevelt Bank.

     2.  Such other matters as may properly come before the Special Meeting.

     The Board of Directors is not aware of any other business to come before
the Special Meeting.
    
     Any action may be taken on any of the foregoing proposals at the Special
Meeting on the date specified. Stockholders of record at the close of business
on September 27, 1996 are the stockholders entitled to vote at the Special 
   ------------
Meeting.
   
     
             
     A complete list of stockholders entitled to vote at the Special Meeting is
available for the examination by any stockholder, for any purpose germane to the
meeting, between 8:30 a.m. and 5:00 p.m. at the main office of Sentinel located
at the address set forth above, for a period of ten days prior to the Special
Meeting, as well as at the meeting.     

     You are requested to fill in, sign and date the enclosed form of proxy
which is solicited on behalf of the Board of Directors, and to mail it promptly
in the enclosed envelope. The proxy will not be used if you attend and vote at
the Special Meeting in person.

                                    By Order of the Board of Directors



                                    John C. Spencer
                                    Secretary

Kansas City, Missouri
    
October __ , 1996     

- ----------------------------------------------------------------------------
IMPORTANT: THE PROMPT RETURN OF PROXIES WILL SAVE SENTINEL THE EXPENSE OF
FURTHER REQUESTS FOR PROXIES IN ORDER TO ENSURE A QUORUM AT THE SPECIAL 
MEETING. A SELF-ADDRESSED ENVELOPE IS ENCLOSED FOR YOUR CONVENIENCE. NO 
POSTAGE IS REQUIRED IF MAILED WITHIN THE UNITED STATES.
- ----------------------------------------------------------------------------

          PLEASE DO NOT SEND IN ANY STOCK CERTIFICATES AT THIS TIME.
<PAGE>
                                
                                PROXY STATEMENT
                                      OF
                        SENTINEL FINANCIAL CORPORATION
                    FOR THE SPECIAL MEETING OF STOCKHOLDERS
                           
                       TO BE HELD ON NOVEMBER __, 1996     
                                        
                           ------------------------

                                  PROSPECTUS
                                      OF
                        ROOSEVELT FINANCIAL GROUP, INC.
                     Up to 850,000 Shares of Common Stock,
                           par value $.01 per share
                      to be issued in connection with the
                              proposed merger of
                        Sentinel Financial Corporation
                                 with and into
                        Roosevelt Financial Group, Inc.
                                        
                           ------------------------

    
     This Proxy Statement/Prospectus relates to the proposed merger of Sentinel
Financial Corporation, a Delaware corporation ("Sentinel"), with and into
Roosevelt Financial Group, Inc., a Delaware corporation (referred to herein
as "Roosevelt," "Roosevelt Financial" and the "Company"), and the merger of
Sentinel's principal subsidiary, Sentinel Federal Savings and Loan Association
of Kansas City ("Sentinel Federal"), with Roosevelt's principal subsidiary,
Roosevelt Bank ("Roosevelt Bank" or the "Bank")(collectively, the "Merger"), as
contemplated by the Agreement and Plan of Merger and Reorganization, dated as of
March 22, 1996 (the "Merger Agreement"), by and among Roosevelt, Roosevelt Bank,
Sentinel and Sentinel Federal. The Merger Agreement is included as Appendix I
hereto and incorporated by reference herein.    
    
     This Proxy Statement/Prospectus is being furnished to the holders of shares
of common stock, par value $.01 per share, of Sentinel ("Sentinel Common Stock")
in connection with the solicitation of proxies by the Board of Directors of
Sentinel (the "Sentinel Board") for use at a Special Meeting of Stockholders
(the "Special Meeting"), scheduled to be held at the downtown Kansas City office
of Sentinel located at 1001 Walnut Street, Kansas City, Missouri, on November 
__, 1996, at __:___ __.m., local time.      

     At the Special Meeting, the holders of Sentinel Common Stock will consider
and vote upon a proposal to approve the Merger Agreement and the transactions
contemplated thereby.
    
     Subject to the terms, conditions and procedures set forth in the Merger
Agreement, each share of Sentinel Common Stock issued and outstanding
immediately prior to the Effective Time (as defined below) of the Merger (other
than shares held by holders who perfect dissenters' rights and other excluded
shares) will be converted into the right to receive 1.4231 shares (the "Exchange
Ratio") of the common stock, par value $.01 per share, of Roosevelt ("Roosevelt
Common Stock"), with cash paid in lieu of fractional share interests. The
Exchange Ratio is subject to adjustment, such that if the weighted average sale
price of all Roosevelt Common Stock traded on the Nasdaq National Market during
the ten trading day period ending on the date that is three trading days prior
to the Closing Date of the Merger (the "Average Pre-Closing Trading Price") is
less than $15.83 per share, the Exchange Ratio shall be equal to $22.525 divided
by the Average Pre-Closing Trading Price (in which case a greater number of
shares of Roosevelt Common Stock would be issued than if there were no
adjustment to the Exchange Ratio), and if the Average Pre-Closing Trading Price
is greater than $21.42 per share, the Exchange Ratio shall be equal to $30.475
divided by the Average Pre-Closing Trading Price (in which case fewer shares of
Roosevelt Common Stock would be issued than if there were no adjustment to the
Exchange Ratio). Based on the last reported sale price for Roosevelt Common
Stock on the Nasdaq National Market on October __, 1996 ($__.__ per share),
the value of 1.4231 shares of Roosevelt Common Stock as of that date would have
been approximately $__.__. At the present time, there is no established market
in which shares of Sentinel Common Stock are regularly traded, nor are there any
uniformly quoted prices for such shares. The last trade of shares of Sentinel
Common Stock known by management of Sentinel occurred during April 1996. The
closing bid price for Sentinel Common Stock on October __, 1996 was $__.__ per
share, as reported by the National Quotation Bureau, Inc. As of March 21, 1996,
the last trading day preceding public announcement of the     

<PAGE>
 
    
proposed Merger, the last reported sale price for Roosevelt Common Stock was
$18.50 per share. Sentinel's financial advisor has rendered an opinion to the
effect that as of March 22, 1996, as confirmed on October __, 1996, the
                                                  --------
Exchange Ratio is fair from a financial point of view to the stockholders of
Sentinel. The Merger is subject to certain conditions, including approval by the
stockholders of Sentinel. For additional information regarding the Merger
Agreement and the terms of the Merger, see "The Merger."     

     This Proxy Statement/Prospectus also constitutes a prospectus of Roosevelt,
filed as part of the Registration Statement (defined below) with respect to up
to 850,000 shares of Roosevelt Common Stock to be issued upon consummation of
the Merger pursuant to the terms of the Merger Agreement.

    
     This Proxy Statement/Prospectus, and the accompanying notice and form of
proxy, are first being mailed to stockholders of Sentinel on or about
October __, 1996.     

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

     THE SHARES OF ROOSEVELT COMMON STOCK OFFERED HEREBY HAVE NOT BEEN APPROVED
OR DISAPPROVED BY THE SECURITIES AND EXCHANGE COMMISSION, THE OFFICE OF THRIFT
SUPERVISION, ANY STATE SECURITIES COMMISSION OR ANY OTHER GOVERNMENTAL AGENCY,
AND NEITHER THE SECURITIES AND EXCHANGE COMMISSION, THE OFFICE OF THRIFT
SUPERVISION, ANY STATE SECURITIES COMMISSION NOR ANY OTHER AGENCY HAS PASSED
UPON THE ACCURACY OR ADEQUACY OF THIS PROXY STATEMENT/PROSPECTUS. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

     THE SHARES OF ROOSEVELT COMMON STOCK OFFERED HEREBY ARE NOT SAVINGS
ACCOUNTS, DEPOSITS OR OTHER OBLIGATIONS OF ANY BANK OR SAVINGS ASSOCIATION AND
ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION, THE BANK INSURANCE
FUND, THE SAVINGS ASSOCIATION INSURANCE FUND OR ANY OTHER GOVERNMENTAL AGENCY.

                           ------------------------
    
       The date of this Proxy Statement/Prospectus is October __, 1996     

                                       ii
<PAGE>
 

                             AVAILABLE INFORMATION
    
     Roosevelt and Sentinel are subject to the informational reporting
requirements of the Securities Exchange Act of 1934, as amended (the "Exchange
Act") and, in accordance therewith, file reports, proxy statements and other
information with the Securities and Exchange Commission (the "SEC"). Such
reports, proxy statements and other information filed by Roosevelt and Sentinel
can be obtained, upon payment of prescribed fees, from the Public Reference
Section of the SEC at Judiciary Plaza, 450 Fifth Street, N.W., Washington D.C.
20549. Such information can be inspected and copied at the public
reference facilities of the SEC located at 450 Fifth Street, N.W., Room 1024,
Washington, D.C. 20549 and at the SEC's Regional Offices located at Citicorp
Center, Suite 1400, 500 West Madison Street, Chicago, Illinois 60661 and 7 World
Trade Center, 13th Floor, New York, New York 10048.In addition, the SEC 
maintains a Web site that contains reports, proxy and information statements and
other information regarding Roosevelt's and Sentinel's electronic filing with 
the SEC. The address of the SEC's Web site is "http://www.sec.gov."     
    
     Roosevelt has filed with the SEC a registration statement on Form S-4
(together with all amendments, schedules, and exhibits thereto, the
"Registration Statement") under the Securities Act of 1933, as amended (the
"Securities Act"), with respect to the shares of Roosevelt Common Stock to be
issued pursuant to and as contemplated by the Merger Agreement. This Proxy
Statement/Prospectus does not contain all the information set forth in the
Registration Statement, certain parts of which have been omitted in accordance
with the rules and regulations of the SEC. The Registration Statement is
available for inspection and copying as set forth above. Statements contained in
this Proxy Statement/Prospectus as to the contents of any contract or other
document are not necessarily complete, and in each instance reference is made to
the copy of such contract or other document filed as an exhibit to the
Registration Statement, each such statement being qualified in all respects by
such reference.     

         

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

                                      iii
<PAGE>
 

     All information contained in this Proxy Statement/Prospectus with respect
to Roosevelt and its subsidiaries has been supplied by Roosevelt, and all
information with respect to Sentinel and its subsidiaries has been supplied by
Sentinel.
    
     No person is authorized to give any information or to make any
representation other than those contained in this Proxy Statement/Prospectus,
and, if given or made, such information or representation should not be relied
upon as having been authorized. This Proxy Statement/Prospectus does not
constitute an offer to sell, or a solicitation of an offer to purchase, the
securities offered by this Proxy Statement/Prospectus, or the solicitation of a
proxy, in any jurisdiction, to or from any person to whom or from whom it is
unlawful to make such offer, solicitation of an offer or proxy solicitation in
such jurisdiction.     

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

                                      iv
<PAGE>
 

                               TABLE OF CONTENTS
                                                                            
                                                                           Page 
                                                                           ----

INTRODUCTION.............................................................     i
AVAILABLE INFORMATION....................................................   iii
         
TABLE OF CONTENTS........................................................     v
SUMMARY                                                                       1
    The Parties to the Merger............................................     1
       Roosevelt Financial Group, Inc. and Roosevelt Bank................     1
       Sentinel Financial Corporation and Sentinel Federal Savings and    
       Loan Association of Kansas City...................................     1
    The Special Meeting..................................................     2
       Meeting Date; Record Date.........................................     2 
       Matters to Be Considered..........................................     2
       Vote Required.....................................................     2
       Security Ownership................................................     2
    The Merger...........................................................     3
       General...........................................................     3
       Reasons for the Merger; Recommendation of the Board of Directors..     3
       Merger Consideration..............................................     3
       Treatment of Sentinel Stock Options...............................     4
       Opinion of Financial Advisor......................................     4
       Effective Time and Closing Date...................................     4
       Appraisal Rights..................................................     4
       Interests of Certain Persons in the Merger........................     4
       Conditions to the Merger..........................................     5
       Regulatory Approvals..............................................     5
       Waiver and Amendment; Termination.................................     5
       Conduct of Business Pending the Merger............................     6
       Expenses; Termination Fee.........................................     6
       Accounting Treatment..............................................     6
       Certain Federal Income Tax Consequences of the Merger.............     6
       Effects of the Merger on Rights of Stockholders...................     6
       Nasdaq Listing....................................................     7
    Management After the Merger..........................................     7

COMPARATIVE STOCK PRICES AND DIVIDEND INFORMATION........................     8

RECENT DEVELOPMENTS......................................................    10 

SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA OF ROOSEVELT
 FINANCIAL GROUP, INC....................................................    11
SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA OF SENTINEL
 FINANCIAL CORPORATION...................................................    13

COMPARATIVE UNAUDITED PER SHARE DATA.....................................    15 


ROOSEVELT FINANCIAL GROUP, INC. AND ROOSEVELT BANK.......................    16
    Roosevelt Financial Group, Inc.......................................    16
    Bank Holding Company Regulation......................................    17
    Roosevelt Bank.......................................................    19
SENTINEL FINANCIAL CORPORATION AND SENTINEL FEDERAL SAVINGS
 AND LOAN ASSOCIATION OF KANSAS CITY.....................................    19
    Sentinel Financial Corporation.......................................    19
    Sentinel Federal Savings and Loan Association of Kansas City.........    20
THE SPECIAL MEETING......................................................    20
    Place, Time and Date.................................................    20
    Matters to Be Considered.............................................    20
    Record Date; Vote Required...........................................    20
    Voting Securities and Principal Holders Thereof......................    21
    Proxies..............................................................    23

                                       v
<PAGE>
 
<TABLE>     
<CAPTION>  

<S>                                                                         <C> 
THE MERGER...............................................................    24
    General..............................................................    24
    Background of the Merger.............................................    24
    Reasons for the Merger; Recommendation of the Board of Directors.....    26
    Merger Consideration.................................................    27
    Treatment of Sentinel Stock Options..................................    28
    Opinion of Financial Advisor.........................................    28
    Effective Time and Closing Date......................................    32
    Appraisal Rights.....................................................    32
    Fractional Shares....................................................    34
    Exchange of Certificates.............................................    34
    Interests of Certain Persons in the Merger...........................    35
    Effect on Employees and Employee Benefit Plans of Sentinel...........    36
    Representations and Warranties.......................................    37
    Conditions to the Merger.............................................    37
    Regulatory Approvals.................................................    39 
    Waiver and Amendment; Termination....................................    39
    Conduct of Business Pending the Merger...............................    40
    Expenses; Termination Fee............................................    41
    Accounting Treatment.................................................    41
    The Bank Merger Agreement............................................    41
    Resales of Roosevelt Common Stock by Affiliates......................    42
    Certain Federal Income Tax Consequences of the Merger................    42
    Nasdaq Listing.......................................................    43
MANAGEMENT AFTER THE MERGER..............................................    43
BUSINESS OF ROOSEVELT FINANCIAL GROUP, INC...............................    44
    General..............................................................    44
    Roosevelt's Philosophy and Operating Strategy........................    44
    Acquisitions.........................................................    52
    Lending Activities...................................................    52
    Investment and Mortgage-Backed Securities............................    56
    Classified Assets, Loan Delinquencies and Defaults...................    60
    Provisions for Losses on Loans and Real-Estate Owned.................    60
    Deposits and Other Sources of Funds..................................    63
    Asset/Liability Management...........................................    64
    Subsidiaries.........................................................    64
    Regulation...........................................................    65
    Competition..........................................................    73
    Employees............................................................    76
PROPERTIES OF ROOSEVELT FINANCIAL GROUP, INC.............................    76
LEGAL PROCEEDINGS INVOLVING ROOSEVELT FINANCIAL GROUP, INC.
 AND ROOSEVELT BANK......................................................    76
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
 RESULTS OF OPERATIONS OF ROOSEVELT FINANCIAL GROUP, INC.................    78 

COMPARISON OF YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993...............    78 
    General..............................................................    78 
    Results of Operations................................................    78 
    Financial Condition..................................................    87
    Asset Quality........................................................    89
    Asset/Liability Management...........................................    90
    Liquidity and Capital Resources......................................    93
    Impact of Inflation and Changing Prices..............................    94
    Accounting and Regulatory Developments...............................    94
    Selected Quarterly Financial Data....................................    96
COMPARISON OF THREE AND SIX MONTHS ENDED JUNE 30, 1996 AND 1995..........    99
    Results of Operations................................................    99
    Financial Condition..................................................   115
    Asset Quality........................................................   115
    Asset/Liability Management...........................................   120
    Liquidity and Capital Resources......................................   122
MANAGEMENT OF ROOSEVELT FINANCIAL GROUP, INC.............................   124
EXECUTIVE COMPENSATION OF ROOSEVELT FINANCIAL GROUP, INC.................   127
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS OF ROOSEVELT
 FINANCIAL GROUP, INC....................................................   132
VOTING SECURITIES AND PRINCIPAL HOLDERS THEREOF OF ROOSEVELT FINANCIAL   
 GROUP, INC..............................................................   134 
BUSINESS OF SENTINEL FINANCIAL CORPORATION...............................   135 
    General..............................................................   135 
    Lending Activities...................................................   136 
    Investment Activities................................................   144 
    Deposit Activities and Other Sources of Funds........................   145 
    Subsidiaries.........................................................   149 
    Competition..........................................................   149 
    Personnel............................................................   150 
PROPERTIES OF SENTINEL FINANCIAL CORPORATION.............................   151 
LEGAL PROCEEDINGS INVOLVING SENTINEL FINANCIAL CORPORATION AND                  
 SENTINEL FEDERAL SAVINGS AND LOAN ASSOCIATION OF KANSAS CITY............   152 
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND                 
 RESULTS OF OPERATIONS OF SENTINEL FINANCIAL CORPORATION.................   152 
    General..............................................................   152 
    Operating Strategy...................................................   152 
    Comparison of Financial Condition at June 30, 1995 and 1996..........   152 
    Comparison of Operating Results for the Fiscal Years                        
     Ended June 30, 1995 and 1996........................................   152 
    Comparison of Operating Results for the Fiscal Years                        
     Ended June 30, 1995 and 1994........................................   154 
    Average Balance, Interest and Average Yield/Cost.....................   157 
    Yields Earned and Rates Paid.........................................   159 
    Rate/Volume Table....................................................   160 
    Asset and Liability Management.......................................   162 
    Liquidity and Capital Resources......................................   164 
    New Accounting Standards.............................................   165 
REGULATION OF SENTINEL FINANCIAL CORPORATION AND SENTINEL FEDERAL SAVINGS       
 AND LOAN ASSOCIATION OF KANSAS CITY.....................................   166 
    General..............................................................   166 
    Federal Regulation of Savings Associations...........................   166 
</TABLE>     
                                      vi
<PAGE>

<TABLE>    
<S>                                                                         <C> 
    Savings and Loan Holding Company Regulation..........................   172
    Federal Taxation.....................................................   172 
    Missouri Taxation....................................................   174
DESCRIPTION OF ROOSEVELT FINANCIAL GROUP, INC. COMMON STOCK..............   175
CERTAIN ANTI-TAKEOVER PROVISIONS.........................................   175
COMPARISON OF RIGHTS OF STOCKHOLDERS OF ROOSEVELT                            
 FINANCIAL GROUP, INC. AND SENTINEL FINANCIAL CORPORATION................   183
    Introduction.........................................................   183
    Capital Stock........................................................   183
    Special Meetings of Stockholders.....................................   184
    Advance Notice Requirements for Nominations of Directors and             
    Presentation of New Business at Annual Meetings of Stockholders......   184
    Number and Term of Directors.........................................   184
    Removal of Directors.................................................   185
    Business Combinations with Certain Persons...........................   185
    Amendment of Certificate of Incorporation and Bylaws.................   186
    Control Share Acquisitions...........................................   186
LEGAL MATTERS............................................................   187
EXPERTS..................................................................   187
STOCKHOLDER PROPOSALS....................................................   187
INDEPENDENT ACCOUNTANTS..................................................   188
OTHER MATTERS............................................................   188
FINANCIAL STATEMENTS OF ROOSEVELT FINANCIAL GROUP, INC...................   F-1
FINANCIAL STATEMENTS OF SENTINEL FINANCIAL CORPORATION...................   F-52
APPENDICES
</TABLE>      
    I.   Agreement and Plan of Merger (omitting schedules and exhibits)
    II.  Fairness Opinion of Trident Financial Corporation
    III. Text of Section 262 of the Delaware General Corporation Law

                                      vii
<PAGE>
 
                                    SUMMARY
    
     The following is a brief summary of certain information contained elsewhere
in this Proxy Statement/Prospectus. Certain capitalized terms used in this
summary are defined elsewhere in this Proxy Statement/Prospectus. This summary
is not intended to be a complete description of all material facts regarding
Roosevelt, Sentinel and the matters to be considered at the Special Meeting and
is qualified in its entirety by, and reference is made to, the more detailed
information contained elsewhere in this Proxy Statement/Prospectus, and the
accompanying Appendices.     

                           The Parties to the Merger

Roosevelt Financial Group, Inc. and Roosevelt Bank
    
     Roosevelt, a Delaware corporation, is the holding company for Roosevelt
Bank, a federally chartered savings bank headquartered in Chesterfield,
Missouri. As of June 30, 1996, Roosevelt had total consolidated assets of $9.3
billion, deposits of $5.0 billion and stockholders' equity of $516 million.
Roosevelt's business has consisted primarily of the business of Roosevelt Bank
and its subsidiaries. The executive offices of Roosevelt and Roosevelt Bank are
located at 900 Roosevelt Parkway, Chesterfield, Missouri 63017, and the
telephone number at that address is (314) 532-6200.

     Roosevelt Bank is a federally chartered savings bank with $9.3 billion in
consolidated total assets at June 30, 1996, making it the largest Missouri-
based thrift institution. Roosevelt Bank has 79 full-service offices including
38 offices serving the St. Louis metropolitan area and nine offices serving the
Kansas City metropolitan area.     
    
     Roosevelt's business consists primarily of attracting deposits from the
general public and using those deposits, together with borrowings and other
funds, to originate and acquire real estate and consumer loans to acquire
mortgage-backed securities, to perform loan servicing functions for others, and
to provide other retail banking and financial services to consumers. The
principal elements of Roosevelt's business plan are (i) the origination of a
higher percentage of its assets; (ii) the diversification of its balance sheet
away from only mortgage and real estate related assets; (iii) the expansion of
its retail deposit base with a simultaneous shift within that deposit base
toward checking and transaction accounts; and (iv) growth in fee income by
providing other services such as insurance, brokerage and mortgage loan
servicing for other investors.     

     Since 1990, Roosevelt has pursued a program of acquiring other in-market
and adjacent market thrift institutions, and in April 1996 entered into
agreements to acquire two additional Missouri-based financial institution
holding companies and their subsidiary institutions. Following the acquisition
of one such institution, Missouri State Bank and Trust Company ("Missouri State
Bank"). Roosevelt, which is currently regulated as a savings and loan holding
company under the Home Owners' Loan Act of 1933 (the "HOLA"), will also be
regulated as a bank holding company under the Bank Holding Company Act of 1956
(the "BHCA"). The permissible activities of a bank holding company are more
restrictive than those afforded to a savings and loan holding company. See
"Roosevelt Financial Group, Inc. and Roosevelt Bank -- Bank Holding Company
Regulation."
    
     For additional information concerning Roosevelt and Roosevelt Bank, see
"Roosevelt Financial Group, Inc. and Roosevelt Bank" and "Business of Roosevelt 
Financial Group, Inc."      

Sentinel Financial Corporation and Sentinel Federal Savings and Loan Association
of Kansas City
    
     Sentinel is a Delaware corporation formed in September 1993 to act as the
holding company for Sentinel Federal upon the completion of Sentinel Federal's
conversion from mutual to stock form of ownership(the "Conversion"). The
Conversion was completed on January 7, 1994. At June 30, 1996, Sentinel had
total consolidated assets of $143.8 million, deposits of $123.3 million and
stockholders' equity of $11.7 million. The executive offices of Sentinel and
Sentinel Federal are located at 1001 Walnut Street, Kansas City, Missouri 64106,
and the telephone number at that address is (816) 474-9800     

                                       1

 
<PAGE>
 
     Sentinel Federal is a federally chartered savings and loan association
headquartered in Kansas City, Missouri. Sentinel Federal's principal business
consists of attracting deposits from the general public, originating loans
secured primarily by owner-occupied residential properties and purchasing
mortgage-related securities through the secondary market. To a significantly
lesser extent, Sentinel Federal also originates consumer, commercial real estate
and commercial business loans.
    
     On December 20, 1989, Sentinel Federal entered into a Supervisory Agreement
with the OTS as a result of OTS criticisms of Sentinel Federal's policies and
operations and its reduced capital position. In May 1990, Sentinel Federal also
signed a Capital Plan agreement as a result of its low level of core capital.
The Capital Plan was terminated on June 1, 1994 due to increases in capital
levels primarily as a result of the initial public offering completed as part of
the Conversion. However, the Supervisory Agreement remains in effect until
terminated by the OTS. The Supervisory Agreement requires Sentinel Federal to
follow certain limitations primarily relating to Sentinel Federal's internal
operations, lending activities and investments. For additional information
concerning Sentinel and Sentinel Federal, see "Selected Consolidated Financial
and Other Data of Sentinel Financial Corporation and "Business of Sentinel
Financial Corporation."     

                              The Special Meeting

Meeting Date; Record Date
    
     The Special Meeting is scheduled to be held at the downtown Kansas City
office of Sentinel, located at 1001 Walnut Street, Kansas City, Missouri, on
______, November __, 1996 at __:___ __.m., local time, and any and all
adjournments or postponements thereof. Only holders of record of Sentinel Common
Stock at the close of business on September 27, 1996 (the "Record Date") are
entitled to notice of and to vote at the Special Meeting.     

Matters to be Considered

     At the Special Meeting, holders of shares of Sentinel Common Stock will
vote on a proposal to approve the Merger Agreement and the transactions
contemplated thereby. Sentinel stockholders also may consider and vote upon such
other matters as are properly brought before the Special Meeting.

Vote Required
    
     The affirmative vote of the holders of a majority of the outstanding shares
of Sentinel Common Stock entitled to vote at the Special Meeting is required for
approval of the Merger Agreement. As of the Record Date, there were 513,423 
shares of Sentinel Common Stock entitled to be voted at the Special 
Meeting.     

     Approval of the Merger Agreement by the stockholders of Sentinel is a
condition to, and is required for, consummation of the Merger. See "The Merger--
Conditions to the Merger."

Security Ownership
    
     As of the Record Date, the directors and executive officers of Sentinel and
their affiliates beneficially owned in the aggregate 64,305 shares (excluding
44,620 underlying stock options, which shares may not be voted at the Special
Meeting), or 12.5% of the then outstanding shares of Sentinel Common Stock
entitled to vote at the Special Meeting. The directors of Sentinel have entered
into voting agreements with Roosevelt (the "Voting Agreements") whereby such
directors have agreed to vote all shares of Sentinel Common Stock owned by them
(57,241 shares in the aggregate) for approval of the Merger Agreement. As of the
Record Date, directors and executive officers of Roosevelt and their affiliates
beneficially owned in the aggregate 1,000 shares of Sentinel Common Stock.     

     For additional information, see "The Special Meeting."

                                       2

<PAGE>
 
                                  The Merger

     The following full text of the Merger Agreement, which is attached hereto
as Appendix I and is incorporated by reference herein.

General

     The stockholders of Sentinel are being asked to consider and vote upon a
proposal to approve the Merger Agreement, pursuant to which Sentinel will be
merged with and into Roosevelt, with Roosevelt as the surviving entity, and
Sentinel Federal will be merged with Roosevelt Bank. The name of the surviving
entities following consummation of the Merger will be "Roosevelt Financial
Group, Inc." and "Roosevelt Bank," respectively. See "The Merger--General."

Reasons for the Merger; Recommendation of the Board of Directors

     At a meeting held on March 21, 1996, the Sentinel Board unanimously adopted
the Merger Agreement and approved the transactions contemplated thereby and
determined that the Merger would be in the best interests of Sentinel and its
stockholders. The Sentinel Board therefore recommends that stockholders vote FOR
approval of the Merger Agreement at the Special Meeting.

     For a discussion of the factors considered by the Sentinel Board in
reaching its decision to adopt the Merger Agreement and approve the transactions
contemplated thereby, see "The Merger--Background of the Merger" and "--Reasons
for the Merger; Recommendation of the Board of Directors."

Merger Consideration

     Subject to the terms, conditions and procedures set forth in the Merger
Agreement, each share of Sentinel Common Stock issued and outstanding
immediately prior to the Effective Time of the Merger (other than shares held by
holders who perfect dissenters' rights and other excluded shares) will be
converted into the right to receive 1.4231 shares of Roosevelt Common Stock (the
"Exchange Ratio" and the "Merger Consideration," respectively). See "The 
Merger--Merger Consideration." Each share of Roosevelt Common Stock issued and
outstanding at the Effective Time will remain outstanding and unchanged as a
result of the Merger.
    
     The Exchange Ratio is subject to adjustment, such that if the weighted
average sale price of all Roosevelt Common Stock traded on the Nasdaq National
Market during the ten trading day period ending on the date that is three
trading days prior to the Closing Date of the Merger (the "Average Pre-Closing
Trading Price") is less than $15.83 per share the Exchange Ratio shall be equal
to $22.525 divided by the Average Pre-Closing Trading Price (in which case a
greater number of shares of Roosevelt Common Stock would be issued than if there
were no adjustment to the Exchange Ratio), and if the Average Pre-Closing
Trading Price is greater than $21.42 per share the Exchange Ratio shall be equal
to $30.475 divided by the Average Pre-Closing Trading Price (in which case fewer
shares of Roosevelt Common Stock would be issued than if there were no
adjustment to the Exchange Ratio). Based on the last reported sale price for
Roosevelt Common Stock on the Nasdaq National Market on October __, 1996
($__ per share), the value of 1.4231 shares of Roosevelt Common Stock as of
that date would have been approximately $_____. At the present time, there is no
established market in which shares of Sentinel Common Stock are regularly
traded, nor are there any uniformly quoted prices for such shares. The last
trade of shares of Sentinel Common Stock known by management of Sentinel
occurred during April 1996. The closing bid price for Sentinel Common Stock on
October __, 1996 was $21.00 per share, as reported by the National Quotation 
Bureau, Inc. The market value of Roosevelt Common Stock to be received in the
Merger, however, is subject to fluctuation. Fluctuations in the market price of
Roosevelt Common Stock would generally result in an increase or decrease in the
value of the Merger Consideration to be received by Sentinel stockholders in the
Merger. An increase in the market value of Roosevelt Common Stock would
generally increase the market value of the Merger Consideration to be received
by Sentinel stockholders in the Merger. A decrease in the market value of
Roosevelt Common Stock would generally have the opposite effect. See "The 
Merger--Merger Consideration." Sentinel Stockholders are urged to obtain current
market quotations for Roosevelt Common Stock.     
                                       3
<PAGE>
 
Treatment of Sentinel Stock Options

     At the Effective Time, Sentinel's 1994 Stock Option Plan (the "Sentinel
Option Plan") and each outstanding option thereunder (including options granted
to non-employee directors of Sentinel pursuant to any amendment of the Sentinel
Option Plan) to purchase Sentinel Common Stock (the "Sentinel Stock Options")
will be assumed by Roosevelt. Upon such assumption, each Sentinel Stock Option
shall become an option to purchase the number of shares of Roosevelt Common
Stock equal to the product of the number of shares of Sentinel Common Stock
subject to the original option and the Exchange Ratio, with an appropriate
adjustment to the exercise price under each substituted option and otherwise
subject to the terms of the Sentinel Option Plan. See "The Merger--Treatment of
Sentinel Stock Options."

Opinion of Financial Advisor

     Sentinel has retained Trident Financial Corporation ("Trident") as its
financial advisor in connection with the transactions contemplated by the Merger
Agreement to evaluate the financial terms of the Merger. See "The Merger--
Background of the Merger" and "--Reasons for the Merger; Recommendation of the
Board of Directors."
    
     Trident has delivered an opinion that as of March 22, 1996, as confirmed on
October __, 1996, the Exchange Ratio is fair, from a financial point of view, to
the holders of Sentinel Common Stock. A copy of Trident's opinion dated October
__, 1996 is attached to this Proxy Statement/Prospectus as Appendix II and is
incorporated by reference herein. See "The Merger--Opinion of Financial
Advisor."     

Effective Time and Closing Date

     The Merger shall become effective at the time and on the date of the filing
of a certificate of merger with the Secretary of State of Delaware for the
Company Merger and articles of combination with the Office of Thrift Supervision
(the "OTS") for the Bank Merger (the "Effective Time"). Such filings will occur
as soon as practicable after the satisfaction or waiver of all of the conditions
to the Merger. The closing of the Merger shall occur no later than 10:00 a.m. on
the last business day of the first calendar month following the satisfaction or
waiver of all conditions and obligations precedent of Roosevelt and Sentinel to
consummate the Merger, or at another time agreed to by Roosevelt and Sentinel
(the "Closing Date").

Appraisal Rights

     Under Delaware law, each holder of Sentinel Common Stock may dissent from
the Merger, and receive payment of the appraised value of his or her shares of
stock, provided the stockholder does not vote in favor of the Merger and
complies with certain statutory procedures set forth in Section 262 of the
Delaware General Corporation Law (the "DGCL"), the text of which is attached
hereto as Appendix III. The value determined in such appraisal could be more
than, the same as, or less than the value of the consideration to be received
under the Merger Agreement by holders of Sentinel Common Stock who do not
dissent from the Merger. A holder of Sentinel Common Stock who returns an
executed proxy which does not indicate either a vote against the Merger or an
abstention will be deemed to have voted in favor of the Merger and therefore
will have waived his or her appraisal rights. See "The Merger--Appraisal Rights"
and Appendix III to this Proxy Statement/Prospectus.

Interests of Certain Persons in the Merger

     At the Closing, Roosevelt Bank will enter into an employment agreement (the
"Employment Agreement") with Craig D. Laemmli, President and Chief Executive
Officer of Sentinel and Sentinel Federal, who will assume the position of Vice
President of Roosevelt Bank (for a six month term at an annual salary of
$61,559). If Mr. Laemmli's employment is terminated during the term of such
agreement for any reason, whether voluntarily by Mr. Laemmli or by Roosevelt
Bank (other than for cause, as defined in the Employment Agreement), he will be
entitled to receive payment of his salary for the remaining term of the
Employment Agreement, plus an amount of cash equal to 299 percent of his "base
amount" of compensation, in two installments, the first such installment payable
within 15 days after the date of termination and the second payable on the first
anniversary date of termination (the "Termination Payment"). It is estimated
that if paid, the amount of the Termination Payment would be $162,644. The
Sentinel Board was aware of this interest and others and considered them, among
other matters, 

                                       4
<PAGE>
 
in approving the Merger Agreement and the transactions contemplated thereby.
See "The Merger--Interests of Certain Persons in the Merger."

Conditions to the Merger
 
     The respective obligations of the parties to consummate the Merger are
subject to the satisfaction or waiver of certain conditions specified in the
Merger Agreement, including, among other things, the receipt of the requisite
regulatory and stockholder approvals, the accuracy of the representations and
warranties contained therein, the performance of all obligations imposed
thereby, the receipt by Roosevelt and Sentinel of an opinion with respect to
certain federal income tax consequences of the Merger and certain other
conditions.  See "The Merger--Conditions to the Merger."

Regulatory Approvals
    
     The Merger is subject to the approval of the OTS. Roosevelt filed an
application for approval of the Merger with the OTS on May 13, 1996, and
received such approval on July 25, 1996.    
    
     It is a condition to the consummation of the Merger that all requisite
regulatory approvals be obtained without the imposition of any condition which
differs from conditions customarily imposed by the OTS in orders approving
acquisitions of the type contemplated by the Merger Agreement. The OTS approval
did not contain any such condition.     
    
     Under federal law a period of 15 days must expire following approval by the
OTS within which period the United States Department of Justice (the "Department
of Justice") may file objections to the Merger under the federal antitrust laws.
The Department of Justice did not file any objection during this period. See 
"The Merger--Regulatory Approvals."     

Waiver and Amendment; Termination

     Prior to the Effective Time, the Boards of Directors of Roosevelt and
Sentinel may extend the time for performance of any obligations under the Merger
Agreement, waive any inaccuracies in the representations and warranties
contained in the Merger Agreement and waive compliance with any term, condition
or provision of the Merger Agreement.

     Subject to applicable law, the Merger Agreement may be amended by action of
the Roosevelt and Sentinel Boards at any time before or after approval of the
Merger Agreement by the stockholders of Sentinel, provided that, among other
things, after approval of the Merger Agreement by the stockholders of Sentinel,
no amendment may change the amount or form of the Merger Consideration to be
received by Sentinel stockholders in the Merger without their approval or
adversely affect the tax treatment to Sentinel stockholders of the Merger
Consideration. In addition, Roosevelt may cause an amendment to the Merger
Agreement to change the method of effecting the Merger, subject to certain
limitations set forth in the Merger Agreement.

     The Merger Agreement may be terminated at any time prior to the Effective
Time, whether prior to or after approval of the matters presented herein by
Sentinel's stockholders, either by mutual consent of the parties in writing or
by either party if (i) the Merger is not consummated by January 31, 1997
(provided that the terminating party is not then in material breach of the
Merger Agreement); (ii) the required regulatory approvals are not obtained;
(iii) the required approval of Sentinel's stockholders is not obtained; or (iv)
the other party has materially breached any representation, warranty, covenant
or agreement set forth in the Merger Agreement and has failed to, or cannot,

                                       5
<PAGE>
 
cure in a timely manner such breach after receiving written notice of such
breach. In addition, the Sentinel Board may, in the exercise of its good faith
judgment in consultation with counsel, terminate the Agreement if it determines
that such termination is required by the occurrence of certain events; provided,
however, that such termination is permissible only upon the prior payment to
Roosevelt of a fee of $680,000 in cash. See "The Merger--Waiver and Amendment;
Termination." Sentinel has also agreed to pay Roosevelt this amount in the event
the Merger is not consummated and certain events occur by September 22, 1997.
See "The Merger--Expenses; Termination Fee."

Conduct of Business Pending the Merger

     Each of Roosevelt and Sentinel has agreed to conduct its business prior to
the Effective Time only in the ordinary and usual course consistent with past
practices and use its best efforts to maintain and preserve its business
organization, employees and advantageous business relationships, and retain the
services of its officers and key employees. Sentinel also has agreed to certain
forbearances with respect to the conduct of its business prior to the Effective
Time. See "The Merger--Conduct of Business Pending the Merger."

Expenses; Termination Fee

    
     All expenses incurred in connection with the Merger Agreement and the
consummation of the Merger are to be paid by the party incurring such expenses,
except that Roosevelt will pay all printing and mailing expenses and filing fees
associated with the Registration Statement and this Proxy Statement/Prospectus
and all filings with the OTS for approval of the Merger Agreement. In addition,
Sentinel has agreed to pay Roosevelt a fee of $680,000 in the event the Merger
is not consummated and certain events occur by September 22, 1997. See "The
Merger--Expenses; Termination Fee."     

Accounting Treatment

        
     Roosevelt has not yet decided whether to account for the Merger under the
purchase method or the pooling of interests method. The decision will be based
on whether Roosevelt decides to issue shares in connection with the Merger from
authorized, but unissued shares, or to acquire shares in the open market for
issuance in connection with the Merger. If shares are acquired in the open
market, the pooling method will not be available. In addition, in order to
utilize the pooling method, Roosevelt would be required to, prior to
consummation of the Merger, rescind its existing stock repurchase plan, which is
described in Note 18 to the Financial Statements of Roosevelt Financial Group,
Inc.--Consolidated Financial Statements and Independent Auditor's Report for the
Years Ended December 31, 1993, 1994, and 1995." Under the purchase method, which
accounts for a business combination as the acquisition of one enterprise by
another, the value of the company's shares issued in the transaction is included
in stockholders' equity and any of such amount in excess of net fair values of
tangible and identifiable intangible assets of the acquired company is treated
as an intangible asset on the acquiring company's financial statements. Under
the pooling method, the financial statements of the combining enterprises are
combined as if the two were and had been a single entity and no intangible asset
is created. See "The Merger--Accounting Treatment."      

Certain Federal Income Tax Consequences of the Merger

    
     Roosevelt has received an opinion of Silver, Freedman & Taff, L.L.P.,
counsel to Roosevelt, in connection with the Registration statement to the
effect that if the Merger were consumated on the date hereof, the Merger would
qualify as a reorganization under the Internal Revenue Code of 1986, as amended
(the "Code")with the following consequences:     

    
          (i)    the Company Merger and the Bank Merger would each qualify as a
     reorganization under Section 368(a) of the Code;     

    
          (ii)   no gain or loss would be recognized by Roosevelt, Roosevelt
     Bank, Sentinel or Sentinel Federal by reason of the Company Merger or the
     Bank Merger;     

    
          (iii)  no gain or loss would be recognized by any Sentinel stockholder
     upon the exchange of Sentinel Common Stock solely for Roosevelt Common
     Stock in the Merger (except in connection with the receipt of cash in lieu
     of a fractional share of Roosevelt Common Stock or in connection with the 
     exercise of dissenter's rights, as discussed below);      

    
          (iv)   the aggregate tax basis of the Roosevelt Common Stock received
     by each stockholder of Sentinel who exchanged Sentinel Common Stock for
     Roosevelt Common Stock in the Merger would be the same as the aggregate tax
     basis of the Sentinel Common Stock surrendered in exchange therefor
     (subject to any adjustments required as the result of receipt of cash in
     lieu of a fractional share of Roosevelt Common Stock);     

    
          (v)    the holding period of the shares of Roosevelt Common Stock
     received by a Sentinel stockholder in the Merger would include the holding
     period of the Sentinel Common Stock surrendered in exchange therefor
     (provided that such shares of Sentinel Common Stock were held as a capital
     asset by such stockholder at the Effective Time);    

    
          (vi)   cash received in the Merger by a Sentinel stockholder in lieu
     of a fractional share interest of Roosevelt Common Stock or by a Sentinel
     would be treated as having been received as a distribution in full payment
     in exchange for the fractional share interest of Roosevelt Common Stock
     which such stockholder would otherwise be entitled to receive, and would
     qualify as capital gain or loss (assuming the Sentinel Common Stock
     surrendered in exchange therefor were held as a capital asset by such
     stockholder at the Effective Time); and     

            
          (vii)  a Sentinel stockholder who received only cash as a result of
     the exercise of appraisal rights would realize gain or loss for federal
     income tax purposes (determined separately as to each block of Sentinel
     Common stock exchanged) in an amount equal to the difference between (x)
     the amount of cash received by such stockholder, and (y) such stockholder's
     tax basis for the shares of Sentinel Common Stock surrendered in exchange
     therefor, provided that the cash payment did not have the effect of
     distribution of a dividend. Any such gain or loss would be recognized for
     federal income tax purposes and would be treated as capital gain or loss.
     However, if the cash payment did have the effect of the distribution of a
     dividend, the amount of taxable income recognized generally would equal the
     amount of cash received; such income generally would be taxable as a
     dividend; and no loss (or the recovery of such stockholder's tax basis for
     the shares of Sentinel Common Stock surrendered in the exchange) generally
     would be recognized by such stockholder. The determination of whether a
     cash payment has the effect of the distribution of a dividend would be made
     pursuant to the provisions and limitations of Section 302 of the Code,
     taking into account the constructive stock ownership rules of Section 318
     of the Code.    

    
     The opinion is subject to various assumptions and qualifications, including
that the Company Merger and the Bank Merger will be consummated in the manner
and in accordance with the terms of the Merger Agreement. However, the financial
accounting treatment of the transaction as a pooling or a purchase will not
impact the tax consequences described above. The opinion is based entirely upon
the Code, currently in effect or proposed thereunder, current administrative
rulings and practice and judicial authority, all of which are subject to change,
possibly with retroactive effect. Consummation of the Merger is conditioned upon
the receipt by Roosevelt and Sentinel of a closing tax opinion setting forth the
same tax consequences in the foregoing tax opinion. See "-- Conditions to the
Merger." Sentinel stockholders are urged to consult their tax advisors
concerning the specific tax consequences to them of the Merger, including the
applicability and effect of various state, local and foreign tax laws. For
further discussion of the opinion of Silver, Freedman & Taff, L.L.P. as to the
material federal income tax consequences of the Merger, as issued and delivered
to the Board of Directors of Roosevelt (the "Roosevelt Board"), see "The 
Merger -- Certain Federal Income Tax Consequences of the Merger."    

Effects of the Merger on Rights of Stockholders

     As a result of the Merger, holders of Sentinel Common Stock who receive
shares of Roosevelt Common Stock in the Merger will become stockholders of
Roosevelt. For a comparison of the corporate charters and bylaws of Roosevelt
and Sentinel governing the rights of Roosevelt and Sentinel stockholders, see
"Comparison of Rights of Stockholders of Roosevelt Financial Group, Inc. and
Sentinel Financial Corporation."

                                       6
<PAGE>
 
Nasdaq Listing

     Roosevelt Common Stock (symbol: RFED) currently is quoted on the Nasdaq
National Market. It is a condition to consummation of the Merger that the
Roosevelt Common Stock to be issued to the stockholders of Sentinel in the
Merger and to be reserved for issuance under the Sentinel Stock Options assumed
by Roosevelt in the Merger also will be approved for listing on the Nasdaq
National Market. See "The Merger--Conditions to the Merger."

                          Management After the Merger
    
     As of the Effective Time, the Boards of Directors of Roosevelt and
Roosevelt Bank will consist of the current members of such Boards, and the
executive officers of Roosevelt and Roosevelt Bank will include the current
executive officers of Roosevelt and Roosevelt Bank. Craig D. Laemmli, President
and Chief Executive Officer of Sentinel and Sentinel Federal, will assume the
position of Vice President of Roosevelt Bank pursuant to an employment agreement
for a term of six months as described elsewhere in this Proxy
Statement/Prospectus. In addition, for at least one year after the Effective
Time, and for so long thereafter as agreed to by Roosevelt Bank and the
participating directors of Sentinel, the directors of Sentinel who wish to do so
may serve as regional advisory directors of Roosevelt Bank, with a retainer fee
for each such advisory director of $500 per month. See also "The 
Merger -- Interests of Certain Persons in the Merger."    



                                       7
<PAGE>
 
               COMPARATIVE STOCK PRICES AND DIVIDEND INFORMATION
    
     The Roosevelt Common Stock is quoted on the Nasdaq National Market under
the symbol "RFED." At the present time, there is no established market in which
shares of Sentinel Common Stock are regularly traded, nor are there any
uniformly quoted prices for such shares. The last trade of shares of Sentinel
Common Stock known by management of Sentinel occurred during April 1996. The
closing bid price for Sentinel Common Stock on October __, 1996 was $21.00 per
share, as reported by the National Quotation Bureau, Inc. The following table
sets forth the market prices for Roosevelt Common Stock and the quarterly cash
dividends per share declared for Roosevelt Common Stock, for the periods
indicated. Sentinel has never paid dividends on its Common Stock. The market
prices of the Roosevelt Common Stock for the periods indicated represent closing
prices of such stock as quoted on the Nasdaq National Market. Roosevelt Common
Stock prices and dividend amounts have been restated to give effect to stock
splits and stock dividends. The stock prices do not include retail mark-ups,
mark-downs or commissions.     
<TABLE>   
<CAPTION>

                                    Roosevelt Common Stock
                                   -------------------------
                                    High    Low    Dividends
                                   ------  ------  ---------
     <S>                           <C>     <C>     <C>
     1994 Calendar Year
            First Quarter.......   15.833  13.917     0.10
            Second Quarter......   18.250  14.328     0.11
            Third Quarter.......   17.375  16.000     0.11
            Fourth Quarter......   16.875  12.750     0.11

     1995 Calendar Year
            First Quarter.......   17.250  14.750     0.14
            Second Quarter......   18.625  15.750     0.14
            Third Quarter.......   18.875  15.250     0.14
            Fourth Quarter......   19.375  15.875     0.14

     1996 Calendar Year
            First Quarter.......   19.250  17.000     0.155
            Second Quarter......   20.000  17.750     0.155
            Third Quarter.......   18.875  15.625     0.155
            Fourth Quarter 
            (through October __)   ------  ------     -----
</TABLE>    

                                       8

<PAGE>
 
     
     The following table sets forth the last reported sale prices per share of
Roosevelt Common Stock and Sentinel Common Stock and the equivalent per share
price for Sentinel Common Stock giving effect to the Merger on (i) March 21,
1996, the last trading day preceding public announcement of the signing of the
Merger Agreement; and (ii) October __, 1996, the last practicable date prior to
the mailing of this Proxy Statement/Prospectus.     

<TABLE>    
<CAPTION>

                      Roosevelt      Sentinel    Equivalent Price per
                     Common Stock  Common Stock   Sentinel Share (1)
                     ------------  ------------  ---------------------
<S>                  <C>           <C>                <C>
March 21, 1996......   $18.500         n/a /(2)/       $26.327
October __, 1996.....   ______         n/a /(2)/        ______
</TABLE>     

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

(1)  The equivalent price per share of Sentinel Common Stock at each specified
     date was determined by multiplying (i) the last reported sale price of
     Roosevelt Common Stock on such date and (ii) the Exchange Ratio of 1.4231.
    
(2)  The last trade of shares of Sentinel Common Stock known by management of
     Sentinel occurred during April 1996.  The closing bid price for Sentinel
     Common Stock on October __, 1996 was $_____ per share as reported by the 
     National Quotation Bureau, Inc.      
    
     As of October __, 1996, the 42,152,474 outstanding shares of Roosevelt
Common Stock were held by approximately 5,189 record owners and the 513,423
outstanding shares of Sentinel Common Stock by approximately 253 record owners. 
      
     The issuance of shares of Roosevelt Common Stock in connection with the 
Merger will not affect the amount of, and will have an immaterial effect on the 
percentage of, shares of Roosevelt Common Stock held by any current Roosevelt 
shareholders, including 5% shareholders and Roosevelt directors and 
officers.
        
    The number of shares of Roosevelt Common Stock to be received for each
share of Sentinel Common Stock has been fixed at 1.4231. The Exchange Ratio is
subject to adjustment, such that if the weighted average sale price of all
Roosevelt Common Stock traded on the Nasdaq National Market during the ten
trading day period ending on the date that is three trading days prior to the
Closing Date of the Merger (the "Average Pre-Closing Trading Price") is less
than $15.83 per share, the Exchange Ratio shall be equal to $22.525 divided by
the Average Pre-Closing Trading Price (in which case a greater number of shares
of Roosevelt Common Stock would be issued than if there were no adjustment to
the Exchange Ratio), and if the Average Pre-Closing Trading Price is greater
than $21.42 per share, the Exchange Ratio shall be equal to $30.475 divided by
the Average Pre-Closing Trading Price (in which case fewer shares of Roosevelt
Common Stock would be issued than if there were no adjustment to the Exchange
Ratio). The market price of Roosevelt Common Stock may fluctuate between the
date of this Proxy Statement/Prospectus and the Effective Time. Fluctuations in
the market price of Roosevelt Common Stock would generally result in an increase
or decrease in the value of the Merger Consideration to be received by holders
of Sentinel Common Stock in the Merger. An increase in the market value of
Roosevelt Common Stock would generally increase the market value of the Merger
Consideration to be received in the Merger. A decrease in the market value of
Roosevelt Common Stock would generally have the opposite effect. The market
value of the Merger Consideration at the time of the Merger will depend upon the
market value of a share of Roosevelt Common Stock at such time. See "The 
Merger--Merger Consideration." Sentinel stockholders are urged to obtain current
market quotations for Roosevelt Common Stock.    
    
     The timing and amount of the future dividends of Roosevelt will depend upon
earnings, cash requirements, Roosevelt's financial condition and other factors
deemed relevant by the Roosevelt Board. Dividends may also be limited by certain
regulatory restrictions.     

                                       9
<PAGE>
 
                              RECENT DEVELOPMENTS
    
     The deposits of Roosevelt Bank are presently insured by the Savings 
Association Insurance Fund (the "SAIF") which together with the Bank Insurance 
Fund (the "BIF") are the two insurance funds administered by the Federal Deposit
Insurance Corporation (the "FDIC"). As a result of the BIF reaching its 
statutory reserve ratio, the FDIC revised the premium schedule for BIF insured 
institutions to provide a range of .04% to .31% of deposits. The revisions 
became effective in the third quarter of 1995. The BIF premium schedule was 
further revised, effective January 1996, to provide a range of 0% to .27% with 
an annual minimum assessment of $2,000, essentially eliminating deposit 
insurance premiums for many BIF-insured institutions. As a result of these 
adjustments, BIF insured institutions now generally pay lower premiums than SAIF
insured institutions. At the time the FDIC revised the BIF premium schedule, it 
noted that, absent legislative action (as discussed below), the SAIF would not 
attain its designated reserve ratio until the year 2002. As a result, SAIF 
insured members would continue to be generally subject to higher deposit 
insurance premiums than BIF insured institutions until, all things being equal, 
the SAIF attains its required reserve ratio.     
    
     In order to help eliminate this disparity and any competitive disadvantage 
between BIF and SAIF member institutions with respect to deposit insurance 
premiums, legislation to recapitalize the SAIF was enacted in September 1996. 
The legislation provides for a one-time assessment to be imposed on all deposits
assessed at the SAIF rates, as of March 31, 1995, in order to recapitalize the 
SAIF. It also provides for the merger of the BIF and the SAIF on January 1, 1999
if no savings associations then exist. The special assessment rate is currently 
anticipated to range between .65% and .70% and will be payable by November 29,
1996. Based on Roosevelt Bank's level of SAIF deposits at March 31, 1995
(including the effect of the acquisitions of Kirksville Federal Savings Bank
("Kirksville Bank"), Washington Savings Bank, FSB, ("Washington Savings"),
Sentinel Federal and Mutual Savings Bank, f.s.b. ("Mutual Bank"), and assuming a
special assessment of .70%, Roosevelt Bank's assessment would be approximately
$30.2 million on a pre-tax basis. If such special assessment had been recorded
as of June 30, 1996, on a pro forma basis (including the effect of Sentinel
Federal and Mutual Bank), the tangible, core and risk-based capital ratios would
have been 5.38%, 5.40% and 14.18%, respectively. Accordingly, this special
assessment will significantly increase noninterest expense and adversely affect
Roosevelt Bank's results of operations. Prior to the enactment of the
legislation, a portion of the SAIF assessment imposed on savings associations
was used to repay obligations issued by a federally chartered corporation to
provide financing for resolving the thrift crisis in the 1980s. Although the
SAIF rates are expected to be reduced significantly, in the near future the
minimum assessment paid by SAIF-insured institutions is not anticipated to be
equalized with the minimum BIF rate as a result of this continuing obligation.
Although the legislation also now requires assessments to be made on BIF-
assessable deposits for this purpose, that assessment will be limited to 20% of
the rate imposed on SAIF assessable deposits until the earlier of December 31,
1999 or when no savings association continues to exist, thereby imposing a
greater burden on SAIF member institutions such as Roosevelt Bank. Thereafter,
however, assessments on BIF-member institutions will be made on the same basis
as SAIF-member institutions. The rates to be established by the FDIC to
implement this requirement for all FDIC-insured institutions is uncertain at
this time.    
    
     The United States Congress has also considered legislation that would 
require all Federal thrift institutions, such as Roosevelt Bank, to either 
convert to a national bank or a state chartered financial institution. If such 
legislation were enacted, Roosevelt would no longer be regulated as a thrift
holding company, but rather as a bank holding company. The OTS would be
abolished and its functions transferred among the other federal banking
regulators. No assurance can be given as to whether or in what form the
legislation will be enacted or its effect on Roosevelt and Roosevelt Bank.    
    
     In August 1996, legislation was enacted that repeals the reserve method of 
accounting (including the percentage of taxable income method) used by many 
thrifts to calculate their bad debt reserve for federal income tax purposes. As 
a result, large thrifts such as Roosevelt Bank must recapture that portion of 
the reserve that exceeds the amount that could have been taken under the 
specific charge-off method for post-1987 tax years. The legislation also 
requires thrifts to account for bad debts for federal income tax purposes on the
same basis as commercial banks for tax years beginning after December 31, 1995. 
The recapture will occur over a six-year period, the commencement of which will 
be delayed until the first taxable year beginning after December 31, 1997, 
provided the institution meets certain residential lending requirements. The 
management of Roosevelt does not believe that the legislation will have a 
material impact on Roosevelt or Roosevelt Bank.     


                                      10


<PAGE>
 
                SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA
                      OF ROOSEVELT FINANCIAL GROUP, INC.

    
     The following table shows, for the periods indicated, certain summary
historical data for Roosevelt. Information at and for the years ended December
31, 1991 through 1993 have been restated to reflect an acquisition accounted for
as a pooling of interests.  This information is derived in part from, and should
be read in conjunction with, the separate consolidated financial statements and
related notes included in "Financial Statements of Roosevelt Financial Group, 
Inc."     
<TABLE>     
<CAPTION> 
                                                                         At or for the Six Months
                                                                              Ended June 30,
                                                                        ---------------------------
                                                                            1996           1995
                                                                        -----------     -----------
<S>                                                                      <C>             <C> 
Summary of Financial Condition:
  Total assets......................................................      $9,327,772      $8,961,061
  Securities available for sale.....................................       1,353,760       1,726,044
  Securities held to maturity.......................................       3,534,341       3,641,954
  Loans.............................................................       4,016,699       3,264,735
  Deposits..........................................................       4,995,371       4,785,619
  Other borrowings..................................................       3,653,183       3,565,862
  Stockholders' equity..............................................         516,317         452,350

Summary of Operations:
  Total interest income.............................................      $  328,423      $  319,218
  Total interest expense............................................         238,753         225,016
  Provision for losses on loans.....................................             600             600
                                                                         -----------      ----------
  Net interest income after provision for
    losses on loans.................................................          89,070          93,602
                                                                         -----------      ----------
  Retail banking fees...............................................           6,587           5,228
  Insurance and brokerage sales
    commissions.....................................................           3,718           4,116
  Loan servicing fees (expenses), net...............................           4,733           4,144
  Net gain (loss) from financial instruments........................             862         (55,739)   
  Unrealized losses on impairment of
    mortgage-backed securities held to
    maturity........................................................              --         (27,063)
  Other.............................................................           2,894           1,538
                                                                         -----------      ----------
      Total noninterest income (loss)...............................          18,794         (67,776)
                                                                         -----------      ----------
      Total noninterest expense.....................................          45,146          43,233
                                                                         -----------      ----------
  Income before income tax expense,
    extraordinary item, and cumulative
    effect of change in accounting
    principle.......................................................          62,718         (17,613)
  Income tax expense (benefit)......................................          21,425          (7,298)
  Extraordinary item, net...........................................              --              --
  Cumulative effect of change in accounting
    principle.......................................................              --              --
                                                                         -----------     -----------
  Net income (loss).................................................     $    41,293     $   (10,315)
                                                                         ===========     ===========
  Net income (loss) attributable to common stock....................     $    39,174     $   (12,444)
                                                                         ===========     ===========
Per Share Data:
Primary earnings per share:
      Income  (loss) before extraordinary item and
         cumulative effect of change in
         accounting principle.......................................     $      0.92     $     (0.31)
      Extraordinary item............................................              --              --
      Cumulative effect of change in
         accounting principles......................................              --              --
                                                                         -----------     -----------
         Net income (loss)..........................................     $      0.92     $     (0.31)
                                                                         ===========     =========== 
</TABLE> 

<TABLE> 
<CAPTION> 
                                                                                    At or for the       
                                                                              Years Ended December 31,         
                                                     ----------------------------------------------------------------------- 
                                                        1995           1994           1993            1992           1991
                                                     ----------     ----------      ---------       ---------     ----------- 
<S>                                                  <C>            <C>             <C>             <C>           <C>  
                                                                    (dollars in thousands, except  per share data)
Summary of Financial Condition:                                                                   
  Total assets.....................................  $9,013,061     $8,431,866      $7,595,161      $6,038,732    $ 5,756,199
  Securities available for sale....................   1,606,461      1,765,699       1,665,879          52,399         46,997
  Securities held to maturity......................   3,550,140      3,276,062       2,642,916       2,219,147      2,487,141
  Loans............................................   3,577,892      3,072,151       2,671,810       2,349,771      2,259,867
  Deposits.........................................   4,907,497      4,899,389       5,081,496       4,300,981      4,184,323
  Other borrowings.................................   3,507,475      2,963,449       1,975,661       1,319,154      1,222,457
  Stockholders' equity.............................     496,906        441,626         378,462         288,545        254,396
                                                                                                  
Summary of Operations:                                                                            
  Total interest income............................  $  647,316     $  533,368      $  486,940      $  439,173    $   503,801
  Total interest expense...........................     466,433        347,574         321,490         314,728        394,315
  Provision for losses on loans....................       1,200         12,432             706           2,648          2,695
                                                     ----------     ----------      ----------      ----------    -----------
  Net interest income after provision for                                                         
    losses on loans................................     180,162        173,280         164,744         121,797        106,791
                                                     ----------     ----------      ----------      ----------    -----------
  Retail banking fees..............................      10,706          8,682           6,260           4,870          3,150
  Insurance and brokerage sales                                                                   
    commissions....................................       7,506          6,538           5,737           4,347          3,159
  Loan servicing fees (expenses), net..............       8,911          7,359         (11,145)          8,392         11,191
  Net gain (loss) from financial instruments.......     (58,216)       (10,660)         10,646          11,394            374
  Unrealized losses on impairment of                                                              
    mortgage-backed securities held to                                                            
    maturity.......................................     (27,063)            --              --              --             --
  Other............................................       3,016          5,337           2,759           1,790          5,337
                                                     ----------     ----------      ----------      ----------    -----------
      Total noninterest income (loss)..............     (55,140)       (17,256)         14,257          30,793         23,211
                                                     ----------     ----------      ----------      ----------    -----------
      Total noninterest expense....................      87,666        115,576          98,598         100,452         87,994
                                                     ----------     ----------      ----------      ----------    -----------
  Income before income tax expense,                                                               
    extraordinary item, and cumulative                                                            
    effect of change in accounting                                                                
    principle......................................      37,356         74,960         80,403          52,138         42,008
  Income tax expense(benefit)......................      10,258         25,384          27,134          17,887         14,612
  Extraordinary item, net..........................          --         (7,849)         (1,908)         (3,796)        (1,662)
  Cumulative effect of change in accounting                                                       
    principle......................................          --             --          (6,489)/(1)/        --        (16,321)/(2)/
                                                     ----------     ----------      ----------      ----------    -----------
  Net income (loss)................................  $   27,098     $   41,727      $   44,872      $   30,455    $     9,413
                                                     ==========     ==========      ==========      ==========    ===========
  Net income (loss) to common stock................  $   22,855     $   36,543      $   41,057      $   28,866    $     5,029
                                                     ==========     ==========      ==========      ==========    ===========
Per Share Data:                                                                                   
Primary earnings per share                                                                        
      Income (loss) before extraordinary item and                                                        
         cumulative effect of change in                                                           
         accounting principle......................  $      .56     $     1.17      $     1.54      $     1.09    $      1.09
      Extraordinary item...........................          --          (0.21)          (0.06)          (0.13)         (0.06)
      Cumulative effect of change in                                                              
         accounting principles.....................          --             --           (0.20)             --          (0.65)
                                                     ----------     ----------      ----------      ----------    -----------
         Net income (loss).........................  $      .56     $     0.96      $     1.28      $     0.96    $      0.38
                                                     ==========     ==========      ==========      ==========    ===========
</TABLE> 
     

                                      11
<PAGE>
 
     
<TABLE>
<CAPTION> 
                                            At or for the Six Months                     At or for the
                                                  Ended June 30,                     Years Ended December 31,
                                           --------------------------  -----------------------------------------------------------
                                               1996       1995          1995           1994          1993        1992       1991
                                              -----     -------        ------         ------        ------      ------     -------
                                                                (dollars in thousands, except per share data)
<S>                                          <C>       <C>             <C>            <C>            <C>         <C>      <C> 
  Fully-diluted earnings per share:
      Income (loss) before extraordinary item and
        cumulative effect of change in
        accounting principles................$ 0.88     $ (0.31)        $ 0.56         $ 1.17         $ 1.32     $ 0.99    $  1.09
      Extraordinary item.....................    --          --             --          (0.21)         (0.05)     (0.11)     (0.06)
      Cumulative effect of change in
        accounting principles................    --          --             --             --          (0.16)         --     (0.65)
                                              -----     -------         ------         ------         ------      ------   -------
        Net income (loss)....................$ 0.88     $ (0.31)        $ 0.56         $ 0.96         $ 1.11      $ 0.88   $  0.38
                                             ======     =======         ======         ======         ======      ======   =======
Pro Forma amount assuming the change
in accounting principle is applied
retroactively:/(2)/
        Net income...........................   N/A         N/A            N/A            N/A            N/A         N/A   $25,734
                                             ======     =======         ======         ======         ======      ======   =======
        Earnings per share...................   N/A         N/A            N/A            N/A            N/A         N/A   $  1.03
                                             ======     =======         ======         ======         ======      ======   =======
Other Data:
  Ratio of net interest income to general
    and administrative expense...............  1.99x       2.17x          2.07x/(4)/     1.67x/(3)/     1.82x       1.55x     1.44x
  Effective net spread during the period.....  2.00%       2.14%          2.06%          2.29%          2.40%       2.32%     2.01%
  Nonperforming assets to total assets, end
    of period................................  0.85%       0.75%          0.90           0.41           0.46        0.78      0.89
  Return on assets (ratio of net income to
    average total assets)....................  0.88%      (0.23)/(5)/     0.30/(4)/      0.49/(3)/      0.61        0.54      0.16
  Return on equity (ratio of net income to
    average stockholders' equity)............ 16.27%      (4.61)/(5)/     5.97/(4)/     10.30/(3)/     12.86       11.11      3.55
  Equity-to-assets ratio (ratio of average
    stockholders' equity to average total
    assets)..................................  5.42%       4.91%          4.97           4.80           4.75        4.84      4.64
  Cash dividends per share of common
    stock....................................$ 0.31     $  0.28         $ 0.56         $ 0.43         $ 0.31      $ 0.21   $  0.20
  Dividends on common stock payout ratio
    (dividends paid per share of common
     stock divided by primary net income
     per share).............................. 33.70%      N/M(5)/      100.00%/(4)/    44.79%/(3)/    18.72%      18.63%    90.41%
  Book value per share, end of period........$10.98     $ 10.01         $10.60         $ 9.79         $ 9.18      $ 9.29   $  8.67

- -------------------------
</TABLE>      
    
(1) During December 1993, Roosevelt adopted the provisions of Statement of
    Financial Accounting Standards No. 115, "Accounting for Certain Investments
    in Debt and Equity Securities," on a prospective basis. As a result,
    Roosevelt recorded a $6.5 million charge, net of applicable income taxes, as
    a cumulative effect of a change in accounting principle to reflect an other
    than temporary impairment of certain interest-only stripped coupon mortgage-
    backed pass-through certificates and collateralized mortgage obligation
    residual interests. See Note 2 of the Notes to Consolidated Financial
    Statements included "Financial Statements of Roosevelt Financial Group, 
    Inc.--Consolidated Financial Statements and Independent auditor's Report for
    the Years Ended December 31, 1993, 1994 and 1995.     

(2) During 1991, Roosevelt changed its method of amortizing cost in excess of
    fair value of net assets acquired. Prior to 1991, Roosevelt amortized the
    cost in excess of fair value of net assets acquired (goodwill) on a straight
    line basis over a 15 year life. On January 1, 1991, Roosevelt adopted the
    provisions of Statement of Financial Accounting Standards No. 72,
    "Accounting for Certain Acquisitions of Banking and Thrift Institutions"
    (SFAS 72) and amortizes goodwill over the life of the long-term interest-
    bearing assets acquired. Such adoption was allowed as a result of the
    Financial Accounting Standards Board Emerging Issues Task Force Consensus
    No. 89-19 which permitted retroactive application for purchase business
    combinations that occurred prior to the issuance of SFAS 72. Roosevelt
    recorded a $16.3 million cumulative effect of a change in accounting
    principle in 1991.

    
(3) Includes a $57.3 million net expense (net of income tax benefit) of merger-
    related expenses as a result of the acquisition of Farm & Home. Such merger-
    related expenses included $11.4 million in provision for losses on loans,
    $38.4 million of net loss from financial instruments, $3.7 million in
    provision for real estate losses, $6.3 million in compensation and employee
    benefits, occupancy expense of $5.9 million, transaction related fees of
    $7.0 million, and $1.8 million of other expenses. This amount was reduced by
    the income tax effect of $25.0 million. An extraordinary item totalling $7.8
    million was recorded related to the early extinguishment of debt. Also
    included are gains resulting from the mark to market of Roosevelt's
    financial futures positions used to reduce the interest rate risk of certain
    mortgage backed securities in the available for sale portfolio totaling
    $39.5 million ($25.1 million, net of income taxes). Not including the
    aforementioned charges and gains for 1994, the ratio of net interest income
    to general and administrative expense would have been 2.08x, return on
    assets would have been 0.96%, return on equity would have been 20.01%, and
    the dividend on common stock payout ratio would have been 18.40%.    
    
(4) Excluding the impact of the impairment charge related to certain mortgage-
    backed securities of $27.1 million, losses resulting, from the mark to
    market of Roosevelt's financial futures position used to reduce the interest
    rate risk of certain mortgage-backed securities in the available for sale
    portfolio totaling $71.0 million and merger-related expenses of $1.6
    million, the ratio of net interest income to general and administrative
    expense would have been 2.11x, return on assets would have been 0.95%,
    return on equity would have been 18.96% and the dividend on common stock
    payout ratio would have been 27.59%.     

    
(5) Excluding the impact of the impairment charges related to certain mortgage-
    backed securities of $27.1 million, and losses resulting from the mark to
    market of Roosevelt's financial futures positions used to reduce the
    interest rate risk of certain mortgage-backed securities in the available
    for sale portfolio totaling $61.7 million, return on assets would have been
    0.98%, return on equity would have been 19.94% and the dividend on common
    stock payout ratio would have been 26.92%.    
                                      12
<PAGE>
 
                SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA
                       OF SENTINEL FINANCIAL CORPORATION

    
  The following table shows, for the periods indicated, certain summary
historical data for Sentinel.  This information is derived in part from, and
should be read in conjunction with, the separate consolidated financial
statements and related notes included elsewhere in this Proxy
Statement/Prospectus.  See "Financial Statements of Sentinel Financial 
Corporation."      

<TABLE>     
<CAPTION> 
                                         
                                                                          June 30,                             
                                             ----------------------------------------------------------------  
                                                 1996          1995          1994         1993        1992     
                                             ------------  -----------   -----------   ----------   ---------  
<S>                                          <C>           <C>           <C>           <C>          <C>         
                                                       (dollars in thousands, except per share data)           
Selected Financial Condition Data:                                                                         
 Total assets..............................     $143,842     $161,914      $154,560     $156,600    $161,054   
 Loans receivable, net.....................       82,693       80,956        72,278       80,043      95,529   
 Mortgage-backed securities, net...........       51,520       68,941        73,096       60,725      31,982   
 Investment securities.....................        4,619        6,246         4,322       10,924      15,574   
 Securities and loans available for sale...        1,577        1,856         1,058        1,090      13,319   
 Savings deposits..........................      123,253      126,440       131,504      138,585     144,685   
 Advances from Federal Home Loan Bank......        7,000       21,850        10,450       10,000       9,500   
 Stockholders' equity/retained earnings -                                                                      
  substantially restricted.................       11,668       10,615         9,904        5,106       4,254   
Selected Operations Data:                                                                                      
 Total interest and dividend income........     $ 11,004     $ 10,422      $  9,418     $ 10,793    $ 12,953   
 Total interest expense....................        7,527        7,344         6,948        7,740       9,733   
                                                --------     --------      --------     --------    --------   
      Net interest income..................        3,477        3,078         2,638        3,053       3,220   
 Provision for losses on loans.............           --           --            42          154          27   
                                                --------     --------      --------     --------    --------   
      Net interest income after                                                                                
       provision for losses on loans.......        3,477        3,078         2,596        2,899       3,193   
                                                --------     --------      --------     --------    --------   
 Service fee income........................          126          124           147          156         157   
 Gain on sale of securities and                                                                                
  loans, net...............................          129           30            35          275         124   
 Other noninterest income..................          232          256           267          433         173   
                                                --------     --------      --------     --------    --------   
   Total noninterest income................          487          410           449          864         454   
                                                --------     --------      --------     --------    --------   
 General and administrative expenses.......        3,351        2,602         2,549        2,418       2,511   
 Provision for losses on real estate                                                                           
  acquired through foreclosure.............          --            --           (43)          24          37   
                                                --------     --------      --------     --------    --------   
      Income before income taxes and                                                                           
       cumulative effect of change in                                                                          
       accounting principle................          613          886           418        1,345       1,135   
 Income taxes..............................         (315)         283            45          548         426   
                                                --------     --------      --------     --------    --------   
      Income before cumulative effect                                                                          
       of change in accounting principle...          928          603           373          797         709   
 Cumulative effect of change in                                                                                
  accounting principle.....................           --           27           191           55          49   
                                                --------     --------      --------     --------    --------   
      Net income...........................     $    928     $    630      $    564          852    $    758   
                                                ========     ========      ========     ========    ========   
 Earnings per share:                                                                                                        
  Income before extraordinary item and                                                                                      
   cumulative effect of change in                                                                                           
   accounting principle....................     $   1.81     $   1.25      $   0.52/(1)      N/A         N/A   
  Cumulative effect of change in                                                                               
   accounting principle....................           --         0.06            --           --          --   
                                                --------     --------      --------     --------    --------   
      Net income...........................     $   1.81     $   1.31      $   0.52/(1)      N/A         N/A   
                                                ========     ========      ========     ========    ========   
</TABLE>     
                                      13
<PAGE>
 
<TABLE>     
<CAPTION> 
                                                                      June 30,                                
                                             -------------------------------------------------------------                    
                                               1996          1995           1994        1993        1992      
                                             --------      --------       --------    --------    --------    
<S>                                          <C>           <C>            <C>         <C>         <C>         
Other Data:                                                                                                   
Average total assets.......................  $153,342       157,875       $155,206    $157,595    $159,404    
Average total liabilities..................   142,200       147,616        147,701     152,804     155,482    
Interest rate spread information:                                                                             
  Average during year......................      1.81%         1.61%          1.33%       1.75%       1.89%   
  End of year..............................      2.07          1.59           1.49        1.70        2.20    
Net interest margin........................      2.28          1.98           1.61        1.97        2.06    
Average interest-earning assets to                                                                            
  average interest-bearing liabilities.....    109.66        107.67         106.21      104.33      102.69    
Nonperforming assets to total assets                                                                          
  at end of year...........................      0.12          0.08           0.18        0.39        0.92    
Equity to total assets at end of year......      7.73          6.56           6.41        3.26        2.64    
Return on assets (ratio of net income                                                                         
  to average total assets).................      0.61          0.40           0.36        0.54        0.48    
Return on equity (ratio of net income                                                                         
  to average equity).......................      8.33          6.14           7.51       17.78       19.33    
Equity-to-assets ratio (ratio of                                                                              
  average equity to average total                                                                             
  assets)..................................      7.27          6.50           4.84        3.04        2.46    
General and administrative expenses as                                                                        
  a percent of average total assets........      2.19          1.65           1.72        1.53        1.58    
Ratio of net interest income to                                                                               
  general and administrative expenses......      1.04          0.85           1.01        0.79        0.78    
 </TABLE>      
- ----------------------------------
    
(1)  From January 7, 1994, the date of completion of the conversion of Sentinel
     Federal from mutual to stock form of ownership.     
         

                                      14
<PAGE>
 
                     COMPARATIVE UNAUDITED PER SHARE DATA
    
      The following table shows unaudited comparative per share data for
Roosevelt and Sentinel Common Stock on a historical basis, and on a pro forma
combined basis and a pro forma equivalent basis for Roosevelt and Sentinel
giving effect to the Merger accounted for under the pooling of interests method
of accounting. Roosevelt has not yet decided whether to account for the Merger
under the pooling of interests method or the purchase method of accounting. The
pro forma data under the pooling and purchase methods of accounting would not
be materially different. See "The Merger--Accounting Treatment."      

<TABLE>     
<CAPTION>

                                                      Historical                       Pro Forma
                                             -------------------------------    --------------------------

                                                                                                Equivalent
                                               Roosevelt       Sentinel/(1)/      Combined        Shares
                                             -------------   ---------------    ------------    -----------
<S>                                          <C>             <C>                <C>             <C> 
Book value per share at:
  December 31, 1995 ..........................  $ 10.60        $20.68/(2)/        $ 10.66/3/     $15.17/(4)/
  June 30, 1996 ..............................    10.98         22.73               11.06/3/      15.74/(4)/

Cash dividends declared per
 share:
  Year Ended December 31, 1993 ...............     0.310           --                0.310         0.440
  Year Ended December 31, 1994 ...............     0.430           --                0.430         0.610
  Year Ended December 31, 1995 ...............     0.560           --                0.560         0.800
  Six Months Ended June 30, 1996 .............     0.310           --                0.310         0.440

Income per share before extraordinary
 item and cumulative effect of change
 in accounting principles:
  Year Ended December 31, 1993 ...............     1.32            N/A               1.32          1.88/(5)/
  Year Ended December 31, 1994 ...............     0.96           0.52/2/            0.96          1.37/(5)/
  Year Ended December 31, 1995 ...............     0.56           1.31/2/            0.57          0.81/(5)/
  Six Months Ended June 30, 1996 .............     0.88           1.16               0.87          1.24/(5)/
</TABLE>       
- -------------------------
    
/(1)/  Sentinel completed its initial public offering on January 7, 1994. As a 
       result, income per share before extraordinary items and cumulative effect
       of change in accounting principles prior to such date is not 
       applicable.     
    
/(2)/  In the case of Sentinel, the information presented at or for the year 
       ended December 31, 1995 and 1994 is at or for its fiscal year ended June
       30, 1995 and 1994.     
    
/(3)/  Based on the combined stockholders' equity of Roosevelt and Sentinel,
       including the effect of pro forma adjustments. The adjusted stockholders'
       equity amounts are divided by the number of shares of Roosevelt Common
       Stock outstanding at December 31, 1995 and June 30, 1996, respectively,
       plus the product of the number of shares of Sentinel Common Stock
       outstanding at June 30, 1995 and June 30, 1996, respectively, and the
       Exchange Ratio. The number of shares of Roosevelt Common Stock 
       outstanding at December 31, 1995 and June 30, 1996 includes 4,878,750 
       common stock equivalents attributable to 1,301,000 shares of Roosevelt's
       6 1/2% non-cumulative convertible preferred stock outstanding as of such
       dates.     
    
/(4)/  Based on the pro forma combined book value per share amounts of Roosevelt
       and Sentinel, respectively, multiplied by the Exchange Ratio.     
    
/(5)/  Based on the pro forma combined net income per share amounts before
       extraordinary item and cumulative effect of change in accounting
       principles of Roosevelt and Sentinel, respectively, multiplied by the
       Exchange Ratio.     

                                      15
<PAGE>
 
              ROOSEVELT FINANCIAL GROUP, INC. AND ROOSEVELT BANK


Roosevelt Financial Group, Inc.
       
     General. Roosevelt is a Delaware corporation organized in 1988 to be the
thrift holding company for Roosevelt Bank. The principal asset of Roosevelt is
the outstanding stock of Roosevelt Bank. As of June 30, 1996, Roosevelt had
total consolidated assets of $9.3 billion, deposits of $5.0 billion and
stockholders' equity of $516 million. The executive offices of Roosevelt are
located at 900 Roosevelt Parkway, Chesterfield, Missouri 63017 and the telephone
number at that address is (314) 532-6200.      
         
     Roosevelt's business consists primarily of attracting deposits from the
general public and using those deposits, together with borrowings and other
funds, to originate and acquire real estate and consumer loans to acquire
mortgage-backed securities, to perform loan servicing functions for others and
to provide other retail banking and financial services to consumers. The
principal elements of Roosevelt's business plan are (i) the origination of a
higher percentage of its assets; (ii) the diversification of its balance sheet
away from only mortgage and real estate related assets; (iii) the expansion of
its retail deposit base with a simultaneous shift within that deposit base
toward checking and transaction accounts; and (iv) growth in fee income by
providing other services such as insurance, brokerage and mortgage loan
servicing for other investors. See also "Business of Roosevelt Financial Group, 
Inc."     

     Acquisitions. Since the beginning of 1990, Roosevelt has pursued a program
of acquiring other in-market and adjacent-market thrift institutions. Roosevelt
expects to continue informal discussions with various financial institutions
regarding their acquisition by Roosevelt.

     In 1990, Roosevelt expanded its franchise to the Illinois portion of the
St. Louis metropolitan area by acquiring Home Federal Savings, Alton, Illinois,
through the merger conversion acquisition of Home Federal Savings, which had
$110 million in assets and $104 million in savings deposits. In October 1991,
Roosevelt completed the merger conversion acquisition of Hannibal Mutual Loan
and Building Association, Hannibal, Missouri, which had $18 million in assets
and savings deposits. In November 1992, Roosevelt completed the merger
conversion acquisitions of Conservative Bank, FSB, St. Louis, Missouri, which
had $65 million in assets and $61 million in savings deposits, and First Granite
City Savings and Loan, Granite City, Illinois, which had $49 million in assets
and $42 million in savings deposits. In December 1992, Roosevelt entered the
Kansas City, Missouri market by completing the purchase of Brookside Savings
Bank, FSB, which had $219 million in assets and $146 million in savings
deposits.

     In June 1993, Roosevelt completed the acquisition of the Missouri retail
banking network of First Nationwide Bank of San Francisco, California. Roosevelt
received net cash totaling $588 million. Gross proceeds totaled $595 million,
which represented the amount of deposit accounts acquired by Roosevelt Bank and
accrued but unpaid interest on such accounts. This amount was reduced by $7
million, which was paid by Roosevelt Bank for the acquisition of certain loans
and a tax deductible intangible asset related to the deposit accounts.

     In November 1993, Roosevelt completed the acquisition of the 17 eastern
Missouri retail banking branches of Home Savings of America, Los Angeles,
California. The transaction was structured as a purchase of deposits and related
branch locations and equipment. Roosevelt received net cash of $709 million.
Gross proceeds totaled $733 million, which represented the amount of deposit
accounts acquired by Roosevelt and accrued but unpaid interest on such accounts.
This amount was reduced by $24 million, which was paid by Roosevelt for the
acquisition of certain loans and a tax deductible intangible asset related to
the deposit accounts.

     On April 22, 1994, Roosevelt completed the acquisition of Home Federal
Bancorp of Missouri, Inc., St. Louis, Missouri, which had total consolidated
assets of $533 million and savings deposits of $467 million.

     On June 30, 1994, Farm & Home Financial Corporation ("Farm & Home"),
Nevada, Missouri, with total consolidated assets of $3.1 billion and savings
deposits of $2.1 billion, merged with and into Roosevelt and Farm & Home Savings
Association, a Missouri chartered stock savings and loan association and wholly
owned subsidiary of Farm & Home, merged with and into Roosevelt Bank. The

                                      16
<PAGE>
 
transaction was accounted for as a pooling of interests and, accordingly, the
consolidated financial statements of Roosevelt have been restated to include the
results of Farm & Home for the periods presented. On July 1, 1994, Roosevelt
completed the sale of Farm & Home's construction lending business for $75
million in cash.

     On October 20, 1995, Roosevelt completed the acquisition of WSB Bancorp,
Inc. ("WSB"), Washington, Missouri, the holding company for Washington Savings.
Upon consummation of the merger, each WSB stockholder became entitled to receive
$22.75 in cash for each share of WSB common stock held. As of the date of the
acquisition, WSB had $97 million in total consolidated assets, $81 million in
deposits and stockholders' equity of $19 million.

     On December 29, 1995, Roosevelt completed the acquisition of Kirksville
Bancshares, Inc. ("Kirksville"), Kirksville, Missouri, the holding company for
Kirksville Bank. Upon consummation of the merger, each Kirksville stockholder
became entitled to receive 2.4437 shares of Roosevelt Common Stock. As of the
date of the acquisition, Kirksville had total consolidated assets of $131
million, deposits of $102 million and stockholders' equity of $21 million.
    
     On April 9, 1996, Roosevelt entered into a definitive agreement pursuant to
which Mutual Bancompany, Inc. ("Mutual"), Jefferson City, Missouri, the holding
company for Mutual Bank, will merge with and into Roosevelt, and Mutual Bank
will merge with Roosevelt Bank. Upon the consummation of the transactions, each
Mutual stockholder will become entitled to receive a number of shares of
Roosevelt Common Stock equal to the quotient of (A) $23.00 divided by (B) the
weighted average sale price of all Roosevelt Common Stock traded on the Nasdaq
National Market during the ten trading days ending on the date that is three
trading days prior to the closing date of the transaction. As of March 31, 1996,
Mutual had total consolidated assets of $53 million, deposits of $46 million and
stockholders' equity of $6 million. Roosevelt filed an application with the OTS
for approval of the Mutual acquisition in May 1996, and recieved such approval
in July 1996. Mutual commenced its solicitation of Mutual shareholders for 
approval of the acquisition on September 24, 1996. Roosevelt anticipates that 
the acquisition will close in the middle of the forth quarter of 1996.    

    
     On April 16, 1996, Roosevelt entered into a definitive agreement pursuant
to which Community Charter Corporation ("CCC"), St. Louis, Missouri, the holding
company for Missouri State Bank, will be merged with Roosevelt, resulting in
Missouri State Bank becoming a stand-alone first tier subsidiary of Roosevelt.
Upon the consummation of the merger, each CCC stockholder will become entitled
to receive 1.6 shares of Roosevelt Common Stock. As of June 30, 1996, CCC had
total consolidated assets of $64.7 million, deposits of $56.8 million and
stockholders' equity of $5.8 million. Roosevelt filed an application with the 
Missouri Division of Finance (the "MDF") in June 1996 and the Board of 
Governors of the Federal Reserve System (the "FRB") in July 1996 for approval 
of the acquisition of Missouri State Bank and received the approval of the MDF
in July 1996 and the FRB in August 1996. CCC commenced its solicitation of CCC
shareholders for approval of the acquisition on September 20, 1996. Roosevelt
anticipates that the CCC acquisition will close in the middle of the forth
quarter of 1996.


      

Bank Holding Company Regulation

     General. Upon consummation of the acquisition of Missouri State Bank,
Roosevelt will become a bank holding company in addition to its current status
as a savings and loan holding company, and will register as such with the FRB.
Bank holding companies are subject to comprehensive regulation by the FRB under
the BHCA and the regulations of the FRB. As a bank holding company, Roosevelt
will be required to file reports with the FRB and such additional information as
the FRB may require, and will be subject to regular examinations by the FRB. The
FRB also has extensive enforcement authority over bank holding companies,
including, among other things, the ability to assess civil money penalties, to
issue cease and desist or removal orders and to require that a holding company
divest subsidiaries (including its bank subsidiaries). In general, enforcement
actions may be initiated for violations of law and regulations and unsafe or
unsound practices. 

     Under FRB policy, a bank holding company must serve as a source of strength
for its subsidiary banks. Under this policy the FRB may require, and has
required in the past, a holding company to contribute additional capital to an
undercapitalized subsidiary bank.

     Under the BHCA, a bank holding company must obtain FRB approval before: (i)
acquiring, directly or indirectly, ownership or control of any voting shares of
another bank or bank holding company if, after such acquisition, it would own or
control more than 5% of such shares (unless it already owns or controls the
majority of such shares); (ii) acquiring all or substantially all of the assets
of another bank or bank holding company; or (iii) merging or consolidating with
another bank holding company.

                                      17

<PAGE>
 
     As a savings and loan holding company, Roosevelt is generally not subject
to any activity restrictions, but as a bank holding company will be subject to
more restrictive activity limitations imposed on bank holding companies. The
BHCA prohibits a bank holding company, with certain exceptions, from acquiring
direct or indirect ownership or control of more than 5% of the voting shares of
any company which is not a bank or bank holding company, or from engaging
directly or indirectly in activities other than those of banking, managing or
controlling banks, or providing services for its subsidiaries. The principal
exceptions to these prohibitions involve certain non-bank activities which, by
statute or by FRB regulation or order, have been identified as activities
closely related to the business of banking or managing or controlling banks. The
list of activities permitted by the FRB includes, among other things, operating
a savings institution (such as Roosevelt Bank), mortgage company, finance
company, credit card company or factoring company; performing certain data
processing operations; providing certain investment and financial advice;
underwriting and acting as an insurance agent for certain types of credit-
related insurance; leasing property on a full-payout, non-operating basis;
selling money orders, travelers' checks and United States Savings Bonds; real
estate and personal property appraising; providing tax planning and preparation
services; and, subject to certain limitations, providing securities brokerage
services for customers. The scope of permissible activities may be expanded from
time to time by the FRB. Such activities may also be affected by federal
legislation.

     Interstate Banking and Branching. In 1994, the Riegle-Neal Interstate
Banking and Branching Act of 1994 (the "Act") was enacted to ease restrictions
on interstate banking. Effective September 29, 1995, the Act allows the FRB to
approve an application of an adequately capitalized and adequately managed bank
holding company to acquire control of, or acquire all or substantially all of
the assets of, a bank located in a state other than such holding company's home
state, without regard to whether the transaction is prohibited by the laws of
any state. The FRB may not approve the acquisition of a bank that has not been
in existence for the minimum time period (not exceeding five years) specified by
the statutory law of the host state. The Act also prohibits the FRB from
approving an application if the applicant (and its depository institution
affiliates) controls or would control more than 10% of the insured deposits in
the United States or 30% or more of the deposits in the target bank's home state
or in any state in which the target bank maintains a branch. The Act does not
affect the authority of states to limit the percentage of total insured deposits
in the state which may be held or controlled by a bank or bank holding company
to the extent such limitation does not discriminate against out-of-state banks
or bank holding companies. Individual states may also waive the 30% state-wide
concentration limit contained in the Act.

     Additionally, beginning on June 1, 1997, the federal banking agencies will
be authorized to approve interstate merger transactions without regard to
whether such transaction is prohibited by the law of any state, unless the home
state of one of the banks opts out of the Act by enacting a law after the date
of enactment of the Act and prior to June 1, 1997 which applies equally to all
out-of-state banks and expressly prohibits merger transactions involving out-of-
state banks. A state may also permit such transaction before such time by
enacting authorizing legislation. Interstate acquisitions of branches will be
permitted only if the law of the state in which the branch is located permits
such acquisitions. Interstate mergers and branch acquisitions will also be
subject to the nationwide and statewide insured deposit concentration amounts
described above. 

     The Act authorizes the Office of the Comptroller of the Currency (the
"OCC") and FDIC to approve interstate branching de novo by national and state
banks, respectively, only in states which specifically allow for such branching.
The Act also requires the appropriate federal banking agencies to prescribe
regulations by June 1, 1997 which prohibit any out-of-state bank from using the
interstate branching authority primarily for the purpose of deposit production.
These regulations must include guidelines to ensure that interstate branches
operated by an out-of-state bank in a host state are reasonably helping to meet
the credit needs of the communities which they serve. The State of Missouri has
not yet authorized interstate merger transactions or de novo interstate
branching.

     Any future acquisitions of thrift institutions of Roosevelt will continue
to be subject to the HOLA. As a federal thrift institution, Roosevelt Bank,
subject to certain conditions, has nationwide branching authority.

     Dividends. The FRB has issued a policy statement on the payment of cash
dividends by bank holding companies, which expresses the FRB's view that a bank
holding company should pay cash dividends only to the extent that its net income
for the past year is sufficient to cover both the cash dividends and a rate of
earning retention that is consistent with the holding company's capital needs,
asset quality and overall financial condition. The FRB also indicated that it
would be inappropriate for a company experiencing serious financial problems to
borrow funds to pay dividends. Furthermore, under the prompt corrective action
regulations adopted by the FRB,

                                      18
<PAGE>
 
     
the FRB may prohibit a bank holding company from paying any dividends if the
holding company's bank subsidiary is classified as "undercapitalized. "      

     Bank holding companies are required to give the FRB prior written notice of
any purchase or redemption of its outstanding equity securities if the gross
consideration for the purchase or redemption, when combined with the net
consideration paid for all such purchases or redemptions during the preceding 12
months, is equal to 10% or more of their consolidated net worth. The FRB may
disapprove such a purchase or redemption if it determines that the proposal
would constitute an unsafe or unsound practice or would violate any law,
regulation, FRB order, or any condition imposed by, or written agreement with,
the FRB. This notification requirement does not apply to any company that meets
the well-capitalized standard for commercial banks, has a safety and soundness
examination rating of at least a "2" and is not subject to any unresolved
supervisory issues.

     Capital Requirements. The FRB has established capital requirements for bank
holding companies that generally parallel the capital requirements for national
banks and federal thrift institutions such as Roosevelt Bank. As a thrift
holding company, Roosevelt is not subject to any minimum capital requirements.

Roosevelt Bank
    
     Roosevelt Bank is a federally chartered savings bank with $9.3 billion in
consolidated assets at June 30, 1996, making it the largest Missouri-based
thrift institution. Roosevelt Bank has 79 full-service offices with 38 offices
serving the St. Louis metropolitan area (including Alton and Granite City,
Illinois) and nine offices serving the Kansas City metropolitan area. The
remaining 32 offices are located in Staunton, Illinois and Pittsburg, Kansas and
the Missouri cities of Hannibal (2), Springfield (3), Columbia, Union,
Warrenton, St. James, Washington, Sikeston, Dexter, Malden, Poplar Bluff, Hayti,
Portageville, Cape Girardeau, Mexico, Jefferson City, Trenton, Marshall,
Sedalia, Clinton, Maryville, St. Joseph, Nevada, Lamar, Joplin (2) and
Kirksville. Incorporated as a Missouri chartered mutual savings and loan in
1934, Roosevelt Bank converted to a federally chartered savings and loan in
1935. In 1987, Roosevelt Bank became a stock savings and loan and, one year
later, converted to a stock savings bank.     

     Roosevelt Bank is subject to examination and comprehensive regulation and
oversight by the OTS and the FDIC. Roosevelt Bank is further subject to
regulations of the FRB with respect to reserves required to be maintained
against transaction accounts. Roosevelt Bank is a member of the Federal Home
Loan Bank ("FHLB") of Des Moines, which is one of the 12 regional banks
constituting the FHLB system and its savings deposits are insured by the SAIF to
the maximum extent permitted by the FDIC.
    
     For additional information, see "Selected Consolidated Financial and Other
Data of Roosevelt Financial Group, Inc." and "Business of Roosevelt Financial 
Group, Inc."      


      SENTINEL FINANCIAL CORPORATION AND SENTINEL FEDERAL SAVINGS AND LOAN
                           ASSOCIATION OF KANSAS CITY


Sentinel Financial Corporation
    
     Sentinel is a Delaware corporation formed in September 1993 to act as the
holding company for Sentinel Federal upon the completion of the conversion in
January 1994. At June 30, 1996, Sentinel had total consolidated assets of
$143.8 million, deposits of $123.3 million and stockholders' equity of $11.7
million. The executive offices of Sentinel and Sentinel Federal are located at
1001 Walnut Street, Kansas City, Missouri 64106, and the telephone number at
that address is (816) 474-9800.     

                                      19
<PAGE>
 
Sentinel Federal Savings and Loan Association of Kansas City

     Sentinel Federal is a federally chartered savings and loan association
headquartered in Kansas City, Missouri. Sentinel Federal was organized in 1919
as a Missouri mutual savings and loan association under the name "Baptist
Savings and Loan Association of Kansas City." In 1935, Sentinel Federal
converted to a federally chartered savings and loan association and changed its
name to "Sentinel Federal Savings and Loan Association of Kansas City." Sentinel
Federal is regulated by the OTS and its deposits are insured up to applicable
limits under the SAIF. Sentinel Federal also is a member of the FHLB System.

     Sentinel Federal's principal business consists of attracting deposits from
the general public, originating loans secured primarily by owner-occupied
residential properties and purchasing mortgage-related securities through the
secondary market. To a significantly lesser extent, Sentinel Federal also
originates consumer, commercial real estate, and commercial business loans.
    
     On December 20, 1989, Sentinel Federal entered into a Supervisory Agreement
with the OTS as a result of OTS criticisms of Sentinel Federal's policies and
operations and its reduced capital position. In May 1990, Sentinel Federal also
signed a Capital Plan agreement as a result of its low level of core capital.
The Capital Plan was terminated on June 1, 1994 due to increases in capital
levels primarily as a result of the initial public offering completed as part of
the Conversion. However, the Supervisory Agreement remains in effect until
terminated by the OTS. The Supervisory Agreement requires Sentinel Federal to
follow certain limitations primarily relating to Sentinel Federal's internal
operations, lending activities and investments.     

     For additional information, see "Selected Consolidated Financial and Other
Data of Sentinel Financial Corporation" and "Business of Sentinel Financial
Corporation."


                              THE SPECIAL MEETING

Place, Time and Date
    
     The Special Meeting is scheduled to be held at the downtown Kansas City
Office of Sentinel located at 1001 Walnut Street Kansas City, Missouri, on
_______, November ___, 1996 at __:__ __.m., local time. This Proxy
Statement/Prospectus is being sent to holders of record, and certain beneficial
owners, of Sentinel Common Stock as of the Record Date (as defined below), and
is accompanied by a form of proxy which the Sentinel Board requests that
stockholders execute and return to Sentinel for use at the Special Meeting.     

Matters to Be Considered

     At the Special Meeting, holders of Sentinel Common Stock as of the Record
Date will vote upon a proposal to approve the Merger Agreement and the
transactions contemplated thereby. Holders of Sentinel Common Stock also may
consider and vote upon such other matters as are properly brought before the
Special Meeting. As of the date hereof, the Sentinel Board knows of no business
that will be presented for consideration at the Special Meeting, other than the
matters described in this Proxy Statement/Prospectus.

Record Date; Vote Required
    
     The Sentinel Board has fixed the close of business on September 27, 1996 
                                                           ------------
(the "Record Date") as the time for determining holders of Sentinel Common Stock
who are entitled to notice of and to vote at the Special Meeting. Only holders
of record of Sentinel Common Stock on the Record Date will be entitled to notice
of and to vote at the Special Meeting. As of the Record Date, there were 513,423
shares of Sentinel Common Stock outstanding and entitled to vote at the Special
Meeting.     

     Each holder of record of shares of Sentinel Common Stock on the Record Date
will be entitled to cast one vote per share on each proposal at the Special
Meeting. Such vote may be exercised in person or by properly executed proxy. The
presence, in person or by properly executed proxy, of the holders of a majority
of the outstanding shares of Sentinel Common Stock entitled to vote at the
Special Meeting is necessary to constitute a

                                      20
<PAGE>
 
quorum. Abstentions and broker non-votes will be treated as shares present at
the Special Meeting for purposes of determining the presence of a quorum.

     Approval of the Merger Agreement at the Special Meeting will require the
affirmative vote of the holders of a majority of the outstanding shares of
Sentinel Common Stock entitled to vote at the Special Meeting. As a result,
abstentions and broker non-votes will have the same effect as votes against the
Merger Agreement.
    
     As of September 27, 1996, the directors and executive officers of Sentinel
           ------------
and their affiliates beneficially owned in the aggregate 44,620 shares
(excluding 64,305 shares underlying stock options, which shares may not be voted
at the Special Meeting), or 12.5% of the then outstanding shares of Sentinel
Common Stock entitled to vote at the Special Meeting. Each director of Sentinel
has entered into a Voting Agreement whereby each such director has agreed to
vote all his shares of Sentinel Common Stock owned by him (57,241 shares in the
aggregate for all directors) for approval of the Merger Agreement. As of
August 1, 1996, the directors and executive officers of Roosevelt and their
affiliates beneficially owned in the aggregate 1,000 shares of Sentinel Common
Stock.     

Voting Securities and Principal Holders Thereof
    
     The following table sets forth, as of September 27, 1996, certain 
                                           ------------
information with respect to the beneficial ownership of Sentinel Common Stock
by: (i) those persons who were known by the management of Sentinel to be
beneficial owners of more than 5% of the outstanding shares of Sentinel Common
Stock; (ii) each director of Sentinel; and (iii) all directors and executive
officers of Sentinel as a group.     
                                      
                                      21

<PAGE>
 
<TABLE>    
<CAPTION>

    Name and                     Amount and Nature   Percent of
   Address of                      of Beneficial    Common Stock
Beneficial Owner                  Ownership/(1)/     Outstanding
- ----------------                 -----------------  -------------
<S>                              <C>                <C>
 
James F. Dierberg                      51,105/(2)/       9.95%
Individual Retirement Account
39 Glen Eagles Drive
St. Louis, Missouri 63124
 
Jeffrey S. Halis                       31,999/(3)/       6.23
500 Park Avenue
Fifth Floor
New York, New York 10022
 
Sentinel Federal Savings               25,500/(4)/       5.00
and Loan Association
Employee Stock
Ownership Plan Trust
 
Craig D. Laemmli                       32,739/(5)/       6.16
1001 Walnut Street
Kansas City, Missouri 64106           
 
John H. Grow                            7,990            1.54
 
Glennon E. McFarland                    9,490            1.83
 
Willard S. Norton                      11,740            2.27
 
Donald E. Kuenzi, M.D.                 17,890            3.46
 
Robert C. Taul                         11,490            2.22
 
Ron C. Castle                           1,000             .19
 
All Officers and
Directors as a
Group (13 persons)                    108,925           19.52 
</TABLE>     

___________________
    
(1)  Includes all shares held directly as well as by spouses, other immediate
     family members, in trust and other forms of indirect ownership, over which
     shares the named persons possess voting and investment power. This table
     also includes shares of Sentinel Common Stock subject to outstanding
     options exercisable within 60 days pursuant to the Sentinel Stock Option
     Plan and shares allocated to participants' accounts under Sentinel
     Federal's Management Recognition and Development Plan and the Sentinel 
     Federal Employee Stock Ownership Plan (the "ESOP").     
(2)  This information is based on records maintained by Sentinel and information
     from a Schedule 13D filed with the Securities and Exchange Commission
     ("SEC") in June 1994.
(3)  This information is based on records maintained by Sentinel and information
     from a Schedule 13D filed with the SEC in February 1994.
    
(4)  The ESOP purchased 25,500 shares of the Sentinel Common Stock for the
     exclusive benefit of participating employees with funds borrowed from
     Sentinel in connection with the Conversion, ESOP shares are held in a
     suspense account for allocation among participants on the basis     

                                      22
<PAGE>
 
     of compensation as the loan is repaid. A committee appointed by the
     Sentinel Board (the "ESOP Committee") administers the ESOP. The Sentinel
     Board has appointed Directors Laemmli, Grow and Norton, as trustees for the
     ESOP (the "ESOP Trustee"). The Sentinel Board may instruct the ESOP Trustee
     regarding investments of funds contributed to the ESOP. The ESOP Trustee
     must vote all allocated shares held in the ESOP in accordance with the
     instructions of the participating employees. Unallocated shares will be
     voted by the ESOP Trustee as directed by the ESOP Committee. The ESOP
     Committee is composed of Directors Laemmli, Grow and Norton. 
(5)  This information is based on records maintained by Sentinel and 
     information from a Schedule 13D filed with the SEC in September 1995.

Proxies

     Shares of Sentinel Common Stock represented by properly executed proxies
received prior to or at the Special Meeting will, unless such proxies have been
revoked, be voted at the Special Meeting in accordance with the instructions
indicated in the proxies. If no instructions are indicated on a properly
executed proxy, the shares will be voted FOR the Merger Agreement.

     Any proxy given pursuant to this solicitation or otherwise may be revoked
by the person giving it at any time before it is voted by delivering to John C.
Spencer, Secretary of Sentinel, at 1001 Walnut Street, Kansas City, Missouri
64106 on or before the taking of the vote at the Special Meeting, a written
notice of revocation bearing a later date than the proxy or a later dated proxy
relating to the same shares of Sentinel Common Stock or by attending the Special
Meeting and voting in person. Attendance at the Special Meeting will not in
itself constitute the revocation of a proxy.

     If any other matters are properly presented at the Special Meeting for
consideration, the persons named in the proxy or acting thereunder will have
discretion to vote on such matters in accordance with their best judgment. As of
the date hereof, the Sentinel Board knows of no such other matters.

     In addition to solicitation by mail, directors, officers, and employees of
Sentinel, who will not be specifically compensated for such services, may
solicit proxies from the stockholders of Sentinel, personally or by telephone,
telegram or other forms of communication. Brokerage houses, nominees,
fiduciaries and other custodians will be requested to forward soliciting
materials to beneficial owners and will be reimbursed for their reasonable
expenses incurred in sending proxy material to beneficial owners. Sentinel will
bear its own expenses in connection with the solicitation of proxies for the
Special Meeting, except that Roosevelt will pay all printing and mailing
expenses associated with the Proxy Statement/Prospectus.

     HOLDERS OF SENTINEL COMMON STOCK ARE REQUESTED TO COMPLETE, DATE AND SIGN
THE ACCOMPANYING FORM OF PROXY AND TO RETURN IT PROMPTLY TO SENTINEL IN THE
ENCLOSED POSTAGE-PAID ENVELOPE.

     HOLDERS OF SENTINEL COMMON STOCK SHOULD NOT FORWARD STOCK CERTIFICATES WITH
THEIR PROXY CARDS.

                                      23
<PAGE>
 
                                  THE MERGER

     The information in this Proxy Statement/Prospectus concerning the terms of
the Merger is qualified in its entirety by reference to the full text of the
Merger Agreement, which is attached hereto as Appendix I and incorporated by
reference herein. All stockholders are urged to read the Merger Agreement in its
entirety.

General

     Pursuant to the Merger Agreement, Sentinel will be merged with and into
Roosevelt, with Roosevelt being the surviving entity (the "Company Merger") and,
immediately thereafter, Sentinel Federal will be merged with Roosevelt Bank (the
"Bank Merger" and, together with the Company Merger, the "Merger"). As soon as
possible after the conditions to consummation of the Merger described below have
been satisfied or waived, and unless the Merger Agreement has been terminated as
provided below, Roosevelt and Sentinel will file a certificate of merger with
the Secretary of State of Delaware for the Company Merger, and articles of
combination with the OTS for the Bank Merger. The Company Merger will become
effective upon the filing of the certificate of merger with the Secretary of
State of Delaware. The Bank Merger will become effective at the time the
articles of combination are endorsed by the OTS. The time at which the Company
Merger becomes effective is referred to herein as the "Effective Time."
    
     Upon consummation of the Merger, each outstanding share of Sentinel Common
Stock (other than any share held by a holder who perfects dissenters' rights or
any other excluded share) shall be converted into 1.4231 shares of Roosevelt
Common Stock, subject to adjustment such that if the weighted average sale price
of all Roosevelt Common Stock traded on the Nasdaq National Market during the
ten trading day period ending on the date that is three trading days prior to
the Closing Date of the Merger (the "Average Pre-Closing Trading Price") is less
than $15.83 per share, the Exchange Ratio shall be equal to $22.525 divided by
the Average Pre-Closing Trading Price (in which event a greater number of shares
of Roosevelt Common Stock would be issued than if there were no adjustment to
the Exchange Ratio), and if the Average Pre-Closing Trading Price is greater
than $21.42 per share, the Exchange Ratio shall be equal to $30.475 divided by
the Average Pre-Closing Trading Price (in which event fewer shares of Roosevelt
Common Stock would be issued than if there were no adjustment to the Exchange
Ratio). Each stockholder of Sentinel shall be entitled to exchange Sentinel
Common Stock certificates for Roosevelt Common Stock certificates and thereupon
shall cease to be a stockholder of Sentinel, and the separate existence and
corporate organization of Sentinel shall cease.     

Background of the Merger
    
     Effective January 4, 1994, Sentinel Federal converted from a federal mutual
savings and loan association to a federal stock savings and loan association. At
the same time, Sentinel Federal became a wholly owned subsidiary of Sentinel, a
newly formed savings and loan holding company. In connection with the
Conversion, Sentinel completed an initial public offering, selling 513,523
shares of Sentinel Common Stock at $10.00 per share.     
    
     Following the Conversion and consistent with Sentinel's business plan,
management of Sentinel and Sentinel Federal concentrated their efforts primarily
on the improvement of Sentinel Federal's core business of obtaining deposits
from the public and originating one- to four-family mortgage loans. In addition,
Sentinel Federal also pursued the objective of controlling operating expenses as
a means of improving overall profitability.     
    
     Throughout the period following the Conversion, Sentinel also considered
its strategic alternatives, taking into account its market area and size, in
light of the increased rate of consolidation in the financial services industry.
These alternatives included expansion into related businesses, expansion of loan
and deposit products offered to the public and raising Sentinel Federal's
profile in the local community through increased advertising and community
involvement. In addition, consistent with the overall objective of maximizing
the long-term value of shareholders' interests, in response to suggestions from
various parties, including shareholders, management and the Sentinel Board
considered engaging in a business combination.      

                                      24
<PAGE>
 
     
     Since the Conversion, Sentinel management and the Sentinel Board have been
aware of the significant and rapid consolidation that has been occurring among
the providers of banking and financial services in Sentinel Federal's market.
Management and the Sentinel Board have also been aware that the larger financial
institutions that emerge from such consolidations may acquire substantial
competitive advantages, including greater diversity in their loan portfolios,
cost savings through the integration of redundant operations and support
functions, improved access to capital and funding and the ability to spread the
costs of developing new products and services over a wider customer base.     

     Management and the Sentinel Board have also monitored other developments,
such as the uncertainty surrounding the thrift industry due to the deposit
insurance premium differential between institutions insured by the SAIF and
those insured by the BIF, the anticipated effects on the thrift industry of
regulatory agency consolidation and the attractiveness of thrift acquisition
premiums.

     During the early part of 1996, management was approached by Roosevelt
regarding a possible business combination and preliminary discussions were
initiated regarding the terms and conditions of Roosevelt's proposal. Based upon
these preliminary discussions, the Sentinel Board authorized management to
pursue additional discussions with Roosevelt and to provide Roosevelt with
information to facilitate Roosevelt's review of the business, assets and
operations of Sentinel and Sentinel Federal.
    
     Additional discussions occurred in February and early March 1996, during
which period Roosevelt also conducted a due diligence review of Sentinel and
Sentinel Federal. During the same period, management and the Sentinel Board
reviewed with special legal counsel, Breyer & Aguggia, the legal ramifications
of a business combination generally and initiated a survey of market data
regarding other business combinations involving community financial
institutions. Subsequently, on March 1, 1996, the Sentinel Board retained
Trident to render an opinion that the consideration to be received in the Merger
is fair, from a financial point of view, to Sentinel's shareholders. The
Sentinel Board also evaluated whether the interests of the shareholders of
Sentinel Common Stock would be best served by remaining independent or by
pursuing a business combination with Roosevelt on the basis of the discussions
held to date. Specifically, the Sentinel Board considered whether the proposed
business combination would result in a return of value to Sentinel shareholders
that could not be achieved through Sentinel's continued operation as an
independent entity with continued emphasis on building shareholder value through
expansion of operations, increasing earnings and enhancing operating
efficiencies. The Sentinel Board concluded that the proposed business
combination with Roosevelt would result in a greater return to Sentinel
shareholders than could be achieved through Sentinal's continued independent
operation.     

     A draft definitive agreement was submitted by Roosevelt in March 1996 and
further negotiations were conducted with Roosevelt during March, with the
involvement of Breyer & Aguggia regarding the terms and conditions of the
definitive agreement, and Trident regarding the structure of the Merger
Consideration (as defined herein). These negotiations resulted in the
presentation of the Merger Agreement to the Sentinel Board on March 20, 1996. At
this meeting, the Board received a comprehensive report on the course of the
negotiations with Roosevelt and the terms and conditions of the Merger Agreement
were reviewed extensively with the Sentinel Board by Breyer & Aguggia.

     The meeting was adjourned and reconvened on March 22, 1996 whereupon
Trident reviewed with the Sentinel Board the proposed Merger Consideration,
which was derived through arms' length negotiations, and the adjustments to the
Merger Consideration in the event of potential movements in the price of
Roosevelt Common Stock, which have been established as described elsewhere in
this Proxy Statement/Prospectus. See "--General" and the second paragraph of
such section. The Sentinel Board also extensively reviewed with legal counsel
and Trident (i) the proposed terms of the transaction compared to other
comparable transactions, (ii) financial information regarding Roosevelt, 
(iii) the results of a due diligence analysis of Roosevelt, (iv) the proposed
treatment of Sentinel Federal employees and (v) alternative valuations of
Sentinel. The Sentinel Board also reviewed the prospects for realizing
comparable shareholder returns by remaining an independent entity. Finally, the
Sentinel Board reviewed and discussed the text of Trident's proposed opinion to
the effect that the Merger Consideration, as of such date, was fair, from a
financial point of view, to the holders of Sentinel Common Stock. The Sentinel
Board also reviewed the anticipated tax consequences of the transaction.
Thereafter, the Sentinel Board unanimously approved the Merger Agreement and
authorized management, in consultation with legal counsel, to enter into and
carry out the Merger Agreement. 

                                      25
<PAGE>
 
Reasons for the Merger; Recommendation of the Board of Directors

     The Sentinel Board believes that the terms of the Merger Agreement, which
are the product of arm's length negotiations between representatives of
Roosevelt and Sentinel, are fair and in the best interests of Sentinel and its
stockholders. Moreover, there is no affiliation between any of the directors and
officers of the respective companies. In the course of reaching its
determination, the Sentinel Board consulted with legal counsel with respect to
its legal duties, the terms of the Merger Agreement and the issues related
thereto, and with Trident with respect to the financial aspects and fairness of
the transaction and with senior management regarding, among other things,
operational matters.

     In reaching its determination to approve the Merger Agreement, the Sentinel
Board considered all factors it deemed material, which include the following:

     (a) The Sentinel Board analyzed information with respect to the financial
condition, results of operations, cash flow, businesses and prospects of
Sentinel. In this regard, the Sentinel Board analyzed the options of selling
Sentinel or continuing on a stand-alone basis. The range of values on a sale of
control basis were determined to generally exceed the present value of Sentinel
shares on a stand-alone basis under business strategies which could be
reasonably implemented by Sentinel.
    
     (b) The Sentinel Board considered the written opinion of Trident that, as
of March 22, 1996, the Merger Consideration to be received by holders of
Sentinel Common Stock pursuant to the Merger Agreement was fair to Sentinel
stockholders from a financial point of view. See "--Opinion of Financial
Advisor."     
    
     (c) The Sentinel Board considered the current operating environment,
including, but not limited to, the continued consolidation and increasing
competition in the banking and financial services industries, the prospect for
further changes in these industries, the controversy pertaining to the BIF/SAIF
deposit insurance premium differential and federal regulatory agency
consolidation and the importance of being able to capitalize on developing
opportunities in these industries. This information had been periodically
reviewed by the Sentinel Board at its regular meetings in the months following
the Conversion to stock form and was also discussed between the Sentinel Board
and Sentinel's various advisors.     

     (d) The Sentinel Board considered the other terms of the Merger Agreement
and exhibits thereto, including that the Merger would generally be income tax
free to Sentinel shareholders.

     (e) The Sentinel Board considered detailed financial analyses, pro forma
and other information with respect to Sentinel and Roosevelt discussed by
Trident, as well as the Sentinel Board's own knowledge of Sentinel, Roosevelt
and their respective businesses. In this regard, the latest publicly-available
financial and other information for Sentinel and Roosevelt were analyzed,
including a comparison to publicly-available financial and other information for
other similar savings institutions. The Sentinel Board also considered the
relative liquidity of Sentinel Common Stock and Roosevelt Common Stock.

     (f) The Sentinel Board considered the value of Sentinel continuing as a
stand-alone entity compared to the effect of Sentinel combining with Roosevelt
in light of the factors summarized above and the current economic and financial
environment, including, but not limited to, other possible strategic
alternatives.

     (g) The Sentinel Board considered the likelihood of the Merger being
approved by the appropriate regulatory authorities, including factors such as
market share analyses, Roosevelt's Community Reinvestment Act rating at that
time and the estimated pro forma financial impact of the Merger on Roosevelt.

     (h) The Sentinel Board considered the fact that the Merger Agreement
prohibits Sentinel from initiating, soliciting, or encouraging discussions with
third parties relating to alternative transactions and requires the payment of a
termination fee of $680,000 to Roosevelt in certain events, and the fact that
Roosevelt required such provisions as a condition to entering into the Merger
Agreement.

                                      26
<PAGE>
 
     The foregoing discussion of the information and factors considered by the
Sentinel Board is not intended to be exhaustive, but constitutes the material
factors considered by the Sentinel Board. In reaching its determination to
approve and recommend the Merger Agreement, the Sentinel Board did not assign
any relative or specific weights to the foregoing factors, and individual
directors may have weighed factors differently. After deliberating with respect
to the Merger and the other transactions contemplated by the Merger Agreement
and considering, among other things, the matters discussed above and the opinion
of Trident referred to above, the Sentinel Board unanimously approved and
adopted the Merger Agreement and the transactions contemplated thereby as being
in the best interests of Sentinel and its stockholders.

     FOR THE REASONS SET FORTH ABOVE, THE SENTINEL BOARD HAS UNANIMOUSLY
APPROVED THE MERGER AGREEMENT AS ADVISABLE AND IN THE BEST INTERESTS OF SENTINEL
AND SENTINEL STOCKHOLDERS AND RECOMMENDS THAT THE STOCKHOLDERS OF SENTINEL VOTE
FOR THE APPROVAL OF THE MERGER AGREEMENT.
- ---                                      

Merger Consideration
    
     Subject to the terms, conditions and procedures set forth in the Merger
Agreement, each share of Sentinel Common Stock issued and outstanding
immediately prior to the Merger (other than shares held by holders who perfect
dissenters' rights,of Sentinel Common Stock held by Roosevelt or Sentinel and
other excluded shares) will be converted into 1.4231 shares (the "Exchange
Ratio") of Roosevelt Common Stock (the "Merger Consideration"). The Exchange
Ratio is subject to adjustment, such that if the weighted average sale price of
all Roosevelt Common Stock traded on the Nasdaq National Market during the ten
trading day period ending on the date that is three trading days prior to the
Closing Date of the Merger (the "Average Pre-Closing Trading Price") is less
than $15.83 per share, the Exchange Ratio shall be equal to $22.525 divided by
the Average Pre-Closing Trading Price (in which case a greater number of shares
of Roosevelt Common Stock would be issued than if there were no adjustment to
the Exchange Ratio), and if the Average Pre-Closing Trading Price is greater
than $21.42 per share the Exchange Ratio shall be equal to $30.475 divided by
the Average Pre-Closing Trading Price (in which case fewer shares of Roosevelt
Common Stock would be issued than if there were no adjustment to the Exchange
Ratio). The Exchange Ratio was determined through arm's length negotiations
between Roosevelt and Sentinel, which was advised during such negotiations by
Trident.     

     Each share of Roosevelt Common Stock issued and outstanding at the
Effective Time will remain outstanding and unchanged as a result of the Merger.
No fractional shares of Roosevelt Common Stock will be issued in the Merger, and
Sentinel stockholders who otherwise would be entitled to receive a fractional
share of Roosevelt Common Stock will receive a cash payment in lieu thereof. See
"--Fractional Shares."
    
     The number of shares of Roosevelt Common Stock to be received for each
share of Sentinel Common Stock is 1.4231, subject to adjustment as described
above. Based on the last reported sale price for Roosevelt Common Stock on the
Nasdaq National Market on October __, 1996 ($____ per share), the value of
1.4231 shares of Roosevelt Common Stock as of that date would have been
approximately $____ At the present time, there is no established market in
which shares of Sentinel Common Stock are regularly traded, nor are there any
uniformly quoted prices for such shares. The last trade of shares of Sentinel
Common Stock known by management of Sentinel occurred during April 1996. The
closing bid price for Sentinel Common Stock on October __, 1996 was $____ per
share, as reported by the National Quotation Bureau, Inc. The market value of
Roosevelt Common Stock to be received in the Merger, however, is subject to
fluctuation. Fluctuations in the market price of Roosevelt Common Stock would
generally result in an increase or decrease in the value of the Merger
Consideration to be received by Sentinel stockholders in the Merger. An increase
in the market value of Roosevelt Common Stock would generally increase the
market value of the Merger Consideration to be received by Sentinel stockholders
in the Merger. A decrease in the market value of Roosevelt Common Stock would
generally have the opposite effect. The market value of the Merger Consideration
at the time of the Merger will depend upon various factors, including the market
value of a share of Roosevelt Common Stock at such time and any effect of the
Merger itself. Sentinel stockholders are urged to obtain a current price
quotation of Roosevelt Common Stock. See "--Waiver and Amendment; Termination."
    
                                      27
<PAGE>
 
Treatment of Sentinel Stock Options

     At the Effective Time, the Sentinel Option Plan and each outstanding
Sentinel Stock Option thereunder (including options granted to non-employee
directors of Sentinel pursuant to any amendment of the Sentinel Option Plan) to
purchase Sentinel Common Stock will be assumed by Roosevelt. Upon such
assumption, each Sentinel Stock Option will become an option to purchase the
number of shares of Roosevelt Common Stock equal to the product of the number of
shares of Sentinel Common Stock subject to the original option and the Exchange
Ratio, with the exercise price under each substituted option equal to the
original exercise price of the corresponding Sentinel Stock Option divided by
the Exchange Ratio, and otherwise subject to the terms of the Sentinel Option
Plan.

Opinion of Financial Advisor

     Sentinel retained Trident to act as its financial advisor and to render a
fairness opinion in connection with the Merger. As part of its engagement,
Trident performed a valuation analysis of Sentinel in an acquisition context. On
March 22, 1996, the day Sentinel executed the Merger Agreement, Trident
presented its valuation report (the "Valuation Report") to the Sentinel Board.
At that time, Trident reviewed the proposed terms of the Merger Agreement and
presented a report (the "Merger Analysis and Due Diligence Report") summarizing
the financial terms of the Merger and providing market information with respect
to thrift mergers and acquisitions. Trident also compared Roosevelt's offer to
the valuation of Sentinel set forth in the Valuation Report. Trident further
reported on its financial analysis and on-site due diligence examination of
Roosevelt. In addition, Trident rendered its written opinion to the Sentinel
Board to the effect that, as of that date, the consideration to be received by
Sentinel's stockholders pursuant to the Merger Agreement was fair from a
financial point of view.

     Trident delivered its updated written opinion to the Sentinel Board as of
the date of this Proxy Statement/Prospectus stating that, as of such date, the
consideration to be received by the stockholders of Sentinel in the Merger is
fair from a financial point of view. Trident has consented to the inclusion of
such opinion and the related disclosure in this Proxy Statement/Prospectus,
which will be circulated to Sentinel's stockholders.

     TRIDENT'S OPINION IS DIRECTED TO THE SENTINEL BOARD AND IS DIRECTED ONLY TO
THE FAIRNESS, FROM A FINANCIAL POINT OF VIEW, OF THE CONSIDERATION TO BE
RECEIVED BY SENTINEL'S STOCKHOLDERS BASED ON CONDITIONS AS THEY EXISTED AND
COULD BE EVALUATED AS OF THE DATE OF THE OPINION. TRIDENT'S OPINION DOES NOT
CONSTITUTE A RECOMMENDATION TO ANY SENTINEL STOCKHOLDER AS TO HOW SUCH
STOCKHOLDER SHOULD VOTE AT THE SPECIAL MEETING, NOR DOES TRIDENT'S OPINION
ADDRESS THE UNDERLYING BUSINESS DECISION TO EFFECT THE MERGER. THIS SUMMARY OF
TRIDENT'S OPINION IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE FULL TEXT OF
SUCH OPINION, WHICH IS ATTACHED TO THIS PROXY STATEMENT/PROSPECTUS AS APPENDIX
II. STOCKHOLDERS ARE URGED TO READ TRIDENT'S OPINION IN ITS ENTIRETY FOR A
DESCRIPTION OF THE ASSUMPTIONS MADE AND MATTERS CONSIDERED AND THE LIMITS ON THE
REVIEW UNDERTAKEN IN RENDERING SUCH OPINION.

     In connection with rendering its opinion, Trident reviewed and analyzed,
among other things, the following: (i) the Merger Agreement; (ii) this Proxy
Statement/Prospectus; (iii) certain publicly available information concerning
Sentinel, including the audited financial statements of Sentinel for each of the
years in the three-year period ended June 30, 1995, and unaudited financial
statements for the six months ended December 31, 1994 and 1995; (iv) certain
publicly available information concerning Roosevelt, including the audited
financial statements of Roosevelt for each of the years in the three-year period
ended December 31, 1995; (v) certain other internal information, primarily
financial in nature, concerning the business and operations of Sentinel and
Roosevelt furnished to Trident by Sentinel and Roosevelt for purposes of
Trident's analysis; (vi) certain information with respect to the pricing and
trading of Sentinel Common Stock; (vii) certain information with respect to the
pricing and trading of Roosevelt Common Stock; (viii) certain publicly available
information with respect to other companies that Trident believed to be
comparable to Sentinel and Roosevelt and the trading markets for such other
companies' securities; and (ix) certain publicly available information
concerning the nature and terms of other

                                      28
<PAGE>
 
transactions that Trident considered relevant to its inquiry. Trident also met
with certain officers and employees of Sentinel and Roosevelt to discuss the
foregoing, as well as other matters which it believed relevant to its inquiry.

     In its review and analysis, and in arriving at its opinion, Trident assumed
and relied upon the accuracy and completeness of all of the financial and other
information provided to it or that was publicly available and did not attempt
independently to verify any such information. Trident did not conduct a physical
inspection of the properties or facilities of Sentinel or Roosevelt, nor did it
make or obtain any independent evaluations or appraisals of any of such
properties or facilities.

     In conducting its analysis and arriving at its opinion, Trident considered
such financial and other factors as it deemed appropriate under the
circumstances, including, among others, the following: (i) the historical and
current financial condition and results of operations of Sentinel and Roosevelt,
including interest income, interest expense, net interest income, net interest
margin, interest sensitivity, non-interest expense, earnings, dividends, book
value, return on assets, return on equity, capitalization, the amount and type
of non-performing assets and the reserve for loan losses; (ii) the business
prospects of Sentinel and Roosevelt; (iii) the economies in Sentinel's and
Roosevelt's market areas; (iv) the historical and current market for Sentinel
Common Stock and Roosevelt Common Stock and for the equity securities of certain
other companies that Trident believed to be comparable to Sentinel and
Roosevelt; and (v) the nature and terms of certain other acquisition
transactions that Trident believed to be relevant. Trident also took into
account its assessment of general economic, market, financial and regulatory
conditions and trends, as well as its knowledge of the financial institutions
industry, its experience in connection with similar transactions, and its
knowledge of securities valuation generally. Trident's opinion necessarily was
based upon conditions in existence and subject to evaluation on the respective
dates of its opinion. Trident's opinion is, in any event, limited to the
fairness, from a financial point of view, of the consideration to be received by
the holders of Sentinel Common Stock in the Merger and does not address
Sentinel's underlying business decision to effect the Merger.

     Trident met with the Sentinel Board on March 22, 1996 to present its
analyses, which serve as the basis for Trident's opinion. At this time, Trident
presented the Valuation Report and the Merger Analysis and Due Diligence Report.
The following is a brief summary of the Valuation Report presented by Trident to
the Sentinel Board on March 22, 1996.

     Financial Analysis of Sentinel. Trident examined Sentinel's financial
performance for the period June 30, 1992 through December 31, 1995 by analyzing
the composition of its balance sheet, adjusting and normalizing its earnings,
and calculating a variety of operating and financial ratios for Sentinel.
    
     This analysis showed, among other things, that during the three and one 
half year period ended December 31, 1995: (i) Sentinel's deposits decreased from
89.8% to 82.6% of assets; (ii) borrowed funds increased from 5.9% to 8.9% of 
total assets; (iii) investment and mortgage-backed securities increased from 
29.5% to 43.3%; and (iv) equity capital increased from 2.6% to 7.3% of assets 
(primarily as a result of the Conversion). For the fiscal years ended June 30, 
1993, 1994 and 1995 and the  six months ended December 31, 1995 and 1996; (i) 
the interest rate spread varied between 1.45% and 1.77%; (ii) operating expenses
varied between 1.52% to 1.67% of average assets; (iii) return on average assets 
varied from 0.36% to 0.54% of average assets; and (iv) return on average equity 
varied between 5.9% to 17.8%.     

     Peer Group Analysis. Trident evaluated Sentinel's strengths and weaknesses
by comparing the financial performance of Sentinel to that of the following
groups of OTS-regulated thrift institutions insured by the SAIF the "OTS peer
groups" : (i) all United States institutions; (ii) all institutions in the
Midwest; (iii) all Missouri institutions; (iv) all United States institutions
with total assets between $0 million and $250 million; and (v) Midwest
institutions with total assets between $0 million and $250 million (the
"Aggregates"). This analysis compared a number of Sentinel's historical
financial ratios to those of the Aggregates, including but not limited to:
(i) the balance sheet composition as a percentage of total assets at September
30, 1995; (ii) the loan portfolio as a percentage of total assets at September
30, 1995; (iii) the investment portfolio as a percentage of total assets at
September 30, 1995; and (iv) asset quality at September 30, 1995. Trident also
compared Sentinel's growth rates between December 31, 1992 and September 30,
1995, its yields on assets and costs of liabilities and its income and expense
data for 1994 and the nine months ended September 30, 1995 to those of the
Aggregates.

    
     This comparison showed, among other things, for the eleven months ended 
September 30, 1995: (i) the compound annual growth rate of deposits for Sentinel
was -3.8% whereas the same rate for the OTS peer groups ranged form 1.5% to 
5.2%; and (ii) the compound annual growth rate in assets for Sentinel was 1.4% 
whereas the same rate for OTS peer groups ranged from 3.3% to 13.0%. At
September 30, 1995: (i) Sentinel's loan portfolio represented 51.5% of assets
whereas the OTS peer groups ranged from 53.1% to 67.7% of assets; (ii) the
equity capital to total assets ratio was 6.4% for Sentinel and between 7.2% and
10.8% for the OTS peer groups; (iii) assets per employee were $4.4 million for
Sentinel and ranged between $3.0 million and $4.9 million for the OTS peer
groups; and (iv) the non-performing assets to total assets ratio was 0.01% for
Sentinel and ranged between 0.50% and 1.18% for the OTS peer groups. For the
calendar year 1994 and the nine months ended September 30, 1995: (i) the
interest rate spread was 1.68% and 1.68%, respectively, for Sentinel and from
2.28% to 3.31%, respectively for the OTS peer groups (ii) the operating expense
to average asset ratio was 1.68% and 1.56%, respectively, for Sentinel, and
1.52% to 2.52%, respectively for the OTS peer groups; and (iii) the non-interest
income to average assets ratio was 0.29% and 0.21%, respectively, for Sentinel
0.39% to 0.64%, respectively for the OTS peer groups. For the three calendar
years ending with December 31, 1995 and the nine months ended September 30,
1995: (i) the return on average assets ratio ranged between 0.37% and 0.66% for
Sentinel and between 0.53% and 1.09% for the OTS peer groups. Based on an
analysis of the above factors among other things, Sentinel generally exhibited
slower growth, higher liquidity and lower profitability than the OTS peer
groups.     


     Valuation of Sentinel. Trident estimated the fair market value of Sentinel
in an acquisition context. In valuing Sentinel, Trident considered three
different approaches to value: the asset approach, the income approach and the
market approach.

     The asset approach considers the market value of a company's assets and
liabilities, as well as any intangible value the company may have. Trident
estimated Sentinel's net asset value by adjusting the carrying value of its
assets and liabilities to reflect current market values (rather than liquidation
values). In addition, the net asset 

                                      29
<PAGE>
 
value of Sentinel was adjusted downward based on an estimate of the impact of
the expected assessment to recapitalize the SAIF and estimated transaction and
other costs. Finally, Trident increased Sentinel's net asset value for the
expected reversal of previously accrued taxes and for the assumed exercise of
outstanding options to purchase Sentinel Common Stock. Based on the adjustments
discussed above, Trident estimated Sentinel's fully-diluted net asset value to
be approximately $10.7 million or $18.97 per share. After determining Sentinel's
net asset value, Trident added an intangible premium to reflect the estimated
value of its customer relationships. According to the asset approach, the total
value of Sentinel is the sum of its net asset value and its intangible value.
Based on a branch purchase methodology and intangible ("core deposit") premiums
observed in the market for thrift acquisitions, as well as Trident's knowledge
of Sentinel, Trident applied premiums equal to 3% and 5% of core deposits to
Sentinel's estimated fully-diluted net asset value. Using the asset approach,
Trident established a reference range of $25.50 to $29.75 per share of Sentinel
Common Stock.

     Trident also used an income approach in its valuation of Sentinel by
capitalizing Sentinel's previous 12 months, earnings (adjusted to exclude non-
recurring income) plus merger cost saving of 35% to 50% as a result of an
assumed acquisition of Sentinel (the "normalized earnings"). The normalized
earnings were capitalized at rates of 10%, 11% and 12%. The capitalization rates
chosen were estimates of the required rates of return for holders or prospective
holders of shares of financial institutions similar to Sentinel, based on a
number of factors, including prevailing interest rates, the pricing ratios of
publicly traded financial institutions, the financial condition and operating
results of Sentinel, as well as Trident's general knowledge of valuation, the
securities markets, and acquisition values in other mergers of financial
institutions. Trident adjusted the resulting values to reflect the expected
assessment to recapitalize the SAIF, the recovery of previously accrued taxes,
and certain merger-related expenses. Using the income approach, Trident
established a reference range of $16.00 to $23.25 per share of Sentinel Common
Stock.
    
     In using the market approach, Trident analyzed certain median pricing
ratios (e.g., price to book value, price to tangible book value, price to
reported earnings, price to assets, and the premium paid over tangible book
value as a percentage of core deposits) resulting from selected completed thrift
merger transactions, as well as recently announced pending transactions. In
applying the market approach, Trident considered the pricing ratios for the
following groups of thrift merger transactions: (i) all pending thrift merger
transactions (50 transactions); (ii) all pending thrift mergers announced during
the 90 days prior to March 15, 1996 (the date of the market data) (15
transactions); (iii) all pending thrift mergers involving thrifts located in the
Midwest (19 transactions); (iv) all pending thrift mergers involving thrifts
located in Missouri (two transactions); (v) all pending thrift mergers in which
the aggregate consideration was between $12 million and $18 million (eight
transactions); (vi) all pending thrift mergers in which the target thrift had
assets between $100 million and $250 million (nine transactions); (vii) all
pending thrift mergers in which the target thrift had a return on assets of
between 0.25% and 0.50% (eight transactions); (viii) all pending thrift mergers
in which the target thrift had a return on equity of between 5% and 7% (nine
transactions); (ix) all pending thrift mergers in which the target thrift had a
tangible equity ratio of between 6% and 8% of assets (nine transactions); and
(x) all pending thrift mergers in which the target thrift had a nonperforming
assets to assets ratio of between 0.00% and 0.50% (26 transactions). Trident
also considered the pricing ratios for 14 pending or completed thrift merger
transactions in which the target thrift was of similar size and capital
structure as Sentinel, and in which the target thrift had similar profitability
and asset quality. Trident then performed a comparison of a number of financial
ratios for Sentinel to those of the target thrift institutions. Based on
Sentinel's financial condition and results of operations, as well as other
factors, relative to the groups of thrift mergers noted above, Trident chose
ranges of pricing ratios to apply to Sentinel. Trident chose price to book value
ratios of 120% to 130%, resulting in per share values of $25.75 to $27.75; price
to tangible book value ratios of 120% to 130%, resulting in per share values of
$25.75 to $27.75; price to earnings multiples of 16.0 to 20.0 times earnings,
resulting in per share values of $21.50 to $27.00; price to assets ratios of 8%
to 10%, resulting in per share values of $23.50 to $29.50; and premiums over
tangible book value as a percentage of core deposits of 2% to 4%, resulting in
per share values of $26.00 to $30.75. Based on these derived ranges of value,
Trident established a reference range of $24.00 to $28.00 per share using the
market approach.     

     Trident then reviewed the results from the three approaches, and after
consideration of all relevant facts, reconciled the acquisition values generated
by each approach and determined a final range of $23.00 to $27.00 per share for
the acquisition value of Sentinel. Trident did not apply specific weights to the
three individual approaches, but rather applied its judgment and experience in 
determining the final range of value for Sentinel. Trident gave less 
consideration to the income approach given the large disparity between this 
approach and the values derived under the asset and market approaches. Trident's
analysis suggested that, in addition to cost savings, an acquiror would have to 
make significant changes to the composition of Sentinel's assets and liabilities
to improve Sentinel's level of earnings. Although such changes could have been 
assumed in the income approach, they would have been very subjective. Therefore,
Trident chose not to make such assumptions and instead decided to rely less on 
the income approach. However, the low values derived under the income approach 
placed downward pressure in estimating the final range of value for Sentinel 
because ultimately, the value of a company is tied to its level of future 
earnings contribution. On March 22, 1996, the value of the Merger Consideration 
was $26.33 based on the previous day's closing price of Roosevelt Common Stock 
($18.19 per share), which was near the high end of the final range of 
value.

                                      30
<PAGE>
 
 
     The following is a brief summary of the Merger Analysis and Due Diligence
Report presented to the Sentinel Board on March 22, 1996:
    
     Summary of Proposed Transaction. Trident presented a summary of the
financial terms of the Merger. Trident also compared the pricing ratios for the
Merger with the median pricing ratios for the selected groups of pending thrift
mergers and acquisitions used in the market approach. On March 22, 1996 the 
value of the merger consideration of $26.33 represented: (i) a price to book 
value ratio of 128.7%; (ii) a price to tangible book value ratio of 128.7%; 
(iii) a price to last twelve months earnings ratio of 22.7x; (iv) a price to 
assets ratio of 9.7%; and (v) a premium over tangible book value ratio of 2.7%. 
The selected groups of pending thrift mergers and acquisitions exhibited median 
pricing ratios equal to; (i) 131.9% of book value; (ii) 141.8% of tangible book 
value; (iii) 20.2x earnings; (iv) 14.1% of assets; and (v) a 5.8% premium over 
tangible book value. In comparison to mergers of other thrift institutions, 
Trident concluded that the financial terms of the Merger were below average 
based on book value measures, above average based on earnings, below average 
based on assets and below average in terms of premiums over tangible book 
value.    
     
     Review of Due Diligence Examination of Roosevelt. Trident presented a
summary of its on-site due diligence examination of Roosevelt. Roosevelt's
historical balance sheets and income statements were presented, along with a
variety of financial ratios that analyzed Roosevelt's financial condition and
operating results through December 31, 1995. Trident discussed Roosevelt's
current operating strategy, strengths and weaknesses, peer group comparisons,
profitability, dividends, financial condition, loan portfolio composition, asset
quality, loan loss reserve coverage, stock price, growth, Roosevelt's previous
mergers and acquisitions, recent regulatory examinations of Roosevelt, recent
analysts' reports on Roosevelt, and other issues. Trident did not establish any 
valuation or reference range for Roosevelt. Trident reported that during
its investigation Trident did not discover any conditions that would prevent it
from rendering its fairness opinion to the Sentinel Board. As discussed above,
Trident relied, without independent verification, upon the accuracy and
completeness of all of the financial and other information provided by
Roosevelt.      

     Roosevelt's Stock Pricing. Trident examined the trading of activity of
Roosevelt Common Stock between March 20, 1995 and March 19, 1996, and compared
the performance of Roosevelt's Common Stock to the S&P 500 index and to an index
of all actively-traded thrifts published by SNL Securities, LP. Trident also 
compared Roosevelt and the pricing of its common stock to median pricing ratios 
for twelve actively-traded thrifts with financial characteristics similar to 
Roosevelt, other actively-traded Midwest thrifts, actively-traded thrifts with 
assets between $5.0 billion and $15.0 billion and all actively-traded thrifts as
of March 19, 1996. On March 19, 1996, Roosevelt Common Stock closed at $18.19 
per share, which represented 171.6% of book value, 182.3% of tangible book value
and 18.0 times the last twelve months' reported earnings. At that date, 
Roosevelt Common Stock was generally trading above industry averages on book 
value measures and reported earnings. These pricing levels reflected Roosevelt's
below-average capital levels and reduced profitability during the last twelve 
months due to several large non-recurring charges. However, after adjusting 
earnings to exclude the non-recurring charges, Roosevelt Common Stock was 
trading at comparable levels to industry averages. 

     The summaries of Trident's Valuation Report, Merger Analysis and Due
Diligence Report, and opinion set forth above reflect all the material analyses,
factors and assumptions considered by Trident and the material valuation
methodologies used by Trident in arriving at its opinion as to fairness
described above. The preparation of a fairness opinion is a complex process and
is not necessarily susceptible to partial or summary description. Trident
believes that its analyses and the summary set forth above must be considered as
a whole and that selecting portions of its analyses, without considering all of
the analyses, or all of the above summary, without considering all factors and
analyses, would create an incomplete view of the processes underlying the
analyses set forth in Trident's reports and its opinion. Therefore, the ranges
of valuations resulting from any single analysis described above should not be
taken to be Trident's view of the actual value of Sentinel or the combined
company. In performing its analyses, Trident made numerous assumptions with
respect to industry performance, general business and economic conditions and
other matters, many of which are beyond the control of Sentinel and Roosevelt.
The results of the specific analyses performed by Trident may differ from
Sentinel's actual values or actual future results as a result of changing
economic conditions, changes in company strategy and policies, as well as a
number of other factors. Such analyses were prepared to provide valuation
guidance solely as part of Trident's overall valuation analysis and the
determination of the fairness of the consideration to be received by Sentinel's
stockholders, and were provided to the Sentinel Board in connection with the
delivery of Trident's opinion. The analyses do not purport to be appraisals or
to reflect the prices at which a company might actually be sold or the prices at
which any securities may trade at the present time or at any time in the future.
In addition, as described above, Trident's opinion and presentations to the
Sentinel Board were among the many factors taken into consideration by the
Sentinel Board in making its determination to approve the Merger Agreement.

     Trident, as part of its investment banking business, is continually engaged
in the valuation of businesses and their securities in connection with mergers
and acquisitions, negotiated underwriting, and valuations for corporate and
other purposes. Trident has extensive experience with the valuation of financial
institutions. The Sentinel Board selected Trident as its financial advisor
because of its previous experience with Trident, because Trident is a nationally
recognized investment banking firm specializing in financial institutions and
because of its substantial experience in transactions similar to the Merger.
Trident is not affiliated with either Sentinel or Roosevelt.

                                      31
<PAGE>
 
     For its services as financial advisor, Sentinel paid Trident a retainer of
$7,500 and a fee of $10,000 upon the execution of the Merger Agreement. An
additional fee of $17,500 will be payable to Trident upon consummation of the
Merger. Sentinel has also agreed to reimburse Trident for its reasonable out-of-
pocket expenses and to indemnify Trident against certain liabilities, including
certain liabilities under federal securities laws.

Effective Time and Closing Date

     The Company Merger will become effective at the time the certificate of
merger for such merger is filed with the Secretary of State of the State of
Delaware and the Bank Merger will become effective at the time the articles of
combination of such merger are endorsed by the Secretary of the OTS. Such filing
and endorsement will occur only after the receipt of all requisite regulatory
approvals, the approval of the Merger Agreement by the requisite vote of
Sentinel's stockholders and the satisfaction or waiver of all other conditions
to the Merger. The closing of the Merger shall occur no later than 10:00 a.m. on
the last business day of the first calendar month following the satisfaction or
waiver of all conditions and obligations precedent of Roosevelt and Sentinel to
consummate the Merger, or at another time agreed to by Roosevelt and Sentinel
(the "Closing Date").

Appraisal Rights

     Pursuant to Section 262 of the DGCL, any holder of Sentinel Common Stock
who does not wish to accept the Merger Consideration may dissent from the Merger
and elect to have the fair value of his or her shares (exclusive of any element
of value arising from the accomplishment or expectation of the Merger)
judicially determined and paid in cash, provided that such stockholder complies
with the provisions of Section 262.

     The following is a brief summary of the statutory procedures to be followed
by a holder of Sentinel Common Stock in order to dissent from the Merger and
perfect appraisal rights under the DGCL. This summary is not intended to be
complete and is qualified in its entirety by reference to Section 262, the text
of which is attached as Appendix III to this Proxy Statement/Prospectus and
incorporated by reference herein.

     If any holder of Sentinel Common Stock elects to exercise his or her right
to dissent from the Merger and demand appraisal, such stockholder must satisfy
each of the following conditions:

          (i) such stockholder must deliver a written demand for appraisal of
     his or her shares to Sentinel before the stockholder vote with respect to
     the Merger Agreement (the written demand for appraisal must be in addition
     to and separate from any proxy or vote against the Merger Agreement;
     neither voting against, abstaining from voting nor failing to vote on the
     Merger Agreement will constitute a demand for appraisal within the meaning
     of Section 262);

          (ii) such stockholder must not vote in favor of the Merger Agreement
     (a failure to vote will satisfy this requirement, but a vote in favor of
     the Merger Agreement, by proxy or in person, or the return of a signed
     proxy which does not specify a vote against approval and adoption of the
     Merger Agreement or a direction to abstain, will constitute a waiver of
     such stockholder's right of appraisal and will nullify any previously filed
     written demand for appraisal); and

          (iii) such stockholder must continuously hold such shares from the
     date of the making of the demand through the Effective Time.

     If any holder of Sentinel Common Stock fails to comply with any of these
conditions and the Merger occurs, he or she will be entitled to receive the
consideration provided in the Merger Agreement, and will have no appraisal
rights with respect to his or her shares of Sentinel Common Stock.

     All written demands for appraisal should be addressed to Sentinel Financial
Corporation, 1001 Walnut Street, Kansas City, Missouri 64106, Attention: Craig
D. Laemmli, President, before the taking of the vote concerning the Merger
Agreement at the Special Meeting, and should be executed by, or on behalf of,
the holder of record. Such demand must reasonably inform Sentinel of the
identity of the stockholder and that such stockholder is thereby demanding
appraisal of his or her shares.

                                      32
<PAGE>
 
     To be effective, a demand for appraisal must be executed by or for the
stockholder of record who held such shares on the date of making such demand,
and who continuously holds such shares through the Effective Time, fully and
correctly, as such stockholder's name appears on his stock certificate(s) and
cannot be made by the beneficial holder if he or she does not also hold the
shares of record. The beneficial holder, in such case, must have the registered
owner submit the required demand in respect of such shares.

     If Sentinel Common Stock is owned of record in a fiduciary capacity, as by
a trustee, guardian or custodian, execution of a demand for appraisal should be
made in such capacity. If Sentinel Common Stock is owned of record by more than
one person, as in a joint tenancy or tenancy in common, such demand must be
executed by or for all joint owners. An authorized agent, including one of two
or more joint owners, may execute the demand for appraisal for a stockholder of
record; however, the agent must identify the record owner or owners and
expressly disclose the fact that, in executing the demand, he or she is acting
as agent for the record owner. A record owner, such as a broker, who holds
Sentinel Common Stock as a nominee for others may exercise his or her right of
appraisal with respect to the shares held for one or more beneficial owners,
while not exercising such right for other beneficial owners. In such case, the
written demand should set forth the number of shares as to which the record
owner dissents. Where no number of shares is expressly mentioned, the demand
will be presumed to cover all shares of Sentinel Common Stock in the name of
such record owner.

     Within ten days after the Effective Time, Roosevelt (as the surviving
corporation in the Merger) must give written notice that the Merger has become
effective to each former Sentinel stockholder who so filed a written demand for
appraisal and who did not vote in favor of the Merger Agreement. Any such
stockholder entitled to appraisal rights may, within 20 days after the date of
mailing of the notice, demand in writing from Roosevelt the appraisal of his or
her shares of Sentinel Common Stock. Within 120 days after the Effective Time,
but not thereafter, either Roosevelt or any holder of shares of Sentinel Common
Stock who has complied with the requirements of Section 262, may file a petition
in the Delaware Court of Chancery (the "Court of Chancery") demanding a
determination of the value of the shares of Sentinel Common Stock held by all
stockholders entitled to appraisal. Roosevelt does not presently intend to file
such a petition. Inasmuch as Roosevelt has no obligation to file such a
petition, the failure of a stockholder to do so within the period specified
could nullify such stockholder's previous written demand for appraisal. In any
event, at any time within 60 days after the Effective Time (or at any time
thereafter with the written consent of Roosevelt), any stockholder who has
demanded appraisal has the right to withdraw the demand and to accept payment of
the consideration provided in the Merger Agreement.

     Within 120 days after the Effective Time, any stockholder who has complied
with the provisions of Section 262 to that point in time will be entitled to
receive from Roosevelt, upon written request, a statement setting forth the
aggregate number of shares of Sentinel Common Stock not voted in favor of the
Merger Agreement and with respect to which demands for appraisal have been
received along with the aggregate number of holders of such shares. Roosevelt
must mail such statement to the stockholder within ten days of receipt of such
request.

     If a petition for appraisal is duly filed by a stockholder and a copy
thereof is delivered to Roosevelt, Roosevelt will then be obligated within 20
days to provide the Court of Chancery with a duly verified list containing the
names and addresses of all stockholders who have demanded an appraisal of their
shares and with whom agreement as to the value of such shares has not been
reached. After notice to such stockholders, the Court of Chancery is empowered
to conduct a hearing upon the petition to determine those stockholders who have
complied with Section 262 and who have become entitled to appraisal rights
thereunder. The Court of Chancery may require the stockholders who demanded
payment for their shares to submit their stock certificates to the Register in
Chancery for notation thereon of the pendency of the appraisal proceedings, and
if any stockholder fails to comply with such direction, the Court of Chancery
may dismiss the proceedings as to such stockholder.

     After determination of the stockholders entitled to an appraisal, the Court
of Chancery will appraise the shares of Sentinel Common Stock, determining their
fair value exclusive of any element of value arising from the accomplishment or
expectation of the Merger. When the value is so determined, the Court will
direct the payment by Roosevelt of such value, with interest thereon, simple or
compound, if the Court so determines, to the stockholders entitled to receive
the same, upon surrender to Roosevelt by such stockholders of the certificates
representing such Sentinel Common Stock.

                                      33
<PAGE>
 
     In determining fair value, the Court of Chancery will take into account all
relevant factors, and may consider proof of value by any techniques or methods
which are generally considered acceptable in the financial community and
otherwise admissible in court. Under Delaware law, the Court of Chancery must
consider market value, asset value, dividends, earnings prospects, the nature of
the enterprise and any other facts which could be ascertained as of the date of
the Merger that shed any light on future prospects of the merged corporation.

     Section 262 provides that fair value is to be "exclusive of any element of
value arising from the accomplishment or expectation of the merger." The
Delaware Supreme Court has construed Section 262 to mean that "elements of
future value, including the nature of the enterprise, which are known or
susceptible of proof as of the date of the merger and are not the product of
speculation, may be considered." Stockholders who are considering seeking an
appraisal should bear in mind that the fair value of their shares of Sentinel
Common Stock determined under Section 262 could be more than, the same as or
less than the Merger Consideration, and that an opinion of an investment banking
firm as to fairness is not an opinion as to fair value under Section 262.

     Costs of the appraisal proceeding may be assessed against the parties
thereto (i.e., Roosevelt and the stockholders participating in the appraisal
proceeding) by the Court of Chancery as the court deems equitable in the
circumstances. Upon the application of any stockholder, the Court of Chancery
may determine the amount of interest, if any, to be paid upon the value of the
stock of stockholders entitled thereto. Upon application of a stockholder, the
court may order all or a portion of the expenses incurred by any stockholder in
connection with the appraisal proceeding, including, without limitation,
reasonable attorneys' fees and the fees and expenses of experts, to be charged
pro rata against the value of all shares entitled to appraisal. Any stockholder
who has demanded appraisal rights will not be entitled, after the Effective
Time, to vote the stock subject to such demand for any purpose or to receive
payment of dividends or any other distribution with respect to such shares
(other than dividends or distributions, if any, payable to holders of record as
of a record date prior to the Effective Time) or to receive the payment of the
Merger Consideration. However, if no petition for an appraisal is filed within
120 days after the Effective Time or if such stockholder delivers to Roosevelt a
written withdrawal of his demand for an appraisal and an acceptance of the
Merger, either within 60 days after the Effective Time or thereafter with the
written approval of Roosevelt, then the right of such stockholder to an
appraisal will cease. Notwithstanding the foregoing, no appraisal proceeding in
the Court of Chancery will be dismissed as to any stockholder without the
approval of the court, and such approval may be conditioned upon such terms as
the court deems just.

     Failure to comply strictly with these procedures may cause the stockholder
to lose his or her appraisal rights. Consequently, any stockholder who desires
to exercise his or her appraisal rights is urged to consult a legal advisor
before attempting to exercise such rights.

Fractional Shares

     No certificates or scrip representing fractional shares of Roosevelt Common
Stock will be issued upon the surrender for exchange of certificates
representing Sentinel Common Stock, no dividend or distribution of Roosevelt
will relate to any fractional shares, and such fractional share interests will
not entitle the owner thereof to vote or to any rights of a stockholder of
Roosevelt. Each stockholder of Sentinel who otherwise would be entitled to a
fractional share of Roosevelt Common Stock in the Merger will receive a cash
payment in lieu thereof (without interest) in an amount determined by
multiplying (i) the closing sale price of one share of Roosevelt Common Stock as
reported on the Nasdaq National Market on the business day immediately preceding
the Effective Time by (ii) the fractional share interest to which the holder
would otherwise be entitled pursuant to the terms of the Merger Agreement.

Exchange of Certificates

     As soon as practicable after the Effective Time, an independent exchange
agent designated by Roosevelt (the "Exchange Agent") will deliver to each
Sentinel holder of record of a certificate or certificates, which immediately
prior to the Effective Time represented outstanding shares of Sentinel Common
Stock (the "Certificates"), a transmittal letter and instructions to be used in
surrendering Certificates in exchange for (i) certificates representing the
number of shares of Roosevelt Common Stock into which their shares of Sentinel
Common Stock were converted pursuant to the Merger Agreement and (ii) a check
representing the amount of cash

                                      34
<PAGE>
 
in lieu of fractional shares, if any, and unpaid dividends and distributions, if
any, which such stockholder has the right to receive in respect of the
Certificates surrendered in connection with the Merger. No interest will be paid
or accrued on the cash in lieu of fractional shares or on the unpaid dividends
and distributions, if any, payable to holders of Sentinel Common Stock.

  SENTINEL STOCKHOLDERS SHOULD NOT FORWARD THEIR SENTINEL STOCK CERTIFICATES
          UNTIL THEY RECEIVE THE TRANSMITTAL LETTER AND INSTRUCTIONS.

     Until such surrender and subject to the effect, if any, of applicable law,
the Certificates will as of the Effective Time represent ownership of the number
of shares of Roosevelt Common Stock into which such shares were converted in the
Merger, and the holders will be entitled to all rights and privileges of holders
of Roosevelt Common Stock, except that holders of Certificates will not be
entitled to receive dividends or any other distributions declared by Roosevelt
until the Certificates are so surrendered. Following surrender of the
Certificates in accordance with the terms of the Merger Agreement, the holders
of newly issued Roosevelt certificates will be paid, without interest, any
dividends or other distributions with respect to the shares of Roosevelt Common
Stock the record date for which is after the Effective Time (less any taxes that
may have been imposed thereon).

     Any Certificate representing shares of Roosevelt Common Stock to be issued
in a name other than that in which the Certificate is registered must be
properly endorsed and otherwise in proper form for transfer, and the holder
requesting such exchange must pay to the Exchange Agent in advance any transfer
or other taxes in connection therewith.

     In the event any Certificate has been lost, stolen or destroyed, upon the
mailing of an affidavit of that fact by the holder of such Certificate and the
posting of any bond required by Roosevelt or the Exchange Agent, Roosevelt or
the Exchange Agent will issue for such lost, stolen or destroyed Certificate,
the shares of Roosevelt Common Stock and deliver cash due to the holder of such
Certificate under the terms of the Merger Agreement.

     After the Effective Time, there will be no further transfers on the records
of Sentinel of the Certificates, and, if such Certificates are presented to
Roosevelt for transfer, they will be cancelled against delivery of certificates
for Roosevelt Common Stock.

     After the Effective Time, holders of unsurrendered Certificates shall be
entitled to vote at any meeting of Roosevelt stockholders at which holders of
Roosevelt Common Stock are eligible to vote, regardless of whether such holders
have exchanged their Certificates.

Interests of Certain Persons in the Merger

     Set forth below are descriptions of interests of directors and executive
officers of Sentinel in the Merger in addition to their interests generally as
stockholders of Sentinel. The Sentinel Board was aware of these interests and
considered them in approving the Merger Agreement and the transactions
contemplated thereby.
    
     Employment Agreements. At Closing, Roosevelt Bank will enter into an
employment agreement (the "Employment Agreement") with Craig D. Laemmli,
President and Chief Executive Officer of Sentinel and Sentinel Federal, who will
assume the position of Vice President of Roosevelt Bank working at the current
or currently planned offices of Sentinel Federal in the Kansas City, Missouri
metropolitan area (for a six-month term at an annual salary of $61,559, the same
as his current salary). Pursuant to the Employment Agreement, if Mr. Laemmli's
employment is terminated during the term of such agreement, whether voluntarily
by Mr. Laemmli or by Roosevelt Bank for any reason (other than for cause, as
defined in the Employment Agreement), he will be entitled to receive (i) payment
of his salary for the remaining term of the Employment Agreement plus (ii) an
amount of cash equal to 299 percent of his "base amount" of compensation (as
defined in Section 280G(b)(3) of the Code) in two installments, the first
such installment payable within 15 days after the date of termination and the
second payable on the first anniversary of the date of termination (the
"Termination Payment"). The amounts described in the preceding sentence will be
reduced to the extent necessary to prevent any amount paid or benefit provided
to Mr. Laemmli (including the amounts described      

                                      35
<PAGE>
 
in the preceding sentence and any other payments or benefits received by Mr.
Laemmli in connection with a "change in control") from being nondeductible by
Roosevelt and Roosevelt Bank for federal income tax purposes pursuant to Section
280G of the Code. It is estimated that if paid, the amount of the Termination
Payment would be $162,644.

     Upon execution and delivery of the Employment Agreement by Roosevelt Bank
and Mr. Laemmli, the Employment Agreement will replace and supersede in its
entirety the existing employment agreement, dated as of January 7, 1994, between
Mr. Laemmli and Sentinel and Sentinel Federal (the "1994 Agreement") and any
other agreement or similar arrangement to which Mr. Laemmli is a party. Pursuant
to the Merger Agreement, however, if the substantive terms of the form of the
Employment Agreement agreed to by the parties to the Merger Agreement at the
time of execution of the Merger Agreement are modified in any manner that would
materially diminish the anticipated benefits of the Employment Agreement to Mr.
Laemmli, he and Roosevelt Bank will be under no obligation to execute the
Employment Agreement, and the 1994 Agreement will remain in effect. In such
event, under the 1994 Agreement, the consummation of the Company Merger will
constitute a "change in control," thereby entitling Mr. Laemmli to receive, in
cash, 299 percent of his "base amount" of compensation (the same amount as the
estimated amount of the Termination Payment, as provided in the last sentence of
the preceding paragraph), provided that under the Merger Agreement, neither
Roosevelt nor Roosevelt Bank will be obligated to make any payment or provide
any benefit under the 1994 Agreement or otherwise that would not be deductible
for federal income tax purposes pursuant to Section 280G of the Code.

     Directors. For at least one year after the Effective Time, and for so long
thereafter as agreed to by Roosevelt Bank and the participating directors of
Sentinel, the directors of Sentinel who wish to do so may serve as regional
advisory directors of Roosevelt Bank with a retainer fee of $500 per month.

     Indemnification; Insurance. Roosevelt has agreed that from and after the
Effective Time, it will indemnify, defend and hold harmless, to the fullest
extent permitted under Sentinel's certificate of incorporation and bylaws
(including provisions relating to the advancement of expenses incurred in the
defense of any litigation) and the DGCL, the present and former officers,
directors and employees of Sentinel and its subsidiaries against all
liabilities, claims, losses, damages or judgments or amounts paid in settlement
with the approval of Roosevelt in connection with any claim, action or suit
arising out of actions or omissions occurring at or prior to the Effective Time
(including without limitation the transactions contemplated by the Merger
Agreement) regardless of whether such matter is asserted or claimed before or
after the Effective Time. Roosevelt has further agreed to use its reasonable
best efforts, for a period of three years after the Effective Time, to cause the
persons serving as officers and directors of Sentinel Federal immediately prior
to the Effective Time to be covered by single (one-time) premium tail coverage
by Sentinel Federal's current directors' and officers' liability insurance
policy (provided that Roosevelt may substitute therefor policies of at least the
same coverage and amounts containing terms and conditions which are not
materially less advantageous than such policy) with respect to acts or omissions
occurring prior to the Effective Time which were committed by such officers and
directors in their capacities as such; provided, however, that in no event shall
Roosevelt be required to expend more than 150% of the annual amount currently
extended by Sentinel Federal (the "Insurance Amount") to maintain or procure
such insurance coverage and further provided that if Roosevelt is unable to
maintain or obtain such insurance coverage, Roosevelt will use its reasonable
best efforts to obtain as much comparable insurance as is available for the
Insurance Amount.

Effect on Employees and Employee Benefit Plans of Sentinel

     Employee Severance Benefits; Continuing Employees. Roosevelt Bank
anticipates retaining the employees of Sentinel Federal as employees of
Roosevelt Bank after the Effective Time, subject to the needs of Roosevelt Bank
and the qualifications of such employees. Those employees (other than Craig D.
Laemmli and possibly John C. Spencer, for the reasons discussed below) who are
not retained for at least six months after the Effective Time will be offered a
severance arrangement of (i) four weeks' pay plus (ii) an additional week's pay
for each year of service to Sentinel or any of its subsidiaries. Pursuant to a
letter agreement entered into between the parties to the Merger Agreement
subsequent to the date thereof, Roosevelt and Roosevelt Bank have agreed that in
the event that the employment of John C. Spencer, Executive Vice President and
Controller of Sentinel Federal, is terminated more than six months after the
Effective Time, Mr. Spencer will be entitled to receive the severance
arrangement

                                      36
<PAGE>
 
described in the preceding sentence reduced by any regular salary payments
received by Mr. Spencer during any period of employment with Roosevelt or
Roosevelt Bank after the Effective Time. If Mr. Spencer's employment is
terminated less than six months after the Effective Time, he will become
entitled to receive the severance payments described above without reduction for
any salary received during any period of employment with Roosevelt or Roosevelt
Bank after the Effective Time. Employees of Sentinel and its subsidiaries who
continue in employment with Roosevelt or any of its subsidiaries following the
Effective Time shall be credited for prior years of service with Sentinel and
its subsidiaries for purposes of eligibility and vesting (but not for the
accrual of benefits) under the benefit plans and policies of Roosevelt and its
subsidiaries (including, without limitation, vacation and sick leave policies),
there shall be no exclusion from medical coverage as the result of pre-existing
conditions that were covered under the medical plan of Sentinel or any
applicable subsidiary thereof and such employees shall be entitled to
participate on an equitable basis in the same benefit plans and policies as are
generally available to Roosevelt and Roosevelt Bank employees of similar rank
and status not later than January 1, 1998.
    
     Employee Stock Ownership Plan. At the Effective Time, all shares of
Sentinel Common Stock under the control of the Sentinel Federal Employee Stock
Ownership Plan (the "ESOP") will be converted into the right to receive the
Merger Consideration. Each ESOP participant will receive a number of shares of
Roosevelt Common Stock equal to the number of shares of Sentinel Common Stock
allocated to his or her account multiplied by the Exchange Ratio. In addition,
with respect to shares of Roosevelt Common Stock received by the ESOP in
exchange for shares of Sentinel Common Stock not allocated to accounts of
participants, the trustees of the ESOP as soon as practicable after the
Effective Time (but not prior to the publication of financial results covering
at least 30 days of combined operations after the Merger) will liquidate the
number of shares of such Roosevelt Common Stock necessary to retire the
outstanding ESOP debt and distribute the remaining shares to participants in the
ESOP in proportion to the account balances of such participants as they existed
as of the Effective Time.      

Representations and Warranties

     In the Merger Agreement, each of Sentinel and Roosevelt has made certain
representations and warranties relating to, among other things, the parties'
respective organization, capitalization, qualification to do business and
compliance with applicable law, authority relative to the Merger Agreement, the
timely filing of all regulatory reports, reliability of financial statements,
taxes, employee arrangements and benefits, Community Reinvestment Act
compliance, the truth and accuracy of information prepared and provided by them
in connection with the Merger and the absence of certain legal proceedings and
other events, including material adverse changes in the parties' business,
financial condition, operations or assets. For detailed information on such
representations and warranties, see Articles II and III of the Merger Agreement
attached hereto as Appendix I.

Conditions to the Merger

     The respective Obligations of Roosevelt, Roosevelt Bank, Sentinel and
Sentinel Federal to consummate the Merger are subject to the satisfaction or
waiver at or prior to the Effective Time of the following conditions: (i) the
Merger Agreement shall have been approved by the stockholders of Sentinel; (ii)
all requisite approvals of the Merger Agreement shall have been received from
the OTS and all other applicable regulatory authorities, if any, without the
imposition of any condition which differs from conditions customarily imposed by
such regulatory authorities in orders approving acquisitions of the type
contemplated by the Merger Agreement and compliance with which would materially
diminish the reasonably anticipated benefits of the merger to Roosevelt
Financial and Roosevelt Bank, and all applicable waiting periods shall have
expired; (iii) the Registration Statement shall have been declared effective and
shall not be subject to a stop order or any threatened stop order; (iv) neither
Roosevelt, Roosevelt Bank, Sentinel nor Sentinel Federal shall be subject to any
order, decree or injunction of a court or agency of competent jurisdiction which
enjoins or prohibits the consummation of the Merger; (v) Roosevelt and Sentinel
shall have received, from counsel or independent certified accountants mutually
acceptable to them, an opinion to the effect that, among other things, the
Merger will constitute a reorganization within the meaning of

                                      37
<PAGE>
 
Section 368 of the Code and that no gain or loss will be recognized by
Roosevelt, Roosevelt Bank, Sentinel or Sentinel Federal, or by the stockholders
of Sentinel (except in connection with the receipt of cash in lieu of a
fractional share of Roosevelt Common Stock); and (vi) the shares of Roosevelt
Common Stock to be issued in the Merger and to be reserved for issuance upon the
exercise of Sentinel Stock Options after the Merger shall have been approved for
listing on the Nasdaq National Market, subject to official notice of issuance.
For additional information, see Section 6.1 of the Merger Agreement attached
hereto as Appendix I.

     In addition, the obligations of Sentinel and Sentinel Federal to consummate
the Merger are subject to the satisfaction by Roosevelt or waiver by Sentinel of
the following conditions: (i) the representations and warranties of Roosevelt
and Roosevelt Bank contained in the Merger Agreement shall be true and correct
as of the date of the Merger Agreement and as of the Effective Time (as though
made and as of the Effective Time except (A) to the extent such representations
and warranties are by their express provisions made as of a specific date, (B)
for the effect of the transactions contemplated by the Merger Agreement and (C)
where the failure to be true and correct would not have a material adverse
effect on the financial condition, assets, deposit liabilities, results of
operations, or business (collectively the "Condition") of Roosevelt and its
subsidiaries, taken as a whole) and Sentinel and Sentinel Federal shall have
received a certificate of the president and chief executive officer of Roosevelt
and Roosevelt Bank to that effect; (ii) Roosevelt and Roosevelt Bank shall have
performed in all material respects all obligations required to be performed by
them under the Merger Agreement prior to the Effective Time and Sentinel and
Sentinel Federal shall have received a certificate of the president and chief
executive officer of Roosevelt and Roosevelt Bank to that effect; (iii) Sentinel
and Sentinel Federal shall have received an opinion from counsel to Roosevelt
and Roosevelt Bank dated the Closing Date regarding certain legal matters; and
(iv) certificates for the number of shares of Roosevelt Common Stock and cash
for fractional share interests necessary to effectuate the exchange of Sentinel
Common Stock for the Merger Consideration shall have been delivered to the
Exchange Agent. For additional information, see Section 6.2 of the Merger
Agreement attached hereto as Appendix I.
    
     In addition, the obligations of Roosevelt and Roosevelt Bank to consummate
the Merger are subject to the satisfaction by Sentinel or waiver by Roosevelt of
the following conditions: (i) the representations and warranties of Sentinel and
Sentinel Federal contained in the Merger Agreement shall be true and correct as
of the date of the Merger Agreement and as of the Effective Time (as though made
on and as of the Effective Time except (A) to the extent such representations
and warranties are by their express provisions made as of a specific date, (B)
for the effect of the transactions contemplated by the Merger Agreement and (C)
where the failure to be true and correct would not have a material adverse
effect on the Condition of Sentinel and its subsidiaries, taken as a whole) and
Roosevelt and Roosevelt Bank shall have received a certificate of the president
and chief executive officer of Sentinel and Sentinel Federal to that effect;
(ii) Sentinel and Sentinel Federal shall have performed in all material respects
all obligations required to be performed by them under the Merger Agreement
prior to the Effective Time and Roosevelt and Roosevelt Bank shall have received
a certificate of the president and chief executive officer of Sentinel and
Sentinel Federal to that effect; (iii) Roosevelt and Roosevelt Bank shall have
received an opinion from counsel to Sentinel and Sentinel Federal dated the
Closing Date regarding certain legal matters; (iv) simultaneous with the
execution and delivery of the Merger Agreement (and in the case of any person
who becomes a director of Sentinel after the execution and delivery of the
Merger Agreement, promptly upon becoming such a director) each of the directors
of Sentinel shall have executed and delivered to Roosevelt a Voting Agreement in
the form attached to the Merger Agreement as Exhibit A; (v) Sentinel and
Sentinel Federal shall have obtained all consents and approvals (other than
regulatory approvals) required to be obtained in connection with the Merger
other than those which, individually or in the aggregate, would not have a
material adverse effect on the Condition of Roosevelt as the surviving
corporation; (vi) Roosevelt shall have received a letter from its independent
accountants to the effect that the Merger will qualify for pooling of interests
accounting treatment; (vii) Roosevelt shall have received from the "affiliates"
of Sentinel certain letters with respect to the resale of shares of Roosevelt
Common Stock received by them in the Merger; and (viii) the Supervisory
Agreement, dated December 20, 1989, between Sentinel Federal and the OTS shall
have been terminated. For additional information, see Section 6.3 of the Merger
Agreement attached hereto as Appendix I. See also "--Accounting Treatment." 
     

     There can be no assurance that the conditions to consummation of the Merger
will be satisfied or waived. In the event the conditions to either party's
obligations become impossible of satisfaction in any material respect, the other
party may elect to terminate the Merger Agreement. See "Waiver and Amendment;
Termination."

                                      38
<PAGE>
 
Regulatory Approvals
    
     The Merger is subject to the approval of the OTS. Roosevelt filed an
application for approval of the Merger with the OTS on May 13, 1996, and
received such approval on July 25, 1996.      
    
     It is a condition to the consummation of the Merger that all requisite
regulatory approvals be obtained without the imposition of any condition which
differs from conditions customarily imposed by the OTS in orders approving
acquisitions of the type contemplated by the Merger Agreement. The OTS approval 
did not contain any such condition.      
    
     Under federal law a period of 15 days must expire following approval by the
OTS within which period the Department of Justice may file objections to the
Merger under the federal antitrust laws. The Department of Justice did not file
any objection during this period.     

Waiver and Amendment; Termination

     The Boards of Directors of Roosevelt and Sentinel may waive compliance with
any term, condition or provision of the Merger Agreement at any time.

     Subject to applicable law, the Merger Agreement may be amended by action of
the Roosevelt and Sentinel Boards at any time before or after approval of the
Merger Agreement by the stockholders of Sentinel; provided, however, that after
approval by the stockholders of Sentinel, no amendment may (i) alter or change
the amount or kind of consideration to be received by holders of Sentinel Common
Stock as provided in the Merger Agreement or (ii) adversely affect the tax
treatment to Sentinel stockholders of the stock portion of the Merger
Consideration. In addition, Roosevelt may cause the Merger Agreement to be
amended to change the method of effecting the Merger, to the extent permitted by
applicable law. No such amendment, however, may (i) alter or change the amount
or kind of the Merger Consideration or the treatment of Sentinel Stock Options
and Restricted Sentinel Common Stock as set forth in the Merger Agreement, (ii)
diminish the benefits to be received by the directors, officers or employees of
Sentinel and Sentinel Federal as set forth in the Merger Agreement or in any
other agreements between the parties made in connection with the Merger
Agreement, (iii) materially impede or delay the consummation of the Merger or
(iv) adversely affect the tax treatment of Sentinel stockholders as a result of
receiving the Merger Consideration.

     The Merger Agreement may be terminated at any time prior to the Effective
Time, whether prior to or after approval of the matters presented herein by
Sentinel's stockholders, (i) by mutual consent of the parties, (ii) by either
party if the Merger is not consummated by January 31, 1997 (provided that the
terminating party is not then in material breach of the Merger Agreement); (iii)
by either party if the required regulatory approvals are not obtained; (iv) by
either party if the required approval of Sentinel's stockholders is not obtained
(provided that the terminating party is not then in material breach of the
Merger Agreement); or (v) by either party if the other party has materially
breached any representation, warranty, covenant or agreement set forth in the
Merger Agreement and has failed to, or cannot, cure in a timely manner such
breach after receiving written notice of such breach. In addition, the Sentinel
Board may terminate the Merger Agreement if in the exercise of its good faith
judgment in consultation with counsel it determines that termination is
warranted upon the occurrence of certain events, provided a prior payment of
$680,000 in cash has been made to Roosevelt. See "The Merger--Waiver and
Amendment; Termination." Sentinel has also agreed to pay Roosevelt this amount
in the event the Merger is not consummated and certain events occur by September
22, 1997. See "The Merger--Expenses; Termination Fee" and Section 7.2 of the
Merger Agreement attached hereto as Appendix I.

                                      39
<PAGE>
 
     Subject to certain exceptions, the representations, warranties and
agreements of the parties set forth in the Merger Agreement shall not survive
the Effective Time, and shall be terminated and extinguished at such time. From
and after the Effective Time, neither of the parties shall have any liability to
the other on account of any breach or failure of any of the representations,
warranties and agreements in the Merger Agreement, subject to certain
exceptions.

Conduct of Business Pending the Merger

     Each of Roosevelt and Sentinel has agreed, with respect to it and its
subsidiaries, that, prior to the Effective Time, it will (i) conduct its
business only in the ordinary and usual course consistent with past practices,
and (ii) use its best efforts to maintain and preserve its business
organization, employees and advantageous business relationships and retain the
services of its officers and key employees.

     In addition, Sentinel has agreed that, prior to the Effective Time, it and
its subsidiaries will not, without the prior written consent of Roosevelt: (i)
declare or pay any dividends or other distributions on its capital stock (other
than certain inter-company dividends), (ii) enter into or amend any employment
or similar agreement or arrangement, materially modify any employee benefit plan
or security acquisition loans relating thereto or grant any salary or wage
increase, other than increases (A) consistent with past practice or required by
applicable law or contract, (B) as provided for in Section 5.8 of the Merger
Agreement and (C) as to which Roosevelt does not disapprove after written
notification by Sentinel; (iii) except as required in fulfillment of the
fiduciary duties of the Sentinel Board (as determined in consultation with
counsel), authorize, recommend, propose or announce an intention to authorize,
so recommend or propose, or enter into an agreement in principle with respect
to, any merger, consolidation or business combination (other than the Merger),
any acquisition of a material amount of assets or securities, any disposition of
a material amount of assets or securities or any release or relinquishment of
any material contractual rights; (iv) propose or adopt any amendments to its
certificate of incorporation or other charter document or bylaws, other than as
required by law or regulation; (v) issue or sell any shares of its capital stock
other than pursuant to options outstanding on the date of the Merger Agreement,
or effect any stock split or otherwise change its capitalization as it existed
on the date of the Merger Agreement; (vi) purchase, exchange or otherwise
acquire or dispose of any shares of its capital stock; (vii) except as provided
for in the Merger Agreement or in honor of existing contractual obligations,
enter into, increase or modify certain loan or credit commitments, without first
consulting with Roosevelt or unless Roosevelt does not object after notification
by Sentinel, as applicable, or enter into any agreement or engage in any
transaction which reasonably could be construed as materially affecting the
asset/liability management or interest rate risk management position of Sentinel
or Sentinel Federal; (viii) directly or indirectly (A) initiate, solicit or
encourage any discussions or proposals relating to the disposition of any
significant portion of the business or assets of Sentinel or any subsidiary
thereof or the acquisition of 10% or more of the shares of any class of capital
stock of Sentinel or any subsidiary thereof or the merger of Sentinel or any
subsidiary thereof with any person (other than Roosevelt) or any similar
transaction or (B) except as required in fulfillment of the fiduciary duties of
the Sentinel Board, and in consultation with outside counsel, provide any such
person with information or assistance or negotiate with any such person with
respect to any such transaction; (ix) take any action that would (A) materially
impede or delay the consummation of the transactions contemplated by the Merger
Agreement or the ability of Roosevelt or Sentinel to obtain any required
approval of any regulatory authority or to perform its covenants and agreements
under the Merger Agreement, (B) prevent the Merger from qualifying as a pooling
of interests for accounting purposes or (C) prevent the Company Merger from
qualifying as a reorganization within the meaning of Section 368(a)(1)(A) of the
Code or the Bank Merger from qualifying as a reorganization within the meaning
of Section 368(a)(1)(A) or (D) of the Code; (x) other than in the ordinary
course of business consistent with past practice, incur any indebtedness for
borrowed money, assume, guarantee, endorse or otherwise as an accommodation
become responsible or liable for the obligations of any other individual,
corporation or other entity; or (xi) agree in writing or otherwise take any of
the foregoing actions or engage in any activity, enter into any transaction or
take or omit to take any other act which would make any of the representations
and warranties of Sentinel and Sentinel Federal in the Merger Agreement untrue
or incorrect in any material respect if made anew after engaging in such
activity, entering into such transaction or taking or omitting such other act.


                                      40
<PAGE>
 

Expenses; Termination Fee

     All expenses incurred in connection with the Merger Agreement and the
consummation of the Merger are to be paid by the party incurring such expenses,
except that Roosevelt will pay all printing and mailing expenses and filing fees
associated with this Proxy Statement/Prospectus and all filings with the
Regulatory Authorities for approval of the Merger Agreement.

     If the Merger is not consummated by September 22, 1997 and a Fee Event (as
defined below) occurs prior thereto, Sentinel has agreed to pay Roosevelt on
demand a fee of $680,000 in recognition of the expenses of, and other
opportunities foregone by, Roosevelt in connection with the Merger Agreement. A
Fee Event shall occur if: (i) any person other than Roosevelt or an affiliate of
Roosevelt acquires beneficial ownership of 25% or more of the then-outstanding
shares of Sentinel Common Stock; (ii) without having received Roosevelt's prior
written consent, Sentinel or any of its affiliates enters into an agreement to
engage in, or the Sentinel Board recommends that Sentinel's stockholders approve
or accept, an Acquisition Transaction (as defined below) with any person other
than Roosevelt or any of its subsidiaries; or (iii) Sentinel or any of its
subsidiaries or stockholders receives a proposal from a third party to engage in
an Acquisition Transaction and after such proposal (A) Sentinel willfully
breaches the Merger Agreement entitling Roosevelt to terminate the Merger
Agreement, (B) Sentinel stockholders do not approve the Merger Agreement at the
Special Meeting, (C) the Special Meeting is not held or is canceled prior to
termination of the Merger Agreement for reasons other than the fault of
Roosevelt or (D) the Sentinel Board withdraws or modifies its recommendation
with respect to the Merger Agreement in a manner adverse to Roosevelt.
Notwithstanding the foregoing, Sentinel will not be obligated to pay such
termination fee if, prior to a Fee Event, the Merger Agreement is terminated by
mutual consent of the parties, or by Sentinel because a required regulatory
approval is denied, or Roosevelt commits a material breach of a representation,
warranty, covenant or agreement set forth in the Merger Agreement which
Roosevelt fails to cure in a timely manner after receiving written notice of
such breach.

     Under the Merger Agreement, each of the following will be deemed an
Acquisition Transaction: (i) a merger or consolidation or similar transaction
involving Sentinel or Sentinel Federal; (ii) the purchase, lease or other
acquisition of all or substantially all of the assets of Sentinel or any if its
subsidiaries; or (iii) the purchase or other acquisition (including by way of
merger, consolidation, share exchange or otherwise) of securities representing
10% or more of the voting power of Sentinel or Sentinel Federal. The term
"Acquisition Transaction" does not include any internal merger involving only
Sentinel Financial and or its subsidiaries.

Accounting Treatment
        
     Roosevelt has not yet decided whether to account for the Merger under the
purchase method or the pooling of interests method. The decision will be based
on whether Roosevelt decides to issue shares in connection with the Merger from
authorized but unissued shares, or to acquire shares in the open market for
issuance in connection with the Merger. If shares are acquired in the open
market, the pooling method will not be available. In addition, in order to 
utilize the pooling method, Roosevelt would be required prior to the 
consummation of the Merger, to rescind its existing stock repurchase plan, which
is described in Note 18 to the "Financial Statements of Roosevelt Group, Inc. - 
Consolidated Financial Statements and Independent Auditor's Report for the years
ended December 31, 1993, 1994 and 1995. Under the purchase method, which
accounts for a business combination as the acquisition of one enterprise by
another, the value of the company's shares issued in the transaction is included
in stockholders' equity and any of such amount in excess of net fair values of
tangible and identifiable intangible assets of the acquired company is treated
as an intangible asset on the acquiring company's financial statements. Under
the pooling method, the financial statements of the combining enterprises are
combined as if the two were and had been a single entity and no intangible asset
is created.    

The Bank Merger Agreement

     In connection with the Merger, Roosevelt Bank and Sentinel Federal will
execute an agreement pursuant to which Sentinel Federal will merge with
Roosevelt Bank (the "Bank Merger Agreement"). Under the Bank Merger Agreement,
the Bank Merger will occur at the date and time specified on the endorsement of
the articles of combination that will be filed with the OTS by the parties to
the Merger Agreement as soon as practicable after the satisfaction or waiver of
the conditions of each party to effect the Merger. The name of the surviving
institution will be "Roosevelt Bank."

                                      41
<PAGE>
 

Resales of Roosevelt Common Stock by Affiliates

     The shares of Roosevelt Common Stock to be issued in the Merger will be
registered under the Securities Act and will be freely transferable under the
Securities Act, except for shares issued to any stockholder who may be deemed to
be an "affiliate" of Roosevelt or Sentinel for purposes of Rule 145 under the
Securities Act as of the date of the Special Meeting. Affiliates of Roosevelt or
Sentinel may not sell their shares of Roosevelt Common Stock acquired in
connection with the Merger except pursuant to an effective registration
statement under the Securities Act covering such shares or in compliance with
Rule 145 or another applicable exemption from the registration requirements of
the Securities Act. Persons who may be deemed to be affiliates of Roosevelt or
Sentinel generally include individuals or entities that control, are controlled
by or are under common control with Roosevelt or Sentinel, and may include
certain officers and directors of Roosevelt and Sentinel as well as certain
principal stockholders of Roosevelt and Sentinel.

     SEC guidelines regarding qualifying for the pooling of interests method of
accounting also limit sales by affiliates of Roosevelt or Sentinel in the
Merger. SEC guidelines indicate that the pooling of interests method of
accounting generally will not be challenged on the basis of sales by affiliates
if they do not dispose of any of the shares of either combining company they
owned prior to the consummation of a merger or shares of the surviving company
received in connection with a merger during the period beginning 30 days before
the merger and ending when financial results covering at least 30 days of post-
merger operations of the surviving company have been published.

     It is a condition to Roosevelt's obligation to consummate the Merger that
each person who may be deemed an affiliate (for purposes of Rule 145 and for
purposes of qualifying the Merger for pooling of interests accounting treatment)
of Sentinel execute and deliver to Roosevelt a written agreement intended to
ensure compliance with the Securities Act and to ensure that the Merger will
qualify as a pooling of interests. See also "--Accounting Treatment." 

Certain Federal Income Tax Consequences of the Merger

    
     Set forth below is a discussion of federal income tax consequences of the
Merger to Roosevelt, Sentinel and Sentinel stockholders who are citizens or
residents of the United States. The following discussion constitutes the opinion
of Silver, Freedmont & Taff, L.L.P., counsel to Roosevelt, as to the material
federal income tax consequences of the Merger, as issued and delivered to the
Roosevelt Board. The discussion does not purport to be a complete analysis or
listing of all potential tax effects relevant to a decision whether to vote in
favor of approval of the Merger Agreement and the transactions contemplated
thereby. Further, the discussion does not address the tax consequences that may
be relevant to a particular Sentinel stockholder subject to special treatment
under certain federal income tax laws, such as dealers in securities, banks,
insurance companies, tax-exempt organizations, non-United States stockholders,
and persons who acquired their shares as compensation, nor any consequences
arising under the laws of any state, locality or foreign jurisdiction. The
discussion is based upon the Code, Treasury regulations thereunder and
administrative rulings and court decisions as of the date hereof. All of the
foregoing are subject to change and any such change could affect the continuing
validity of this discussion.     

     HOLDERS OF SENTINEL COMMON STOCK ARE URGED TO CONSULT THEIR TAX ADVISERS AS
TO THE PARTICULAR EFFECT OF THEIR OWN PARTICULAR FACTS AND CIRCUMSTANCES ON THE
FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER TO THEM, AND ALSO TO THE EFFECT OF
ANY STATE, LOCAL, FOREIGN AND OTHER FEDERAL TAX LAWS.

    
     Under current federal income tax law, and based upon assumptions and
representations of Roosevelt and Sentinel to be made as of the Effective Time,
and assuming that the Company Merger and the Bank Merger are each consummated in
the manner set forth in the Merger Agreement, the following material federal
income tax consequences would result:     
    
          (i) the Company Merger and the Bank Merger would each qualify as a
     reorganization under Section 368(a) of the Code;     

    
          (ii) no gain or loss would be recognized by Roosevelt, Roosevelt Bank,
     Sentinel or Sentinel Federal by reason of the Company Merger or the Bank
     Merger;     

                                      42

<PAGE>
 
    
          (iii) no gain or loss would be recognized by any Sentinel stockholder
     upon the exchange of Sentinel Common Stock solely for Roosevelt Common
     Stock in the Merger (except in connection with the receipt of cash in lieu
     of a fractional share of Roosevelt Common Stock or in connection with the 
     exercise of dissenter's rights, as discussed below);     

          (iv) the aggregate tax basis of the Roosevelt Common Stock received by
     each stockholder of Sentinel who exchanged Sentinel Common Stock for
     Roosevelt Common Stock in the Merger would be the same as the aggregate tax
     basis of the Sentinel Common Stock surrendered in exchange therefor
     (subject to any adjustments required as the result of receipt of cash in
     lieu of a fractional share of Roosevelt Common Stock);

    
          (v) the holding period of the shares of Roosevelt Common Stock
     received by a Sentinel stockholder in the Merger would include the holding
     period of the Sentinel Common Stock surrendered in exchange therefor
     (provided that such shares of Sentinel Common Stock were held as a capital
     asset by such stockholder at the Effective Time);     
    
          (vi) cash received in the Merger by a Sentinel stockholder in lieu of
     a fractional share interest of Roosevelt Common Stock or by a Sentinel
     would be treated as having been received as a distribution in full payment
     in exchange for the fractional share interest of Roosevelt Common Stock
     which such stockholder would otherwise be entitled to receive, and would
     qualify as capital gain or loss (assuming the Sentinel Common Stock
     surrendered in exchange therefor were held as a capital asset by such
     stockholder at the Effective Time); and    

    
          (vii) a Sentinel stockholder who received only cash as a result of the
     exercise of appraisal rights would realize gain or loss for federal income
     tax purposes (determined separately as to each block of Sentinel Common
     Stock exchanged) in an amount equal to the difference between (x) the
     amount of cash received by such stockholder, and (y) such stockholder's tax
     basis for the shares of Sentinel Common Stock surrendered in exchange
     therefor, provided that the cash payment did not have the effect of the
     distribution of a dividend. Any such gain or loss would be recognized for
     federal income tax purposes and would be treated as capital gain or loss.
     However, if the cash payment did have the effect of the distribution of a
     dividend, the amount of taxable income recognized generally would equal the
     amount of cash received; such income generally would be taxable as a
     dividend; and no loss (or the recovery of such stockholder's tax basis for
     the shares of Sentinel Common Stock surrendered in the exchange) generally
     would be recognized by such stockholder. The determination of whether a
     cash payment has the effect of the distribution of a dividend would be made
     pursuant to the provisions and limitations of Section 302 of the Code,
     taking into account the constructive stock ownership rules of Section 318
     of the Code.    

    
     Roosevelt has received an opinion of Silver, Freedman & Taff, L.L.P.,
counsel to Roosevelt, in connection with the Registration Statement to the
effect that if the Merger were consummated on the date hereof, the Merger would
qualify as a reorganization under the Code with the consequences set forth
above. The opinion is subject to various assumptions and qualifications,
including that the Company Merger and the Bank Merger will be consummated in the
manner and in accordance with the terms of the Merger Agreement. However, the
financial accounting treatment of the transaction as a pooling of interests or a
purchase will not impact the tax consequences described above. The opinion is
based entirely upon the Code, regulations in effect or proposed thereunder,
current administrative rulings and practice and judicial authority, all of which
are subject to change, possibly with retroactive effect. Consummation of the
Merger is conditioned upon the receipt by Roosevelt and Sentinel of a closing 
tax opinion setting forth the same tax consequences in the foregoing tax opinion
See "-- Conditions to the Merger."     

     No ruling has been or will be requested from the Internal Revenue Service
("IRS"), including any ruling as to federal income tax consequences of the
Merger to Roosevelt, Sentinel or Sentinel stockholders. Unlike a ruling from the
IRS, an opinion of counsel or independent certified accountants is not binding
on the IRS. There can be no assurance that the IRS will not take a position
contrary to the positions reflected in such opinion or that such opinion would
be upheld by the courts if challenged.

Nasdaq Listing


     Roosevelt Common Stock currently is quoted on the Nasdaq National Market.
It is a condition to consummation of the Merger that the Roosevelt Common Stock
to be issued to stockholders of Sentinel in the Merger and to be reserved for
issuance under the Sentinel Stock Options assumed by Roosevelt in the Merger
also will be approved for listing on the Nasdaq National Market. 
See "--Conditions to the Merger."

                          MANAGEMENT AFTER THE MERGER
        
     As of the Effective Time, the Boards of Directors of Roosevelt and
Roosevelt Bank will consist of the current members of such Boards, and the
executive officers of Roosevelt and Roosevelt Bank will include the current
executive officers of Roosevelt and Roosevelt Bank. Craig D. Laemmli, President
and Chief Executive Officer of Sentinel and Sentinel Federal will assume the
position of Vice President of Roosevelt Bank pursuant to an employment agreement
for a term of six months as described elsewhere in this Proxy
Statement/Prospectus. Statement. See "The Merger--Interest of Certain Persons."
In addition, for at least one year after the Effective Time, and for so long
thereafter as agreed to by Roosevelt Bank and the participating directors of
Sentinel, the directors of Sentinel who wish to do so may serve as regional 
advisory directors of Roosevelt Bank for a retainer fee of $500 per month. See 
"The Merger--Interests of Certain Persons in the Merger."      

                                      43

<PAGE>
 
BUSINESS OF ROOSEVELT FINANCIAL GROUP, INC.

GENERAL

Roosevelt is a Delaware corporation which was organized in 1988 by Roosevelt
Bank, for the purpose of becoming a thrift institution holding company for the
Bank. The Bank is a federally chartered stock savings bank with 79 full service
offices. The Bank has 38 offices serving the St. Louis metropolitan area,
including Alton and Granite City, Illinois and nine offices serving the Kansas
City metropolitan area. The remaining 32 offices are located in Staunton,
Illinois and Pittsburgh, Kansas and the Missouri cities of Hannibal(2),
Springfield(3), Columbia, Union, Warrenton, St. James, Washington, Sikeston,
Dexter, Malden, Poplar Bluff, Hayti, Portageville, Cape Girardeau, Mexico,
Jefferson City, Trenton, Marshall, Sedalia, Clinton, Maryville, St. Joseph,
Nevada, Lamar, Joplin(2) and Kirksville. Incorporated as a Missouri chartered
mutual savings and loan in 1924, the Bank converted to a federally chartered
savings and loan in 1935. In 1987, the Bank became a stock savings and loan and,
one year later, converted to a stock savings bank, changing its name to
Roosevelt Bank, a federal savings bank.

Effective December 30, 1988, the Bank completed the holding company
reorganization of the Bank and the Company acquired all of the issued and
outstanding shares of common stock of the Bank. The principal asset of the
Company is the outstanding stock of the Bank, a wholly owned subsidiary. The
Company's common stock is traded on the Nasdaq Stock Market under the symbol
"RFED".

Roosevelt's business consists primarily of attracting deposits from the general
public and using those deposits, together with borrowings and other funds, to
acquire real estate and consumer loans and mortgage-backed securities, to
perform loan servicing functions for others, and to provide other retail banking
and financial services to consumers.

The Company and the Bank are subject to examination and comprehensive regulation
and oversight by the Office of Thrift Supervision (the OTS) and by the Federal
Deposit Insurance Corporation (the FDIC). The Bank is further subject to
regulations of the Board of Governors of the Federal Reserve System (the Federal
Reserve Board) governing reserves required to be maintained against transaction
accounts. The Bank is a member of the Federal Home Loan Bank (FHLB) of Des
Moines, which is one of the 12 regional banks constituting the Federal Home Loan
Bank System (the FHLB System) and its deposits are insured by the Savings
Association Insurance Fund (SAIF) to the maximum extent permitted by the FDIC.

Roosevelt's executive offices are located at 900 Roosevelt Parkway,
Chesterfield, Missouri 63017, and its telephone number is (314) 532-6200.
Unless otherwise indicated, references herein to Roosevelt or the Company
include the Bank and its subsidiaries on a consolidated basis.

ROOSEVELT'S PHILOSOPHY AND OPERATING STRATEGY

The Company's philosophies regarding the evolution of the composition of its
balance sheet, risk avoidance techniques utilized during times of significant
market volatility and current operating strategies are discussed in the
following paragraphs of this section.

Occasionally, over the past ten years, some observers have inaccurately compared
Roosevelt to wholesale companies which, by design, avoided the retail business.
By contrast, Roosevelt's capital markets activities were a prudent and
disciplined reaction to conditions and opportunities within its retail markets.
Roosevelt's Management strongly endorses a continued growth of its diversified,
yet retail-based, operation.


Because Roosevelt dealt successfully with so much excess liquidity over the past
ten years, the Bank has developed a core competency related to managing interest
rate risk and capital market instruments. Unlike many in the capital markets,
Roosevelt has only dealt with derivatives and securities as risk reducing tools.
None of Roosevelt's activities with derivatives have been a business in and of
itself wherein speculation or pursuit of profit was the goal. Relative to other
bank's Roosevelt's expertise in this area has enabled it to lower its overall
risk profile.

                                      44

<PAGE>
 
Roosevelt's current liquidity position and its abilities in the capital markets
stand as strengths which can support and enhance its current and future retail
efforts.

Dating back to 1986, there is a deeply rooted preference toward retail banking
in all of Roosevelt's operating policies. Reading the various policies together,
one can envision that Roosevelt's Management believes the ideal balance sheet
has virtually all assets being comprised of high quality loans originated within
the Bank's retail markets. Also, ideally, this asset base would be financed
almost exclusively with core retail deposits and equity.

ASSET COMPOSITION
During the late 1980's, Roosevelt's Management was preoccupied with the
transformation from a traditional thrift. Significant changes included
increasing capital, reducing exposure to the commercial real estate market,
reducing interest rate risk, expanding asset generation capability to other
than merely residential mortgages and enhancing the physical plant and
technology platform to compete more effectively in the retail arena.

In pursuit of the ideal balance sheet, Roosevelt was only equipped to originate
real estate mortgages. On the single-family portion of the business, Roosevelt's
competition was dominated by thrifts which were technically insolvent. The
operations of these competitors drove down available loan yields. The only hope
for profitability was dependent upon funding the asset with very short-term
liabilities in order to play the yield curve. These competitors did engage in
such rate speculation. The only alternative would have been to close their
company and to surrender their keys to the government. Roosevelt's discipline
prevented it from joining in on what was believed to be unsafe and unsound
practices.

At that time, Roosevelt's alternatives also included commercial mortgage
originations. A review of that market showed that borrowers were demanding,
and receiving, loan terms which included thin single-family type margins, no
recourse to the borrower and no requirement of a down payment or a real equity
contribution to their project. Within such scenarios, the best a lender could
have hoped for was getting their money back with a very small return relative to
the risk. Unfortunately, as often as not, many of the projects failed. Without a
significant down payment to protect, borrowers were only too happy to give their
"white elephant" to the bank. Without legal recourse to the borrower, the
bankers could do little more than turn their attention to hiring crews of REO
workout specialists.

Roosevelt abstained from this activity as well.  It was viewed that making such
loans would have been tantamount to the granting of free Call and Put options.
If the project succeeded, the borrower could Call the value away by paying the
loan back but keeping all of the profit.  If the project failed, the borrower
could Put the underwater project back to the lender by not repaying the loan,
whose balance would then be much greater than the value of the collateral.
Roosevelt believes that viewing financial transactions in terms of such an
options perspective is a very good beginning to managing risk.  Roosevelt tries
to avoid situations wherein the downside greatly exceeds the potential upside in
a given transaction.

The discussion above explains why Roosevelt was uninterested in growing its
balance sheet with mortgage loans regardless of whether the loans were backed by
single-family or commercial real estate.  Such circumstances caused Roosevelt's
liquidity to grow.  Also, significant declines in interest rates during 1986 and
after the October 1987 stock market crash caused significant prepayment of a lot
of the Bank's existing mortgages.  Accordingly, liquidity grew even more.

The challenge for Roosevelt was to find ways to invest the liquidity without
taking significant credit risk, without taking material interest rate risk and
still preserving at least some spread. Roosevelt found part of the answer in its
knowledge of the mortgage market.

It appeared that "Wall Street" was oblivious to mortgage prepayment risk until
the mid-to-late 1980's. The first acknowledgement by institutional investors was
merely one of panic and avoidance. With every announcement of huge losses at
several Wall Street firms--the market abandoned the purchase of mortgages. As
prices fell relative to Treasurys, the yield spreads widened substantially.
Roosevelt merely acknowledged that its huge build up in liquidity had occurred
during a time of great investment opportunity in mortgage-backed securities
(MBS) which promised wide risk-adjusted spreads.

The decision to invest a portion of that liquidity in MBS was not a difficult
leap to make.  Accordingly, Roosevelt moved a

                                      45
<PAGE>
     
lot of its liquidity into MBS and ended up with an asset base comprised of fewer
loans and more securities than typical for a bank. With every passing month, the
existing asset base (comprised of both loans and securities) threw off
additional liquidity. Accordingly, the new liquidity was invested in more
securities. Unfortunately, Management did not see the mortgage origination
market become rational until after Financial Institutions Reform, Recovery and
Enforcement Act of 1989 ("FIRREA") created the Resolution Trust Corporation
(RTC) and, accordingly, supplied the money to shut down the thrifts during 1990.
By that time, this process had caused Roosevelt's loans to represent only about
20% of assets.      

LIABILITY COMPOSITION
During this time, Roosevelt also had difficulty growing its retail deposits. To
attract a new household, the Bank needed a competitive checking account product.
Being competitive meant providing the services expected by the typical customer.
Roosevelt's physical plant and technology platform were inadequate. Not enough
branches had drive-up windows, the lobbies were too small and the Bank did not
have a single ATM.

During the late 1980's through about 1991, Roosevelt attacked these problems
aggressively by installing an entirely new data processing system and putting
ATM's in every branch, by remodeling a number of branches and trying to make
sure every location had a drive-up facility, and by actually closing a couple of
offices and building some entirely new facilities for the first time in over ten
years. While these steps helped competitiveness prospectively, they did nothing
to impact the position in 1991 wherein both the loan and the deposit portfolios
were smaller than management had wished.

During the 1992-1994 era, the Company quadrupled in size to over $8 billion.
Such activities gave the Bank even more opportunities to improve its physical
plant and technology platform. Management thought the merger and acquisition
opportunities were historically attractive and exerted great effort in making
the most of the opportunities. At one point, both the First Nationwide and the
Savings of America deposit acquisitions were nearly lost. However, being nimble
and flexible made the difference. Roosevelt conveyed a willingness to accept
entirely cash on the asset side of the transactions. Both of the California
companies found real value in the proposal because they were having difficulty
finding loan growth.

With those two transactions, deposits grew $1.3 billion. The $1.3 billion in
cash increased Roosevelt's excess liquidity position. Being risk averse and
preoccupied with acquisition integration, the Company did not try to
substantially increase its loan purchase/origination program in desperation.
Management felt that the assets were kept safe and available for future
opportunities by buying MBS.

While much of the growth during that period of time also came in the form of
whole companies, most of the companies had limited asset generation capability
and excess liquidity.  Management did not mind such scenarios because it was
easier to see how profitability could be improved quickly.  Also, such
characteristics helped Management to control asset quality during a period of
rapid acquisition growth.  However, every acquisition seemed to move the Bank
further away from more typical loan-to-deposit or loan-to-asset ratios.

Everyone at Roosevelt today believes that the primary opportunity in building
high returns is the conversion of the lower margin securities into higher margin
relationship-based retail assets. Such is the focus of Roosevelt's stand-alone
business plan. Such would undoubtedly be the focus in either a "merger-of-
equals" transaction or in the motivations of a straight forward acquiror.
Management does not believe it should make material investments in mortgage
securities on a held-to-maturity basis, unless there is an insufficient supply
of loans with superior risk-return opportunities.

At December 31, 1995, Roosevelt owned $3.4 billion of MBS held to maturity.  The
monthly cash flows from this portfolio can fund a great deal of loan growth.  If
loan volumes are sufficient, this portfolio will be on an immediate and steady
decline from here forward.

                                      46
<PAGE>
 
THE PAST AS A GOOD PREDICTOR OF THE FUTURE
    
At December 31, 1995, Roosevelt had invested $1.4 billion in MBS carried as
available for sale ("AFS"). This portfolio should be looked at as the Bank's
typical liquidity/securities portfolio. The size of such holdings is likely to
be relatively constant and not decline with an increased ability to originate
loans. This investment represented approximately 16% of total assets at December
31, 1995. At a similar point in time, the five largest Missouri commercial banks
owned securities positions averaging more than 25% of total assets. Accordingly,
Roosevelt's Management does not believe that its portfolio of securities carried
as available for sale constitutes either an unusual activity for a bank or an
unusually large concentration for a bank of Roosevelt's size.      

Roosevelt's approach within the AFS portfolio is also similar to the goals of
other conservative banks in that it seeks to minimize both credit risk and
interest rate risk. Regarding credit risk, Roosevelt seeks only government
agency-backed, AAA-rated or AA-rated paper. Regarding interest rate risk,
Roosevelt seeks to maintain a weighted average duration within the overall
portfolio of less than six months. On both an outright dollars basis and as a
percentage of the AFS portfolio, Roosevelt has experienced less in the way of
market value adjustments to equity pursuant to Statement of Financial Accounting
Standards No. 115 (SFAS 115) than most other banks.

INTEREST RATE RISK
Roosevelt has a very simple philosophy regarding interest rate risk (IRR).
First and foremost--Roosevelt tries to avoid IRR.  By definition, Roosevelt
believes IRR is the extent to which an entity can be negatively impacted by a
change in interest rates.  Accordingly, Roosevelt endeavors to maintain a
position wherein it will not suffer any material impact from 1) a parallel rise
in interest rates; 2) a parallel decline in interest rates; 3) a steepening of
the yield curve; or 4) a flattening of the yield curve.

It is appropriate to tie this concept of seeking to avoid interest risk with the
concept discussed earlier regarding Management's "ideal balance sheet."  If the
assets were all retail home equity lines of credit, wherein the rates were not
capped and fluctuated with the Prime rate; and, all of the liabilities were core
                                           ---
retail deposits, made up exclusively of transaction accounts without maturities-
- -then Management believes that there would be very little IRR.

However, based upon its recent history, Roosevelt does not enjoy an ideal
balance sheet.  Transaction accounts make up only about 25% of total deposits.
Management is currently trying to grow its transaction account base as rapidly
as can be deemed prudent.  Acquiring or merging with companies with large
amounts of transaction accounts is considered to be a prudent supplementary
strategy as long as the prices of the merger partners are not excessive.

Also, Roosevelt's asset base has a relatively small balance of home equity lines
of credit.  In fact, Roosevelt's limited capabilities historically to originate
short term retail loans forced the Bank to buy mortgage- and asset-backed
securities to supplement its balance sheet.

WHAT ROOSEVELT BUYS AND WHEN
When looking for opportunities in the securities market, Roosevelt has tried to
follow a "keep it simple" strategy. Accordingly, all things being equal, the
Bank has sought high quality assets whose characteristics cause the management
of interest rate risk to be simple.

The asset owned by the Bank for several years which best fits that description
is an asset-backed security issued by a subsidiary of Navistar. This particular
security was rated AAA by the major rating agencies at issuance and has
continued to enjoy such ratings since that time. Its rate floats monthly at a
fixed spread over one month LIBOR without any periodic or life caps limiting
possible rate adjustments. This investment has performed extremely well for
Roosevelt by providing at least a 1.00% spread over the Bank's marginal
borrowing costs and frequently providing over a 2.00% spread over the Bank's
marginal retail costs. There has been no level of interest rates or slope in the
yield curve which has challenged the profitability of this investment.

Unfortunately, investments such as the one described above are sufficiently rare
that other types of assets had to be considered.  The type of asset most readily
available and most similar to the Navistar security described above, has been
the floating-rate mortgage-backed security.  These floating-rate MBS have been
either directly issued by FNMA or FHLMC, or, they have

                                      47
<PAGE>
 
been collateralized by such credits in sufficient magnitude to gain AAA ratings
from the major rating agencies. There has been a long enough history of such
securities, without credit downgrades, that Management is comfortable with its
assertion that, on a bond by bond basis, the credit risk has been diffused.

Regarding the IRR of owning such securities, the key is that the rates float on
a monthly or quarterly basis over LIBOR. Accordingly, the yield on such
securities can fluctuate without a periodic cap in order to mirror the Bank's
fluctuating short-term funding costs. The sole IRR of these securities is
related to them having a lifetime cap. Roosevelt typically buys such securities
when the particular lifetime cap is several hundred basis points above the then
current rate. Accordingly, properly managed, Roosevelt believes that owning such
securities is also a relatively low risk activity.

The remainder of Roosevelt's AFS portfolio is comprised of more typical
adjustable-rate MBS and, to a much more limited extent, fixed-rate MBS.
Roosevelt's daily purchase decisions are highly driven by assessing which
available security type is providing the highest risk-adjusted spread on that
                                                 -------------
day.  However, Roosevelt has a strong preference for simplicity and safety.
Accordingly, if floating-rate, adjustable-rate and fixed-rate agency MBS are all
offering exactly 1.00% spreads over the yield on comparable duration Treasurys,
then Management would generally buy the floating-rate security.

If there was a so-called normal, upwardly sloping, yield curve on that day,
Management would be accepting the lowest outright yield.  This is true because
floating-rate MBS typically are compared to the shortest (lowest yielding)
Treasurys; adjustable-rate MBS are typically compared to Treasurys whose
maturities are less short; and, fixed-rate MBS are typically compared to longer
duration (higher yielding) Treasurys.  Such a fact demonstrates that Roosevelt's
Management is seldom interested in the outright yield of a security in its AFS
portfolio.  By ignoring outright yields, Management begins to demonstrate how it
is different from the managements of certain other banks.  By being indifferent
to outright yield--by focusing only on the risk-adjusted spread over the yield
of a comparable duration Treasury security--Management becomes less vulnerable
to skilled bond salesmen.  A few extra basis points in yield will not cause
Roosevelt's Management to think the bond is a better investment.

In order for Roosevelt to buy an adjustable-rate MBS in lieu of a floating-rate
MBS, the adjustable-rate security would need to promise a wider spread over its
comparable duration Treasury security than that promised by the floating-rate
security.  In order for Roosevelt to buy a fixed-rate MBS in lieu of an
adjustable-rate MBS, it too would need to promise a yet wider spread over its
comparable duration Treasury.  These facts illustrate two points.  First, all
things being equal, Roosevelt will own the shortest term assets in the AFS
portfolio which accordingly will require the least effort to manage the IRR.
Secondly, Roosevelt's analysis reveals that fixed-rate MBS spreads are seldom as
wide as are adjustable-rate MBS spreads.  Due to this second point, fixed-rate
MBS will generally represent a minority of the AFS portfolio.  This is also the
reason why Roosevelt's MBS held to maturity portfolio is also dominated by
adjustable-rate securities--which typically carry less inherent risk.

ASSESSING IRR
Due to all of the above, Roosevelt's management believes that its AFS portfolio
embodies less IRR than a typical bank's portfolio of agency and corporate
securities.  In viewing the balance sheets of publicly traded bank holding
companies, Roosevelt's Management has noticed significant changes in the value
of the securities portfolios at these other institutions when interest rates
change.  Due to SFAS 115, such IRR can create considerable volatility within
stockholders' equity.  With the benefit of a long track record, Management's
confidence is bolstered by noticing that the total market value of all of
Roosevelt's assets, and the assets within its AFS portfolio, do not change
materially with changes in interest rates.  As noted earlier, relatively few
banks can make this claim.

Another key to Roosevelt's success is the manner in which it assesses IRR.  When
evaluating either a security for purchase or a pre-existing portfolio of
securities, Roosevelt assesses risk by noting the current market value and the
                                                                       ---
predicted market values under eight different scenarios--wherein rates are
assumed to be 1%, 2%, 3% or 4% higher and 1%, 2%, 3% or 4% lower. Whenever the
value of a security varies in a material way with changes in rates of only 1% or
2%, then Roosevelt deems that the security or the portfolio has material risk
and needs to be addressed accordingly.

This manner of assessing risk has enabled Roosevelt to maintain a stable and
relatively event-risk-free portfolio. As an example, during the early 1990's the
FHLB system issued various "structured notes". Most of these longer term notes
carried

                                      48
<PAGE>
 
rates which adjusted over time pursuant to a predetermined formula. Many
portfolio managers heard "agency issuer" and "adjustable-rate" and they felt
that their risk assessment was completed. The "agency issuer" status meant that
credit risk should not be an issue. Thinking only about a repricing "GAP" table,
the "adjustable-rate" status meant that interest rate risk must have been nil.

However, these bonds are not risk free. With many of the bonds, as with the
supposedly short-term CMO market, the effective maturity dates could change
dramatically based on the environment. The differing possible environmental
situations could cause the bonds to perform poorly by floating the rate relative
to the lowest of a number of indexes or by invoking structural caps that meant
that the rates effectively could only float down rather than up. While the
details of each situation were varied, the issuers were all motivated by
shifting the risks of volatility to unsuspecting portfolio managers.

Usually, these bonds offered higher yields at issue than the yields of other
floating-rate agency paper.  Roosevelt's multi-scenario value analysis revealed
that under various scenarios, the bonds could have declined in value
considerably.  In short, the more volatile the scenario, the worse the bonds
would perform.  Roosevelt's practice of evaluating risk versus reward over a
wide range of scenarios, prevented it from buying any of these securities.

MANAGING IRR
The preceding discussion explains conceptually what Roosevelt buys and how it
measures IRR.  The next question is:  How does Roosevelt mitigate or manage the
IRR?  The answer lies in the same type of multi-scenario value analysis as
described above.

In a simple example, say the position is expected to lose $6 million in
unrecognized market value with a 1% permanent and parallel shift upward in the
yield curve.  This is the type of situation which would exist if the portfolio
contained some longer dated assets which were not funded by longer dated
liabilities.

In this situation, the Bank may try to create a longer dated liability out of a
pool of short-term liabilities.  This can be accomplished by entering into a
pay-fixed swap agreement.  Such would entail Roosevelt agreeing to pay a fixed
rate of interest for a period of ten years to a very high quality "primary
dealer" in return for the receipt of a variable rate of interest on the exact
same notional amount of liability.  This type of interest rate swap will gain in
value if rates rise.  Depending upon the level of interest rates, a $100 million
pay-fixed swap may provide the desired $6 million gain if rates move up 1.0%.
This gain will offset the potential losses depicted earlier and cause the net
value of the Company to be unaffected by the potential rise in interest rates.

On a cash flow and accounting basis, the fixed-rate being paid on the swap
should match up advantageously with the fixed-rate being earned on the asset.
Also, the variable-rate being received on the swap should match up with the
variable-rate being paid on the underlying short-term liability.  Accordingly, a
1.0% rise in rates will cause the Bank's funding cost to rise, but, that rise
will be offset by the increase in the variable-rate received from the swap
counterparty.

PENCHANT FOR SIMPLICITY
The swap agreement described above clearly qualifies to be called a
"derivative." Long before "derivatives" became a dirty word, due to the misuse
by unwary practitioners, Roosevelt has limited its usage. Ideally, Roosevelt
would like to fund short-term assets with short-term liabilities. It would like
to fund intermediate-term assets with intermediate-term liabilities. And, it
would like to fund long-term assets with long-term liabilities. As much as is
possible, Roosevelt does just that.

Frequently, however, the assets with the richest risk-adjusted spreads do not
always come in the exact same volume and maturity as the liabilities with the
lowest risk-adjusted cost. Accordingly, mismatches of some magnitude are usually
present. The mismatches are typically mitigated by some instrument which
qualifies to be called a derivative. However, it is a primary goal of Roosevelt
to not only maintain a low risk profile, but, to utilize swaps and other
derivatives as little as possible. Growth in Roosevelt's retail business is
expected to lessen the necessity for swaps.
    
Underscoring Management's success in this regard is the fact that the total swap
portfolio at December 31, 1995 (when the Company had over $9 billion in assets)
is less than it was on December 31, 1990 (when the Company had barely over $2
     
                                      49
<PAGE>
 
billion in assets). Also, as of January 31, 1996, Roosevelt had closed out its
financial futures positions which further underscores Management's desire to
simplify its position and to look more like a traditional bank. Management
believes that future successes in building its retail business can lead to a
continued decline in its use of derivatives without changing its low risk
profile.

IMBEDDED OPTIONS
It was discussed above how paying a fixed rate of interest on a swap might
offset the risk of owning longer term MBS in a scenario when rates rose 1%.
However, Roosevelt's multi-scenario analysis also considers other possible
outcomes--like a 3% decline in rates.

In this declining rate scenario, the Bank would still pay the same fixed rate on
the swap, short-term funding costs would decline to offset the decline in the
variable rate to be received from the swap counterparty, but, the fixed rates
being received on the mortgages would be in definite peril.  With much lower
interest rates being available, the fixed-rate mortgages would likely refinance.

This example explains the primary problem with owning mortgages.  If rates
decline, the value of the mortgage goes up for obvious reasons.  However,
prepayments will rise and the effective maturity of the mortgage will shorten.
Accordingly, the increase in value decelerates as rates decline.  In this
scenario, your great yielding 7-year bond just became a 5-year bond thereby
blunting its value rise.  If rates fall a full 3%, most of the MBS would be
expected to prepay inside of one year.  No matter how low your funding costs go,
there will be no gain in value to offset the considerable loss in value on the
pay-fixed swap position.

This asymmetry is clearly skewed for the customer and against the mortgage-
holder.  As rates rise, the values decline for obvious reasons.  However, as
rates rise, prepayments slow down causing the effective maturity of the mortgage
to lengthen.  Accordingly, the decline in value accelerates as rates rise--
because your underwater 7-year bond just became an underwater 8-year bond.  If
rates rise further, it can become an underwater 10-year bond.

Roosevelt's strategy to avoid the scenarios just described is to buy options to
offset the options it essentially gives away when it makes or buys a mortgage.
The primary source of options bought by Roosevelt are floor and cap agreements.
These agreements are similar to swaps whereby they are negotiated with
counterparties.

When 3-month LIBOR was approximately 9.5%, Roosevelt bought a floor from a high
quality counterparty that agreed to pay Roosevelt if LIBOR fell below an 8%
"floor" rate.  Roosevelt made one up-front premium payment to acquire the
option.  That payment was then amortized over the life of the floor agreement.
With LIBOR at 10%, Roosevelt got no cash flow from the floor and the downside
was limited to what was paid for the protection (a cost of owning a mortgage
portfolio).

However, the upside for Roosevelt on this option was virtually unlimited.  At
inception, Roosevelt would get no cash flow unless LIBOR (10%) declined more
than 2% to go below the floor rate of 8%.  If LIBOR declined to 5%, Roosevelt
would enjoy a 3% spread on the predetermined notional amount of the contract.
LIBOR actually declined nearer to 3% during 1993 and the Bank's floor position
kept it from being hurt by prepayments.

The more LIBOR fell, the more cash flow Roosevelt would gain.  On this contract,
Roosevelt had a limited downside (the premium) to match off against a limited
upside to the value of a mortgage.  However, the contract had an unlimited
upside in value as LIBOR fell to offset the unlimited potential decline in value
of the swap as rates fell.  Accordingly, this option (the floor) offset the
prepayment option imbedded in the mortgage.

Roosevelt also acknowledges the need for option protection as rates rise.  Such
are needed to either offset the accelerating decline in the value of mortgages
as rates rise or to offset the periodic caps in adjustable-rate mortgages which
can prevent the full upward adjustment in the rates.  Roosevelt acquired cap
agreements for this scenario.

With cap agreements, Roosevelt's downside is, again, limited to the premium paid
at execution.  This premium is again amortized over the life of the agreement as
a cost of doing business.  At December 31, 1995, LIBOR was a little over 5%.

                                      50
<PAGE>
 
Roosevelt owns some caps with a 7% cap rate.  With such agreements, Roosevelt
will receive a spread from the counterparty if LIBOR goes above 7%.  As rates
begin to rise toward the cap rate, the value of Roosevelt's position begins to
rise.  Roosevelt's upside is unlimited because the potential rise in LIBOR is
unlimited.

Roosevelt believes that whenever an investor owns a mortgage portfolio (loans or
securities), it should own some options to neutralize the prepayment and cap
risks.  Roosevelt has perpetually owned options in a magnitude in proportion to
its mortgage holdings.  An important factor in Roosevelt's success is that it
only buys options--it never sells or writes options (other than to its mortgage
customers via their ability to prepay).  With Roosevelt's options (caps, floors,
etc.) the downside is limited and finite--just as is the cost of buying fire
insurance on your home.  However, the potential upside is unlimited.  In this
regard, these options are better than homeowners insurance, because such
insurance does have limits to its coverage or potential payoff.

CURRENT OPERATING STRATEGIES
Roosevelt's Management believes that the long-term value of a financial
institution is related to having strong relationships with its customers whereby
a household seeks to derive most of its financial services from a single vendor
(like Roosevelt).  To position itself in this manner, Roosevelt's business plan
emphasizes 1) the origination of a higher percentage of its assets; 2) the
diversification of the balance sheet away from only mortgage and real estate
related assets; 3) the expansion of its retail deposit base with a simultaneous
shift within that deposit base toward checking and transaction accounts; and 4)
growth in fee income by providing other services such as insurance, brokerage
and mortgage loan servicing for other investors.

                                      51
<PAGE>
 
ACQUISITIONS
    
A substantial portion of the Company's growth since 1990 has occurred as a
result of acquisitions.  The following table summarizes Roosevelt's acquisitions
since the formation of the Bank in 1987. The Company has entered into definitive
agreements to acquire two additional financial institution holding companies and
expects to continue informal discussions with other banking and thrift
institutions regarding their acquisition by the Company. See "Roosevelt 
Financial Group, Inc. and Roosevelt Bank -- Roosevelt Financial Group, 
Inc."     

<TABLE>
<CAPTION>
                  Acquisition                                Date
                     Name                                  Acquired           Loans       Deposits     Assets     Branches
- -----------------------------------------------        -----------------     --------     --------     -------    --------
                                                                                 (dollars in millions)
<S>                                                    <C>                   <C>          <C>          <C>        <C>
Home Federal Savings of Alton..................        March 19, 1990        $   67.2     $   12.1     $   99.1       4
Hannibal Mutual Loan and Building Association..        October 18, 1991           7.8         17.8         18.0       1
Conservative Bank, FSB.........................        November 9, 1992          41.5         61.2         64.5       4
First Granite City Savings and Loan............        November 9, 1992          43.4         42.0         49.2       2
Brookside Savings Bank, FSB....................        December 1, 1992          16.1        145.7        218.7       1
First Nationwide (branch purchases)............        June 11, 1993               --        591.1           --      11
Home Savings of America (branch purchases).....        November 8, 1993            --        738.1           --      13
Home Federal Bancorp of Missouri, Inc..........        April 22, 1994           480.7        466.5        532.7       9
Farm & Home Financial Corporation..............        June 30, 1994          1,843.3      2,094.7      3,173.5      27
WSB Bancorp, Inc...............................        October 20, 1995          80.9         80.8         96.9       2
Kirsksville Bancshares, Inc....................        December 29, 1995         69.4        101.9        130.7       1
</TABLE>

LENDING ACTIVITIES

The Company's lending activities are principally conducted through the
origination and purchase of loans.

Residential Lending - The Company's origination activities are generally focused
on communities in Missouri, southern Illinois, and eastern Kansas in which its
branches are located and in other midwestern states through its correspondent
network. Primary emphasis is on mortgage loans secured by existing one- to four-
family residential properties. At December 31, 1995, loans secured by
residential real estate totaled $3.3 billion, which represented 92.35% of the
Company's loan portfolio.

The Company follows a residential loan pricing discipline that results in loan
yields comparable to investments of other Company assets. The methodology takes
into consideration duration of the loan, prepayment risks, servicing costs, and
credit risk. In underwriting residential real estate loans, the Company
evaluates both the borrower's ability to make monthly payments and the value of
the property securing the loan. Under Federal regulations, a real estate loan
may not exceed 100% of the appraised value of the property securing the loan at
the time of origination. The Company has adopted a policy of generally limiting
the loan-to-value ratio on originated loans and refinanced loans, depending upon
loan type, and generally requiring that all loans exceeding 80% of the appraised
value of the property or its purchase price, whichever is less, be insured by a
mortgage insurance company approved by the Federal Home Loan Mortgage
Corporation (FHLMC) in an amount sufficient to reduce the Company's exposure to
no greater than such 80% level.

In addition to interest earned on loans, the Company receives fees in connection
with the origination of loans, loan commitments, late payments, and other
miscellaneous services. The amounts of such fees vary from time to time,
generally depending on competitive conditions in the mortgage market.

As described below, the Company currently offers several types of residential
loans.

Adjustable-Rate Mortgage Loans - The Company originates secured adjustable-rate
mortgage loans (ARMs) in principal amounts of up to $750,000, depending upon
loan type, loan-to-value ratio, and term. The majority of adjustable-rate
mortgage loans which have been originated by the Company are held in its
portfolio. ARM loans offered consist of a variety of types, with interest rate
adjustments ranging from one month to 10 years. The ARMs provide for adjustments
to the interest rate based upon the one or three year U.S. Treasury Bill Index
adjusted to constant maturity, plus a margin which is determined at the time of
application and remains constant for the life of the loan. Interest rate
adjustments are limited to a maximum of 2% per year and a maximum of 6% over the
life of the loan on both one-year and the three-year adjustable mortgages.

                                      52
<PAGE>
 
Fixed-Rate Loans - The Company also originates secured fixed-rate mortgage loans
in principal amounts of up to $750,000, depending upon loan type, loan-to-value
ratio, and term. The Company's fixed-rate loans generally have terms from 15 to
30 years with monthly payments which fully amortize the principal and interest
over the life of the loan. The Company may occasionally originate
balloon/interest reset mortgages that are fixed-rate.

FHA/VA Loans - The Company originates FHA insured and VA guaranteed single
family mortgage loans. Guidelines for processing, underwriting, and closing of
these loans, which typically have terms to maturity of 25 to 30 years, are
established by the FHA and the VA.
    
The types of loans which the Company may originate are restricted by the HOLA
and other laws and are regulated by the OTS. Federal regulations permit
Roosevelt to originate or purchase loans and loan participations secured by real
estate located in any part of the United States. Roosevelt's residential lending
is primarily concentrated in the geographical location of its branches and in
other midwestern states through the Company's correspondent network.     

Commercial Real Estate and Construction Lending - Loans originated by the
Company generally are secured by first liens on the properties to which they
relate.  The Company also purchases real estate loans and loan participations
from selected sellers.  The Company focuses its originations on properties
located within its retail markets of Missouri, southern Illinois and eastern
Kansas.

At December 31, 1995, loans secured by commercial real estate (including multi-
family residential properties) and construction lending totaled $149.5 million
of which loans secured by commercial real estate totaled $137.5 million,
representing 3.83% of the Company's total loan portfolio.  The Company's
portfolio of commercial real estate loans is secured by liens on office
buildings, apartments, land, and shopping centers.

Consumer Lending - Federal regulations permit federally chartered thrift
institutions to make secured and unsecured consumer loans up to a maximum of 35%
of the institution's total assets less permissible investments in commercial
paper and corporate debt.  In addition, federal thrift institutions have lending
authority above the 35% limit for certain consumer loans such as home equity
loans, property improvement loans and mobile home loans.

The Company offers various variable-rate and fixed-rate consumer loans,
including automobile, marine, recreational vehicle, home improvement, unsecured
personal, and home equity loans.  The Company also offers loans to its
depositors on the security of their deposit accounts.

Substantially all consumer loans made directly to the borrower are originated in
branches within the states of Missouri and Illinois.  Roosevelt has placed a
renewed emphasis on the origination of consumer loans due to their generally
higher yielding nature.  During the second half of 1995, Roosevelt began
purchasing "A" quality indirect auto lease paper originated by a leasing
company.  These loans are secured by the types of autos which generally hold
their value well and have good mechanical histories.  Indirect auto lease
originations totaled $16.7 million during 1995.

At December 31, 1995, the Company's consumer loan balances totaled $125.6
million which represented 3.49% of the Company's total loan portfolio.

                                      53
<PAGE>
 
Loan Portfolio Composition   The following table sets forth information
concerning the composition of the Company's loan portfolio in dollar amounts and
in percentages by type of loan at the dates indicated.

<TABLE>
<CAPTION>
                                                                                     DECEMBER 31,
                                                         ------------------------------------------------------------------
                                                                 1995                   1994                    1993
                                                         -------------------     ------------------      ------------------
                                                          AMOUNT     PERCENT      AMOUNT    PERCENT       AMOUNT    PERCENT
                                                         --------    -------     --------   -------      -------    -------
                                                                                  (DOLLARS IN THOUSANDS)
<S>                                                      <C>         <C>         <C>        <C>          <C>        <C>
REAL ESTATE LOANS:
  Residential.....................................        $3,320,098   92.35%    $2,887,992   92.48%     $2,465,592   89.78%
  Commercial......................................           137,507    3.83        132,316    4.24         144,295    5.25
  Construction....................................            11,969    0.33         18,489    0.59          95,550    3.48
                                                          ----------   -----     ----------   -----      ----------   -----
   Total real estate loans held to maturity.......         3,469,574   96.51      3,038,797   97.31       2,705,437   98.51



CONSUMER LOANS....................................           125,633    3.49         84,013    2.69          40,831    1.49
                                                          ----------   -----     ----------   -----      ----------   -----
   Total loans....................................         3,595,207   100.0%     3,122,810   100.0%      2,746,268   100.0%
                                                                       =====                  =====                   =====

LESS:

  Loans in process................................             4,266                 28,348                  59,146
  Deferred fees and discounts (premiums)..........            (8,806)                  (604)                  6,256
  Allowance for losses............................            21,855                 22,915                   9,056
                                                          ----------             ----------              ----------
    Loans, net....................................        $3,577,892             $3,072,151              $2,671,810
                                                          ==========             ==========              ==========

<CAPTION>
                                                          ------------------------------------------
                                                                  1992                   1991
                                                          -------------------     ------------------
                                                           AMOUNT     PERCENT      AMOUNT    PERCENT
                                                          --------    -------     --------   -------
<S>                                                       <C>         <C>         <C>        <C>
REAL ESTATE LOANS:
  Residential.....................................        $2,141,863   88.36%     $2,074,657  88.56%
  Commercial......................................           134,321    5.54         109,551   4.68
  Construction....................................           109,627    4.52         121,877   5.20
                                                          ----------   -----      ----------  -----
   Total real estate loans held to maturity.......         2,385,811   98.42       2,306,085  98.44


CONSUMER LOANS....................................            38,381    1.58          36,489   1.56
                                                          ----------   -----      ----------  -----
   Total loans....................................         2,424,192   100.0%      2,342,574  100.0%
                                                                       =====                  =====
LESS:
  Loans in process................................            41,833                  44,928
  Deferred fees and discounts (premiums)..........            21,835                  29,443
  Allowance for losses............................            10,753                   8,336
                                                          ----------              ----------
    Loans, net....................................        $2,349,771              $2,259,867
                                                          ==========              ==========
</TABLE>

                                      54
<PAGE>
 
The following table shows the composition of the Company's fixed- and
adjustable-rate loans at the dates indicated.

<TABLE>
<CAPTION>
                                                                                     DECEMBER 31,
                                                       -----------------------------------------------------------------------------

                                                                  1995                       1994                       1993
                                                       ---------------------         ------------------       ----------------------

                                                          AMOUNT       PERCENT        AMOUNT      PERCENT       AMOUNT       PERCENT

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

                                                                                       (DOLLARS IN THOUSANDS)
<S>                                                    <C>             <C>         <C>            <C>         <C>            <C>
FIXED-RATE LOANS:
  Real estate:
   Residential....................................     $  1,226,691     34.12%     $  1,107,604    35.47%    $  1,171,453     42.66%

   Commercial.....................................           74,271      2.07            77,164     2.47           82,209      2.99
   Construction...................................            1,202       .03                --       --               --        --
                                                         ----------    ------        ----------    -----       ----------     -----
     Total fixed-rate real estate loans...........        1,302,164     36.22         1,184,768    37.94        1,253,662     45.65
     Consumer.....................................           58,645      1.63            28,715     0.92           22,680      0.83
                                                         ----------    ------        ----------    -----       ----------     -----
     Total fixed-rate loans.......................        1,360,809     37.85         1,213,483    38.86        1,276,342     46.48
                                                         ----------    ------        ----------    -----       ----------     -----
ADJUSTABLE-RATE LOANS:
  Real estate:
    Residential...................................        2,093,407     58.23        1,780,388     57.01        1,294,139     47.12
    Commercial....................................           63,236      1.76           55,152      1.77           62,086      2.26
    Construction..................................           10,767      0.30           18,489      0.59           95,550      3.48
                                                         ----------    ------        ---------    ------       ----------    ------
     Total adjustable-rate real estate loans......        2,167,410     60.29        1,854,029     59.37        1,451,775     52.86
    Consumer......................................           66,988      1.86           55,298      1.77           18,151      0.66
                                                         ----------    ------        ---------    ------       ----------    ------
     Total adjustable-rate loans..................        2,234,398     62.15        1,909,327     61.14        1,469,926     53.52
                                                         ----------    ------        ---------    ------       ----------    ------
     Total loans..................................        3,595,207    100.00%       3,122,810    100.00%       2,746,268    100.00%

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

LESS:
  Loans in process................................            4,266                     28,348                     59,146
  Deferred fees and discounts (premiums)..........           (8,806)                      (604)                     6,256
  Allowance for losses............................           21,855                     22,915                      9,056
                                                         ----------                  ---------                  ---------
     Loans, net...................................     $  3,577,892                $ 3,072,151               $  2,671.810
                                                         ==========                  =========                  =========

<CAPTION>
                                                         --------------------------------------------------
                                                                    1992                       1991
                                                         ---------------------         ------------------
                                                            AMOUNT       PERCENT        AMOUNT      PERCENT
                                                         ----------      -------       --------     -------
<S>                                                      <C>             <C>           <C>          <C>
FIXED-RATE LOANS:
  Real estate:
   Residential....................................     $  1,437,122       59.29%     $  1,261,219    53.84%
   Commercial.....................................           82,275        3.39            72,995     3.12
   Construction...................................               --          --                --       --
                                                         ----------     -------        ----------   ------
     Total fixed-rate real estate loans...........        1,519,397       62.68         1,334,214    56.96
     Consumer.....................................           25,396        1.05            21,128     0.90
                                                         ----------     -------        ----------   ------
     Total fixed-rate loans.......................        1,544,793       63.73         1,355,342    57.86
                                                         ----------     -------        ----------   ------
ADJUSTABLE-RATE LOANS:
  Real estate:
    Residential...................................          704,741       29.07           813,438    34.73
    Commercial....................................           52,046        2.15            36,556     1.56
    Construction..................................          109,627        4.52           121,877     5.20
                                                         ----------     -------        ----------   ------
     Total adjustable-rate real estate loans......          866,414       35.74           971,871    41.49
    Consumer......................................           12,985        0.53            15,361     0.65
                                                         ----------     -------        ----------   ------
     Total adjustable-rate loans..................          879,399       36.27           987,232    42.14
                                                         ----------     -------        ----------   ------
     Total loans..................................        2,424,192      100.00%        2,342,574   100.00%
                                                                         =======                    ======
LESS:
  Loans in process................................           41,833                        44,928
  Deferred fees and discounts (premiums)..........           21,835                        29,443
  Allowance for losses............................           10,753                         8,336
                                                          ---------                     ---------
     Loans, net...................................     $  2,349,771                  $  2,259,867
                                                          =========                     =========
</TABLE>

                                      55
<PAGE>
 
INVESTMENT AND MORTGAGE-BACKED SECURITIES

The Company invests in short-term investments such as United States Treasury
securities and United States agency securities, commercial paper, short-term
corporate debt securities, and overnight federal funds. The Company is required
by federal regulations to maintain a minimum amount of liquid assets that may be
invested in specific securities and is also permitted to make certain other
securities investments. The balance of the investment securities maintained by
the Company in excess of regulatory requirements reflects management's objective
of maintaining liquidity at a level that assures the availability of adequate
funds, taking into account anticipated cash flows and available sources of
credit, for meeting withdrawal requests and loan commitments and making other
investments. See "Regulation-Liquidity."

The acquisition of mortgage-backed securities is designed to (i) generate
positive interest rate spreads on large principal balances with minimal
administrative expense, (ii) lower the credit risk of the Company's loan
portfolio, and (iii) enable the Company to use these mortgage-backed securities
as collateral for financings in the capital markets.   Mortgage-backed
securities acquired by the Company for investment typically consist of FHLMC
mortgage participation certificates (FHLMC Certificates), FNMA mortgage pass-
through certificates (FNMA Certificates) and/or GNMA fully-modified, pass-
through mortgage-backed certificates (GNMA Certificates), and private issue
pass-through certificates, each of which is described below.

FHLMC Certificates - FHLMC Certificates represent undivided interests in
specified pools of fixed, variable, or adjustable rate, conventional residential
mortgage loans or participation interests in conventional residential mortgage
loans purchased by FHLMC. FHLMC guarantees to each registered holder of a FHLMC
Certificate the timely payment of interest. FHLMC also guarantees to each
registered holder of a FHLMC Certificate the ultimate collection by such holder
of principal thereof, but, except in certain cases, does not guarantee the
timely payment of principal thereof. The obligations of FHLMC are not backed by,
nor entitled to, the full faith and credit of the United States. Neither the
United States nor any agency or instrumentality of the United States is
obligated to finance the operations of FHLMC or to assist FHLMC in any other
manner. There is currently an active secondary market for FHLMC Certificates,
but there is no assurance that this market will continue in the future.

FNMA Certificates - FNMA Certificates represent undivided interests in specified
pools of fixed, variable, or adjustable rate one- to four-family residential
mortgage loans. FNMA guarantees the timely payment of scheduled principal and
interest (at the applicable certificate rate). The obligations of FNMA under its
guarantees are obligations solely of FNMA and are not backed by, nor entitled
to, the full faith and credit of the United States. Neither the United States
nor any agency or instrumentality of the United States is obligated to finance
FNMA's operations or to assist FNMA in any other manner. There is currently an
active secondary market for FNMA Certificates, but there can be no assurance
that this market will continue in the future.

GNMA Certificates - GNMA Certificates are issued and serviced by a mortgage
banking company or financial institution approved by GNMA as a seller-servicer
of Federal Housing Administration (FHA) insured mortgage notes or Veterans
Administration (VA) guaranteed mortgage notes. The full and timely payment of
principal of, and interest on, each GNMA Certificate is guaranteed by GNMA,
which obligation is backed by the full faith and credit of the United States.
Each GNMA Certificate evidences a fractional undivided interest in a pool of FHA
insured mortgage notes and VA guaranteed mortgage notes secured by mortgages on
single family dwellings. There is currently an active secondary market for GNMA
Certificates, but there is no assurance that this market will continue in the
future.

Private-Issue Certificates - Private pass-through certificates represent
primarily undivided interests in specified pools of fixed, variable or
adjustable rate one-to-four family residential mortgage loans. Such securities
are issued by private entities such as commercial banks, thrifts, and other
financial entities. At December 31, 1995, the Company's $2.7 billion portfolio
of private pass-throughs was primarily comprised of adjustable rate securities.
The repricing characteristics of such securities were primarily tied to the one
year constant maturity treasury rate. These securities are not guaranteed or
insured by any government agency. Instead, the credit risk on such securities is
lowered through mortgage pool insurance, letters of credit, guarantees, or
subordinated interests.


At December 31, 1995 there were approximately $1.3 billion of private issue
pass-through certificates with unrealized losses totaling $21.8 million. None of
the unrealized losses exceeded $2.0 million or 5% of the respective security
balance.

Since mortgage-backed securities are asset-backed, they are subject to inherent
risks based upon the future performance of the underlying collateral (i.e.,
mortgage loans) for these securities. Among these risks, are prepayment risk and
interest-rate risk.

                                      56
<PAGE>
 
Should general interest-rate levels decline, the mortgage-backed securities
portfolio would be subject to i) prepayments as borrowers typically would seek
to obtain financing at lower rates, ii) a decline in interest income received on
adjustable-rate mortgage-backed securities, and iii) an increase in fair value
of fixed rate mortgage-backed securities. Conversely, should general interest
rate levels increase, the mortgage-backed securities portfolio would be subject
to i) a longer term to maturity as borrowers would be less likely to prepay
their loans, ii) an increase in interest income received on adjustable-rate
mortgage-backed securities, iii) a decline in fair value of fixed-rate mortgage-
backed securities, and iv) a decline in fair value of adjustable-rate mortgage-
backed securities to an extent dependent upon the level of interest-rate
increases, the time period of the next interest rate repricing date for the
individual security and the applicable periodic (annual and/or lifetime) cap
which could limit the degree to which the individual security could reprice
within a given time period.

Unlike U.S. Government agency mortgage-backed securities which include a full
guarantee of principal and interest, private issuer mortgage-backed securities
are generally structured with a senior ownership position and subordinate
ownership position(s) providing credit support of the senior position. In a
limited number of cases, this support is provided through letters of credit or
cash reserves. Given the structure of the private issuer mortgage-backed
securities, the Company has credit risk in addition to interest-rate and
prepayment risk discussed above. In this regard, management has instituted a
monitoring system tracking the major factors affecting the performance of a
private issuer mortgage-backed security including i) a review of delinquencies,
foreclosures, repossessions and recovery rates relative to the underlying
mortgage loans collateralizing each security, ii) the level of available
subordination or other credit enhancement and iii) the rating assigned to each
security by independent national rating agencies.

                                      57
<PAGE>
 
SECURITIES AVAILABLE FOR SALE

The following table sets forth information concerning the Company's securities
available for sale portfolio at the dates indicated, at fair value:

<TABLE>
<CAPTION>
                                                         DECEMBER 31,
                                             -----------------------------------
                                                1995        1994         1993
                                             ----------  ----------   ----------
                                                        (in thousands)
<S>                                          <C>         <C>          <C>
Investment Securities:
 U.S. Government and agency obligations..   $   11,085  $       --   $   46,317
 Corporate securities....................       16,763          --           --
 FHLB stock..............................      132,009     109,136       81,352
                                             ---------   ---------    ---------
                                               159,857     109,136      127,669
                                             ---------   ---------    ---------
Mortgage-backed Securities:
 Mortgage-backed certificates............    1,372,947   1,533,312    1,411,195
 Other...................................       60,701      59,703      147,870
Derivative financial instruments:
 Interest rate exchange agreements.......       (6,528)      3,476      (27,242)
 Interest rate cap agreements............        8,738      57,897        4,144
 Interest rate floor agreements..........       10,746       1,582        2,243
 Exchange traded options.................           --         593           --
                                             ---------   ---------    ---------
                                             1,446,604   1,656,563    1,538,210
                                             ---------   ---------    ---------
                                            $1,606,461  $1,765,699   $1,665,879
                                             =========   =========    =========
 </TABLE>

The following schedule illustrates the maturities of the Company's securities
available for sale portfolio at December 31, 1995.

<TABLE>
<CAPTION>
                                                         DUE AFTER ONE  DUE AFTER FIVE
                                            DUE WITHIN    BUT WITHIN     BUT WITHIN     DUE AFTER    NO STATED
                                             ONE YEAR     FIVE YEARS      TEN YEARS     TEN YEARS     MATURITY      TOTAL
                                          -------------   -----------   ------------    ----------  -----------   --------
                                                                             (in thousands)
<S>                                       <C>            <C>           <C>              <C>         <C>           <C>
Investment Securities:
 U.S. Government and agency obligations.     $ 1,493       $  5,548        $  3,025      $  1,019     $     --    $  11,085
 Corporate securities...................       1,262          4,480          10,977            44           --       16,763
 FHLB stock.............................          --             --              --            --      132,009      132,009
                                              ------        -------         -------       -------      -------     --------
                                               2,755         10,028          14,002         1,063      132,009      159,857
                                              ------        -------         -------       -------      -------     --------
Mortgage-backed Securities:
 Mortgage-backed certificates...........         689          1,814             498     1,369,946           --    1,372,947
 Other..................................          --             --              --        60,701           --       60,701
 Derivative financial instruments:
 Interest rate exchange agreements......          --             --              --        (6,528)          --       (6,528)
 Interest rate cap agreements...........          --             --              --         8,738           --        8,738
 Interest rate floor agreements.........          --             --              --        10,746           --       10,746
                                              ------        -------         -------    ----------     --------   ----------
                                                 689          1,814             498     1,443,603           --    1,446,604
                                              ------        -------         -------    ----------     --------   ----------
                                              $3,444        $11,842         $14,500    $1,444,666     $132,009   $1,606,461
                                              ======        =======         =======    ==========     ========   ==========

Weighted average yield..................        5.91%          6.92%           9.95%         7.94%        6.50%        7.83%
                                              ======        =======         =======    ==========     ========   ==========
</TABLE>

                                      58
<PAGE>
 
SECURITIES HELD TO MATURITY

The following table sets forth information concerning the Company's securities
held to maturity portfolio at the dates indicated, at cost:

<TABLE>
<CAPTION>
                                                             DECEMBER 31,
                                                --------------------------------------
                                                   1995          1994          1993
                                                ----------    ----------    ----------
                                                            (in thousands)
<S>                                             <C>           <C>           <C>
Investment Securities:
  U.S. Government and agency obligations....    $  113,554    $  115,500    $    2,426
  Corporate securities......................         5,632        41,273        50,701
                                                ----------    ----------    ----------
                                                   119,186       156,773        53,127
                                                ----------    ----------    ----------
Mortgage-backed Securities:
  Mortgage-backed certificates..............       384,795       459,190       417,165
  Private pass-throughs.....................     2,705,311     2,271,272     2,172,624
  Collateralized mortgage obligations.......       340,848       388,827            --
                                                ----------    ----------    ----------
                                                 3,430,954     3,119,289     2,589,789
                                                ----------    ----------    ----------
                                                $3,550,140    $3,276,062    $2,642,916
                                                ==========    ==========    ==========
</TABLE>

At December 31, 1995, the Company held certain mortgage-backed securities
classified as held to maturity (which are included in the preceding securities
held to maturity composition table) whose aggregate book value by issuer
exceeded ten  percent of stockholders' equity.  Such investments are detailed as
follows:

<TABLE>
<CAPTION>
     Issuer                                            Carrying value      Market value
     ------                                            --------------      ------------
                                                           (dollars in thousands)
                                                           ----------------------
     <S>                                               <C>                 <C>
     Resolution Trust Corporation                      $470,235            $464,871
     Ryland Mortgage Securities Corporation             423,421             424,537
     Saxon Mortgage Securities Corporation              194,756             195,424
     Merrill Lynch Mortgage Investors, Inc.             186,175             185,374
     Donaldson, Lufkin & Jenrette Securities Corp.      174,963             175,026
     Capstead Securities Corporation                    165,716             164,782
     Nomura Asset Capital Corporation                   156,750             153,908
     Securitized Asset Sales, Inc.                      154,008             154,849
     Greenwich Capital Acceptance, Inc.                 135,595             139,503
     Sears Mortgage Securities                          120,012             118,879
     Residential Funding Corporation                     90,721              90,421
     ITT Federal                                         83,917              84,596
     Citicorp Mortgage Securities, Inc.                  71,272              67,873
     Guardian Savings & Loan Association                 70,831              67,733
     Salomon Brothers Mortgage Services                  68,065              71,356
     Bear Stearns Mortgage Acceptance                    64,206              64,391
     Paine Webber Mortgage Acceptance Corp.              61,209              62,711
     Glendale Federal Bank                               58,078              58,051
</TABLE>

                                      59
<PAGE>
 
The following schedule illustrates the maturities of the Company's securities
held to maturity portfolio at December 31, 1995.

<TABLE>
<CAPTION>
                                                                DUE AFTER ONE    DUE AFTER FIVE
                                                 DUE WITHIN       BUT WITHIN       BUT WITHIN       DUE AFTER
                                                  ONE YEAR        FIVE YEARS       TEN YEARS        TEN YEARS         TOTAL
                                                 ----------       ----------      -----------      -----------     -----------
                                                                            (in thousands)
<S>                                              <C>            <C>              <C>               <C>             <C>
Investment Securities:
 U.S. Government and agency obligations....      $    4,480       $  109,074      $        --      $        --     $   113,554
 Corporate securities......................           5,632               --               --               --           5,632
                                                  ---------        ---------       ----------       ----------      ----------
                                                     10,112          109,074               --               --         119,186
                                                  ---------        ---------       ----------       ----------      ----------
Mortgage-backed Securities:
 Mortgage-backed certificates...............         25,363          178,222            6,090          175,120         384,795
 Private pass-throughs......................             --           55,668              261        2,649,382       2,705,311
 Collateralized mortgage obligations........             --               --               --          340,848         340,848
                                                  ---------        ---------       ----------       ----------      ----------
                                                     25,363          233,890            6,351        3,165,350       3,430,954
                                                  ---------        ---------       ----------       ----------      ----------
                                                 $   35,475       $  342,964      $     6,351      $ 3,165,350     $ 3,550,140
                                                  =========        =========       ==========       ==========      ==========

Weighted average yield                                 5.20%            6.25%            9.05%            7.52%           7.37%
                                                       ====             ====             ====             ====            ====
</TABLE>

CLASSIFIED ASSETS, LOAN DELINQUENCIES AND DEFAULTS

Federal regulations provide for the classification of loans, debt, equity
securities, and other assets considered to be of lesser quality as
"substandard", "doubtful" or "loss" assets. The regulations require institutions
to classify their own assets and to establish prudent general allowances for
losses for assets classified "substandard" or "doubtful." The OTS may require
the establishment of a general allowance for losses based on assets classified
as "substandard" and "doubtful" or based on the general quality of the asset
portfolio of an institution. For the portion of assets classified as "loss," an
institution is required to either establish specific allowances of 100% of the
amount classified or charge such amount off its books. Assets which do not
currently expose the institution to sufficient risk to warrant classification in
one of the aforementioned categories but possess potential weaknesses are
required to be designated "special mention" by management.

When a borrower fails to make a required payment on the loan, the Company
attempts to cause the delinquency to be cured by contacting the borrower. In the
case of residential loans, telephone contacts are normally made after a payment
is 19 days past due. In most cases, delinquencies are cured promptly. If the
delinquency is not cured by the 30th day, written contacts or personal calls are
made to the borrower. If the delinquency continues for a period of 90 days, the
Company usually institutes appropriate action to foreclose the property. If
foreclosed, the property is sold at public auction and may be purchased by the
Company. Under Missouri law, subject to rights of redemption and certain
homestead and other exemptions, property normally may be foreclosed after
payments become more than 31 days past due, by publishing or posting appropriate
notices of the foreclosure action during a subsequent period of 20 days.
Delinquent consumer loans are generally handled in a similar manner, except that
initial telephone contacts are made when the payment is five days past due. The
Company's procedures for repossession and sale of consumer collateral are
subject to various requirements under Missouri consumer protection laws.

PROVISIONS FOR LOSSES ON LOANS AND REAL ESTATE OWNED

The Company establishes valuation allowances for anticipated losses on loans,
foreclosed assets, and real estate acquired for development and sale, as
described below. Although management believes it uses the best available
information in establishing valuation allowances, future provisions for loss
charged to expense may be necessary if circumstances differ substantially from
the assumptions currently used.

Loans - The allowance for loan losses is maintained at an amount considered
adequate to provide for losses.  The provision

                                      60
<PAGE>
 
for loan losses charged to expense is based on periodic analysis of the loan
portfolio by management. In this regard, management considers various risk
factors including, but not limited to, general economic conditions, loan
portfolio composition, prior loss experience, and independent appraisals. In
addition to an allowance for losses on identified problem loans, an overall
unallocated allowance is maintained to provide for unidentified credit losses.
In estimating such losses, management considers various risk factors including
geographic location, loan collateral, and prior loss experience.

The allowance for loan losses increased significantly during 1994 when compared
to prior years. After combining the Roosevelt, Farm & Home, and Home Federal
loan portfolios which resulted in a combined portfolio approximately five times
the size of Roosevelt's March 31, 1994 portfolio (approximately $650 million to
$3.0 billion), management determined it was necessary to substantially increase
the allowance for loan losses to achieve higher and more conservative coverage
levels. Factors considered by management in determining the necessity and amount
of the provision necessary to bring the overall allowance to the desired level
were i) the need to conform Farm & Home's coverage ratio (ratio of allowance for
loan losses to total gross loans) of .24% at December 31, 1993, to that of
Roosevelt's which was .61% at the comparable date. This resulted in an
additional required provision of approximately $7.3 million, ii) the previously
discussed five fold increase in the size of the overall loan portfolio coupled
with the fact that, at the time, Roosevelt management had no previous track
record of managing a portfolio of that size, and iii) the Farm & Home and Home
Federal mergers effectively doubled the overall size of the entity resulting in
the Company moving up to a new peer group whose average allowance for loan
losses as a percentage of total loans far exceeded the allowances of the
unadjusted combined entity. Also, since just prior to the merger, both Farm &
Home and Roosevelt had recently been through examinations by the OTS, the
Company initiated conversations with the OTS to obtain their concurrence with
the planned addition to the allowance for loan losses. Such concurrence was
received and the resulting $11.4 million provision was recorded.

Real Estate Owned - Real estate owned includes properties acquired through
foreclosure and properties acquired for development and sale. Real estate
acquired through foreclosure is transferred to real estate owned at the lower of
cost or estimated fair value, which represents the new recorded basis of the
property. Subsequently, properties are evaluated and any additional declines in
value are provided for in an allowance for losses on real estate. Real estate
acquired for development and sale is carried at the lower of cost or estimated
fair value.

While the valuation allowances for losses on loans, foreclosed assets, and real
estate acquired for development and sale are considered adequate, the Company's
allowances are subject to review by the FDIC and OTS. In the course of their
periodic examinations the Company may be instructed to establish additional
general or specific reserves in addition to the amounts previously established.

                                      61
<PAGE>
 
     The following table sets forth an analysis of the Company's allowance for
loan losses.

<TABLE>
<CAPTION>
                                                                                      DECEMBER 31,
                                                     ----------------------------------------------------------------------------
                                                           1995                    1994                   1993
                                                     ----------------------------------------------------------------------------
                                                              CATEGORY'S              CATEGORY'S             CATEGORY'S
                                                               PERCENT                 PERCENT                PERCENT
                                                               OF TOTAL                OF TOTAL               OF TOTAL
                                                     AMOUNT    LOANS        AMOUNT     LOANS        AMOUNT    LOANS      AMOUNT
                                                     ------   ----------    ------    ----------    ------    ---------  ------
                                                                             (DOLLARS IN THOUSANDS)
<S>                                                  <C>      <C>           <C>       <C>           <C>      <C>         <C>
Balance at beginning of  period.................     $ 22,915               $ 9,056                $ 10,753              $  9,063
Charge-offs:
 Residential....................................        3,177                   358                     824                   468
 Commercial real estate.........................          155                   696                   1,535                 1,611
 Consumer.......................................          114                    33                     169                    66
 Construction...................................           87                    --                      --                    --
                                                      -------                ------                  ------                ------
                                                        3,533                 1,087                   2,528                 2,145
                                                      -------                ------                  ------                ------
Recoveries:
 Residential....................................            3                    16                      --                    --
 Commercial real estate.........................           74                     5                     125                    21
 Consumer.......................................           30                    10                      --                   184
 Construction...................................           --                    --                      --                    --

                                                      -------               -------                  ------                ------
                                                          107                    31                     125                   205
                                                      -------               -------                  ------                ------
  Net charge-offs...............................        3,426                 1,056                   2,403                 1,940

Additions charged to operations.................        1,200                12,432                     706                 2,648
Additions acquired through acquisitions.........        1,166                 2,483                      --                   982
                                                      -------               -------                  ------                ------
Balance at end of period........................     $ 21,855              $ 22,915                 $ 9,056              $ 10,753
                                                      =======               =======                  ======                ======
Ratio of net charge-offs during the period to
 average loans outstanding during the period....          .10%                  .04%                    .09%                  .13%
                                                      =======               =======                  ======                ======
Allowance distribution:
 Residential....................................     $ 17,309      92.4%    $17,570     92.5%       $ 4,245       89.8%  $  4,208
 Commercial real estate.........................        4,220       3.8       4,776      4.2          4,463        5.2      5,835
 Consumer.......................................          326       3.5         410      2.7            348        1.5        710
 Construction...................................           --        .3         159       .6             --        3.5         --
                                                      -------    ------     -------   ------         ------     ------     ------
                                                     $ 21,855     100.0%    $22,915    100.0%       $ 9,056      100.0%  $ 10,753
                                                      =======    ======     =======   ======         ======     ======     ======


<CAPTION>
                                                     --------------------------------------
                                                     1992                 1991
                                                     --------------------------------------
                                                           CATEGORY'S           CATEGORY'S
                                                           PERCENT              PERCENT
                                                           OF TOTAL             OF TOTAL
                                                           LOANS       AMOUNT   LOANS
                                                         ------------  ------   ----------
<S>.............................................         <C>         <C>        <C>
Balance at beginning of  period.................                     $ 8,107
Charge-offs:
 Residential....................................                         995
 Commercial real estate.........................                         743
 Consumer.......................................                         171
 Construction...................................                          --
                                                                       -----
                                                                       1,909
                                                                       -----
Recoveries:
 Residential....................................                          --
 Commercial real estate.........................                          --
 Consumer.......................................                          29
 Construction...................................                          --
                                                                       -----
                                                                          29
                                                                       -----
  Net charge-offs...............................                       1,880

Additions charged to operations.................                       2,695
Additions acquired through acquisitions.........                         141
                                                                       -----
Balance at end of period........................                     $ 9,063
                                                                       =====
Ratio of net charge-offs during the period to
 average loans outstanding during the period....                         .10%
                                                                       =====
Allowance distribution:
 Residential....................................            88.4%    $ 3,143        88.5%
 Commercial real estate.........................             5.5       5,477         4.7
 Consumer.......................................             1.6         443         1.6
 Construction...................................             4.5          --         5.2
                                                           -----       -----       -----
                                                           100.0%    $ 9,063       100.0%
                                                           =====       =====       =====
</TABLE>

                                      62
<PAGE>
 
DEPOSITS AND OTHER SOURCES OF FUNDS

Deposit accounts have traditionally been a principal source of the Company's
funds for use in lending and for other general business purposes. In addition to
deposits, the Company derives funds from loan repayments, loan sales, cash flows
generated from operations (including interest credited to deposit accounts), net
deposit inflows, FHLB advances, and collateralized borrowings. Borrowings may be
used on a short-term basis to compensate for seasonal reductions in deposits or
for deposit inflows at less than projected levels and may be used on a longer
term basis to support expanded lending activities. The availability of funds
from loan sales is influenced by general interest rates.

Deposits - The Company attracts both short-term and long-term deposits from the
general public by offering a wide assortment of accounts and rates. The Company
offers regular passbook accounts, checking accounts, various money market
accounts, fixed interest rate certificates with varying maturities, negotiated
rate certificates of deposit in minimum amounts of $100,000 ("Jumbo" accounts),
and individual retirement accounts. The Company does not generally seek to
attract Jumbo accounts or brokered deposits.

The Company's variety of deposit accounts has allowed it to remain competitive
and respond to changes in consumer demands. The Company has become more subject
to short-term fluctuations in deposit flows, as many customers have become more
interest rate conscious. The ability of the Company to attract and maintain
deposits, which affects its cost of funds, will continue to be significantly
affected by market conditions.

The following table sets forth the deposit flows of Roosevelt during the periods
indicated. Net withdrawals refers to the amount of deposits (exclusive of
interest credited) during a period less the amount of withdrawals during the
period. The net withdrawals during 1995, 1994, and 1993 reflect management's
strategy of conservatively pricing most deposits to better control Roosevelt's
cost of funds and a general trend in the industry of deposit outflows caused by
depositors seeking improved yields in a relatively low interest rate
environment. Deposit flows at savings institutions may also be influenced by
external factors such as governmental credit policies.

<TABLE>
<CAPTION>
                                                                    DECEMBER 31,
                                                  ---------------------------------------------
                                                     1995               1994          1993
                                                  ----------         ----------    -----------
                                                                  (IN THOUSANDS)
<S>                                               <C>             <C>              <C>
Net withdrawals...............................    $(346,551)          $(711,218)    $ (580,974)
Deposits assumed from acquisitions............      182,566             468,877      1,431,501
Deposits sold.................................           --             (68,134)      (277,182)
Deposit change from branch exchange...........           --                  --         63,944
Interest credited.............................      172,774             132,330        147,989
Unearned discount on brokered certificates....         (117)                 --             --
Net adjustment related to purchase method of
  accounting..................................         (564)             (3,962)        (4,763)
                                                 ----------          ----------     ----------
Net increase (decrease) in deposits...........        8,108            (182,107)       780,515
Beginning balance.............................    4,899,389           5,081,496      4,300,981
                                                 ----------          ----------     ----------
Ending balance................................   $4,907,497          $4,899,389     $5,081,496
                                                 ==========          ==========     ==========

    Percent increase (decrease)                         0.2%               (3.6)%         18.1%
                                                 ==========          ==========     ==========
</TABLE>

                                      63
<PAGE>
 
Borrowings - Roosevelt's other sources of funds include advances from the FHLB
of Des Moines, securities sold under agreements to repurchase, and longer-term
borrowings such as its mortgage-backed bonds and subordinated notes. These
borrowings totaled $2.4 billion, $1.1 billion and $47.5 million and $1.7
billion, $1.2 billion and $47.4 million at December 31, 1995 and 1994,
respectively.

As a member of the FHLB of Des Moines, the Company is required to own capital
stock in the FHLB of Des Moines and is authorized to apply for advances from the
FHLB of Des Moines. All long-term FHLB advances must be for the purpose of
financing residential housing. Members must meet community lending standards
established by Federal Housing Finance Board (FHFB) regulations to have
continued access to long-term FHLB advances. The Company does not expect that
these limitations will have a significant impact on its access to long-term
advances. Each FHLB credit program has its own interest rate, which may be fixed
or variable, and range of maturities. The FHLB of Des Moines may prescribe
additional acceptable uses to which these advances may be put, as well as
limitations on the size of the advances and repayment provisions. See
"Regulation--Federal Home Loan Bank System."

The form of agreement to repurchase securities sold used by the Company is a
sale of securities to primary dealers with a commitment to repurchase securities
at a predetermined price at a future date, typically ranging between 30 days and
90 days from the date of the initial sale. The Company may substantially
increase its borrowings under agreements to repurchase securities sold.
    
See Notes 11, 12, 13 and 14 of Notes to "Financial Statements of Roosevelt
Financial Group, Inc.--Consolidated Financial Statements and Independent
Auditor's Report for the Years Ended December 31, 1993, 1994 and 1995" for
further information regarding deposits and other borrowings.     

ASSET/LIABILITY MANAGEMENT

The long-term profitability of the Company depends not only on the success of
the services it offers to its customers and the quality of its loans and
investments, but also the extent to which its earnings and net market value are
affected by changes in interest rates. Roosevelt's asset and liability
management strategy attempts to reduce the variability in net interest income
and net market value caused by interest rate changes.

One means of reducing the effect of interest rate volatility on net interest
income is to shorten asset maturities. In recent years, Roosevelt has attempted
to do this by emphasizing the origination and purchase of adjustable-rate
mortgage loans and the purchase of adjustable-rate mortgage-backed securities.
In addition to the origination and purchase of adjustable-rate loans and
investments discussed above, the Company will also utilize derivative financial
instruments; such as interest exchange agreements, interest rate cap and floor
agreements and, to a much lesser extent, interest rate futures contracts to help
manage its interest rate risk.
    
At December 31, 1995, interest-sensitive assets of $6.1 billion and interest-
sensitive liabilities of $6.2 billion were scheduled to mature or reprice within
one year. A conventional measure of interest rate sensitivity for thrift
institutions is to divide the difference between assets maturing or repricing
within one year and total liabilities maturing or repricing within one year by
total assets - "one year gap". Such gap at December 31, 1995 was a negative
0.50%. At December 31, 1995, Roosevelt had entered into interest rate exchange
agreements and interest rate cap and floor agreements with notional values of
$1.2 billion and $4.1 billion, respectively. Without these instruments
Roosevelt's one year gap at December 31, 1995 would have been a negative 1.51%.
See "Business - Roosevelt's Philosophy and Operating Strategy", "Management's
Discussion and Analysis of Financial Condition and Results of Operations of
Roosevelt Financial Group, Inc.-Asset/ Liability Management" and Note 15 to
"Financial Statements of Roosevelt Financial Group, Inc.--Consolidated
Financial Statements and Independent Auditor's Report for the Years Ended
December 31, 1993, 1994 and 1995" for further information regarding the
Company's interest rate risk management practices.     

SUBSIDIARIES

Roosevelt is permitted, through the Bank, to invest in the capital stock,
obligations, or other specified types of securities of subsidiaries (referred to
as "service corporations") and to make loans to such subsidiaries, and joint
ventures in which such subsidiaries are participants, in an aggregate amount not
exceeding 2% of the Bank's assets. The Bank may invest an

                                      64
<PAGE>
 
additional 1% of its assets in service corporation activities that serve
primarily specified community or inner-city developments. Federal regulations
also permit institutions to make specified types of loans to such service
corporation subsidiaries (other than special-purpose finance subsidiaries), in
which the institution owns more than 10% of the stock, in an aggregate amount
not exceeding 50% of the institution's regulatory capital. In addition, federal
savings associations are permitted to invest unlimited amounts in subsidiaries
that are engaged solely in activities that the association may conduct. At
December 31, 1995, the Bank's investment in service corporations was
approximately $2.3 million.

Roosevelt Financial Services, Inc. (prior to 1994 known as Roosevelt Insurance
Agency, Inc.) is a diversified general insurance agency. It provides life,
health, property, casualty, commercial insurance coverages, and tax deferred
annuities and other investment products to Roosevelt's customers and the general
public. Stocks and bonds are offered to the Bank's customers on a discount basis
through a clearing broker/dealer. Mutual funds are offered to the Bank's
customers and the general public by registered representatives through an
arrangement between Roosevelt Financial Services, Inc. and a registered
broker/dealer.

H.F.S. Corporation is a service corporation which was acquired through the
merger with Home Bancorp. H.F.S. Corporation has the authority to invest and
participate in various activities such as the acquisition and development of
property into residential building lots.

F&H Realty, a subsidiary of Roosevelt Financial Group, Inc., is a Missouri-
chartered real estate investment company. It owns real estate held for
investment or for the purpose of developing and selling lots, primarily for
single-family dwellings. It was formed in December 1992 and was later
transferred to the Company under the name Farm & Home as a dividend-in-kind from
the Bank, previously known as Farm & Home Savings Association.

REGULATION

The Bank is a Federally chartered savings bank, the deposits of which are
Federally insured up to applicable limits by the FDIC and are backed by the full
faith and credit of the United States Government. Accordingly, the Bank is
subject to broad Federal regulation and oversight extending to all its
operations. The Bank is a member of the FHLB of Des Moines and is subject to
certain limited regulation by the Federal Reserve Board. As the savings and loan
holding company of the Bank, Roosevelt is also subject to Federal regulation and
oversight. The purpose of this regulation of Roosevelt and other holding
companies is to protect subsidiary savings associations. Certain of these
regulatory requirements and restrictions are discussed below and elsewhere in
this document.

FEDERAL REGULATION OF SAVINGS ASSOCIATIONS
The OTS, as the primary Federal regulatory agency, and the FDIC, as insurer and
back-up regulator, have extensive supervisory authority over the operations of
savings associations. The Bank is required to file periodic reports with the OTS
and may be examined periodically by the OTS and FDIC. The Bank was most recently
examined by the OTS and the FDIC in April, 1995. All Federally insured savings
associations are subject to an on-site, full-scope examination by either the
FDIC or the OTS at least once every 12 months. All savings associations are
subject to an annual assessment to fund the operations of the OTS. The general
assessment, to be paid on a semi-annual basis, is computed based upon the
savings association's total assets, as reported in the association's latest
quarterly thrift financial report. The Bank's OTS assessment for 1995 was $1.2
million.

The OTS' pervasive regulatory authority is backed by extensive enforcement
authority over all savings associations and their holding companies, including
the Bank and Roosevelt. This enforcement authority includes among other things,
the ability to impose operational restrictions, to commence cease-and-desist
proceedings, to assess civil money penalties and to initiate proceedings to
remove individuals from their positions and prohibit them from service with any
savings association. Such actions may generally be initiated to prevent,
terminate or remedy violations of laws, regulations or unsafe or unsound
practices. Additional grounds include failure to file accurate and timely
reports with the OTS.

In addition, the investment, lending and branching authority of the Bank is
prescribed by Federal laws and regulations, and it is prohibited from engaging
in any activities not permitted by such laws and regulations. For instance, no
savings institution

                                      65
<PAGE>
 
may invest in non-investment grade corporate debt securities. In addition, the
permissible level of investment by Federal associations in loans secured by non-
residential real property may not exceed 400% of regulatory capital, except with
approval of the OTS. The Bank is in compliance with each of these noted
restrictions.

The Bank's general permissible lending limit for loans-to-one borrower is equal
to 15% of unimpaired capital and surplus (except for loans fully secured by
certain readily marketable collateral, in which case this limit is increased to
25% of unimpaired capital and surplus). At December 31, 1995, the Bank's lending
limit under this restriction was $80.4 million. The Bank is in compliance with
the loans-to-one borrower limitation.

The OTS, as well as the other Federal banking agencies, have adopted guidelines
establishing safety and soundness standards. Any institution which fails to
comply with these standards must submit a compliance plan. A failure to submit a
plan or to comply with an approved plan will subject the institution to further
enforcement action. The OTS and the other Federal banking agencies have also
proposed additional guidelines on asset quality and earnings standards. No
assurance can be given as to the final form of the proposed guidelines.

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

The FDIC's deposit insurance premiums are assessed through a risk-based system
under which all insured depository institutions are placed into one of nine
categories and assessed insurance premiums based on their level of capital and
supervisory evaluation. The assessment schedule for Bank Insurance Fund (BIF)
and SAIF insured institutions ranged from .23% to .31% of deposits during the
first half of 1995. Under this system, institutions classified as well
capitalized (i.e., a core capital ratio of at least 5%, a ratio of Tier 1 or
core capital to risk-weighted assets (Tier 1 risk-based capital) of at least 6%
and a risk-based capital ratio of at least 10%) and considered healthy would pay
the lowest premium while institutions that are less than adequately capitalized
(i.e., core or Tier 1 risk-based capital ratios of less than 4% or a risk-based
capital ratio of less than 8%) and considered of substantial supervisory concern
would pay the highest premium. Risk classification of all insured institutions
will be made by the FDIC for each semi-annual assessment period.

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

                                      66
<PAGE>
 
     The deposits of Roosevelt Bank are presently insured by the SAIF, which
together with the BIF are the two insurance funds administered by the FDIC. As a
result of the BIF reaching its statutory reserve ratio, the FDIC revised the
premium schedule for BIF insured institutions to provide a range of .04% to .31%
of deposits. The revisions became effective in the third quarter of 1995. The
BIF premium schedule was further revised, effective January 1996, to provide a
range of 0% to .27% with an annual minimum assessment of $2,000, essentially
eliminating deposit insurance premiums for many BIF-insured institutions. As a
result of these adjustments, BIF insured institutions now generally pay lower
premiums than SAIF insured institutions. At the time the FDIC revised the BIF
premium schedule, it noted that, absent legislative action (as discussed below),
the SAIF would not attain its designated reserve ratio until the year 2002. As a
result, SAIF insured members would continue to be generally subject to higher
deposit insurance premiums than BIF insured institutions until, all things being
equal, the SAIF attains its required reserve ratio.
    
     In order to help eliminate this disparity and any competitive disadvantage 
between BIF and SAIF member institutions with respect to deposit insurance 
premiums, legislation to recapitalize the SAIF was enacted in September 1996. 
The legislation provides for a one-time assessment to be imposed on all deposits
assessed at the SAIF rates, as of March 31, 1995, in order to recapitalize the 
SAIF. It also provides for the merger of the BIF and the SAIF on January 1, 1999
if no savings associations then exist. The special assessment rate is currently 
anticipated to range between .65% and .70% and will be payable by November 29,
1996. Based on Roosevelt Bank's level of SAIF deposits at March 31, 1995
(including the effect of the acquisitions of Kirksville Federal Savings Bank
("Kirksville Bank"), Washington Savings Bank, FSB, ("Washington Savings"),
Sentinel Federal and Mutual Savings Bank, f.s.b. ("Mutual Bank"), and assuming a
special assessment of .70%, Roosevelt Bank's assessment would be approximately
$30.2 million on a pre-tax basis. If such special assessment had been recorded
as of June 30, 1996, on a pro forma basis (including the effect of Sentinel
Federal and Mutual Bank), the tangible, core and risk-based capital ratios would
have been 5.38%, 5.40% and 14.18%, respectively. Accordingly, this special
assessment will significantly increase noninterest expense and adversely affect
Roosevelt Bank's results of operations. Prior to the enactment of the
legislation, a portion of the SAIF assessment imposed on savings associations
was used to repay obligations issued by a federally chartered corporation to
provide financing for resolving the thrift crisis in the 1980s. Although the
SAIF rates are expected to be reduced significantly, in the near future the
minimum assessment paid by SAIF-insured institutions is not anticipated to be
equalized with the minimum BIF rate as a result of this continuing obligation.
Although the legislation also now requires assessments to be made on BIF-
assessable deposits for this purpose, that assessment will be limited to 20% of
the rate imposed on SAIF assessable deposits until the earlier of December 31,
1999 or when no savings association continues to exist, thereby imposing a
greater burden on SAIF member institutions such as Roosevelt Bank. Thereafter,
however, assessments on BIF-member institutions will be made on the same basis
as SAIF-member institutions. The rates to be established by the FDIC to
implement this requirement for all FDIC-insured institutions is uncertain at
this time.    
    
     The United States Congress has also considered legislation that would 
require all Federal thrift institutions, such as Roosevelt Bank, to either 
convert to a national bank or a state chartered financial institution. If such 
legislation were enacted, Roosevelt would no longer be regulated as a thrift
holding company, but rather as a bank holding company. The OTS would be
abolished and its functions transferred among the other federal banking
regulators. No assurance can be given as to whether or in what form the
legislation will be enacted or its effect on Roosevelt and Roosevelt Bank.    
    


                                      67

<PAGE>
REGULATORY CAPITAL REQUIREMENTS
Federally insured savings associations, such as the Bank, are required to
maintain a minimum level of regulatory capital. The OTS has established capital
standards, including a tangible capital requirement, a leverage ratio (or core
capital) requirement and a risk-based capital requirement applicable to such
savings associations. Under Federal law all three requirements must be generally
as stringent as the comparable capital requirements for national banks.

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

The OTS regulations establish special tangible capital requirements for savings
associations that own subsidiaries. In determining compliance with the capital
requirements, all subsidiaries engaged solely in activities permissible for
national banks or engaged in certain other activities solely as an agent for its
customers, are "includable" subsidiaries that are consolidated for capital
purposes in proportion to the association's level of ownership, including the
assets of includable subsidiaries in which the association has a minority
interest that are not consolidated for generally accepted accounting principles.
For excludable subsidiaries, the debt and equity investments in such
subsidiaries must be deducted from assets and capital. The Bank, at December 31,
1995, had a $2.3 million net investment in subsidiaries which the Bank deducted
from capital for the purpose of computing its capital compliance.

At December 31, 1995, the Bank had tangible capital of approximately $474.7
million, or 5.26% of adjusted total assets, which is approximately $339.2
million above the minimum requirement of 1.50% adjusted total assets in effect
on that date.

Core Capital - The capital standards also require core capital equal to at least
3% of adjusted total assets. Core capital generally consists of tangible capital
plus certain intangible assets. At December 31, 1995, the Bank had $2.4 million
of core deposit intangibles included in core capital under these tests and had
core capital equal to approximately $477.1 million, or 5.28% of adjusted total
assets, which is $206.1 million above the minimum leverage ratio requirement of
3% in effect on that date. As a result of the prompt corrective action
provisions discussed below, however, a savings association must maintain a core
capital level of at least 4% to be considered adequately capitalized unless its
supervisory condition is such to allow it

                                      68
<PAGE>
 
to maintain a 3% ratio.

Risk-Based Capital - The OTS risk-based requirement requires savings
associations to have total capital of at least 8% of risk-weighted assets. Total
capital consists of core capital, as defined above, and supplementary capital.
Supplementary capital consists of certain permanent and maturing capital
instruments that do not qualify as core capital and general valuation loan and
lease loss allowances up to a maximum of 1.25% of risk-weighted assets.
Supplementary capital may be used to satisfy the risk-based requirement only to
the extent of core capital. The OTS is also authorized to require a savings
association to maintain additional risk-based capital to account for
concentration of credit risk and the risk of non-traditional activities. At
December 31, 1995, the Bank did not have any capital instruments that qualified
as supplementary capital and had $18.6 million of general loss allowances, which
was less than 1.25% of risk-weighted assets.

Certain exclusions from capital and assets are required to be made for the
purpose of calculating risk-based capital, in addition to the adjustments
required for calculating core capital. Such exclusions consist of equity
investments (as defined by regulation) and that portion of land loans and
nonresidential construction loans in excess of an 80% loan-to-value ratio. In
addition, reciprocal holdings of qualifying capital instruments are excluded.
The Bank had no such exclusions from capital and assets at December 31, 1995.

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

On December 31, 1995, the Bank had total risk-weighted capital of approximately
$495.7 million (including $18.6 million of general loss allowances). The Bank
had risk-weighted assets of $3.3 billion (including $232.2 million in credit
equivalent amounts of converted off-balance sheet items) for total risk-weighted
capital of 14.60% of risk-weighted assets. This amount was approximately $224.1
million above the 8% requirement in effect on that date.

Every savings association with more than normal interest rate risk is required
to deduct from its total capital, for purposes of determining compliance with
such requirement, an amount equal to 50% of its interest-rate risk exposure
multiplied by the present value of its assets. This exposure is a measure of the
potential decline in the net portfolio value of a savings association, greater
than 2% of the present value of its assets, based upon a hypothetical 200 basis
point increase or decrease in interest rates (whichever results in a greater
decline). Net portfolio value is the present value of expected cash flows from
assets, liabilities and off-balance sheet contracts. The regulation provides for
a two quarter lag between calculating interest rate risk and recognizing any
deduction from capital. The OTS recently announced that it will delay the
effective date of the regulation until it evaluates the process by which an
association may appeal an interest-rate risk capital deduction determination. If
the regulation had been in effect at December 31, 1995, the Bank would have had
no such deduction from total capital on such date.

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

As a condition to the approval of the capital restoration plan, any company
controlling an undercapitalized association must agree that it will enter into a
limited capital maintenance guarantee with respect to the institution's
achievement of its capital requirements. In any bankruptcy proceedings by
Roosevelt, any claim against Roosevelt under such a guarantee would have
priority over the claims of unsecured creditors.

                                      69
<PAGE>
 
Any savings association that fails to comply with its capital plan or is
"significantly undercapitalized" (i.e., Tier 1 risk-based or core capital ratios
of less than 3% or a risk-based capital ratio of less than 6%) must be subjected
by the OTS to one or more of a number of additional specified actions and
operating restrictions which may cover all aspects of its operations and include
a forced merger or acquisition of the association. An association that becomes
"critically undercapitalized" (i.e., a tangible capital ratio of 2% or less) is
subject to further mandatory restrictions on its activities in addition to those
applicable to significantly undercapitalized associations. In addition, the OTS
must appoint a receiver (or conservator with the concurrence of the FDIC) for a
savings association, with certain limited exceptions, within 90 days after it
becomes critically undercapitalized.

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

The imposition by the OTS of any of these measures on the Bank may have
substantial adverse effect on the Bank's operations and profitability and the
value of Roosevelt's common and preferred stock. Roosevelt stockholders do not
have preemptive rights, and therefore, if Roosevelt is directed by the OTS or
the FDIC to issue additional shares of common or preferred stock, such issuance
may result in the dilution in the percentage of ownership of the stockholders of
Roosevelt.

LIMITATIONS ON DIVIDENDS AND OTHER CAPITAL DISTRIBUTIONS
OTS regulations impose various restrictions on associations, including the Bank,
with respect to their ability to make capital distributions, which include
dividends, stock redemptions or repurchases, cash-out mergers, interest payments
on certain convertible debt, and other transactions charged to the capital
account. As of December 31, 1995, the Bank would have been permitted to pay
dividends of $166.6 million consistent with these restrictions, subject to
giving the notice referred to below and receiving no objection from the OTS.

Generally, associations such as the Bank that before and after the proposed
distribution meet or exceed their capital requirements, may make capital
distributions during any calendar year up to the greater of 100% of net income
for the year-to-date plus 50% of the amount by which the lesser of the
association's tangible, core, or risk-based capital exceeds its requirement for
such capital component, as measured at the beginning of the calendar year, or
75% of net income for the most recent four quarter period. However, an
association deemed to be in need of more than normal supervision by the OTS may
have its dividend authority restricted.

Associations proposing to make any capital distribution must submit written
notice to the OTS 30 days prior to such distribution. Associations that do not
meet minimum capital requirements that propose to make any capital distribution
must obtain OTS approval prior to making such distributions. The OTS may object
to the distribution during that 30-day period based on safety and soundness
concerns.

Finally, OTS regulations prohibit an association from declaring or paying any
dividends or from repurchasing any of its stock, if as a result, the net worth
of the association would be reduced below the amount required to be maintained
for the liquidation account established in connection with its mutual stock
conversion.

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

                                      70
<PAGE>
 
form the proposed regulations may be adopted.

LIQUIDITY
Each savings association, including the Bank, is 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. This liquid asset ratio requirement may vary from
time to time (between 4% an 10%) depending on the economic conditions and
savings flows of all savings associations. At the present time, the minimum
liquid asset ratio is 5%.

In addition, short-term liquid assets (e.g., cash, certain time deposits,
certain bankers' acceptances and short-term United States Treasury obligations)
currently must constitute at least 1% of an association's average daily balance
of net withdrawable deposit accounts and current borrowings. Penalties may be
imposed upon associations for violations of either liquid asset ratio
requirement. At December 31, 1995, the Bank was in compliance with both
requirements.

QUALIFIED THRIFT LENDER TEST
All savings associations, including the Bank, are required to meet a qualified
thrift lender (QTL) test to avoid certain restrictions on their operations. The
QTL test requires a savings association to have at least 65% of its portfolio
assets (which consist of total assets less intangibles, properties used to
conduct the savings association's business and liquid assets not exceeding 20%
of total assets) in qualified thrift investments and to meet that test on a
monthly average for nine out of every 12 months on a rolling basis. Such assets
primarily consist of residential housing related loans and investments. As of
December 31, 1995, the Bank had a QTL ratio of 97.8%, which was in compliance
with the 65% QTL test, and has always been in compliance with the QTL
requirement.

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

TRANSACTION WITH AFFILIATES
Transactions between a savings association, such as the Bank or any of its
subsidiaries, and its affiliates are subject to numerous restrictions.
Generally, such transactions must be on terms at least as favorable to the Bank
as those prevailing at the time for comparable transactions with nonaffiliated
companies. Most transactions are also subject to quantitative ceilings, and many
must be secured by eligible collateral. In addition, savings associations are
prohibited from investing in the securities of an affiliate (other than a
subsidiary) or extending credit to an affiliate engaged in activities not
permissible for a bank holding company. For these purposes, an affiliate is
defined as a company that controls, or is under common control with, the Bank
but does not include a subsidiary of the Bank unless specially determined by OTS
or the Federal Reserve Board. None of the Bank's subsidiaries have been so
designated.

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

HOLDING COMPANY REGULATION
Roosevelt is a unitary savings and loan holding company subject to regulatory
oversight by the OTS. As such, Roosevelt is required to register and file
reports with the OTS and is subject to regulation and examination by the OTS. In
addition, the

                                      71
<PAGE>
 
OTS has enforcement authority over Roosevelt and its non-savings association
subsidiaries which also permits the OTS to restrict or prohibit activities that
are determined to be a serious risk to any subsidiary savings association, such
as the Bank.

As a unitary savings and loan holding company, Roosevelt generally is not
subject to activity restrictions. If Roosevelt acquired control of another
savings association as a separate subsidiary, it would become a multiple savings
and loan holding company, and the activities of Roosevelt and any of its
subsidiaries (other than the Bank or any other SAIF insured savings association)
would become subject to such restrictions unless such other associations each
qualifies as a QTL and was acquired in a supervisory acquisition.

If the Bank fails the QTL test, Roosevelt must obtain the approval of the OTS
prior to continuing after such failure, directly or through its other
subsidiaries, any business activity other than those approved for multiple
savings and loan holding companies or their subsidiaries. In addition, within
one year of such failure Roosevelt must register as, and will become subject to,
the restrictions applicable to bank holding companies. The activities authorized
for a bank holding company are more limited than are the activities authorized
for a unitary or multiple savings and loan holding company.

Roosevelt must obtain approval from the OTS before acquiring control of any
other SAIF insured association. Such acquisitions are generally prohibited if
they result in a multiple savings and loan holding company controlling savings
associations in more than one state. However, such interstate acquisitions may
be permitted based on specific state authorization or in a supervisory
acquisition of a failing savings association.

FEDERAL SECURITIES LAW
The stock of Roosevelt is registered with the Securities and Exchange Commission
(SEC) under the Securities Exchange Act of 1934, as amended (the Exchange Act).
Roosevelt is subject to the information, proxy solicitation, insider trading
restrictions and other requirements of the SEC under the Exchange Act.

Roosevelt stock held by persons who are affiliates within the meaning of the
Exchange Act (generally officers, directors, and principal stockholders) of
Roosevelt may not be resold without registration or unless sold in accordance
with certain resale restrictions. If Roosevelt meets specified current public
information requirements, each affiliate of Roosevelt generally is able to sell
in the public market, without registration, a limited number of shares in any
three-month period.

FEDERAL RESERVE SYSTEM
The Federal Reserve Board requires all depository institutions to maintain non-
interest-bearing reserves at specified levels against their transaction accounts
(primarily checking, NOW and Super NOW checking accounts). At December 31, 1995
Roosevelt was in compliance with these reserve requirements. The balances
maintained to meet the reserve requirements imposed by the Federal Reserve Board
may be used to satisfy liquidity requirements that may be imposed by the OTS.

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

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

As a member, the Bank is required to purchase and maintain stock in the FHLB of
Des Moines. At December 31, 1995 the Bank had approximately $132.0 million in
FHLB of Des Moines stock, which was in compliance with this requirement.

                                      72
<PAGE>
 
The FHLBs are required to provide funds for the resolution of troubled savings
associations and to contribute to low and moderately priced housing programs
through direct loans or interest subsidies on advances targeted for community
investment and low-and moderate-income housing projects. These contributions
have adversely affected the level of FHLB dividends paid and could continue to
do so in the future. For 1995 dividends paid by the FHLB of Des Moines to the
Bank totaled $8.6 million, $6.0 million paid as a cash dividend and $2.6 million
paid in the form of a stock dividend.

TAXATION
For Federal income tax purposes, Roosevelt reports its income and expenses using
the accrual method of tax accounting and uses the calendar year as its tax year.
Except for the bad debt reserve deduction Roosevelt is subject to Federal income
tax, under existing provisions of the Internal Revenue Service Code, in
generally the same manner as other corporations.

Missouri-based thrift institutions, such as the Bank, are subject to a special
financial institutions tax, based on net income without regard to net operating
loss carryforwards, at the rate of 7% of net income. This tax is in lieu of all
other state taxes on thrift institutions, on their property, capital or income.

As a Delaware business corporation, Roosevelt is required to file annual returns
with and pay annual fees to the State of Delaware. Roosevelt is also subject to
an annual franchise tax imposed by the State of Delaware based on the number of
authorized shares of its common stock. If and to the extent Roosevelt carries on
activities in other states, it may in certain circumstances be subject to such
states' tax laws.

COMMUNITY REINVESTMENT ACT
The Community Reinvestment Act (CRA) requires financial institutions regulated
by the Federal financial supervisory agencies to ascertain and help meet the
credit needs of their delineated communities, including low-income and moderate-
income neighborhoods within those communities, while maintaining safe and sound
banking practices. The agencies evaluate an institution's CRA performance based
on a four-tiered descriptive rating system and are required to make public an
institution's rating and written evaluation. The four possible ratings of
meeting community credit needs are outstanding, satisfactory, needs to improve,
and substantial noncompliance.

Many factors play a role in assessing a financial institution's CRA performance.
The institution's regulator must consider its financial capacity and size, legal
impediments, local economic conditions and demographics, including the
competitive environment in which it operates. The evaluation does not rely on
absolute standards and the institutions are not required to perform specific
activities or to provide specific amounts or types of credit.

During 1995, the Bank received a satisfactory rating from the OTS. This rating
reflects Roosevelt's commitment to meeting the credit needs of the communities
it serves. The Bank maintains a CRA statement for public viewing, as well as an
annual CRA highlights document. These documents describe the Bank's credit
programs and services, community outreach activities, public comments and other
efforts to meet community credit needs.

COMPETITION

The Company faces strong competition both in originating real estate and other
loans and in attracting deposits. Competition in originating real estate loans
comes primarily from other savings institutions, commercial banks, and mortgage
bankers making loans secured by real estate located in the Company's market
area. Commercial banks and finance companies, including finance company
affiliates of automobile manufacturers, provide vigorous competition in consumer
lending. The Company competes for real estate and other loans principally on the
basis of the interest rates and loan fees it charges, the types of loans it
originates, and the quality of services it provides to borrowers.

The Company faces substantial competition in attracting deposits from other
savings institutions, commercial banks, money market and mutual funds, credit
unions, and other investment vehicles. The ability of the Company to attract and
retain deposits depends on its ability to provide investment opportunities that
satisfy the requirements of investors as to rate of return, liquidity, risk, and
other factors. The Company attracts a significant amount of deposits through its
branch offices, primarily from the communities in which those branch offices are
located; therefore, competition for those deposits is principally from other
savings institutions and commercial banks located in the same communities. The
Company competes for these deposits by offering a variety of deposit accounts at
competitive rates, convenient business hours, and convenient branch locations
with interbranch deposit and withdrawal privileges at each.

                                      73
<PAGE>
          

                                      74
<PAGE>
          

                                      75
<PAGE>
 
EMPLOYEES

At December 31, 1995, the Company had a total of 1245 employees, including 171
part-time employees. None of the Company's employees are represented by a
collective bargaining group. Management considers its employee relations to be
good.

PROPERTIES OF ROOSEVELT FINANCIAL GROUP, INC.

The Company's home office, which is a leased facility, is located in
Chesterfield, Missouri. The Company's mortgage loan servicing office is located
in Nevada, Missouri and is owned by the Company. In addition to these, the
company has an additional 77 branch offices, of which 73 are located in the
State of Missouri, three are located in the State of Illinois, and one is
located in the State of Kansas. 37 of these offices are located in the St. Louis
metropolitan area of which 28 branches are owned by the Company and 9 are
leased. The leases expire from 1996 through 2010. Nine of these offices are
located in the Kansas City metropolitan area of which four branches are owned by
the Company and five are leased. The leases expire from 1997 to 2014. The
remaining 31 offices are located in Staunton, Illinois and Pittsburgh, Kansas
and the Missouri cities of Hannibal(2), Springfield(3), Columbia, Union,
Warrenton, St. James, Washington, Sikeston, Dexter, Malden, Poplar Bluff, Hayti,
Portageville, Cape Girardeau, Mexico, Jefferson City, Trenton, Marshall,
Sedalia, Clinton, Maryville, St. Joseph, Lamar, Joplin(2) and Kirksville. 24 of
these offices are owned by the Company and seven offices are leased. The leases
expire from 1996 through 2009. The Company's net investment in its home and
branch offices, premises, equipment, and leaseholds was $52.5 million at
December 31, 1995.

LEGAL PROCEEDINGS INVOLVING ROOSEVELT FINANCIAL GROUP, INC. AND 
ROOSEVELT BANK

Roosevelt has certain litigation and claims in process resulting from activities
arising from normal operations. In the opinion of management, none of these
matters is likely to have a material adverse effect on its financial position.

Among the matters referred to above and as a result of the acquisition of Farm &
Home which was completed in June 1994, the Company has become successor to
certain legal proceedings which involved Farm & Home. The following is a
discussion of such proceedings. Prior to 1985, the Southbend Subdivision was
developed by Farm & Home Savings and a co-developer on property owned by Farm &
Home Savings adjacent to a toxic waste disposal site near Houston, Texas (the
Brio Site). As a result of action by the U.S. Environmental Protection Agency
(the EPA), a task force made up of eleven major corporations that contributed
waste to the site (the Brio Site Task Force) agreed in 1989 to remediate the
Brio Site, including any off-site contamination related to the Brio Site. It is
anticipated that once a final remediation plan is approved, the Brio Site Task
Force will be responsible for carrying out the planned remediation. Neither Farm
& Home, Farm & Home Savings nor the Company has ever been a member of the Brio
Site Task Force, nor has the EPA, to date, designated any of them a "potentially
responsible party" with respect to the Brio Site or any remediation thereof.

Farm & Home Savings has been named in a number of lawsuits by various parties
claiming personal injury and property damage from exposure to the Brio Site
wastes as a result of Farm & Home's development of Southbend Subdivision. These
claims have involved homeowners and their children who lived in the Southbend
Subdivision as well as others who have visited the subdivision or attended Weber
Elementary School, which was located within the Southbend Subdivision, and
others who either played on ball fields that were in close proximity to the
subdivision or in some cases lived in neighboring subdivisions (the Claims).
Pursuant to a Release and Settlement Agreement entered into in May 1987 (the
1987 Settlement Agreement), United States Fire Insurance Company, North River
Insurance Company and Commonwealth Lloyds Insurance Company of Texas (the
Insurance Companies) have been defending and indemnifying Farm & Home Savings
(and the Company as successor to Farm & Home Savings) against the Claims. The
1987 Settlement Agreement provided that in consideration of Farm & Home Savings'
payment to the Insurance Companies of $12.5 million the Insurance Companies
would defend and pay on behalf of Farm & Home Savings all damages and
settlements (without limitation as to time frame or dollar amount) arising out
of past, present and future claims and demands in connection with the Southbend
Subdivision's proximity to the Brio Site, and also arising out of, resulting
from, or relating to the alleged hazardous wastes at the Brio Site. In the
course of defending Farm & Home Savings against the Claims, a further dispute
arose between Farm & Home Savings and the Insurance Companies arising out of the
Insurance Companies' demand that Farm & Home Savings contribute toward the
Insurance Companies' program of purchasing all of the residential lots and homes
in the Southbend Subdivision. This dispute was resolved following litigation on
March 30, 1993 pursuant to a second settlement agreement (the 1993 Settlement
Agreement, and, together with the 1987 Settlement Agreement, the Settlement
Agreements). Under the terms of the 1993 Settlement Agreement the parties
affirmed that the 1987 Settlement Agreement remains in full force and effect and
the Insurance Companies agreed to assume the exclusive obligation and
responsibility for acquiring the lots and homes in the Southbend Subdivision. In
addition, Farm & Home Savings agreed to pay the Insurance Companies a total of
$9.7 million

                                      76
<PAGE>
 
over four years. Farm & Home's costs associated with the 1993 Settlement
Agreement have been reflected in its consolidated financial statements for the
year ended December 31, 1992.

Thereafter, the Insurance Companies issued a reservation of rights with respect
to certain Claims filed in 1993. As a result of this reservation, Farm & Home
Savings initiated a declaratory judgement action regarding the Insurance
Companies' obligations under the 1987 Settlement Agreement. This declaratory
judgement action has been terminated pursuant to a further settlement agreement
between the Company and the Insurance Companies by which the Insurance Companies
have agreed to continue to defend and indemnify the Company against all pending
Claims, subject to the Insurance Companies' right to reassert their reservation
of rights in the future.

Currently, there are approximately nine hundred Claims pending against Farm &
Home Savings involving the Southbend Subdivision and/or the Brio Site, and it is
possible that in the future additional claims may be filed by others. While the
outcome of the Claims and any future claims cannot be predicted with certainty,
based upon consultation with outside counsel, it is the belief of the Company
that, pursuant to the Settlement Agreements, the Insurance Companies are
responsible for the payment of all Claims and that the risk of significant loss
to the Company related thereto would be remote.

         

                                      77
<PAGE>
     
MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF 
OPERATIONS OF ROOSEVELT FINANCIAL GROUP, INC.
COMPARISON OF YEARS ENDED DECEMBER 31, 1995, 1994 and 1993
GENERAL     
    
The following discussion and analysis should be read in conjunction with the
consolidated financial statements and notes thereto of Roosevelt, and with 
reference to the discussion of the operations and other financial information
presented elsewhere in this Proxy Statement/Prospectus.     
    
The Company's consolidated financial statements have been significantly impacted
by its acquisition activity, particularly in 1994 and 1993. In 1995, the Company
completed two additional acquisitions which did not have a significant impact on
the 1995 consolidated financial statements. See Note 2 of "Financial Statements
of Roosevelt Financial Group, Inc.--Consolidated Financial Statements and
Independent Auditor's Report for the Years Ended December 31, 1993, 1994 and
1995" and "Business of Roosevelt Financial Group, Inc.-Acquisitions" for further
discussion.     

RESULTS OF OPERATIONS

Roosevelt's operating results depend primarily upon its net interest income,
which is the difference between the interest income earned on its interest
earning assets (loans, mortgage-backed securities and investment securities) and
the interest expense paid on its interest bearing liabilities (deposits and
borrowings). Operating results are also significantly affected by provisions for
losses on loans, noninterest income and noninterest expense. Each of these
factors is significantly affected not only by Roosevelt's policies, but, to
varying degrees, by general economic and competitive conditions and by policies
of Federal regulatory authorities.
      
Roosevelt reported net income of $27.1 million for 1995 compared with $41.7
million for 1994 and $44.9 million for 1993. Net income on a fully diluted per
share basis was $0.56 for 1995 compared with $.96 for 1994 and $1.11 for 1993.
Net income for 1995 was negatively impacted by losses resulting from the mark
to market of the Company's financial futures positions used to reduce the 
interest rate risk of certain mortgage-backed securities in the available for 
sale portfolio totaling $71.0 million ($45.1 million, net of income taxes) and 
by a charge to earnings of $27.1 million ($17.8 million, net of income taxes)
for unrealized losses on the impairment of mortgage-backed securities. For 
further discussion of financial futures, see "Results of Operations - 
Net Gain (Loss) from Financial Instruments" and Note 15 to "Financial Statements
of Roosevelt Financial Group, Inc.--Consolidated Financial Statements and
Independent Auditor's Report for the Years Ended December 31, 1993, 1994 and
1995."     
    
Net income for 1994 was positively impacted by gains resulting from the mark to
market of the Company's financial futures positions used to reduce the interest
rate risk of certain mortgage-backed securities in the available for sale
portfolio totaling $39.5 million ($25.1 million, net of income taxes) and
negatively impacted by merger expenses related to the acquisition of Farm & 
Home.  The components of the merger related expenses (in millions) are as 
follows:       

<TABLE>
       <S>                                                  <C>
       Provision for losses on loans...........             $11.4
       Net loss from financial instruments.....              38.4
       Provision for real estate losses........               3.7
       Compensation and employee benefits......               6.3
       Occupancy...............................               5.9
       Transaction related fees................               7.0
       Other...................................               1.8
                                                            -----
        Income before income tax expense                         
         and extraordinary item................              74.5
       Income tax expense......................              25.0
                                                            -----
        Income before extraordinary item.......              49.5
       Extraordinary item (net of tax effect)..               7.8
                                                            -----
        Total..................................             $57.3
                                                            ===== 
</TABLE>

In connection with the acquisition of Farm & Home and a review of the combined
loan portfolio, including the increased concentration of loans in various
geographic areas, and after discussion with the OTS regarding the level of the
allowance for loan losses as compared to a new peer group as a result of the
dramatic increase in size, management recorded an $11.4 million addition to the
allowance. Net loss from financial instruments totaled $38.4 million and
included $25.6 million in loss from the sale of Farm & Home fixed-rate mortgage-
backed securities that did not meet Roosevelt's asset/liability management
objectives. In addition, $8.9 million of the loss on financial instruments
resulted from the cancellation of interest rate exchange agreements of Farm &
Home. As a result of Roosevelt's desire to accelerate the disposition of Farm &
Home's real estate owned portfolio, Roosevelt increased its estimate of reserves
required to record its real estate owned portfolio at its estimated fair value
which resulted in the additional $3.7 million provision. Compensation and
employee benefits expense totaling $6.3 million related to the severance
benefits for the Farm & Home executives and the Missouri and Texas employees
whose employment did not continue with the combined entity after June 30, 1994.
Occupancy expense totaled $5.9 million and was comprised of losses on the
termination of 11 facility leases, including the write-off of leasehold
improvements associated with the leases, and anticipated losses on the sale of
two closed branch facilities. Transaction related fees totaled $7.0 million and

                                      78
<PAGE>

included advisory, legal, and accounting fees. Other expenses totaled $1.8
million and related to other miscellaneous costs such as printing, travel and
lodging. The extraordinary item related to early extinguishment of debt and
totaled $7.8 million, net of applicable income taxes. Roosevelt recorded a $4.6
million loss due to the retirement of $60.9 million of 10.125% mortgage-backed
bonds. A loss of $2.6 million was recorded as a result of the redemption of Farm
& Home's 13.0% debentures. Additionally, a loss of $637,000 was recorded as a
result of the prepayment of $101.0 million of FHLB of Des Moines advances.

Net income for 1993 was impacted by $27.1 million of additional amortization of
purchased mortgage servicing rights as a result of significant loan prepayments
during the period.

           
  
NET INTEREST INCOME
Net interest income of $181.4 million for 1995 was down 2.3% from $185.7 million
for 1994. The decrease in net interest income was primarily the result of the
average interest rates paid on interest bearing liabilities increasing more than
the average interest rates earned on interest earning assets. The average rate
earned on interest earning assets increased 77 basis points from 6.58% for 1994
to 7.35% for 1995. The average rate paid on interest bearing liabilities
increased 107 basis points from 4.41% for 1994 to 5.48% for 1995. The effective
net interest rate spread decreased 23 basis points from 2.29% for 1994 to 2.06%
for 1995, primarily as a result of severe retail deposit pricing pressure
(unrelated to the outright level of interest rates) in the Company's market
areas during 1995. The decrease in net interest income due to the decreasing
average spread was partially offset by a growth in interest earning assets and
interest bearing liabilities. The average balance of interest earning assets and
interest bearing liabilities increased 8.8% and 8.1%, respectively, during 1995
as compared to 1994.

Net interest income of $185.7 million for 1994 was up 12.2% from $165.5 million
for 1993. Most of the growth in net interest income was the result of internal
growth in 1994 and the acquisition of Home Federal Bancorp of Missouri, Inc.
(Home Federal). The average balance of interest-earning assets and interest-
bearing liabilities increased 17.7% and 17.6%, respectively, during 1994 as
compared to 1993. The effective net interest rate spread decreased 11 basis
points from 2.40% for 1993 to 2.29% for 1994, primarily as a result of the
narrower effective spread earned on the Company's asset growth in 1994 compared
to 1993.  

                                      79
<PAGE>
 
The following table presents Roosevelt's average consolidated balance sheets and
reflects the average yield on assets and the average cost of liabilities for the
periods indicated.  Average rates earned and paid are derived by dividing income
or expense by the average balance of assets and liabilities, respectively.

<TABLE>  
<CAPTION>
                                                                        Year Ending December 31,
                                    -----------------------------------------------------------------------------------------------
                                                  1995                            1994                            1993
                                    -------------------------------  ------------------------------  ------------------------------
                                     Interest   Interest  Interest
                                     Average    Income/    Average    Average    Income/   Average    Average    Income/   Average
                                     Balance    Expense    Rate  %    Balance    Expense   Rate  %    Balance    Expense   Rate  %
                                    ----------  --------  ---------  ----------  --------  --------  ----------  --------  --------
                                                                          (dollars in millions)
<S>                                 <C>         <C>       <C>        <C>         <C>       <C>       <C>         <C>       <C>
Assets
 Cash equivalents.................   $    18.2   $   1.0      5.49%   $    62.8   $   2.4     3.82%   $   143.4   $   4.6     3.21%
 Securities held for trading......          --        --        --        120.6       6.5     5.39        389.6      19.5     5.01
 Securities available for sale (1)     1,815.2     135.4      7.46      2,035.1     137.9     6.78        716.4      47.1     6.57
Securities held to maturity.......     3,683.1     259.3      7.04      2,939.5     179.1     6.09      2,964.1     205.7     6.94
Securities purchased under
 agreement to resell..............          --        --        --         21.7       0.9     4.15         57.5       2.1     3.65
Loans (2) (3).....................     3,301.8     252.1      7.64      2,922.9     206.5     7.06      2,611.6     207.9     7.96
                                       -------     -----                -------     -----               -------     -----
    Total interest-earning assets.     8,818.3   $ 647.8      7.35%     8,102.6   $ 533.3     6.58%     6,882.6   $ 486.9     7.08%
                                                   -----      ----                  -----    -----
Other assets......................       327.2                            322.2                           464.5
                                       -------                          -------                         -------
                                     $ 9,145.5                        $ 8,424.8                       $ 7,347.1
                                       =======                          =======                         =======
Liabilities
 Deposits:
  NOW and money market accounts
   (4)............................   $   835.8   $  24.5      2.93%   $ 1,049.2   $  25.3     2.41%   $   925.5   $  23.7     2.56%
  Passbook savings deposits.......       350.5       8.1      2.31        411.2       9.8     2.38        326.4       8.6     2.63
  Time deposits (4)...............     3,615.7     210.3      5.82      3,552.6     173.6     4.89      3,277.6     192.2     5.86
                                       -------     -----                -------     -----               -------     -----
                                       4,802.0     242.9      5.06      5,013.0     208.7     4.16      4,529.5     224.5     4.96
 Borrowings:
  Securities sold under
   agreements to repurchase.......     1,426.1      84.5      5.93      1,193.7      53.3     4.47      1,277.5      47.8     3.74
  Advances from FHLB..............     2,236.9     134.1      5.99      1,579.1      75.8     4.80        706.9      29.4     4.16
   Other borrowings...............        47.4       4.9     10.34         90.5       9.8    10.83        185.0      19.7    10.65
                                       -------     -----                -------     -----               -------     -----
    Total interest-bearing
     liabilities..................     8,512.4     466.4      5.48      7,876.3     347.6     4.41      6,698.9     321.4     4.80
                                                  ------   -------                 ------  -------                 ------    -----
 Other liabilities                       178.9                            143.8                           299.3
                                       -------                          -------                         -------
                                       8,691.3                          8,020.1                         6,998.2
Stockholders' equity..............       454.2                            404.7                           348.9
                                       -------                          -------                         -------
  Total liabilities and
   stockholders' equity...........   $ 9,145.5                        $ 8,424.8                       $ 7,347.1
                                       =======                          =======                         =======
Net interest income...............               $ 181.4                          $ 185.7                         $ 165.5
                                                   =====                            =====                           =====
Interest rate spread (5)..........                            1.87%                           2.17%                           2.28%
                                                             =====                           =====                           =====
Effective net spread (6)..........                            2.06%                           2.29%                           2.40%
                                                             =====                           =====                           =====
</TABLE>  

(1)  The securities available for sale are included in the following table at
     historical cost with the corresponding average rate calculated based upon
     historical balances.
(2)  Average balances include non accrual loans. Interest on such loans is
     included in interest income upon receipt.
(3)  Interest includes amortization of deferred loan fees.
(4)  Includes the effect of interest rate exchange agreements.
(5)  Equals average rate earned on all assets minus average rate paid on all
     liabilities.
(6)  Net interest income divided by average balance of all interest earning
     assets.

At December 31, 1995, the weighted average yield on interest-earning assets was
7.53% and the weighted average cost on interest-bearing liabilities was 5.62%.

                                      80
<PAGE>
 
The following table presents the dollar amount of changes in interest income and
interest expense for major components of interest earning assets and interest
bearing liabilities. It distinguishes between changes related to volume and
those due to changes in interest rates. For each category of interest income and
interest expense, information is provided on changes attributable to (i) changes
in volume (i.e., changes in volume multiplied by prior year rate) and (ii)
changes in rate (i.e., changes in rate multiplied by prior year volume). For
purposes of this table, changes attributable to both rate and volume, which
cannot be segregated, have been allocated to the change due to rate.

<TABLE>  
<CAPTION>
                                                                          YEAR ENDED DECEMBER 31,                                
                                             -----------------------------------------------------------------------------------
                                                          1995 V. 1994                                 1994 V. 1993              
                                             ---------------------------------------     --------------------------------------- 
                                                      INCREASE                                    INCREASE                       
                                                     (DECREASE)            TOTAL                 (DECREASE)            TOTAL     
                                                       DUE TO             INCREASE                 DUE TO             INCREASE   
                                             ------------------------                    ------------------------                
                                               VOLUME         RATE       (DECREASE)        VOLUME         RATE       (DECREASE)  
                                             ----------    ----------   ------------     ----------    ----------   ------------ 
                                                                               (IN THOUSANDS)                                   
<S>                                           <C>          <C>            <C>             <C>          <C>            <C>        
Interest income:                                                                                                                 
 Loans...................................     $  26,763    $   18,841     $   45,604      $  24,776    $  (26,150)    $  (1,374) 
 Securities held for trading.............        (6,460)           --         (6,460)       (13,477)          415       (13,062) 
 Securities available for sale...........       (15,584)       13,095         (2,489)        91,067          (208)       90,859  
 Securities held to maturity.............        45,560        34,534         80,094         (1,150)      (25,388)      (26,538) 
 Securities purchased under                                                                                                      
  agreements to resell...................          (887)           --           (887)        (1,325)           85        (1,240) 
 Other earning assets....................        (1,792)          439         (1,353)        (5,491)        3,192        (2,299) 
                                                 ------          ----         ------         ------        ------        ------  
   Total interest income.................     $  47,600    $   66,909     $  114,509      $  94,400    $  (48,054)    $  46,346  
                                                 ------        ------        -------        -------       -------       -------  
Interest expense:                                                                                                                
 Deposits................................     $  (8,427)   $   42,073     $   33,646      $  20,561    $  (12,976)    $   7,585  
 Securities sold under                                                                                                           
  agreements to repurchase...............        10,378        20,876         31,254         (3,137)        8,654         5,517  
 Advances from                                                                                                                   
  Federal Home Loan Bank.................        31,582        26,685         58,267         36,335        10,019        46,354  
 Other borrowings........................        (4,602)         (326)        (4,928)        (9,694)         (173)       (9,867) 
 Interest rate exchange agreements.......        (1,015)        1,635            620         (6,026)      (17,479)      (23,505) 
                                                 ------         -----         ------        -------       -------       -------  
   Total interest expense................        27,916        90,943        118,859         38,039       (11,955)       26,084  
                                                 ------        ------        -------        -------       -------       -------  
Change in net interest income............     $  19,684    $  (24,034)    $   (4,350)     $  56,361    $  (36,099)    $  20,262  
                                                 ======       =======         ======        =======       =======       =======  
</TABLE>  

                                      81
<PAGE>
 
PROVISION FOR LOSSES ON LOANS
    
The provision for losses on loans charged to earnings is based upon management's
judgement of the amount necessary to maintain the allowance for loan losses at 
a level adequate to absorb probable losses. As part of the process for 
determining the adequacy of the allowance for loan losses, management performs 
quarterly detailed reviews to identify risks inherent in the loan portfolio and 
to assess the overall quality of the portfolio as well as to determine the 
amounts of allowances and provisions to be reported.         

The provision for loan losses was $1.2 million for 1995, $12.4 million for 1994
and $706,000 for 1993. During the three month period ended June 30,
1994,Roosevelt recorded an $11.7 million increase in the provision for losses on
loans. After combining the Roosevelt, Farm & Home and Home Federal loan
portfolios which resulted in a combined portfolio approximately five times the
size of Roosevelt's March 31, 1994 portfolio (approximately $650 million to $3.0
billion), management determined it was necessary to substantially increase the
allowance for loan losses to achieve higher and more conservative coverage
levels. Factors considered by management in determining the necessity and amount
of the provision necessary to bring the overall allowance to the desired level
were i) the need to conform Farm & Home's coverage ratio (ratio of allowance for
loan losses to total gross loans) of .24% at December 31, 1993 to that of
Roosevelt's which was .61% at the comparable date, ii) the previously discussed
five fold increase in the size of the overall loan portfolio coupled with the
fact that, at the time, Roosevelt management had no previous track record of
managing a portfolio that size and iii) the Farm & Home and Home Federal mergers
effectively doubled the overall size of the entity resulting in Roosevelt moving
up to a new peer group whose average allowance for loan losses as a percentage
of total loans far exceeded the allowances of the unadjusted combined entity.
Also, since just prior to the merger, both Farm & Home and Roosevelt had
recently been through examinations by the OTS, Roosevelt initiated conversations
with the OTS to obtain their concurrence with the planned addition to the
allowance for loan losses. Such concurrence was received and the resulting $11.4
million provision was recorded.
        
The provision for 1995 of 1.2 million reflects a more normalized level of 
provision compared to the large 1994 provision discussed above. The 1995 
provision reflects the Company's strong level of reserves and overall strong 
asset quality. See "Asset Quality."      

NONINTEREST INCOME (LOSS)
  
Noninterest income (loss) was $(55.1) million for 1995 as compared to $17.3
million for 1994 and $14.3 million for 1993. The following is a discussion of
the major components of noninterest income (loss):  

Retail Banking Fees - Retail banking fees are comprised of service charges
related to deposit accounts (principally returned checks and ATM fees); fees for
money orders, travelers checks, etc. and fees related to the telephone bill
paying service offered to the Bank's depositors. Retail banking fees increased
$2.0 million, or 23.0% from $8.7 million for 1994 to $10.7 million for 1995 as a
result of increases in fees for returned checks and ATM usage driven primarily
by an overall increase in the utilization of the retail banking services offered
by the Bank. Retail banking fees increased $2.4 million, or 38.7% from $6.3
million for 1993 to $8.7 million for 1994. Approximately $2.0 million of this
increase is the result of deposit acquisitions which were integrated in the
later part of 1993 and the acquisition of Home Federal in April 1994. The
remaining increase of approximately $400,000 is attributable to an overall
increase in the utilization of the retail banking services offered by the Bank.

Insurance and Brokerage Sales Commissions - The Bank offers a broad range of
insurance and investment products, including tax deferred annuities, to the
general public and its customers through its wholly owned subsidiary, Roosevelt
Financial Services, Inc. Insurance and brokerage sales commissions increased
$968,000, or 14.8% from $6.5 million in 1994 to $7.5 million for 1995. This
followed an increase of $801,000, or 14.0% from $5.7 million for 1993 to $6.5
million for 1994. The positive trend in insurance and brokerage sales
commissions is primarily the result of an increase in the sales volume of
commission generating products, principally annuities, as the Bank successfully
increases its penetration of its existing customer base as well as attracts new
customers.

Loan Servicing Fees (Expenses), Net - Loan servicing fees, which primarily
consists of loan servicing revenue, net of the amortization of purchased
mortgage servicing rights, increased $1.5 million, or 21.1% from $7.4 million
for 1994 to $8.9 million for 1995. This increase is primarily due to a gain of
$1.5 million in 1995 from the sale of $3.3 million book value of purchased
mortgage servicing rights (underlying mortgage loans had an unpaid principal
balance of approximately $471.0 million). Included in loan servicing fees for
1994 are gains from the sale of loans held for sale of $666,000. The
amortization of purchased mortgage servicing rights totaled $4.2 million and
$5.6 million for 1995 and 1994, respectively. During 1995, the balance of
mortgage loans serviced by Roosevelt for others decreased from approximately
$2.8 billion at December 31, 1994 to $2.0 billion at December 31, 1995. This
decrease resulted from the normal amortization of the principal balance of
mortgage loans outstanding and the sale of purchased mortgage servicing rights
discussed previously. Mortgage servicing operations continue to be an important
component of Roosevelt's operations and are expected to result in increasing
loan servicing fees in the future as a result of the planned acquisition in
early 1996 of several packages of mortgage servicing rights which will add
approximately $2.7 billion of mortgage loans to Roosevelt's servicing portfolio.

Loan servicing fees increased to $7.4 million for 1994 from an expense of $11.1
million in 1993. The loan servicing expense for 1993 resulted from amortization
of purchased mortgage servicing rights totaling $36.2 million due to significant
prepayments of the mortgage loans being serviced. Loan servicing fees included a
gain from loans held for sale of $7.3 million for 1993.

                                      82
<PAGE>
 
Net Gain (Loss) from Financial Instruments - In the conduct of its business
operations, Roosevelt has determined the need to sell or terminate certain
assets, liabilities or off-balance sheet positions due to various unforeseen
events. Fundamental to the conduct of such sale or termination activities is the
effect such transactions will have on the future volatility of the Company's net
market value. Consequently, in pursuing such sale or termination activities,
Roosevelt does not seek net gains in a reporting period to the detriment of
earnings in future periods. Following is a discussion of the assets, liabilities
and off-balance sheet items that were sold and/ or terminated during 1995, 1994
and 1993.

Net gain (loss) from financial instruments is as follows:

<TABLE>   
<CAPTION> 
                                                               Year Ended December 31,
                                              ---------------------------------------------------------
                                                  1995                    1994                 1993
                                              -----------             -----------           -----------
                                                                     (in thousands)
<S>                                           <C>                    <C>                       <C>
Mortgage-backed securities held to maturity....  $     --                 $   (231)            $  (663)
Investment securities held to maturity.........        --                      209                  --
Mortgage-backed securities held for trading....        --                   (4,545)              2,668
Mark to market of financial futures contracts..   (71,022)                  39,508                  --
Mortgage-backed securities available for sale..    23,885                  (28,208)             14,659
Investment securities available for sale.......        --                     (115)                 60
Cancellation cost of interest rate
   exchange agreements.........................        --                   (8,910)             (4,496)
Options expense................................   (11,079)                  (8,368)             (1,582)
                                                  -------                  -------              ------
                                                 $(58,216)                $(10,660)            $10,646
                                                  =======                  =======              ======
</TABLE>  
  
The principal reasons for the net decrease of approximately $47.6 million
between 1995 and 1994 are discussed below. $71.0 million of the decrease related
to the mark to market of the Company's financial futures positions which is
discussed in more detail in the following paragraphs. In conjunction with the
Company's acquisition of Farm and Home in 1994, certain fixed-rate mortgage-
backed securities available for sale were sold at a net loss of $28.6 million.
During 1995, the Company sold certain of its adjustable- and fixed-rate 
mortgage-backed securities and recognized a net gain of $23.9 million on these
sales by taking advantage of option adjusted spread differentials existing in
the market place at the dates of the respective sales. The principal reasons for
the net change of approximately $21.3 million between 1994 and 1993 are
discussed below. $39.5 million of the increase related to the mark to market of
the Company's financial futures positions which is discussed in more detail in
the following paragraphs. The year 1994 included a net loss of $28.6 million
related to portfolio restructuring in conjunction with the Company's acquisition
of Farm & Home as discussed earlier. During 1993, like 1995, the Company took
advantage of the then existing option adjusted spread differentials to recognize
approximately $14.7 million in net gains from sales from its mortgage-backed
securities available for sale portfolio.
  
    
During August 1996, the Staff of the Securities and Exchange Commission (Staff)
performed a regular review of the Company's 1995 Form 10-K in conjunction with
Registration Statements on Form S-4 filed by the Company related to three
pending acquisitions. 

As a result of this review, the Staff questioned the Company's original
accounting treatment surrounding the deferral and recognition of gains and
losses on financial futures contracts used to reduce the interest rate risk of
certain mortgage backed securities in the Company's available for sale
portfolio. The Company originally recognized a $34.8 million charge to fourth
quarter 1995 earnings regarding the cessation of deferral accounting.

At issue was the Staff's contention that the financial futures contracts did not
meet the "high correlation" criteria of Statement of Financial Accounting
Standards No. 80 "Accounting for Futures Contracts", thus not qualifying for
deferral accounting from the inception of the hedge in March 1994 and requiring
the recognition of subsequent gains and losses in income. The Company originally
ceased deferral accounting when management concluded that high correlation
measured using the "cumulative dollar approach" was unlikely to be achieved on a
consistent basis.

Accordingly, at the Staff's request, the Company has restated its 1994 and 1995
consolidated financial statements to reflect the cessation of deferral
accounting, from the inception of the hedge, with respect to the aforementioned
financial futures contracts. The restatement had the effect of increasing
previously reported 1994 net income and decreasing previously reported 1995 net
income by $18.0 million (on a fully-diluted per share basis, an increase of
$0.48 for 1994 and a decrease of $0.43 for 1995). This restatement is one of the
timing of recognition of gains and losses in the Statement of Operations and has
no impact on total stockholders' equity at any date since both the financial
futures contracts and the related mortgage-backed securities have been
previously marked to market through stockholders' equity at each reporting
period.
  
Subsequent to December 31, 1995, the Company terminated all of its financial
futures positions and maintained its interest rate risk management position by
principally redesignating existing interest rate exchange agreements to the
available for sale portfolio. Such interest rate exchange agreements were
utilized prior to the redesignation to manage the interest rate risk of 
interest-bearing deposits and other short-term borrowings. 

Unrealized Losses on Impairment of Mortgage-backed Securities - The Company
purchased ownership interests in ten pools of privately issued adjustable-rate
mortgage-backed securities issued in 1989 through 1991 by Guardian Savings and
Loan Association ("Guardian"). All of such Guardian pools in which the Company
purchased and currently holds an ownership interest were rated AA or AAA by
Standard & Poors and Aa2 or Aaa by Moodys, at the date of issuance of the
securities.

Guardian issued their securities with several classes available for purchase.
Certain classes are subordinate to the position of senior classes in that such
subordinate classes absorb all credit losses and must be completely eliminated
before any losses flow to senior position holders. The Guardian securities
purchased by the Company (the "Guardian Securities") were purchases of the most
senior positions, thus intended to be protected by the subordination credit
enhancement feature.

Guardian was placed in conservatorship on June 21, 1991 by the Office of Thrift
Supervision, which appointed the Resolution Trust Corporation (RTC) as
conservator. Subsequent to the conservatorship, the RTC replaced Guardian as the
servicer for

                                      83
<PAGE>
 
the loans underlying the securities. Effective November 1994, Bank of America
assumed servicing responsibilities from the RTC. Guardian was a niche player in
the California mortgage market whose lending decisions relied more on the value
of the mortgaged property and the borrower's equity in the property and less on
the borrower's income and credit standing. All collateral underlying the
Guardian Securities have the following loan pool characteristics:

     . First lien, 30-year, six-month adjustable-rate loans tied to either the
       cost of funds index, one-year constant maturity treasury rate, or LIBOR.

     . 100% of the loans were originated in California.

     . The weighted average loan-to-value ratio at origination was approximately
       66%.

Beginning in mid-1993 and continuing currently, the loan pools backing the
securities have been affected by high delinquency and foreclosure rates, and
higher than anticipated losses on the ultimate disposition of real estate
acquired through foreclosure (REO). This has resulted in rating agency
downgrades, principally in April and May, 1994 and again in July and September,
1995 to the current ratings reflected in the tables on page 44 and substantial
deterioration in the amount of the loss absorption capacity provided by the
subordinated classes.

At December 31, 1994 and March 31, 1995, the Guardian securities owned by the
Company were performing according to their contractual terms, and all realized
losses from the disposition of REO were being absorbed by the subordinate
classes (or in the case of Pool 1990-7 at March 31, 1995, by unamortized
purchase discounts). However, to the extent that subsequent to March 31, 1995,
the pools continue to realize losses on the disposition of REO at levels
comparable to the then current rate, the remaining balances of the subordinate
classes may not be adequate to protect the Company from incurring some credit
losses on certain of its ten pools. As a result of this deterioration and the
continuing receipt of subsequent information, the Company has determined that
the underlying investments represented by seven pools in which, subsequent to
March 31, 1995, the subordination protection has been either totally eliminated
or has become potentially inadequate should be considered "other than
temporarily" impaired under the provisions of Statement of Financial Accounting
Standards No. 115. As a result of this determination, the Company recorded a
$22.0 million pre-tax write-down ($14.4 million after tax or approximately $0.32
per share) for the three months ended March 31, 1995 to reflect the impairment
of these seven pools. The amount of the write-down was based on discounted cash
flow analyses performed by management (based upon assumptions regarding
delinquency levels, foreclosure rates and loss ratios on REO disposition in the
underlying portfolio). Discounted cash flow analyses were utilized to estimate
fair value due to the absence of a ready market for the Guardian Securities.

In addition to the Guardian Securities discussed above, the Company has an
investment of approximately $6.0 million at March 31, 1995 after the write-down
discussed below, in another private issuer mortgage-backed security, LB
Multifamily Mortgage Trust Series 1991-4 (Lehman 91-4), possessing similar
performance characteristics to the Guardian Securities that has also been
determined to be other than temporarily impaired. Accordingly, the Company has
recorded a $5.1 million pre-tax write-down ($3.4 million after tax or
approximately $0.08 per share) to reflect the impairment of this security at
March 31, 1995.

Management believes that these write-downs are adequate based upon its
evaluation.

As reflected in the following table, the Company's remaining investment at
December 31, 1995 in the Guardian Securities is approximately $70.8 million,
after the desecuritization of Guardian Pool 1990-9 discussed below:

<TABLE>
<CAPTION>
                                                                                     (in millions)
     <S>                                                                             <C>
     Investment in Guardian Securities, March 31, 1995...........................       $ 118.9
 
     Purchase of remaining senior position of Pool 1990-9........................            .6
     Net principal payments received.............................................         (15.1)
     Desecuritization of Guardian Pool 1990-9 (see discussion below).............         (33.6)
                                                                                          -----
 
     Investment in Guardian Securities, December 31, 1995........................       $  70.8
                                                                                          =====
</TABLE>

Subsequent to March 31, 1995, the date of the impairment charge, through
December 31, 1995 the following events have occurred with respect to the
Guardian Securities and Lehman 91-4.

     .    During the quarter ended June 30, 1995, the Company completed its
          planned desecuritization of Guardian Pool 1990-9 and has assumed
          servicing of the underlying whole loans and REO properties received
          through the

                                      84
<PAGE>
 
          desecuritization. As a result of this process, $1.1 million
          representing principal, interest and servicing related funds advanced
          by previous servicers to certificate holders on properties which were
          in REO at the time of the desecuritization was reimbursed to the
          servicer, $28.8 million was transferred to mortgage loans and $2.7
          million (net of $4.9 million of charge-offs discussed below) was
          transferred to residential REO. REO properties and properties in
          foreclosure were written down $4.9 million to their estimated fair
          values by charges to existing unallocated REO reserves ($1.4 million)
          and loan loss reserves ($1.8 million) and to existing unamortized
          purchase discounts ($1.7 million).

     .    As expected, there were several additional rating agency downgrades,
          principally related to those Guardian pools that are no longer
          protected by remaining credit enhancement and which had been
          determined to be other than temporarily impaired and written down to
          estimated fair value by the Company during the quarter ended March 31,
          1995.

     .    As expected, based on the low levels remaining at March 31, 1995, the
          subordination protection related to Guardian Pools 1990-2, 1990-4 and
          1990-5 was fully absorbed.

     .    The remaining four pools (Guardian 89-11, 90-1, 90-8 and Lehman 91-4),
          determined at March 31, 1995 to be other than temporarily impaired and
          written down to estimated fair value, continue to perform according to
          their contractual terms and are protected by remaining subordination
          ranging from 3.79% to 11.66% of the remaining unpaid principal
          balances of the pools. Such remaining subordination percentages
          compare to original subordination percentages ranging from 8.50% to
          23.00%.

     .    The two remaining Guardian pools (89-10 and 91-2), which are not
          considered to be other than temporarily impaired, continue to perform
          according to their contractual terms and are protected by remaining
          subordination of 14.32% and 22.53%, respectively. These remaining
          subordination levels compare to 8.50% and 17.00%, respectively, at the
          date of issuance of the securities.

     .    In excess of $15.0 million in net principal payments have been
          received since March 31, 1995.
    
Accordingly, at December 31, 1995, management continued to believe that the
recorded investment in the above mentioned Guardian and Lehman pools was
recoverable.      

                                      85
<PAGE>
 
Presented below is information at December 31, 1995 relating to Roosevelt's
investment in the Guardian pools, segregated between the seven pools determined
to be other than temporarily impaired and the two pools which, in the opinion of
management, continue to be adequately protected from loss through substantial
remaining subordination. The immediately succeeding table also includes
information related to Lehman 91-4 which has been determined to be other than
temporarily impaired.

             POOLS DETERMINED TO BE OTHER THAN TEMPORARILY IMPAIRED
             ------------------------------------------------------
                               December 31, 1995
                             (dollars in thousands)

<TABLE>
<CAPTION>
                                             Subordination As a             Regarding Roosevelt's Interests      Percent of Pools
                                                                         ------------------------------------                      
Pool     Issue             Rating          Percent of Pool Balance       Original Par   Remaining   Remaining   Current or Less Than

                 ------------------------- -----------------------                                
Number   Date    Agency  At Issue  Current    At Issue  Current            At Issue        Par      Investment   90 Days Delinquent
- ------   ----    ------  --------  -------    --------  -------            --------        ---      ----------   ------------------ 

GUARDIAN POOLS
- --------------
<S>    <C>       <C>     <C>       <C>        <C>       <C>              <C>            <C>         <C>          <C>          
89-11  11/30/89  S & P       AA      CCC        8.50%    11.66%             $33,750      $ 8,494      $ 6,547           76%
                 Moody       Aa2     B1
                         
90-1   1/30/90   S & P       AA      CC         8.50%     3.79%               3,000          828          622           73%
                 Moody       Aa2     B3
                         
90-2   2/27/90   S & P       AA      D          8.50%       --               27,500        7,175        5,059           73%
                 Moody       Aa2     Caa
                         
90-4   4/30/90   S & P       AA      D          8.75%       --               46,428       14,133       10,459           68%
                 Moody       Aa2     Caa
                         
90-5   5/31/90   S & P       AA      D          8.75%       --               45,000       15,174       11,892           74%
                 Moody       Aa2     Caa
                         
90-7   7/25/90   S & P       AA      D          8.75%       --               68,025       22,035       16,018           71%
                 Moody       Aa2     Caa
                         
90-8   9/21/90   S & P       AAA     CCC       14.00%     9.86%              15,000        5,091        3,924           68%
                                                                             ------        -----        -----
                 Moody       Aaa     B3
 
Total Guardian                                                             $238,703      $72,930      $54,521
                                                                           ========      =======      =======

LEHMAN POOL
- -----------
 
91-4   7/30/91      S & P    AA      CCC       23.00%     3.44%             $14,000      $10,404      $ 5,548           76%
                                                                            =======      =======      =======
                    Moody    Aa3     Caa
</TABLE>

   GUARDIAN POOLS DETERMINED TO BE ADEQUATELY PROTECTED BY REMAINING CREDIT
   ------------------------------------------------------------------------
                                  ENHANCEMENT
                                  -----------
                               December 31, 1995
                            (dollars in thousands)

<TABLE>
<CAPTION>  
                                               Subordination As a           Regarding Roosevelt's Interests      Percent of Pools
                                                                          ----------------------------------
Pool     Issue            Rating            Percent of Pool Balance       Original     Remaining   Remaining   Current or Less Than 

                 -------------------------  -----------------------
Number   Date    Agency  At Issue  Current    At Issue  Current           At Issue        Par      Investment   90 Days Delinquent
- ------   ----    ------  --------  -------    --------  -------           --------        ---      ----------   ------------------
<S>    <C>       <C>     <C>       <C>        <C>       <C>               <C>          <C>         <C>         <C>         
89-10  10/27/89  S & P      AA       BBB        8.50%    14.32%            $ 9,000     $ 1,765       $ 1,784           71%
                 Moody      Aa2      Ba3
 
91-2   3/28/91   S & P      AA       BBB       17.00%    22.53%             39,831      14,527       $14,526           71%
                                                                            ------      ------       -------
                 Moody      Aaa      Baa3
 
Totals                                                                     $48,831     $16,292       $16,310
                                                                           =======     =======       =======
</TABLE>

                                       86 
<PAGE>
 
NONINTEREST EXPENSE
General and Administrative - General and administrative expense decreased $23.3
million, or 21.0% to $87.7 million for 1995 as compared to $111.0 million for
1994.  The major reasons for the decrease in 1995 are due to 1994 including
$19.8 million of merger-related costs and the fact that 1995 general and
administrative expense was also positively impacted by efficiencies totaling
$6.3 million realized as a result of the Farm & Home merger.  The merger
expenses related primarily to $5.2 million in severance expense (included in
"Compensation and employee benefits"), $5.3 million in costs to dispose of
excess facilities incident to the acquisition of Farm & Home (included in
"Occupancy") and $9.3 million of transaction costs (included in "Other").

General and administrative expense increased $19.9 million, or 21.8% to $111.0
million for 1994 as compared to $91.1 million for 1993.  As discussed
previously, 1994 was negatively impacted by $19.8 million of merger related
expenses a result of the acquisition of Farm & Home.  The increase in expenses
during 1994 due to the increased volume of savings transactions which were
integrated during late 1993 and in the Home Federal acquisition were offset by
efficiencies achieved as a result of cost savings subsequent to the acquisition
of Farm & Home.

Provision for Real Estate Losses - Provisions for real estate losses totaled
$4.6 million and $4.2 million for 1994 and 1993, respectively.  During 1994, in
connection with the acquisition of Farm & Home, a  provision of $3.7 million was
established.  This provision represented a 25% reduction in net carrying value
of REO to accommodate a change in strategy whereby Roosevelt would accelerate
the disposition of Farm & Home's real estate portfolio.  Additionally, during
1994, a $839,000 provision was recorded related to six non-residential real
estate properties.  The 1993 provision for real estate losses includes $2.8
million recorded for specific losses on 11 non-residential properties located in
Texas and $1.4 million to increase the general valuation allowance on certain
real estate owned.

Litigation Settlements - During 1993, a $3.3 million charge was recorded related
to the execution of a settlement agreement of a lawsuit originally filed against
Farm & Home in 1989.  Roosevelt, under the name of Farm & Home, reached a
settlement agreement with its insurance carriers regarding insurance coverage
for various claims and lawsuits arising from participation in the development of
the Southbend Subdivision.  See also "Legal Proceedings Involving Roosevelt 
Financial Group, Inc. and Roosevelt Bank." 
  
INCOME TAXES
Income taxes include Federal income taxes and applicable state income taxes.
Roosevelt's effective tax rates were 27.5%, 33.9% and 33.7% for 1995, 1994 and
1993, respectively.  The principal reasons for the Company's effective tax rate
being below the statutory rate for each year are the resolution of Federal tax
issues after completion of examinations by the Internal Revenue Service.  

EXTRAORDINARY ITEMS
Roosevelt recorded losses on extraordinary items of $7.8 million and $1.9
million, net of income taxes, for 1994 and 1993, respectively.  The $7.8 million
loss for 1994 was the result of three transactions.  First, Roosevelt recorded a
loss totaling $4.6 million relating to the retirement of the 10.125% mortgage-
backed bonds.  Second, Roosevelt recorded a loss totaling $2.6 million relating
to the retirement of the 13.0% subordinated debentures previously issued by Farm
& Home.  Third, Roosevelt recorded a loss totaling $637,000 relating to the
prepayment of advances from FHLB of Des Moines originally entered into by Farm &
Home.

CUMULATIVE EFFECT OF A CHANGE IN ACCOUNTING PRINCIPLE
Farm & Home adopted the provisions of SFAS 115 on January 1, 1994.  Such
adoption by Farm & Home resulted in a pretax charge to operations of $9.8
million to reflect the other than temporary impairment of certain interest-only
stripped mortgage-backed pass-through certificates and collateralized mortgage
obligation residual interests.  As Roosevelt had adopted SFAS 115 at December
31, 1993, the $6.5 million net of tax charge by Farm & Home was recorded as a
cumulative effect of a change in accounting principle, and reflected in the
consolidated statement of operations of Roosevelt for 1993.

FINANCIAL CONDITION

Total assets increased $581.2 million or 6.9% to $9.0 billion at December
31,1995 from $8.4 billion at December 31,1994. The major source of such increase
was loans which increased $505.7 million. During 1995, the Company focused on
increasing loans by originating approximately $688.6 million and purchasing
$321.1 million in loans. Acquisitions during 1995 also added approximately
$150.3 million in loans. These increases were offset by principal repayments
totaling $699.3 million.  The originations and purchases during 1995 were
primarily adjustable-rate loans.  Securities available for sale decreased $159.2
million due to sales and principal repayments of such securities exceeding
purchases. Securities held to maturity increased

                                       87
<PAGE>
 
$274.1 million during 1995 as the Company was able to grow this portfolio and
achieve desirable yields on such growth. Purchases in this portfolio were also
primarily adjustable-rate securities.

Total liabilities increased $525.9 million or 6.6% to $8.5 billion at December
31, 1995 from $8.0 billion at December 31, 1994. Deposits increased $8.1 million
during 1995. Deposits acquired through acquisitions during 1995 totaling $182.6
million and interest credited totaling $172.8 million were almost totally offset
by net withdrawals of $346.6 million.  The principal reasons for the net
withdrawals were Roosevelt's strategy of conservatively pricing most deposits to
better control Roosevelt's cost of funds and a general trend in the industry of
deposit outflows caused by depositors seeking improved yields in a relatively
low interest rate environment.  Securities sold under agreements to repurchase
decreased $125.3 million during 1995 as a result of the Company being able to
obtain lower funding costs from FHLB advances which increased $669.2 million
during 1995. Such increase funded the asset growth of the Company during 1995.


                                      88
<PAGE>
 
ASSET QUALITY
Maintaining a low level of nonperforming assets is critical to the success of a
financial institution.  As the percentage of assets that are classified as
nonperforming assets changes, so do expectations regarding interest income,
potential provisions for losses and operating expenses incurred to manage and
resolve these assets.

The following table sets forth the amounts and categories of nonperforming
assets. Loans are placed on nonaccrual status when the collection of principal
and/or interest becomes doubtful. Troubled debt restructurings involve forgiving
a portion of interest or principal on any loans or making loans at a rate
materially less than that of market rates. Foreclosed assets include assets
acquired in settlement of loans. "Other than temporarily impaired" mortgage-
backed securities represent private issuer mortgage-backed securities that have
been determined to be "other than temporarily impaired" under the provisions of
Statement of Financial Accounting Standards No. 115 and for which the previously
existing credit enhancement support, in the form of subordination, has been
totally absorbed and therefore any future losses will flow directly to the
Company as a senior position holder. These securities were issued with several
classes available for purchase. Certain classes are subordinate to the position
of senior classes in that such subordinate classes absorb all credit losses and
must be completely eliminated before any losses flow to senior position holders.
The securities purchased by the Company were purchases of the most senior
positions, thus intended to be protected by the subordination credit enhancement
feature. In an attempt toward a conservative presentation, the Company includes
the entire estimated fair value of these securities (approximately 74% of the
unpaid principal balances at December 31, 1995) in this table when the credit
enhancement, in the form of subordination, is exhausted even though a
substantial portion of the underlying loans (approximately 71% at December 31,
1995) are either current or less than 90 days delinquent. In addition, the
remaining amount of "other than temporarily impaired" mortgage-backed securities
that continue to be protected by remaining credit enhancement, but for which the
Company has concluded it is probable that such credit enhancement will be
absorbed before the duration of the underlying security, are disclosed in the
paragraphs following the table as other potential problem assets. See "-
Unrealized Losses on Impairment of Mortgage-Backed Securities Held to
Maturity."

<TABLE>
<CAPTION>
                                                                      DECEMBER 31,
                                                                      ------------
                                             1995           1994            1993              1992           1991
                                             ----           ----            ----              ----           ----
                                                                      (dollars in thousands)
Nonperforming Assets
<S>                                        <C>            <C>           <C>                <C>            <C>
Nonaccruing loans:
  Residential...........................   $ 7,895        $ 5,666       $ 9,524            $ 12,249       $ 13,006
  Commercial real estate................     1,415          1,626           985               7,988          2,471
  Consumer..............................       193            269           217                 217            278
                                            ------         ------        ------              ------         ------
      Total.............................     9,503          7,561        10,726              20,454         15,755
                                            ------         ------        ------              ------         ------
Accruing loans delinquent more
  than 90 days:
  Residential...........................    10,500          4,598         4,056               2,110          2,115
  Commercial real estate................        --            482            --                  --             --
  Consumer..............................        --             --            --                   4             14
  Land..................................        --             --           360                 394            141
                                            ------         ------        ------              ------         ------
      Total.............................    10,500          5,080         4,416               2,508          2,270
                                            ------         ------        ------              ------         ------
Troubled-debt restructurings:
  Commercial real estate................       661          2,757         2,127               1,363          1,288
                                            ------         ------        ------              ------         ------
Foreclosed/Repossessed assets:
  Residential...........................     5,340          2,703         1,373               2,049          4,690
  Commercial real estate................    11,483         16,085        15,998              20,500         26,320
  Consumer..............................        11             --            --                  16             43
                                            ------         ------        ------              ------         ------
      Total.............................    16,834         18,788        17,371              22,565         31,053
                                            ------         ------        ------              ------         ------
      Total nonperforming
        loans and REO...................    37,498         34,186        34,640              46,890         50,366
      Total nonperforming loans
       and REO as a percentage
        of total assets.................       .42%           .41%          .46%                .78%           .89%
                                            ======         ======        ======              ======         ======
Other than temporarily impaired
 mortgage-backed securities with
 approximately 71% of the underlying
 loans either current or less
 than 90 days delinquent................    43,429             --            --                  --             --
                                            ------         ------        ------              ------         ------
Total "nonperforming assets"............   $80,927        $34,186       $34,640            $ 46,890       $ 50,366
                                            ======         ======        ======              ======         ======
Total "nonperforming assets"
 as a percentage of total assets........       .90%           .41%          .46%                .78%           .89%
                                            ======         ======        ======              ======         ======
</TABLE>

Nonperforming assets have increased $46.7 million to $80.9 million at December
31, 1995 as compared to $34.2 millon at December 31, 1994.  The overall increase
in non-performing assets is due primarily to the inclusion in the table of $43.4
million of "other than temporarily impaired" private issuer mortgage-backed
securities where the Company's credit



                                      89
<PAGE>
 
enhancement has been fully absorbed.  Non-accruing residential loans increased
$1.4 million, accruing residential loans delinquent more than 90 days increased
$3.3 million and foreclosed residential real estate assets increased $589,000 as
a result of the desecuritization (and related transfer of servicing of the
underlying collateral) of a private issuer mortgage-backed security pool
completed in the quarter ended June 30, 1995.  See the caption entitled
"Unrealized Losses on Impairment of Mortgage-Backed Securities Held to Maturity"
under the heading "Results of Operations" for further details.  In addition to
the impact of the desecuritization of the private issuer mortgage-backed
security pool, non-accruing residential loans, accruing residential loans
delinquent more than 90 days and residential foreclosed assets increased
$801,000, $2.6 million and $2.0 million, respectively during 1995.  Such
increases are due primarily to a larger loan portfolio and are not considered
trends in the loan portfolio.  Commercial real estate troubled debt
restructurings decreased $2.1 million as a result of the repayment of the
outstanding principal on a loan secured by a nursing home.  Commercial real
estate foreclosed assets decreased $4.6 million primarily as a result of sales
of the properties during 1995.

Not included in the preceding table are certain pools of private issuer
mortgage-backed securities with a carrying value of $16.6 million which were
performing according to their contractual terms at December 31,1995.  However,
these securities were determined by the Company to be "other than temporarily
impaired" and written down to fair value, since at March 31, 1995, the
subordination protection had been reduced to the point where the Company
concluded it was not probable that the securities would continue to perform to
100% of their contractual terms over the course of their remaining lives.  These
securities will be included in the preceding non-performing asset table in
future periods when, and if, the remaining subordination is exhausted.  The
following table is a reconciliation of the amount of currently performing, other
than temporarily impaired mortgage-backed securities at March 31, 1995 to such
amount at December 31, 1995.

<TABLE> 
<CAPTION> 
                                                                                    (in millions)
     <S>                                                                            <C> 
     Amount of currently performing, other than temporarily impaired
     mortgage-backed securities at March 31, 1995.............................         $ 52.4

     Principal payments received..............................................           (6.4)

     Addition of Guardian Pools 1990-2, 1990-4 and 1990-5 to the nonperforming
     asset table as subordination protection was absorbed
     between March 31, 1995 and December 31, 1995.............................          (29.4)

     Amount of currently performing, other than temporarily impaired                    -----
     mortgage-backed securities at December 31, 1995..........................         $ 16.6
                                                                                        =====
</TABLE> 

To monitor the credit risk inherent in its private issuer mortgage-backed
security portfolio, the Company tracks the major factors effecting the
performance of its portfolio including i) a review of delinquencies,
foreclosures, repossessions, and recovery rates relative to the underlying
mortgage loans collateralizing each security, ii) the level of available
subordination or other credit enhancement and iii) the rating assigned to each
security by independent national rating agencies.


ASSET/LIABILITY MANAGEMENT

The Company's primary objective regarding asset/liability management is to
position the Company such that changes in interest rates do not have a material
adverse impact upon net interest income or the net market value of the Company.
See Note 3 to "Financial Statements of Roosevelt Financial Group, Inc. -
Consolidated Financial Statements and Independent Auditor's Report for the Years
Ended December 31, 1993, 1994 and 1995." for additional information
regarding the calculation of net market value. The Company's primary strategy
for accomplishing its asset/liability management objective is achieved by
matching the weighted average maturities of assets, liabilities, and off-balance
sheet items (duration matching). Integral to the duration matching strategy is
the use of derivative financial instruments such as interest rate exchange
agreements, interest rate cap and floor agreements and, to a much more limited
extent, financial futures contracts. The Company uses derivative financial
instruments solely for risk management purposes. None of the Company's
derivative instruments are what are termed leveraged instruments. These types of
instruments are riskier than the derivatives used by the Company in that they
have embedded options that enhance their performance in certain circumstances
but dramatically reduce their performance in other circumstances. The Company is
not a dealer nor does it make a market in such instruments. The Company does not
trade the instruments and the Board of Directors' approved policy governing the
Company's use of these instruments strictly forbids speculation of any kind.

Net market value is calculated by adjusting stockholders' equity for differences
between the estimated fair values and the


                                      90
<PAGE>
 
carrying values (historical cost basis) of the Company's assets, liabilities,
and off-balance sheet items.  Net market value, as calculated by the Company and
presented herein, should not be confused with the value of the Company's stock
or of the amounts distributable to stockholders in connection with a sale of the
Company or in the unlikely event of its liquidation.  The economic net market
value (including the estimated value of demand deposits) as calculated by the
Company increased to approximately $481.5 million at December 31, 1995 as
compared to approximately $404.0 million at December 31, 1994.  To measure the
impact of interest rate changes, the Company recalculates its net market value
on a pro forma basis assuming instantaneous, permanent parallel shifts in the
yield curve, in varying amounts both upward and downward.  Larger increases or
decreases in the Company's net market value as a result of these assumed
interest rate changes indicate greater levels of interest rate sensitivity than
do smaller increases or decreases in net market value.  The Company endeavors to
maintain a position whereby it experiences no material change in net market
value as a result of assumed 100 and 200 basis point increases and decreases in
general levels of interest rates.

The OTS recently issued a regulation, effective January 1, 1994, which uses a
similar methodology to measure the interest rate risk exposure of thrift
institutions.  This exposure is a measure of the potential decline in the net
portfolio value of the institution based upon the effect of an assumed 200 basis
point increase or decrease in interest rates.  "Net portfolio value" is the
present value of the expected net cash flow from the institution's assets,
liabilities, and off-balance sheet contracts.  Under the OTS regulation, an
institution's "normal" level of interest rate risk in the event of this assumed
change in interest rates is a decrease in the institution's net portfolio value
in an amount not exceeding two percent of the present value of its assets.  The
regulation provides for a two quarter lag between calculating interest rate risk
and recognizing any deduction from capital.  The amount of that deduction is
one-half of the difference between (a) the institution's actual calculated
exposure to the 200 basis point interest rate increase or decrease (whichever
results in the greater pro forma decrease in net portfolio value) and (b) its
"normal" level of exposure which is two percent of the present value of its
assets.  The OTS recently announced that it will delay the effectiveness of the
regulation until it adopts the process by which an association may appeal an
interest rate risk capital deduction determination.

Utilizing this measurement concept, the interest rate risk of the Company at
December 31, 1995 is as follows:

<TABLE>
<CAPTION>
                                                                        (DOLLARS IN THOUSANDS)
<S>                                                         <C>          <C>       <C>        <C>
Basis point changes in interest rates..............              -200       -100       +100        +200
Change in net market value due to changes in
  interest rates (Company methodology).............         $ (12,070)   $(6,306)  $(10,714)  $ (40,127)
Interest rate exposure deemed "normal" by the OTS..         $(180,261)       N/A        N/A   $(180,261)
</TABLE>

The Company's operating strategy is designed to avoid material negative changes
in net market value.  As of December 31, 1995, the Company believes it has
accomplished its objectives as the pro forma changes in net market value brought
about by changes in interest rates are not material relative to the Company's
net market value.  A net unrealized market value loss when rates increase
indicates the duration of the Company's assets is slightly longer than the
duration of the Company's liabilities.  A loss when rates decrease is due
primarily to borrowers prepaying their loans resulting in the Company's assets
repricing down more quickly than the Company can reprice its liabilities.

                                       91
<PAGE>
 
MATURITY GAP ANALYSIS
Thrift institutions have historically presented a Gap Table as a measure of
interest rate risk.  The Gap Table presents the projected maturities and periods
to repricing of a thrift's rate sensitive assets and liabilities.  The OTS has
concluded such an analysis has limitations, however, for reasons of consistency
the following discussion presents the Company's traditional Maturity Gap
Analysis.

The Company's one year cumulative gap, which represents the difference between
the amount of interest sensitive assets maturing or repricing in one year and
the amount of interest sensitive liabilities maturing or repricing in the same
period was (0.50)% at December 31, 1995.  A negative cumulative gap indicates
that interest sensitive liabilities exceed interest sensitive assets at a
specific date.  In a rising interest rate environment institutions with negative
maturity gaps generally will experience a more rapid increase in interest
expense paid on liabilities than the interest income earned on assets.
Conversely, in an environment of falling interest rates, interest expense paid
on liabilities will generally decrease more rapidly than the interest income
earned on assets.  A positive gap will have the opposite effect.

The following table presents the projected maturities and periods to repricing
of the Company's rate sensitive assets and liabilities as of December 31, 1995,
adjusted to account for anticipated prepayments.

<TABLE>
<CAPTION>
                                                         OVER 3        OVER 1      OVER 3 
                                                         MONTHS         YEAR       YEARS 
                                           UP TO 3      THROUGH       THROUGH     THROUGH       OVER
                                           MONTHS        1 YEAR       3 YEARS     5 YEARS     5 YEARS       TOTAL
                                         ----------    ----------   ----------   ----------  ---------    ----------
                                                                      (DOLLARS IN THOUSANDS)
<S>                                      <C>           <C>          <C>           <C>         <C>         <C>
ASSETS:
Mortgage loans and mortgage-backed
 securities:
 Balloon and adjustable rate first
  mortgage loans......................   $2,572,916    $2,477,196   $  603,266    $186,788    $ 27,509    $5,867,675
 One to four family residential first
  mortgages and contracts.............      303,270       254,786      700,181     398,074     579,684     2,235,995
 Five or more family residential and
  nonresidential first mortgages and
  contracts...........................       68,069        20,558       34,770      13,697       9,961       147,055
 Second mortgages.....................          165           128          265          68          18           644
Non-mortgage loans:
 Consumer.............................       80,726        10,595       22,513       6,386       2,358       122,578
 Commercial...........................        2,092           657          260          46          --         3,055
 Investments and interest bearing
  deposits............................      266,705         5,696        4,836       2,009      12,935       292,181
Premiums (discounts) and deferred
 loan fees, net.......................       16,100         7,872        9,314       4,277      20,585        58,148
                                         ----------    ----------   ----------    --------    --------    ----------
Total rate sensitive assets...........    3,310,043     2,777,488    1,375,405     611,345     653,050     8,727,331
                                         ----------    ----------   ----------    --------    --------    ----------
LIABILITIES:
   Fixed maturity deposits............      620,344     1,584,419      989,452     398,472      87,228     3,679,915
   NOW, Super NOW, and other
    transaction accounts..............       35,344        31,810       57,257      45,806     183,223       353,440
   Money market deposit accounts......      544,872            --           --          --          --       544,872
   Passbook accounts..................       32,927        29,634       53,342      42,673     170,694       329,270
   FHLB advances......................    1,899,950       361,932      113,256          --       2,000     2,377,138
   Other borrowings...................      986,064        96,750           --          --      47,523     1,130,337
                                         ----------    ----------   ----------    --------    --------    ----------
Total rate sensitive liabilities......    4,119,501     2,104,545    1,213,307     486,951     490,668     8,414,972
Effect of interest rate exchange
 agreements on rate sensitive
 liabilities..........................     (101,000)       10,000      (40,000)    210,000     (79,000)           --
                                         ----------    ----------   ----------    --------    --------    ----------
 Total rate sensitive liabilities
 adjusted for impact of interest
 rate exchange agreements.............    4,018,501     2,114,545    1,173,307     696,951     411,668     8,414,472
                                         ----------    ----------   ----------    --------    --------    ----------
Maturity gap..........................   $ (708,458)   $ (662,943)  $  202,098   $ (85,606)  $ 241,382    $  312,359
                                           ========      ========      =======     =======     =======       =======
Gap as a percent of total assets......       (7.86)%         7.36%        2.24%      (.95)%       2.68%
                                             ======          ====         ====       =====        ====
Cumulative maturity gap...............   $ (708,458)   $  (45,515)  $  156,583    $ 70,977   $ 312,359
                                           ========       =======      =======      ======     =======
Cumulative gap as a percent of
 total assets.........................       (7.86)%        (.50)%        1.74%        .79%       3.47%
                                             ======         =====         ====         ===        ====
</TABLE>

                                      92
<PAGE>
 
In preparing the table above, it has been assumed that (i) balloon and
adjustable-rate first mortgage loans will prepay at a rate of 18% per year, (ii)
fixed-rate first mortgage loans on residential properties of five or more units
and nonresidential properties will prepay at a rate of 10% per year, (iii) fixed
maturity deposits will not be withdrawn prior to maturity, (iv) passbook and NOW
accounts will be withdrawn at a rate of approximately 10% in each of the first
two periods and at other assumed rates ranging from 20% to 100% thereafter, (v)
fixed-rate mortgage loans on one- to four-family residences with terms to
maturity of 10 years or less will prepay at a rate of 20% per year, (vi) second
mortgage loans on one- to four-family residences will prepay at a rate of 30%
per year, and (vii) fixed-rate first mortgage loans on one- to four-family
residential properties with remaining terms to maturity of over 10 years will
prepay annually as follows:

<TABLE>
<CAPTION>
MORTGAGE LOAN                                 PREPAYMENT ASSUMPTIONS
                                -------------------------------------------------
INTEREST RATE                      OVER 10 TO 20 YEARS        20 YEARS AND OVER
- -------------                   -------------------------  ----------------------
<S>                             <C>                        <C>
Less than 8%.................            20.00                     20.00 
8 to 10%.....................            24.00                     24.00 
10 to 12%....................            23.00                     23.00 
12 to 14%....................            23.00                     23.00 
14 to 16%....................            23.00                     23.00 
16% and over.................            23.00                     23.00  
</TABLE>

The above assumptions do not necessarily indicate the impact of general interest
rate movements.  Accordingly, certain assets and liabilities indicated as
repricing within a stated period may in fact reprice at different times and at
different rate levels.

The amounts in the table could be significantly effected by external factors,
such as prepayment rates other than those assumed, early withdrawals of
deposits, changes in the correlation of various interest-bearing instruments,
and competition.  Additionally, decisions by the Company to sell assets, retire
debt, or cancel interest rate exchange arrangements early would also change the
maturity/repricing and spread relationships.


LIQUIDITY AND CAPITAL RESOURCES

OTS regulations require federally insured savings institutions to maintain a
specified ratio (presently 5.0%) of cash and short-term United States
Government, government agency, and other specified securities to net
withdrawable accounts and borrowings due within one year.  The Company has
maintained liquidity in excess of required amounts having had ratios of 5.64%,
5.91%, and 6.04% at December 31, 1995, 1994, and 1993, respectively.

The Company's cash flows are comprised of cash flows from operating, investing
and financing activities.  Cash flows provided by operating activities,
consisting primarily of interest received on investments (principally loans and
mortgage-backed securities) less interest paid on deposits and other short-term
borrowings, were $41.5 million for the year ended December 31, 1995.  Net cash
related to investing activities, consisting primarily of purchases of mortgage-
backed securities held to maturity and available for sale and originations and
purchases of loans, offset by principal repayments on mortgage-backed securities
and loans and sales of mortgage-backed securities available for sale, utilized
$381.9 million for the year ended December 31, 1995.  Net cash related to
financing activities, consisting of proceeds, net of repayments, from FHLB
advances, proceeds from securities sold under agreements to repurchase and
excess of savings deposits withdrawals over receipts, provided $333.7 million
for the year ended December 31, 1995.

At December 31, 1995, the Company had commitments outstanding to originate
fixed-rate mortgage loans of approximately $54.0 million and adjustable-rate
mortgages of approximately $45.5 million.  At December 31, 1995, the Company had
outstanding commitments to purchase adjustable-rate mortgage loans of
approximately $123.3 million.  At December 31, 1995, the Company had outstanding
commitments to purchase and sell mortgage-backed securities of approximately
$329.1 million and $178.9 million, respectively.  The Company expects to satisfy
such commitments through its primary source of funds.

OTS regulations impose various restrictions or requirements on associations with
respect to their ability to pay dividends or make other distributions of
capital.  The OTS utilizes a three-tiered approach to permit associations, based
on their capital level and supervisory condition, to make capital distributions
which include dividends, stock redemptions or repurchases, cash-out mergers,
interest payments on certain convertible debt, and other transactions charged to
the capital account.  Tier 1 associations, which are associations that before
and after the proposed distribution meet or exceed their fully phased-in capital
requirements, may make capital distributions during any calendar year up to the
greater of 100% of net income for the year-to-

                                       93
<PAGE>
     
date plus 50% of the amount by which the lesser of the association's tangible,
core, or total capital exceeds its fully phased-in capital requirement, as
measured at the beginning of the calendar year.  As of December 31, 1995, the
Bank's excess capital over its fully phased-in core capital requirement was
approximately $206.1 million.  The Company is also subject to Delaware law which
limits dividends to an amount equal to the excess of a corporation's net assets
over paid-in capital or, if there is no excess, to its net profits for the
current and immediately preceding fiscal year.  See "Business of Roosevelt 
Financial Group, Inc.-- Regulation -- Limitations on Dividends and Other Capital
Distributions."    

Certain liquidity risks are inherent in asset/liability management.  Such risks
include, among others, changes in interest rates, which can cause margin calls
or collateral calls on reverse repurchase agreements and mortgage-backed bonds,
respectively, as a result of changes in the value of collateral, and timing
delays when the receipt of interest, principal or repayments on loans and
mortgage-backed securities does not correspond with the timing of the funding of
the related liability.  The Company has implemented policies through which it
endeavors to manage these liquidity risks.  Liquidity is maintained at levels
which exceed the amounts required for regulatory purposes.  In addition, a
majority of the mortgage-backed bonds issued by the Company utilize a defeasance
structure.  This feature reduces and stabilizes the amount of collateral that
the Company is required to maintain as security for the bonds.

IMPACT OF INFLATION AND CHANGING PRICES

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

The consolidated financial statements and related financial data presented
herein have been prepared in accordance with generally accepted accounting
principles, which require the measurement of financial position and operating
results in terms of historical dollars, without considering changes in the
relative purchasing power over time due to inflation.
    
ACCOUNTING DEVELOPMENTS     

During October 1995, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 123," Accounting for Stock-Based
Compensation" (SFAS 123).  SFAS 123 establishes financial accounting and
reporting standards for stock-based employee compensation plans and also applies
to  transactions in which an entity issues its equity instruments to acquire
goods or services from nonemployees.  SFAS 123 defines a fair value-based method
of accounting for an employee stock option or similar equity instruments and
encourages all entities to adopt that method of accounting.  However, it also
allows an entity to continue to measure compensation cost for those plans using
the intrinsic value-based method of accounting prescribed by Accounting
Principles Board Opinion No. 25, "Accounting for Stock Issued to Employees" (APB
25).  SFAS 123 is effective for transactions entered into in fiscal years
beginning after  December 15, 1995.  Pro forma disclosures required for entities
that elect to continue to measure compensation cost using APB 25 must include
the effect of all awards granted in fiscal years that begin after December 15,
1994.  Roosevelt plans to continue to measure compensation cost using APB 25,
therefore the adoption of SFAS No. 123 will not have any impact on the Company's
financial condition or results of operations.

During May 1995, the FASB issued Statement of Financial Accounting Standards No.
122, "Accounting for Mortgage Servicing Rights" (SFAS 122).  SFAS 122 requires
that an institution which sells or securitizes loans it has originated or
purchased and maintains the servicing rights to capitalize the cost of the
rights to service such loans.  As the Company is not currently selling or
securitizing any loans that is has originated or purchased, the aforementioned
provision of SFAS 122 will not have any impact on the Company's financial
statements.  SFAS 122 also requires that an enterprise assess its capitalized
mortgage servicing rights for impairment based on the fair value of those
rights.  SFAS No. 122 should be applied prospectively for fiscal years beginning
after December 15, 1995.  The Company anticipates adopting SFAS No. 122 on
January 1, 1996.  When adopted, the Company does not anticipate that this
provision will have a significant impact on its financial statements.


During March 1995, the FASB issued Statement of Financial Accounting Standards
No. 121, "Accounting for the Impairment of Long-Lived Assets and for Long-Lived
Assets to be Disposed Of" (SFAS 121).  SFAS 121 provides guidance for the
recognition and measurement of impairment of long-lived assets, certain
identifiable intangibles, and goodwill related both to assets to be held and
used and assets to be disposed of.  SFAS 121 requires entities to perform
separate calculations for assets

                                       94
<PAGE>
 
to be held and used to determine whether recognition of an impairment loss is
required and, if so, to measure the impairment.  SFAS 121 requires long-lived
assets and certain identifiable intangibles to be disposed of to be reported at
the lower of carrying amount or fair value less costs to sell, except for assets
covered by the provisions of APB Opinion No. 30.  SFAS 121 is effective for
financial statements issued for fiscal years beginning after December 15, 1995,
although earlier application is encouraged.  The Company does not anticipate
that the adoption of SFAS 121 will have a significant impact on its financial
statements.

                                       95

<PAGE>

                       SELECTED QUARTERLY FINANCIAL DATA
                                  (UNAUDITED)
  
<TABLE>    
<CAPTION>
                                                                  QUARTERS ENDED IN 1996
                                                              ------------------------------
                                                                MARCH 31            JUNE 30       
                                                              -----------          ---------      
                                                       (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                                         <C>                 <C>           
Total interest income..............................             $ 166,143          $ 162,280      
Total interest expense.............................               119,769            118,984      
                                                                  -------            -------      
 Net interest income...............................                46,374             43,296      
Provision for losses on loans......................                   300                300      
Noninterest income (loss) excluding                 
 net gain from financial instruments...............                 8,177              9,755      
Net gain from financial instruments................                   341                521          
Noninterest expense................................                21,718             23,428 
                                                                  -------            -------
Income before income tax expense and         
 extraordinary item................................                32,874             29,844         
Income tax expense (benefit).......................                11,309             10,116         
                                                                  -------            -------      
Net income ........................................             $  21,565          $  19,728      
                                                                  =======            =======      
Net income (loss) attributable to common stock.....             $  20,508          $  18,671      
                                                                  =======            =======        
                                                    
Primary earnings (loss) per share..................             $    0.48          $    0.49      
                                                                  =======            =======      
                                                    
Fully-diluted earnings (loss) per share............             $    0.46          $    0.42      
                                                                  =======            =======      
</TABLE>        


                                      96
<PAGE>
 
                       SELECTED QUARTERLY FINANCIAL DATA
                                  (UNAUDITED)
  
<TABLE>
<CAPTION>
                                                                                QUARTERS ENDED IN 1995
                                                          -----------------------------------------------------------------
                                                            MARCH 31            JUNE 30        SEPT. 30          DEC. 31
                                                          -----------          ---------      ----------        -----------  
                                                                   (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                                         <C>                 <C>           <C>               <C>      
Total interest income..............................         $ 156,436          $ 162,576      $ 163,920         $ 164,863          
Total interest expense.............................           108,123            116,893        120,700           120,717          
                                                              -------            -------        -------           -------          
 Net interest income...............................            48,313             45,683         43,220            44,146          
Provision for losses on loans......................              (300)              (300)          (300)             (300)         
Noninterest income (loss) excluding                 
 net gain (loss) from financial instruments........           (19,480)             7,443          8,872             6,241
Net gain (loss) from financial instruments.........           (32,804)           (22,935)         1,620            (4,097)
Noninterest expense................................           (21,493)           (21,740)       (20,875)          (23,558)        
Income (loss) before income tax expense             
 and extraordinary item............................           (25,764)             8,151         32,537            22,432 
Income tax expense (benefit).......................            (9,589)             2,291         11,040             6,516 
                                                              -------            -------        -------           ------- 
Net income (loss)..................................         $ (16,175)         $   5,860      $  21,497         $  15,916 
                                                              =======            =======        =======           ======= 
Net income (loss) attributable to common stock.....         $ (17,247)         $   4,803      $  20,440         $  14,859 
                                                              =======            =======        =======           ======= 
                                                    
Primary earnings (loss) per share..................         $   (0.43)         $    0.12      $    0.50         $    0.37 
                                                              =======            =======        =======           ======= 
                                                    
Fully-diluted earnings (loss) per share............         $   (0.83)         $    0.12      $    0.47         $    0.35 
                                                              =======            =======        =======           ======= 
</TABLE>   
 
  <TABLE> 
<CAPTION> 
                                                                                QUARTERS ENDED IN 1994
                                                          ----------------------------------------------------------------
                                                            MARCH 31            JUNE 30        SEPT. 30          DEC. 31
                                                          -----------         ----------     -----------       -----------
                                                                   (DOLLARS IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                                         <C>                 <C>           <C>               <C> 
Total interest income..............................         $ 120,246           $129,990      $ 138,263         $ 144,787
Total interest expense.............................            76,705             82,879         90,712            97,278
                                                              -------            -------        -------           -------
 Net interest income...............................            43,541             47,111         47,551            47,509      
Provision for losses on loans......................              (150)           (11,682)          (300)             (300)
Noninterest income excluding net gain (loss) from
 financial instruments.............................             5,559              7,612          7,249             7,496
Net gain(loss) from financial instruments..........             1,627            (33,485)         2,553            18,645
Noninterest expense................................           (23,634)           (45,711)       (20,731)          (20,919)
Provision for real estate losses...................              (839)            (3,742)            --                -- 
                                                              -------            -------        -------           ------- 
Income (loss) before income tax expense
 and extraordinary item............................            26,104            (39,897)        36,322            52,431
Income tax expense (benefit).......................             9,039            (13,165)        12,393            17,117
                                                              -------             ------        -------           -------
Income (loss) before extraordinary item............            17,065            (26,732)        23,929            35,314
Extraordinary item.................................                --             (7,849)            --                --
                                                              -------             ------        -------           -------
Net income (loss)..................................         $  17,065           $(34,581)     $  23,929         $  35,314
                                                              =======             ======        =======           =======
Net income (loss) attributable to common stock.....         $  15,866           $(35,484)     $  22,987         $  34,243
                                                              =======             ======        =======           =======

Primary earnings per share:
 Income (loss) before extraordinary item...........         $    0.49           $  (0.71)     $    0.57         $    0.84
 Extraordinary item................................                --              (0.20)            --                --
                                                              -------             ------        -------           -------
  Net income (loss)................................         $    0.49           $  (0.91)     $    0.57         $    0.84
                                                              =======             ======        =======           =======

Fully-diluted earnings per share:
 Income (loss) before extraordinary item...........         $    0.42           $  (0.71)     $    0.53         $    0.77
 Extraordinary item................................                --              (0.20)            --                --
                                                              -------             ------        -------           -------
  Net income (loss)................................         $    0.42           $  (0.91)     $    0.53         $    0.77
                                                              =======             ======        =======           =======
</TABLE>  

                                       97
<PAGE>


See above discussion of impairment charge on certain mortgage-backed securities
during the quarter ended March 31, 1995 in "Results of Operations."

See above discussion of the merger-related expenses recorded during the quarter
ended June 30, 1994 in connection with the Farm & Home acquisition in "Results
of Operations."

Selected Quarterly Financial Data for all quarters of 1994 and 1995 have been
restated to reflect the cessation of deferral accounting, from the inception of
the hedge in March 1994, with respect to then existing financial futures
contracts utilized to reduce the interest rate risk of certain mortgage-backed
securities in the Company's available for sale portfolio. See Note 15 of
"Financial Statements of Roosevelt Financial Group, Inc. - Consolidated
Financial Statements and Independent Auditor's Report for the Years Ended
December 31, 1993, 1994 and 1995"and "--Results of Operations" for further
discussion.

                                      98
<PAGE>

          

    
        COMPARISON OF THREE AND SIX MONTHS ENDED JUNE 30, 1996 AND 1995

         
     
RESULTS OF OPERATIONS

NET INCOME
- ----------
   
        The Company recorded net income totaling $19.7 million for the three
month period ended June 30, 1996 as compared to $5.9 million for the three month
period ended June 30, 1995. Net income on a fully diluted per share basis was
$0.42 for the three month period ended June 30, 1996 as compared to $0.12 for
the same period in 1995. Net income for the three month period ended June 30,
1995 was impacted by the recognition of losses resulting from the mark to market
of the Company's financial futures positions used to reduce the interest rate
risk of certain mortgage-backed securities in the available for sale portfolio
totaling $27.8 million.

        The Company recorded net income totaling $41.3 million for the six month
period ended June 30, 1996 as compared to a net loss totaling $10.3 million for
the six month period ended June 30, 1995. Net income on a fully diluted per
share basis was $0.88 for the six month period ended June 30, 1996 as compared
to a loss on a fully diluted per share basis of $0.31. Net income for the six
month period ended June 30, 1995 was impacted by the recognition of losses
resulting from the mark to market of the Company's financial futures positions
used to reduce the interest rate risk of certain mortgage-backed securities in
the available for sale portfolio to totaling $61.7 million. Net income for June
30, 1995 was also negatively impacted by $27.1 million of unrealized losses on
impairment of certain mortgage-backed securities. For a discussion of the issues
relating to financial futures positions see Note 1 of "Financial Statements of 
Roosevelt Financial Group, Inc.--Consolidated Financial Statements for the Three
and Six Months Ended June 30, 1996.  For a discussion of the issues relating to
the unrealized losses see "--Unrealized Losses on Impairment of Mortgage-Backed
Securities Held to Maturity".

INTEREST INCOME
- ---------------

        Interest income decreased $296,000 to $162.3 million for the three month
period ended June 30, 1996 as compared to $162.6 million for the three month
period ended June 30, 1995. Interest income on loans increased $11.5 million
primarily as a result of an increase in the average balance of loans from $3.2
billion for the three months ended June 30, 1995 to $3.9 billion for the three
months ended June 30, 1996 which was partially offset by a decline in the
average yield on such loans from 7.68% for the three months ended June 30, 1995
to 7.54% for the three months ended June 30, 1996. The increase in 

                                      99
<PAGE>
 
the average balance of loans is primarily attributable to the Company's
continuing efforts to originate a greater portion of its assets in the form of
mortgage and consumer loans, as well as strong demand for such loans in the
Company's retail markets. The slight decrease in the average yield of the
Company's loan portfolio resulted from continuing prepayments of higher yielding
loans with such loans being replaced with loans carrying low introductory rates,
which until they adjust provide a relatively low spread to the marginal cost of
funds. Interest income on securities available for sale decreased $9.3 million
primarily as a result of a decrease in the average balance of such securities
outstanding by approximately $477.0 million when comparing the 1996 period to
the 1995 period. The decrease of the     

Company's available for sale portfolio to partially fund the above mentioned
loan growth is consistent with the Company's retail strategy. Interest income
from securities held to maturity decreased $2.5 million when comparing the three
month period ended June 30, 1996 period to the same 1995 period primarily due to
declining yields received on such securities to 6.91% for the 1996 period from
7.12% for the 1995 period. The decrease in yields received on the Company's held
to maturity portfolio was primarily attributable to heavy prepayments which not
only claimed some of the portfolios higher yielding assets but also resulted in
accelerated premium amortization.

    Interest income increased $9.4 million to $328.4 million for the six month
period ended June 30, 1996 as compared to $319.0 million for the six month
period ended June 30, 1995. Interest income on loans increased $24.5 million
primarily as a result of an increase in the average balances of loans from $3.2
billion for the six months ended June 30, 1995 to $3.8 billion for the six
months ended June 30, 1996 and to a lesser extent because of a slight increase
in the average yields received on such loans from 7.58% to 7.63%. The increase
in the average balances of loans is primarily attributable to the Company's
continuing efforts to originate a greater portion of its assets in the form of
mortgage and consumer loans, as well as strong demand for such loans in the
Company's retail markets. Interest income on securities available for sale
decreased $17.2 million primarily as a result of a decrease in the average
balance of such securities outstanding by approximately $477.7 million when
comparing the six month period ended June 30, 1996 to the same period in 1995.
The decrease of the Company's available for sale portfolio to partially fund the
above mentioned loan growth is consistent with the Company's retail strategy.
Interest income from securities held to maturity increased $1.9 million when
comparing the six month period ended June 30, 1996 to the same period in 1995.
Such increase was due primarily to an increase in the yields received on such
securities from 6.96% to 7.04%.     

INTEREST EXPENSE
- ----------------

    Interest expense increased $2.1 million to $119.0 million for the three
month period ended June 30, 1996 as compared to $116.9 million for the same
period in 1995. Interest expense on deposits increased $2.7 million when
comparing the three month period ended June 30, 1996 to the same 1995 period.
Such increase was a result of an increase in the average balance of deposits
from $4.8 billion for the three months ended June 30, 1995 to $4.9 billion for
the three months ended June 30, 1996 and an increase in the average rates paid
on those deposits for the same time periods from 5.03% to 5.39%. The increase in
the average balance of deposits is consistent with and results from the
Company's retail strategy, while the increase in the average rates paid on such
deposits is necessitated by intense competition in the Company's market areas.
Despite this intense competition, retail deposits remain an attractively priced
source of funds compared to non-retail alternatives. Interest expense on other
borrowings, which is mainly comprised of securities sold under agreements to
repurchase and advances from the Federal Home Loan Bank, decreased overall $3.8
million when comparing the three month period ended June 30, 1996 to the same
period in 1995. Such decrease resulted from a decrease in the average rates paid
on these borrowings from 6.04% to 5.48% and was partially offset by a slight
increase in the average balances of these borrowings of $98.1 million during the
period. The decrease in the average rates paid on the Company's other short-term
borrowings is primarily attributable to the Federal Reserve Board's reduction of
short-term interest rates in December 1995 and January 1996. Interest expense on
interest rate exchange agreements increased $3.2 million for the 1996 period
when compared to the 1995 period. Approximately $1.7 million of such increase
was the result of decreased amortization in the current period of deferred gains
on terminated interest rate exchange agreements. Such deferred gains which were
being amortized in the three month period ended June 30, 1995, thus reducing
interest expense, were fully amortized prior to the current three month period,
thereby causing interest expense on a comparative quarter over

                                      100
<PAGE>
 
quarter basis to increase. The remaining $1.5 million increase in interest rate
exchange agreement expense for 1996 when compared to 1995 is due primarily to a
decrease of approximately 40 basis points in the variable rates received on such
agreements resulting principally from the Federal Reserve Board's decision to
reduce short-term interest rates in December 1995 and January 1996.

    Interest expense increased $13.7 million to $238.8 million for the six month
period ended June 30, 1996 as compared to $225.0 million for the same period in
1995. Interest expense on deposits increased $9.5 million when comparing the six
month period ended June 30, 1996 to the same 1995 period. Such increase was
primarily the result of an increase in the average rates paid on deposits from
4.78% for the six moths ended June 30, 1995 to 5.42% for the six months ended
June 30, 1996 and to a lesser extent an increase in the average balances of such
deposits for the same time periods from $4.8 billion to $4.9 billion. The
explanations of the increases in both average rates paid and average balances
for the six month periods are the same as those described above for the three
month periods. Interest expense on other borrowings, which is mainly comprised
of securities sold under agreements to repurchase and advances from the Federal
Home Loan Bank, decreased overall $3.7 million when comparing the six month
period

ended June 30, 1996 to the same period in 1995. Such decrease resulted from a
decrease in the average rates paid on such borrowings from 5.96% to 5.52%,
partially offset by a slight increase in the average balances of these
borrowings of $149.1 million during the period. The decrease in the average
rates paid on the Company's other short-term borrowings is primarily
attributable to the Federal Reserve Board's reduction of short-term interest
rates in December 1995 and January 1996. Interest expense on interest rate
exchange agreements increased $8.0 million for the 1996 period when compared to
the 1995 period. Approximately $4.0 million of such increase was a result of
decreased amortization of deferred gains in the current period on terminated
interest rate exchange agreements. Such deferred gains which were being
amortized in the six month period ended June 30, 1995, thus reducing interest
expense, were fully amortized prior to the current six month period, thereby
causing interest expense on a comparative six month period to increase. The
remaining $4.0 million increase in interest rate exchange agreement expense for
1996 when compared to 1995 is due primarily to a decrease of approximately 60
basis points in the variable rates received on such agreements resulting
principally from the Federal Reserve Board's reduction in short-term interest
rates in December 1995 and January 1996.

                                      101
<PAGE>
 
Average Balances, Interest Rates and Yields 
- ------------------------------------------- 
    The following table presents at the date and for the periods indicated the
Company's average interest-earning assets, average interest-bearing liabilities,
interest income and expense and average rates earned and paid. Average rates
earned and paid are derived by dividing income or expense by the average balance
of assets and liabilities, respectively.

<TABLE>
<CAPTION>

                                                                             Three Months Ended June 30,
                                                           ---------------------------------------------------------------------
                                                                         1996                                 1995
                                                           ---------------------------------      -------------------------------
                                                                         Interest    Average                  Interest    Average
                                                            Average      Income/      Rate        Average     Income/      Rate
                                                            Balance      Expense       %          Balance     Expense       %
                                                            -------      --------    -------      -------     --------    -------
Assets:                                                                              (dollars in millions)

<S>                                                         <C>         <C>          <C>          <C>         <C>         <C>
    Cash equivalents                                        $   27.0    $    0.3       5.01%       $   17.6    $  0.3       5.79%
    Securities available for sale<F1>                        1,424.0        25.6       7.19         1,901.0      34.9       7.34
    Securities held to maturity                              3,647.1        63.1       6.91         3,685.1      65.6       7.12
    Loans<F2><F3>                                            3,886.4        73.3       7.54         3,219.1      61.8       7.68
                                                             --------      ------                   --------   ------
      Total interest-earning assets                          8,984.5      $162.3       7.22%        8,822.8    $162.6       7.37%
                                                                           ------                              ------      -----
    Other assets                                               427.2                                  313.1
                                                             --------                               --------
                                                            $9,411.7                               $9,135.9
                                                            ========                               ========
  Liabilities
    Deposits:
       NOW and money market accounts<F4>                    $  984.1    $    8.4       3.40%       $  828.3    $  5.9       2.86%
       Passbook savings deposits                               309.4         1.8       2.30           355.5       2.0       2.29
       Time deposits<F4>                                     3,640.2        56.3       6.19         3,636.4      52.7       5.79
                                                            --------      ------                   --------    ------
                                                             4,933.7        66.5       5.39         4,820.2      60.6       5.03
   Borrowings:
    Securities sold under
       agreement to repurchase                               1,055.3        14.2       5.39         1,523.4      23.0       6.03
    Advances from FHLB                                       2,691.9        37.1       5.51         2,125.7      32.1       6.05
    Other borrowings                                            47.6         1.2      10.25            47.5       1.2      10.28
                                                            --------      ------                   --------    ------
      Total interest-bearing liabilities                     8,728.5      $119.0       5.45%        8,516.8    $116.9       5.49%
</TABLE> 

                                      102
<PAGE>


<TABLE> 
<S>                                 <C>            <C>            <C>               <C>            <C>            <C> 
 
                                                    ------         -----                            ------         -----
Other liabilities                       170.5                                          174.1
                                     --------                                       --------
                                      8,899.0                                        8,690.9
Stockholders' equity:                   512.7                                          445.0
                                     --------                                       --------
    Total liabilities and
       stockholders' equity          $9,411.7                                       $9,135.9
                                     ========                                       ========
Net interest income                                 $ 43.3                                          $ 45.7
                                                    ======                                          ======
Interest rate spread(F5)                                              1.77%                                         1.88%
                                                                     =====                                         =====
Effective net spread(F6)                                              1.93%                                         2.07%
                                                                     =====                                        =====
</TABLE> 

<TABLE> 
<CAPTION> 

                                                                    Six Months Ended June 30,
                                    -------------------------------------------------------------------------------------------
                                                      1996                                        1995
                                    -----------------------------------------      --------------------------------------------
                                                   Interest       Average                          Interest       Average
                                    Average        Income/         Rate             Average        Income/         Rate
                                    Balance        Expense          %               Balance        Expense          %
                                    -------        --------       -------           -------        --------       -------
<S>                                 <C>            <C>            <C>               <C>            <C>            <C> 
Assets:                                                             (dollars in millions)
    Cash equivalents                 $   25.5       $  0.6         5.07%             $   18.1       $  0.5         5.66%
    Securities available 
      for sale(F1)                    1,493.6         55.0         7.36               1,971.3         72.1         7.31
    Securities held to maturity       3,623.2        127.5         7.04               3,606.5        125.6         6.96
    Loans(F2)(F3)                     3,808.9        145.3         7.63               3,185.8        120.8         7.58
                                     --------       ------                           --------       ------
      Total interest-earning assets   8,951.2       $328.4         7.34%              8,781.7       $319.0         7.27%
                                                    ------        -----                                           -----
    Other assets                        405.5                                           305.9
                                     --------                                        --------
                                     $9,356.7                                        $9,087.6
                                     ========                                        ========
  Liabilities
    Deposits:
       NOW and money market 
         accounts(F4)                $  944.5       $ 16.0         3.38%             $  838.6       $ 11.3         2.69%
       Passbook savings deposits        315.2          3.6         2.28                 368.0          4.2         2.28
       Time deposits(F4)              3,641.7        113.3         6.22               3,627.9        100.0         5.51
                                     --------       ------                           --------       ------
                                      4,901.4        132.9         5.42               4,834.5        115.5         4.78
   Borrowings:
     Securities sold under
</TABLE> 

                                      103

<PAGE>
<TABLE>     
<CAPTION> 

<S>                                          <C>         <C>     <C>       <C>         <C>        <C>  
    agreement to repurchase                  1,109.5      30.4     5.49     1,526.9      45.1      5.91
Advances from FHLB                           2,634.5      73.0     5.54     2,068.0      62.0      6.00
Other borrowings                                47.6       2.4    10.26        47.5       2.4     10.29
                                             --------   -------             --------   -------
    Total interest-bearing liabilities       8,693.0    $238.7     5.49%    8,476.9    $225.0      5.31%
                                                        ------     -----               ------      -----
  Other liabilities                            156.3                          164.2
                                             --------                       --------
Stockholder's equity:                        8,849.3                        8,641.1
                                               507.4                          446.5
                                             --------                       --------
       Total liabilities and
          stockholders' equity              $9,356.7                       $9,087.6
                                            ========                       ========
Net interest income                                      $89.7                         $ 94.0
                                                         ======                        ======
Interest rate spread<F5>
                                                                   1.85%                           1.96%
                                                                   =====                           =====
Effective net spread<F6>                                           2.00%                           2.14%
                                                                   =====                           =====
    
<FN>
- -----------------------------

<F1>  The securities available for sale are included in the following
      table at historical cost with the corresponding average rate calculated
      upon historical balances.
<F2>  Average balances include non accrual loans. Interest on such loans is
      included in interest income upon receipt.
<F3>  Interest includes amortization of deferred loan fees.
<F4>  Includes the effect of interest rate exchange agreements.
<F5>  Equals average rate earned on all assets minus average rate
      paid on all liabilities.
<F6>  Net interest income annualized divided by average balances of all
      interest earning assets.

</TABLE>     

      At June 30, 1996, the weighted average yield on interest-earning assets
was 7.26% and the weighted average cost on interest-bearing liabilities was
5.40%.

      The following table presents the dollar amount of changes in interest
income and interest expense for major components of interest-earning assets and
interest-bearing liabilities. It distinguishes between changes related


                                      104
<PAGE>
 
to volume and those due to changes in interest rates. For each category of
interest income and interest expense, information is provided on changes
attributed to (i) changes in volume (i.e., changes in volume multiplied by prior
year rate) and (ii) changes in rate (i.e., changes in rate multiplied by prior
year volume). For purposes of this table, changes attributable to both rate and
volume, which cannot be segregated, have been allocated to the change due to
rate.



                                      105
<PAGE>

    

<TABLE> 
<CAPTION> 
                                                    THREE MONTHS ENDED                            SIX MONTHS ENDED
                                                         JUNE 30,                                     JUNE 30,
                                                      1996 VS. 1995                                1996 VS. 1995
                                           ------------------------------------          ----------------------------------
                                           INCREASE (DECREASE)         TOTAL              INCREASE (DECREASE)        TOTAL
                                                 DUE TO              INCREASE                    DUE TO            INCREASE
(DOLLARS IN THOUSANDS)                      VOLUME      RATE        (DECREASE)            VOLUME         RATE     (DECREASE)
                                           -------    --------      ----------           ---------     --------   -----------
<S>                                        <C>        <C>           <C>                  <C>           <C>        <C> 
Interest income:
 Loans                                     $ 12,816   $ (1,341)     $  11.475            $  23.618     $    927   $   24,545
 Securities available for sale               (8,747)      (587)        (9,334)             (17,404)         194      (17,210)
 Securities held to maturity                   (663)    (1,858)        (2,521)                 631        1,311        1,942
 Other earning assets                           136        (52)            84                  210          (76)         134
                                           --------   --------      ---------            ---------     --------   ----------
   Total interest income                   $  3,542   $ (3,838)     $    (296)           $   7,055     $  2,356   $    9,411
                                           --------   --------      ---------            ---------     --------   ----------
Interest expense:
 Deposits                                  $  1,372   $  1,343      $   2,715            $   1,557     $  7,931   $    9,488
 Securities sold under agreements to
   repurchase                                (7,053)    (1,672)        (8,725)             (12,341)      (2,342)     (14,683)
 Advances from Federal Home Loan Bank         8,560     (3,625)         4,935               16,988       (6,041)      10,947
 Interest rate exchange agreements             (354)     3,520          3,166                 (571)       8,556        7,985
                                           --------   --------      ---------            ---------     --------   ----------
   Total interest expense                  $  2,525   $   (434)     $   2,091            $   5,633     $  8,104   $   13,737
                                           --------   --------      ---------            ---------     --------   ----------
Change in net interest income              $  1,017   $ (3,404)     $  (2,387)           $   1,422     $ (5,748)  $   (4,326)
                                           ========   ========      =========            =========     ========   ==========
     
</TABLE> 




                                      106
<PAGE>
 
PROVISION FOR LOSSES ON LOANS

The provision for losses on loans charged to earnings is based upon management's
judgement of the amount necessary to maintain the allowance for loan losses at a
level adequate to absorb probable losses. As part of the process for determining
the adequacy of the allowance for loan losses, management performs quarterly
detailed reviews to identify risks inherent in the loan portfolio and to assess
the overall quality of the portfolio as well as to determine the amounts of
allowances and provisions to be reported.

Based on the above mentioned analysis, the provision for losses on loans
recorded for the three and six month periods ended June 30, 1996 remained
unchanged from the same 1995 periods in the amounts of $300,000 and $600,000,
respectively.

NONINTEREST INCOME (LOSS)

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

Retail Banking Fees

Retail banking fees increased $759,000 to $3.5 million for the three month
period ended June 30, 1996 compared to $2.7 million for the three month period
ended June 30, 1995. Retail banking fees increased $1.4 million to $6.6 million
for the six month period ended June 30, 1996 compared to $5.2 million for the
six month period ended June 30, 1995. The increases resulted from increased
levels of transaction account activities, primarily ATM fees, returned check
fees and telephone banking fees.

Insurance and Brokerage Sales Commissions

Insurance and brokerage sales commissions decreased to $2.0 million for the
three month period ended June 30, 1996 when compared to $2.1 million for the
three month period ended June 30, 1995. Insurance and brokerage sales
commissions decreased to $3.7 million for the six month period ended June 30,
1996 when compared to $4.1 million for the six month period ended June 30, 1995.
The decreases resulted from a decline in the sales of fixed annuities and a
resultant change in the mix of sales from principally fixed annuities to a more
equal blend of mutual funds and fixed annuities. While overall investment
product sales volumes are comparable on a year over year basis, the change in
mix, driven by market conditions, to mutual funds, with lower resulting
commissions, away from fixed annuity sales caused overall commissions to
decline.

Loan Servicing Fees, Net

Loan servicing fees, net increased to $2.7 million for the three month period
ended June 30, 1996 compared to $2.1 million for the three month period ended
June 30, 1995. Loan servicing fees, net increased to $4.7 million for the six
month

period ended June 30, 1996 compared to $4.1 million for the six month period
ended June 30, 1995. Such increases were primarily the result of the acquisition
of approximately $2.2 billion of GNMA mortgage servicing during the second
quarter of 1996. This purchase increased the total size of Roosevelt's servicing
portfolio by greater than 40% to approximately $7.5 billion, or approximately
110,000 loans.


Net Gain (Loss) from Financial Instruments

In the conduct of its business operations, the Company has determined the need
to sell or terminate certain assets, liabilities, or off-balance sheet positions
due to various unforeseen events. Fundamental to the conduct of such sale or
termination activities is the effect such transactions will have on the future
volatility of the net market value of the Company. Consequently, in pursuing
these sale or termination of activities, the Company does not seek net gains in
a reporting period to the detriment of earnings in future periods.

                                      107

<PAGE>
 
      Net gain from financial instruments is summarized as follows:

<TABLE>
<CAPTION>

                                        SIX MONTHS ENDED          THREE MONTHS ENDED   
                                           JUNE 30,                   JUNE 30,       
                                         1996        1995          1996          1995   
                                        -------    --------      --------      -------- 
                                                   (IN THOUSANDS)

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

   Mark to market of financial
     futures contracts                  $    ---      $(27,752)  $   ---    $(61,704)

   Mortgage-backed securities
     available for sale                    4,342         7,567     7,432      11,545
   Options expense                        (3,821)       (2,750)   (6,570)     (5,580)
                                        --------      --------   -------    --------
                                        $    521      $(22,935)  $   862    $ 55,739
                                        ========      ========   =======    ========
</TABLE>


Mark to market of financial futures contracts
- ---------------------------------------------

During the three month and six month periods ended June 30, 1995 losses of $27.8
million and $61.7 million, respectively resulted from the mark to market of the
Company's financial futures positions used to reduce the interest rate risk of
certain mortgage-backed securities in the available for sale portfolio. For
further discussion see Note 1 of "Financial Statements of Roosevelt Financial 
Group, Inc.--Consolidated Financial Statements for the Three and Six Months 
Ended June 30, 1996."

                                      108
<PAGE>
 
Unrealized Losses on Impairment of Mortgage-Backed Securities Held
To
Maturity

The Company purchased ownership interests in ten pools of privately issued
adjustable rate mortgage-backed securities issued in 1989 through 1991 by
Guardian Savings and Loan Association ("Guardian"). All of such Guardian pools
in which the Company purchased and currently holds an ownership interest were
rated AA or AAA by Standard & Poors and Aa2 or Aaa by Moodys, at the date of
issuance of the securities.

Guardian issued their securities with several classes available for purchase.
Certain classes are subordinate to the position of senior classes in that such
subordinate classes absorb all credit losses and must be completely eliminated
before any losses flow to senior position holders. The Guardian securities
purchased by the Company (the "Guardian Securities") were purchases of the most
senior positions, thus intended to be protected by the subordination credit
enhancement feature.

Guardian was placed in conservatorship on June 21, 1991 by the Office of Thrift
Supervision, which appointed the Resolution Trust Corporation ("RTC") as
conservator. Subsequent to the conservatorship, the RTC replaced Guardian as the
servicer for the loans underlying the securities. Effective November 1994, Bank
of America assumed servicing responsibilities from the RTC. Guardian was a niche
player in the California mortgage market whose lending decisions relied more on
the value of the mortgaged property and the borrower's equity in the property
and less on the borrower's income and credit standing. All collateral underlying
the Guardian Securities have the following loan pool characteristics:

    * First lien, 30 year, six month adjustable rate loans tied to either the
      cost of funds index, one year constant maturity treasury rate, or LIBOR.

    * 100% of the loans were originated in California.

    * The weighted average loan to value ratio at origination was approximately
      66%.

Beginning in mid-1993 and continuing currently, the loan pools backing the
securities have been affected by high delinquency and foreclosure rates, and
higher than anticipated losses on the ultimate disposition of real estate
acquired through foreclosure ("REO"). This has resulted in rating agency
downgrades, principally in 1994 and again in 1995 and 1996 to the current
ratings reflected in the tables on page 20 and substantial deterioration in the
amount of the loss absorption capacity provided by the subordinated classes.

At December 31, 1994 and March 31, 1995, the Guardian securities owned by the
Company were performing according to their contractual terms, and all realized
losses from the disposition of REO were being absorbed by the subordinate
classes (or in the case of Pool 1990-7 at March 31, 1995, by unamortized
purchase discounts). However, to the extent that subsequent to March 31, 1995,
the pools continue to realize losses on the disposition of REO at levels
comparable to the then current rate, the remaining balances of the subordinate
classes may not be adequate to protect the Company from incurring some credit
losses on certain of its ten pools. As a result of this deterioration and the
continuing receipt of subsequent information, the Company determined that the
underlying investments represented by seven pools in which, subsequent to March
31, 1995, the subordination protection has been either totally eliminated or has
become potentially inadequate should be considered "other than temporarily"
impaired under the provisions of Statement of Financial Accounting Standards No.
115. As a result of this determination, the Company recorded a $22.0 million 
pre-tax write-down ($14.4 million after tax or approximately $0.32 per share)
for the three months ended March 31, 1995 to reflect the impairment of these
seven pools. The amount of the write-down was based on discounted cash flow
analyses performed by management (based upon assumptions regarding delinquency
levels, foreclosure rates and loss ratios on REO disposition in the underlying
portfolio). Discounted cash flow analyses were utilized to estimate fair value
due to the absence of a ready market for the Guardian Securities.

In addition to the Guardian Securities discussed above, the Company has an
investment of approximately $4.9 million at June 30, 1996 after the write-down
discussed below, in another private issuer mortgage-backed security, LB
Multifamily Mortgage Trust Series 1991-4 ("Lehman 91-4"), possessing similar
performance characteristics to the Guardian Securities that has also been
determined to be other than temporarily impaired. Accordingly, 




                                      109
<PAGE>
 
the Company
recorded a $5.1 million pre-tax write-down ($3.4 million after tax or
approximately $0.08 per share) to reflect the impairment of this security at
March 31, 1995.

Management believes that these write-downs are adequate based upon its
evaluation.

As reflected in the following table, the Company's remaining investment at June
30, 1996 in the Guardian Securities is approximately $62.3 million, after the
desecuritization of Guardian Pool 1990-9 discussed below:

                                      110
<PAGE>
 
<TABLE>
<CAPTION>

                                                                   (in millions)
 
      <S>                                                          <C>

      Investment in Guardian Securities, March 31, 1995             $ 118.9

      Purchase of remaining senior position of Pool 1990-9               .6

      Net principal payments received                                 (23.6)

      Desecuritization of Guardian Pool 1990-9 
      (see discussion on following page)                              (33.6)
                                                                    -------

      Investment in Guardian Securities, June 30, 1996              $  62.3
                                                                    =======
</TABLE>

                                      111
<PAGE>

Subsequent to March 31, 1995, the date of the impairment charge, through June
30, 1996 the following events have occurred with respect to the Guardian
Securities and Lehman 91-4.

* During the quarter ended June 30, 1995, the Company completed its planned
desecuritization of Guardian Pool 1990-9 and has assumed servicing of the
underlying whole loans and REO properties received through the desecuritization.
As a result of this process, $1.1 million representing principal, interest and
servicing related funds advanced by previous servicers to certificate holders on
properties which were in REO at the time of the desecuritization was reimbursed
to the servicer, $28.8 million was transferred to mortgage loans and $2.7
million (net of $4.9 million of charge-offs discussed below) was transferred to
residential REO. REO properties and properties in foreclosure were written down
$4.9 million to their estimated fair values by charges to existing unallocated
REO reserves ($1.4 million) and loan loss reserves ($1.8 million) and to
existing unamortized purchase discounts ($1.7 million).

* As expected, there were several additional rating agency downgrades,
principally related to those Guardian pools that are no longer protected by
remaining credit enhancement and which had been determined to be other than
temporarily impaired and written down to estimated fair value by the Company
during the quarter ended March 31, 1995.

* As expected, based on the low levels remaining at March 31, 1995, the
subordination protection related to Guardian Pools 1990-1, 1990-2, 1990-4,
1990-5 and Lehman 1991-4 was fully absorbed.

* The remaining two pools Guardian 89-11, and 90-8, determined at March 31, 1995
to be other than temporarily impaired and written down to estimated fair value,
continue to perform according to their contractual terms and are protected by
remaining subordination of 10.44% and 5.62%, respectively, of the remaining
unpaid principal balances of the pools. Such remaining subordination percentages
compare to original subordination percentages of 8.50% and 14.00%, respectively.

* The two remaining Guardian pools (89-10 and 91-2), which are not considered to
be other than temporarily impaired, continue to perform according to their
contractual terms and are protected by remaining subordination of 11.70% and
20.89%, respectively. These remaining subordination levels compare to 8.50% and
17.00%, respectively, at the date of issuance of the securities.

      *     $23.6 million in net principal payments have been
received since

            March 31, 1995.

Accordingly, at June 30, 1996, management continues to believe that the recorded
investment in the above mentioned Guardian and Lehman pools is recoverable.

Presented below is information at June 30, 1996 relating to the Company's
investment in the Guardian pools, segregated between the seven pools determined
to be other than temporarily impaired and the two pools which, in the opinion of
management, continue to be adequately protected from loss through substantial
remaining subordination. The immediately succeeding table also includes
information related to Lehman 91-4 which has been determined to be other than
temporarily impaired.

                                      112
<PAGE>
 
<TABLE>
<CAPTION> 


            POOLS DETERMINED TO BE OTHER THAN TEMPORARILY IMPAIRED
            ------------------------------------------------------

                                 June 30, 1996
                            (dollars in thousands)


                                             Subordination As a      Regarding Roosevelt's Interests                            
                             Rating        Percent of Pool Balance   -------------------------------          Percent of Pools   
Pool    Issue   -------------------------  -----------------------   Original Par   Remaining   Remaining    Current or Less Than
Number  Date    Agency  At Issue  Current    At Issue   Current       At Issue         Par      Investment   90 Days Delinquent  
- ------  -----   ------  --------  -------    --------   -------       ---------        ---      ----------   --------------------
<S>             <C>     <C>       <C>      <C>          <C>          <C>           <C>         <C>           <C> 
GUARDIAN POOLS
- --------------
                                                                      
89-11 11/30/89   S & P      AA      CCC        8.50%     10.44%       $ 33,750      $ 7,626      $ 5,670             72%  
                 Moody      Aa2     B1

90-1  1/30/90    S & P      AA      CC         8.50%       --            3,000          725          529             74%
                 Moody      Aa2     B3

90-2  2/27/90    S & P      AA      D          8.50%       --           27,500        6,271        4,489             78%
                 Moody      Aa2     Caa

90-4  4/30/90    S & P      AA      D          8.75%       --           46,428        12,173       9,097             69%
                 Moody      Aa2     Caa

90-5  5/31/90    S & P      AA      D          8.75%       --           45,000        13,623      10,989             75%
                  Moody     Aa2     Caa

90-7  7/25/90    S & P      AA      D          8.75%       --           68,025        19,042      14,031             71%
                 Moody      Aa2     Caa

90-8  9/21/90    S & P     AAA      CCC       14.00%      5.62%         15,000         4,436       3,266             71%
                 Moody     Aaa      B3
                                                                        --------------------------------

Total Guardian                                                        $238,703       $63,896     $48,071
                                                                      ==================================
LEHMAN POOL
- -----------

91-4  7/30/91   S & P     AA        CCC-       23.00%      --         $ 14,000       $9,483       $4,898            78%
                Moody     Aa3       Caa
                                                                      ==================================
       ==================================
</TABLE>
                                      113
<PAGE>
 
<TABLE>

                       GUARDIAN POOLS DETERMINED TO BE ADEQUATELY PROTECTED BY REMAINING CREDIT ENHANCEMENT
                       ------------------------------------------------------------------------------------
                                                           June 30, 1996
                                                      (dollars in thousands)

<CAPTION>

                                                Subordination As a         Regarding Roosevelt's Interests
                            Rating            Percent of Pool Balance     ----------------------------------      Percent of Pools
Pool    Issue     -------------------------   -----------------------     Original Par  Remaining   Remaining   Current or Less Than
Number  Date      Agency  At Issue  Current    At Issue     Current       At Issue         Par      Investment    90 Days Delinquent
- ------  -----     ------  --------  -------    --------     -------       --------         ---      ----------  --------------------
<S>                <C>       <C>     <C>        <C>         <C>           <C>           <C>         <C>         <C>
89-10 10/27/89    S & P      AA      BBB-        8.50%      11.70%         $ 9,000       $ 1,571     $ 1,587            75%
                  Moody      Aa2      B3

91-2  3/28/91     S & P      AA      BBB        17.00%      20.89%          39,831        12,675    $ 12,675            73%
                  Moody      Aaa     Baa3                                   ------        ------    --------

Totals                                                                     $48,831       $14,246     $14,262
                                                                           =================================
</TABLE>
                                      114
<PAGE>

NONINTEREST EXPENSE
- -------------------

General and Administrative Expense

General and administrative expense increased $1.7 million to $23.4 million for
the three month period ended June 30, 1996 as compared to $21.7 million for the
three month period ended June 30, 1995. Such increase was due primarily to a
$2.1 million increase in compensation and employee benefits and a $481,000
increase in other noninterest expense which was partially offset by a $945,000
decrease in federal insurance premiums. The increases in compensation and
employee benefits and other noninterest expense is primarily attributable to
increased costs associated with the mobilization of the Bank's retail efforts.
The decrease in Federal insurance premiums resulted from reductions in the rates
charged by the Federal Deposit Insurance Corporation on the Company's deposits
insured by both the Bank Insurance Fund and the Savings Association Insurance
Fund.

General and administrative expense increased $1.9 million to $45.1 million for
the six month period ended June 30, 1996 as compared to $43.2 million for the
six month period ended June 30, 1995. Such increase was due primarily to a $3.3
million increase in compensation and employee benefits and a $688,000 increase
in other noninterest expense which was partially offset by a $1.8 million
decrease in federal insurance premiums. The explanations of the fluctuations are
the same as those described above for the three month periods.

FINANCIAL CONDITION

Total assets increased $314.7 million or 3.5% to $9.3 billion at June 30, 1996
from $9.0 billion at December 31, 1995. As a result of the Company's focus on
retail asset generation loans increased $438.8 million. During the six month
period ended June 30, 1996 the Bank originated $661.0 million in loans and
purchased $273.0 million in loans. These increases were offset by principal
repayments totaling $486.0 million. Securities available for sale decreased
$252.7 million primarily as a result of principal repayments and sales of such
securities totaling $667.8 million exceeding purchases which totaled $432.2
million. Securities held to maturity decreased approximately $15.8 million as a
result of principal repayments exceeding purchases. Other assets increased
primarily as a result of payments for purchased mortgage servicing rights
totaling $36.1 million and fees paid for interest rate cap agreements totaling
$49.3 million.

Total liabilities increased $295.3 million or 3.5% to $8.8 billion at June 30,
1996 from $8.5 billion at December 31, 1995, principally the result of increases
in retail deposits and other short-term borrowings (Federal Home Loan Bank
advances and securities sold under agreements to repurchase) of $87.9 million
and $233.6 million, respectively.

On July 31, 1996, the Company redeemed early, at par, its 9.5% subordinated
debentures in the amount of $28,750,000. The debentures which were issued in
1992 were otherwise set to mature August 1, 2002. As a result of such redemption
the Company will record an extraordinary charge to net income, net of taxes, of
approximately $500,000 in the three month period ending September 30, 1996. Such
extraordinary loss relates to the write-off of the remaining unamortized
discount attributable to the issuance of the subordinated debentures.


ASSET QUALITY

The following table sets forth the amounts and categories of non-performing
assets. Loans are placed on non-accrual status when the collection of principal
and/or interest becomes doubtful. Troubled debt restructurings involve forgiving
a portion of interest or principal on any loans or making loans at a rate
materially less than that of market rates. Foreclosed assets include assets
acquired in settlement of loans. "Other than temporarily impaired"
mortgage-backed securities represent private issuer mortgage-backed securities
that have been determined to be "other than temporarily impaired" under the
provisions of Statement of Financial Accounting Standards No. 115 and for which
the previously existing credit enhancement support, in the form of
subordination, has been totally absorbed and therefore any future losses will
flow directly to the Company as a senior position holder. These securities were
issued with several classes available for purchase. Certain classes are
subordinate to the position of senior classes in that such subordinate classes
absorb all credit losses and must be completely eliminated before any losses
flow to senior position holders. The securities purchased by the Company were
purchases of the most senior 
                                      115
<PAGE>
 
positions, thus intended to be protected by the subordination credit enhancement
feature. In an attempt toward a conservative presentation, the Company includes
the entire estimated fair value of these securities (approximately 77% of the
unpaid principal balances at June 30, 1996) in this table when the credit
enhancement, in the form of subordination, is exhausted even though a
substantial portion of the underlying loans (approximately 72% at June 30, 1996)
are either current or less than 90 days delinquent. In addition, the remaining
amount of "other than temporarily impaired" mortgage-backed securities that
continue to be protected by remaining credit enhancement, but for which the
Company has concluded it is probable that such credit enhancement will be
absorbed before the duration of the underlying security, are disclosed in the
paragraphs following the table as other potential problem assets. See " --
Unrealized Losses on Impairment of Mortgage-Backed Securities Held to Maturity."

                                      116
<PAGE>
 
<TABLE>    
<CAPTION>
                     
NONPERFORMING ASSETS                                                           JUNE 30,               DECEMBER 31,
(in thousands)                                                                   1996                    1995
<S>                                                                            <C>                    <C>
NONACCRUING LOANS:                          
   Residential                                                                 $ 7,563                  $ 7,895
   Commercial real estate                                                        1,933                    1,415
   Consumer                                                                        304                      193
                                                                               -------                  -------
      Total                                                                      9,800                    9,503
                                                                               -------                  -------
                                            
ACCRUING LOANS DELINQUENT MORE THAN 90 DAYS:
   Residential                                                                  10,160                   10,500
                                                                               -------                  -------
                                            
TROUBLED-DEBT RESTRUCTURINGS:               
      Commercial real estate                                                        58                      661
                                                                               -------                  -------
                                            
FORECLOSED ASSETS:                          
   Residential                                                                   4,403                    5,340
   Commercial real estate                                                       10,765                   11,483
   Consumer                                                                        119                       11
                                                                               -------                  -------
      Total                                                                     15,287                   16,834
                                                                               -------                  -------
      Sub-total                                                                 35,305                   37,498
                                                                               -------                  -------
      SUB-TOTAL NONPERFORMING ASSETS        
        AS A PERCENTAGE OF TOTAL ASSETS                                            .38%                     .42%
                                                                               =======                  =======

"OTHER THAN TEMPORARILY IMPAIRED" MORTGAGE-BACKED
  SECURITIES WITH APPROXIMATELY 72% OF THE UNDERLYING
  LOANS EITHER CURRENT OR LESS THAN 90 DAYS DELINQUENT                          44,033                   43,429
                                                                               -------                  -------
Total non-performing assets                                                    $79,338                  $80,927
                                                                               =======                  =======
TOTAL AS A PERCENTAGE OF TOTAL                          
   ASSETS                                                                          .85%                     .90%
                                                                               =======                  =======
</TABLE>     
                                      117
<PAGE>
 
Not included in the preceding table are certain pools of private issuer
mortgage-backed securities with a carrying value of $8.9 million which were
performing according to their contractual terms at June 30, 1996. However, these
securities were determined by the Company to be "other than temporarily
impaired" and written down to fair value, since at March 31, 1995, the
subordination protection had been substantially reduced to the point where the
Company concluded it was probable that the securities would not continue to
perform to 100% of their contractual terms over the course of their remaining
lives. These securities will be included in the preceding non-performing asset
table in future periods when, and if, the remaining subordination is exhausted.

The following table is a reconciliation of the amount of currently performing,
other than temporarily impaired mortgage-backed securities at March 31, 1995 to
such amount at June 30, 1996.
                                      118

<PAGE>
 

<TABLE>
<CAPTION>

                                                                    in millions
                                                                    -----------
<S>                                                                    <C> 
Amount of currently performing, other than temporarily impaired
  mortgage-backed securities at March 31, 1995                         $ 52.4

Principal payments received                                              (8.6)

Addition of Guardian Pools 1990-1, 1990-2, 1990-4 and 1990-5 and
  Lehman Pool 91-4 to the non-performing asset table as subordination
  protection was absorbed since March 31, 1995                          (34.9)

Amount of currently performing, other than temporarily impaired
                                                                        -----
  mortgage-backed securities at June 30, 1996                          $  8.9
                                                                        =====
</TABLE>
                                      119
<PAGE>
 
ASSET/LIABILITY MANAGEMENT

The Company's primary objective regarding asset/liability management is to
position the Company such that changes in interest rates do not have a material
adverse impact upon net interest income or the net market value of the Company.
The Company's primary strategy for accomplishing its asset/liability management
objective is achieved by matching the weighted average maturities of assets,
liabilities, and off-balance sheet items (duration matching). Integral to the
duration matching strategy is the use of derivative financial instruments such
as interest rate exchange agreements and interest rate cap and floor agreements.
The Company uses derivative financial instruments solely for risk management
purposes. None of the Company's derivative instruments are what are termed
leveraged instruments. These types of instruments are riskier than the
derivatives used by the Company in that they have embedded options that enhance
their performance in certain circumstances but dramatically reduce their
performance in other circumstances. The Company is not a dealer nor does it make
a market in such instruments. The Company does not trade the instruments and the
Board of Directors' approved policy governing the Company's use of these
instruments strictly forbids speculation of any kind.

Net market value is calculated by adjusting stockholders' equity for differences
between the estimated fair values and the carrying values (historical cost
basis) of the Company's assets, liabilities, and off-balance sheet items. Net
market value, as calculated by the Company and presented herein, should not be
confused with the value of the Company's stock or of the amounts distributable
to stockholders in connection with a sale of the Company or in the unlikely
event of its liquidation. The economic net market value (including the estimated
value of demand deposits) as calculated by the Company increased to
approximately $504.3 million at June 30, 1996 as compared to approximately
$481.5 million at December 31, 1995. To measure the impact of interest rate
changes, the Company recalculates its net market value on a pro forma basis
assuming instantaneous, permanent parallel shifts in the yield curve, in varying
amounts both upward and downward. Larger increases or decreases in the Company's
net market value as a result of these assumed interest rate changes indicate
greater levels of interest rate sensitivity than do smaller increases or
decreases in net market value. The Company endeavors to maintain a position
whereby it experiences no material change in net market value as a result of
assumed 100 and 200 basis point increases and decreases in general levels of

interest rates.

The OTS issued a regulation, effective January 1, 1994, which uses a similar
methodology to measure the interest rate risk exposure of thrift institutions.
This exposure is a measure of the potential decline in the net portfolio value
of the institution based upon the effect of an assumed 200 basis point increase
or decrease in interest rates. "Net portfolio value" is the present value of the
expected net cash flow from the institution's assets, liabilities, and
off-balance sheet contracts. Under the OTS regulation, an institution's "normal"
level of interest rate risk in the event of this assumed change in interest
rates is a decrease in the institution's net portfolio value in an amount not
exceeding two percent of the present value of its assets.

Utilizing this measurement concept, the interest rate risk of the Company at
June 30, 1996 is as follows and reflects that the Company's level of interest
rate risk is far below that which is considered "normal" by the OTS in its
regulation.
                                      120
<PAGE>
 
<TABLE>
<CAPTION>

                                                                               (unaudited)
                                                                 ---------------------------------------
(dollars in thousands)
<S>                                                    <C>               <C>           <C>               <C> 
Basis point changes in interest rates                        -200           -100           +100               +200
Changes in net market value due to changes in
  interest rates (Company methodology)                 $  (30,813)       $(5,133)      $(15,005)         $ (47,126)
Interest rate exposure deemed "normal" by the OTS      $ (186,555)          N/A            N/A           $(186,555)

</TABLE>
                                      121
<PAGE>
 
The Company's operating strategy is designed to avoid material changes in net
market value as a result of fluctuations in interest rates. As of June 30, 1996,
the Company believes it has accomplished its objectives as the pro forma changes
in net market value brought about by changes in interest rates are not material
relative to the Company's net market value. A net loss when rates increase
indicates the duration of the Company's assets is slightly longer than the
duration of the Company's liabilities. A loss when rates decrease is due
primarily to borrowers prepaying their loans resulting in the Company's assets
repricing down more quickly than the Company can reprice its liabilities.

LIQUIDITY AND CAPITAL RESOURCES

OTS regulations require federally insured savings institutions to maintain a
specified ratio (presently 5.0%) of cash and short-term United States
Government, government agency, and other specified securities to net
withdrawable accounts and borrowings due within one year. The Company has
maintained liquidity ratios in excess of the required amounts during the six
month period ended June 30, 1996 and during 1995.

The Company's cash flows are comprised of cash flows from operating, investing
and financing activities. Cash flows provided by operating activities,
consisting primarily of interest received on investments (principally loans and
mortgage-backed securities) less interest paid on deposits and other short-term
borrowings, were $45.7 million for the six month period ended June 30, 1996. Net
cash related to investing activities, consisting primarily of purchases of
mortgage-backed securities held to maturity and available for sale and
originations and purchases of loans, offset by principal repayments on
mortgage-backed securities and loans and sales of mortgage-backed securities
available for sale, utilized $236.8 million for the six month period ended June
30, 1996. Net cash related to financing activities, consisting of proceeds, net
of repayments, from FHLB advances, proceeds from securities sold under
agreements to repurchase and excess of deposit receipts over withdrawals flows
provided $239.9 million for the six month period ended June 30, 1996.

At June 30, 1996, the Company had commitments outstanding to originate
fixed-rate mortgage loans of approximately $39.4 million and adjustable-rate
mortgages of approximately $106.4 million. At June 30, 1996, the Company had
outstanding commitments to purchase adjustable-rate mortgage loans of
approximately $24.7 million. At June 30, 1996, the Company had outstanding
commitments to purchase mortgage-backed securities of approximately $91.6
million. The Company expects to satisfy such commitments through its primary
source of funds.

The Financial Institutions Reform, Recovery and Enforcement Act of 1989 (FIRREA)
requires that an institution meet three specific capital requirements: a
leverage ratio of core capital to total adjusted assets, a tangible capital
ratio expressed as a percent of total tangible assets and a risk-based capital
standard expressed as a percent of risk-adjusted assets. As of June 30, 1996,
the Bank exceeded all regulatory capital standards as follows (dollars in
millions):
                                      122
<PAGE>
 
<TABLE>
<CAPTION>

                                          

                                                    REQUIREMENT                      ACTUAL                    EXCESS CAPITAL
                                                ----------------------        ----------------------        --------------------
CAPITAL STANDARD                                AMOUNT         PERCENT        AMOUNT         PERCENT        AMOUNT       PERCENT
- ----------------                                ----------------------        -----------------------       --------------------
<S>                                             <C>            <C>            <C>            <C>             <C>         <C> 
Tangible Capital                                $139.5         1.50%          $511.9          5.50%          $372.4      4.00%
Core Capital                                    $279.0         3.00%          $514.0          5.53%          $235.0      2.53%
Risk-based Capital                              $293.2         8.00%          $533.1         14.55%          $239.9      6.55%   
</TABLE>
                                      123

<PAGE>

                 MANAGEMENT OF ROOSEVELT FINANCIAL GROUP, INC. 

The following table sets forth certain information with respect to each 
executive officer of the Company and the Bank.

<TABLE>
<CAPTION> 
NAME                        AGE                POSITION HELD
- ----                        ---                -------------
<S>                         <C>          <C> 
Stanley J. Bradshaw          38          Director, President and
                                          Chief Executive Officer

Anat Bird                    44          Director, Senior Executive Vice
                                          President and Chief Operating Officer

Gary W. Douglass             45          Executive Vice President and 
                                          Chief Financial Officer

</TABLE>

The following is a description of the principal occupation and employment of the
executive officers of the Company and the Bank during at least the last five 
years. Except as otherwise indicated, all officers of the Company have held 
their positions since the formation of the Company in 1988.

Stanley J. Bradshaw - Mr. Bradshaw joined Roosevelt in 1985 as Vice President 
and Chief Landing Officer and in 1987 was elected Senior Vice President and 
Chief Investment Officer. During 1988, he was elected Executive Vice President 
and became Roosevelt's Chief Operating Officer. He joined the Board of 
Directors and became President and Chief Executive Officer in 1991.

Anat Bird - Mrs. Bird joined the Company and the Bank as Senior Executive Vice 
President and Chief Operating Officer in July 1995. In January 1991, Mrs. Bird 
founded the Financial Institutions Consulting Group (FICG) at BDO Seidman, New 
York, New York and developed and managed FICG through June 1994. In June 1994, 
Mrs. Bird Founded SCB Forums, LTD. (SCB), a financial institutions consulting 
firm located in New York City and the successor to FinExc Group, L.L.C.

Gary W. Douglass - Mr. Douglass joined the Company and the Bank as Executive
Vice President and Chief Financial Officer on March 9, 1995. Prior to joining
the Company and the Bank, Mr. Douglass was a partner for Deloitte & Touche LLP,
a big six international accounting firm where he was the partner in charge of
the accounting and auditing function and financial institution practice of the
firm's St. Louis office.
    
The following table sets forth certain information with respect to each 
director of the Company who is not an executive officer of the Company and the 
Bank.     

<TABLE>
<CAPTION> 

                                                     YEAR FIRST    TERM TO
   NAME                     AGE       POSITION        ELECTED       EXPIRE
   ----                     ---       --------      ----------     -------
<S>                        <C>      <C>            <C>            <C> 
Douglas T. Breeden          45       Chairman of 
                                     the Board         1990         1998

Richard E. Beumer           57       Director          1986         1999

Bradbury Dyer III           53       Director          1999         1999

Alvin D. Vitt               60       Director          1981         1999

Robert M. Clayton II        55       Director          1974         1998

Patricia M. Gammon          46       Director          1994         1997

Hiram S. Liggett, Jr.       63       Director          1978         1997

Clarence M. Turley, Jr.     67       Director          1968         1997
</TABLE>

                                      124
<PAGE>
 
        The business experience of each director for at least the past five
years who is not also an executive officer of the Company is as follows:

     Dr. Douglas T. Breeden. Dr. Breeden was elected Chairman of the Board in
June 1995 after serving as Vice Chairman since May 1992. Dr. Breeden is Chairman
of the Board of Smith Breeden Associates, Inc., a money management firm that
manages money for and advises mutual funds, pension funds, municipalities,
private entities and banks, including Roosevelt Bank. Dr. Breeden is also a
Research Professor of Finance at the Fuqua School of Business, Duke University.

     Richard E. Beumer. Mr. Beumer is Chairman and Chief Executive Officer of
Sverdrup Corporation, an international engineering, design, development and
construction company

headquartered in St. Louis.

     Bradbury Dyer III. Mr. Dyer is managing agent of Paragon Joint Venture and
a general partner of Paragon Associates and Paragon Associates II, private
investment partnerships in Dallas, Texas, positions he has held since 1972. Mr.
Dyer is also a Director of Great American Management & Investment, Inc., Capsure
Holdings Corp. and Falcon Building

Products.

     Alvin D. Vitt. Mr. Vitt is Chairman and President of Alvin D. Vitt &
Company, a real estate development company in St. Louis.

     Stanley J. Bradshaw. Mr. Bradshaw joined the Bank in December 1985 as Vice
President and Chief Lending Officer and was promoted to Senior Vice President
and Chief Investment Officer in 1987. Mr. Bradshaw was named Executive Vice
President and Chief Operating Officer in 1988 and President and Chief Executive
Officer of the Company and the Bank in March 1991. He became a DirectOr of the
Bank in March 1991 and of the Company in August 1991.

     Anat Bird. Mrs. Bird joined the Company and the Bank as Senior Executive
Vice President and Chief Operating Officer in July 1995. In January 1991, Mrs.
Bird founded the Financial Institutions Consulting Group ("FICG") at BDO
Seidman, New York City, and developed and managed the FICG through June 1994. In
June 1994, Mrs. Bird founded SCB Forums, LTD. ("SCB"), a financial institutions
consulting firm located in New York City and the successor to FinExc Group,
L.L.C.

     Robert M. Clayton II. Mr. Clayton is a partner in the law firm of Clayton,
Curl & Clayton in Hannibal, Missouri.

     Patricia M. Gammon. Ms. Gammon is Vice President of Blackstone Alternative
Asset Management, an investment management firm located in New York, New York.
From 1978 to December 1995, Ms. Gammon served as Director of Investments for
Yale University.

                                      125
<PAGE>
     Hiram S. Liggett, Jr. Mr. Liggett is President of Liggett Consulting 
Services, Inc. From December 1989 to August 1992, Mr Liggett served as a special
consultant to Keystone Consulting Group. From August 1987 to November 1988, he 
served as a special consultant to Blue Cross/Blue Shield of Missouri. Mr.
Liggett retired in August 1986 as Vice President of Brown Group, Inc., a shoe
manufacturing and sales company in St. Louis.

     Clarence M. Turley, Jr. Mr. Turley is Vice Chairman of the Board of
Colliers Turley Martin Company, a commercial real estate company in St. Louis.

                                      126
<PAGE>
 
EXECUTIVE COMPENSATION OF ROOSEVELT FINANCIAL GROUP, INC.

        The following table sets forth information concerning the compensation
for services in all capacities to the Company and the Bank for the years ended
December 31, 1995, 1994 and 1993 of the Company's Chief Executive Officer and
the other four most highly compensated executive officers of the Company and the
Bank, whose respective salaries and bonuses exceeded $100,000 in 1995 (the
"named officers").

<TABLE> 
<CAPTION> 

                                      SUMMARY COMPENSATION TABLE

                                                Annual Compensation           Long Term

                                                                            Compensation

                                                                   Other
                                                                   Annual

                                                                  Compen-    Securities

      Name and Principal                                           sation    Underlying     All Other

           Position              Year    Salary        Bonus         ($)       Options    Compensation
- -------------------------------------------------- -------------------------------------- ------------
<S>                              <C>
Stanley J. Bradshaw, President   1995     $400,000      $125,000     $   ---       25,000      $ 9,846(2)
and Chief Executive Officer
                                 1994      335,000       251,250         ---       75,000        9,843(2)
                                 1993      290,000       174,000         ---      60,000(1)     15,008(2)

Anat Bird, Senior Executive Vice 1995      137,500        35,000    196,663(4)     40,000           24(5)
President and Chief Operating
Officer(3)

                                 1994          ---           ---         ---          ---           ---
                                 1993          ---           ---         ---          ---           ---

Gary W. Douglass, Executive      1995      162,179        50,000         ---       35,000           56(5)
Vice President and Chief
Financial Officer(3)

                                 1994          ---           ---         ---          ---           ---
                                 1993          ---           ---         ---          ---           ---

Dennis M. Kiefer,                1995      158,033           ---         ---           --        9,088(7)
Executive Vice President(6)
                                 1994      165,000       123,750         ---       30,000        9,843(7)
                                 1993      150,000        90,000         ---      24,000(1)     13,715(7)

Daniel P. Sneed, Senior Vice     1995      116,375       31,255(8)       ---        4,000        3,363(9)
President(3)
                                 1994       69,962           ---         ---          ---           48(9)
                                 1993          ---           ---         ---          ---           ---

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

(1)   As adjusted for the Company's three-for-one stock split in the form of a 200% stock dividend effective
      May 18, 1994.

(2)   Matching contributions to Mr. Bradshaw's account in the Bank's 401(k)
      Plan, contributions under the Company's Employee Stock Ownership Plan (the
      "ESOP") and life insurance premiums, respectively, for (i) 1995 - $9,000,
      $750, and $96; (ii) 1994 - $9,000, $750 and $93; and (iii) 1993 - $14,150,
      $750 and $108.

(3)   Mrs. Bird, Mr. Douglass and Mr. Sneed assumed their positions with the Company and the Bank on July
      17, 1995, March 9, 1995 and April 23, 1994, respectively.

(4)   Value adjustment on prior home, reimbursement for taxes, relocation
      expenses and employee benefit expenses of $89,500, $79,528, $25,535 and
      $2,100, respectively.

(5)   Life insurance premiums paid on the officer's behalf.

(6)   Mr. Kiefer retired from his positions with the Company and the Bank as of November 30, 1995.
</TABLE> 

                                      127
<PAGE>
 
(7)   Matching contributions to Mr. Kiefer's account in the Bank's 401(k) Plan,
      contributions under the ESOP and life insurance premiums, respectively,
      for (i) 1995 - $9,000, $0 and $88; (ii) 1994 - $9,000, $750 and $93; and
      (iii) 1993 - $12,857, $750 and $108; and (iii) 1992 - $9,900, $750 and $0.

(8)   Represents the fair market value on November 21, 1995 of 1,866 shares of
      restricted Common Stock awarded to Mr. Sneed on such date. The restricted
      Common Stock vested on December 21, 1995.

(9)   Matching contributions to Mr. Sneed's account in the Bank's 401(k) Plan,
      contributions under the ESOP and life insurance premiums, respectively,
      for (i) 1995 - $2,517, $750 and $96; and (ii) 1994 - $0, $0 and $48.

        The following table sets forth certain information concerning grants of
stock options pursuant to the Stock Option Plan to the named officers in 1995.
No stock appreciation rights ("SARs") were granted in 1995.

                                     OPTION GRANTS IN LAST FISCAL YEAR

<TABLE> 
<CAPTION> 
                                Individual Grants

                                  Number of        % of Total
                                  Securities         Options

                                  Underlying         Granted         Per Share                   Grant Date
                                   Options        to Employees        Exercise      Expiration    Present

             Name                 Granted(1)     in Fiscal Year        Price           Date      Value(2)
             ----                -----------     --------------       -------         ------     --------
<S>                                      <C>
Stanley J. Bradshaw...........           25,000               10.37%         $18.000   12/19/00     $102,000
Anat Bird.....................           35,000               16.59           15.500   07/27/00      117,250
                                          5,000                               16.750   11/21/00       18,550
Gary W. Douglass..............           20,000               14.52           16.625   03/09/00       76,400
                                         15,000                               16.750   11/21/00       55,650
Dennis M. Kiefer..............              ---        ---               ---                ---          ---
Daniel P. Sneed...............            4,000                1.66           16.750   11/21/00       14,840
- ---------------
</TABLE> 
(1)   Five-year options which are exercisable immediately.

(2)   Based on the Black-Scholes option pricing model adapted for use in valuing
      stock options. The actual value, if any, an executive may realize will
      depend on the excess of the stock price over the exercise price on the
      date the option is exercised, so there is no assurance that the value
      realized by an executive will be at or near the value estimated by the
      Black-Scholes model. The estimated values under that model are based on
      various assumptions, as discussed below.

      The Black-Scholes option pricing model used for purposes of the table
      above reflects an implied price volatility of 32.92%. In making this
      assumption, the Stock Option Committee of the Company noted that the
      Company exhibited a beta of less than 1 and that the implied volatility of
      the S&P 500 Index Options was approximately 12%. The Stock Option
      Committee further assumed that the term of the options was five years and
      that the then dividend yield of approximately 3.40% would remain constant.
      The risk free rate was assumed to be above 4.83% for all relevant periods.
      No diminution of value was considered due to the option holder's inability
      to transfer his rights under the option agreements.



                                      128
<PAGE>
 
        The following table sets forth certain information concerning the
exercise of options during 1995 and the number and value of unexercised stock
options at December 31, 1995 held by the named officers. None of the named
officers held any SARs at December 31, 1995 or exercised any SARs during 1995.

                               AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR
                                          AND FY-END OPTION VALUES
<TABLE> 
<CAPTION> 
                                                       Number of Securities         Value of Unexercised
                                                      Underlying Unexercised            In-the-Money

          Name                                           Options at FY-End          Options at FY-End(2)

                            Shares        Value

                           Acquired     Realized

                          on Exercise               Exercisable   Unexercisable   Exercisable   Unexercisable

<S>                             <C>     
Stanley J. Bradshaw.....        7,500   $   97,815    332,500(1)       ---          $3,185,553      $---
Anat Bird...............          ---          ---        40,000       ---             148,750      ---
Gary W. Douglass........          ---          ---        35,000       ---              94,375      ---
Dennis M. Kiefer........      119,116    1,593,177     76,500(1)       ---             568,140      ---
Daniel P. Sneed.........          ---          ---        11,500       ---              53,625      ---
- ---------------

(1)     As adjusted for the Company's three-for-one stock split in the form of a 200% stock dividend effective May 18,
        1995.

(2)     The difference between the aggregate option exercise price and the fair market value of the underlying shares at
        December 31, 1995.


                         LONG-TERM INCENTIVE PLAN AWARDS IN LAST FISCAL YEAR

                                                          Number of               Performance
                                                           Shares                  or Other

                                                            (#)(1)               Period Until

                                                                                  Maturation

                                                                                 or Payout (1)

                       Name

Stanley J. Bradshaw...............................                  35,000         10 years
Anat Bird.........................................                  30,000         10 years
Gary W. Douglass..................................                  20,000         10 years
Dennis M. Kiefer..................................                     ---            ---
Daniel P. Sneed...................................                     ---            ---
- -------------
(1)     Awards consist of shares of restricted Common Stock which will vest, if
        not earlier forfeited due to termination or separation from the Company,
        on June 22, 2005, if and only if the Common Stock has experienced 20
        consecutive days of trading at a price equal to or above $56.64 per
        share. In addition, the vesting of Mr. Bradshaw's restricted shares may
        be wholly or partially accelerated, at the option of the Stock Option
        Committee, upon a change in control of the Company. Restricted shares
        awarded to Mrs. Bird and Mr. Douglass will vest immediately upon a
        change in control of the Company.

</TABLE> 



                                      129

<PAGE>
 
Pension Plans

        The Bank's employees are eligible to participate in the Financial
Institutions Retirement Fund (the "FIRF"), a multiple employer pension plan.
Annual benefits under the FIRF cannot exceed the Internal Revenue Service
maximum annual benefit for 1995 of $109,091 under the standard form elected by
the Bank. Benefits in excess of this amount are provided to certain executive
officers through a supplemental retirement plan (together with the FIRF, the
"Pension Plans"). The following table sets forth annual pension benefits payable
upon retirement under the Pension Plans.

                                            PENSION PLAN TABLE
<TABLE> 
<CAPTION> 
                                                                   Years of Service

                Compensation                       15             20              25             30
- -------------------------------------------- -------------- --------------- -------------- --------
<S><C>
$125,000....................................       $ 37,500        $ 50,000       $ 62,500        $ 75,000
 150,000....................................         45,000          60,000         75,000          90,000
 175,000....................................         52,500          70,000         87,500         105,000
 200,000....................................         60,000          80,000        100,000         120,000
 225,000....................................         67,500          90,000        112,500         135,000
 250,000....................................         75,000         100,000        125,000         150,000
 300,000....................................         90,000         120,000        150,000         180,000
 350,000....................................        105,000         140,000        175,000         210,000
 400,000....................................        120,000         160,000        200,000         240,000
 450,000....................................        135,000         180,000        225,000         270,000
 500,000....................................        150,000         200,000        250,000         300,000
 550,000....................................        165,000         220,000        275,000         330,000
 600,000....................................        180,000         240,000        300,000         360,000
 650,000....................................        195,000         260,000        325,000         390,000
 700,000....................................        210,000         280,000        350,000         420,000
 750,000....................................        225,000         300,000        375,000         450,000

</TABLE> 

        The Pension Plans are non-contributory, defined benefit retirement
plans. For purposes of the Pension Plans, compensation means salary, cash bonus
awards and other forms of cash compensation. Cash compensation does not include
employer contributions pursuant to the Company's and the Bank's retirement and
benefit plans and amounts attributable to other miscellaneous benefits received
by executive officers. Accordingly, the covered compensation set forth in the
table above relates only to salary and bonus as reported in the Summary
Compensation Table. Benefits under the Pension Plans are based on the average of
the lifetime highest three years of compensation and years of service, with the
payment being computed on the basis of straight life annuity benefits. Such
benefits are not offset by the recipient's primary Social Security benefits. At
December 31, 1995, Mr. Bradshaw had ten years of creditable service under the
Pension Plans. Mrs. Bird, Mr. Douglass and Mr. Sneed had no years of service
under the Pension Plans at December 31, 1995. Mr. Kiefer retired on November 30,
1995 with 25 years of creditable service under the Pension Plans.


                                      130
<PAGE>
 
Director Compensation

        Fees. Directors' fees are paid to non-employee directors only, in the
amount of $2,083 per month plus an additional $500 for each regular meeting
attended, and $1,000 per special board meeting attended in person or $450 for
participation in a special meeting by telephone. The Chairman of the Board of
the Company receives an additional $1,000 per month. Non-employee members of the
Bank's Audit and Compensation Committees and the Company's Stock Option
Committee (except for the chairman of each such committee) receive $1,000 per
meeting attended in person and $300 for participation by telephone. The chairman
of each committee receives $1,250 for each meeting attended in person and $300
for participation by telephone. The Chairman of the Company's Executive
Committee receives $2,500 for each meeting attended while each other committee
member receives $1,250 for each meeting attended in person and $300 for
participation by telephone.

        Retirement Pension Plan for Outside Directors. The Board of Directors
has adopted a non-qualified unfunded Retirement Pension Plan for Outside
Directors (the "Retirement Plan"), which was ratified by stockholders at the
Company's 1989 Annual Meeting of Stockholders. The Retirement Plan provides for
payment of a pension to former non-employee directors beginning at the later of
age 65 or the date upon which service as a director ceases.

        Under the terms of the Retirement Plan, benefits are payable in monthly
installments to the retired director (or such director's surviving spouse) for
15 years. In order to be eligible to receive the pension benefit, the director
must have served as a member of the Board of Directors for not less than ten
years.

        Directors having ten years of service are entitled to an annual benefit
equal to 40% of the average annual director's fees (exclusive of any special
meeting fees or committee fees) for the three consecutive years in which such
average is greater than the average of any other three consecutive years. The
benefit level increases by an additional 6% of average annual director's fees,
as previously defined, for each additional year of service, provided that the
maximum benefit to any participant will not exceed 70% of such participant's
average annual director's fees. Accordingly, maximum benefits under the
Retirement Plan are earned and vested after 15 years of service. Messrs. Turley,
Liggett and Clayton have more than 15 years of service. The years of service
applicable to Messrs. Beumer, Vitt, Breeden, Dyer and Gammon are ten, fourteen,
five, one and one, respectively.


                                      131
<PAGE>
 
                      CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS OF
                                ROOSEVELT FINANCIAL GROUP, INC.

        Prior to the enactment on August 9, 1989, of the Financial Institutions
Reform, Recovery, and Enforcement Act of 1989 ("FIRREA"), the Bank, like many
savings associations, followed a policy of granting loans with favorable
interest rates to eligible officers, directors and employees, generally for the
financing of their personal residences and for consumer purposes. Under FIRREA,
all loans and extensions of credit to the executive officers and directors of
the Bank and their related entities must be on substantially the same terms,
including interest rates and collateral, as those prevailing at the time for
comparable transactions with other persons. The Bank has continued its policy of
granting loans with favorable interest rates only for employees other than
executive officers and directors. The balance at December 31, 1995 of all loans
by the Company or its subsidiaries to the directors, executive officers and
other affiliated persons of the Company or of its subsidiaries totaled $421,052,
or .08% of stockholders' equity at that date.

        In addition, all loans and other comparable transactions between the
Bank or the Company and its executive officers, directors, controlling persons,
or affiliated interests of any of the foregoing are subject to approval of a
majority of the disinterested directors of the Bank or Company, as the case may
be.

        Set forth below is certain information as of December 31, 1995 as to
loans made by the Bank to each of its directors and executive officers whose
aggregate indebtedness to the Bank exceeded $60,000 at any time since January 1,
1995. The loans designated in the table below as residential loans are first
mortgage loans secured by the borrower's current principal place of residence.

<TABLE> 
<CAPTION> 
                                                                     Largest
                                                                    Aggregate

                                                                     Amount

                                                                   Outstanding     Balance      Interest

                                          Date       Nature of        Since         as of      Rate as of

          Name and Position             of Loan     Indebtedness    01/01/95       12/31/95     12/31/95
<S><C>
Hiram S. Liggett, Jr.................   12/01/86    Residential        $100,180       $89,363            8.56%
 Director
Ronald L. Cawood.....................   09/16/92    Residential         192,669       189,929            6.13
  Senior Vice President
Terry F. Grzina......................   12/01/93    Residential          77,236        75,914            4.51
  Senior Vice President
                                        06/01/87    Home Equity          12,961        12,172            9.00
Gerald M. Klug.......................   12/09/93    Residential         102,312           ---           ---
  Senior Vice President and Controller
John R. Mason........................   06/08/89    Residential          54,444        53,674            8.75
  Senior Vice President
</TABLE> 

        In 1990, the Bank entered into consulting agreements with Vitt & Company
to provide consulting services to the Bank in connection with the acquisition
and development of real estate and the construction and relocation of certain
branch office facilities. Mr. Vitt also is a partner in the Kirkwood Housing
Partnership, which owns property leased by the Bank for a branch


                                      132
<PAGE>
 
office. During 1995, the aggregate amount of fees and expenses paid to 
Vitt & Company and the Kirkwood Housing Partnership pursuant to the consulting
arrangements and lease agreement was $96,516.

        Douglass T. Breeden, Chairman of the Board of Roosevelt, is also
Chairman of the Board of Smith Breeden Associates, Inc. ("Smith Breeden"). Smith
Breeden is a money management firm that provides the Bank with certain
investment consulting services, including advice on asset/liability management
and analysis. Approval of the retention of Smith Breeden is reviewed annually by
the Board, in accordance with the terms of the Bank's Director and Officer
Conflict of Interest Policy, without the participation of Dr. Breeden. For the
year ended December 31, 1995, Smith Breeden received approximately $1.3 million
in fees and expenses from the Bank.




                                      133




<PAGE>

                VOTING SECURITIES AND PRINCIPAL HOLDERS THEREOF
                      OF ROOSEVELT FINANCIAL GROUP, INC.

    
        As of October 1, 1996, the Company had 41,991,701 shares of Common
Stock issued and outstanding. The following table sets forth, as of December 31,
1995, certain information as to (i) those persons who were known by management
to be beneficial owners of more than 5% of the outstanding shares of Common
Stock, (ii) the shares of Common Stock beneficially owned by the executive
officers named below, (iii) the shares beneficially owned by directors who are
not Executive Officers, and (iv) the shares beneficially owned by all directors
and executive officers as a group.      

<TABLE> 
<CAPTION> 
                                                                       Number of Shares       Percent
                                                                        of Common Stock         of

                          Beneficial Owner                            Beneficially Owned       Class
<S>                                                                   <C>                     <C> 
Jurika & Voyles, Inc. ..............................................          3,035,779(1)            7.23%
   1999 Harrison Street, Suite 700
    Oakland, California 94612

   Named Officers(2)

Stanley J. Bradshaw.................................................               601,468            1.42
   President and Chief Executive Officer
Anat Bird...........................................................                70,000             .17
   Senior Executive Vice President and Chief Operating Officer
Gary W. Douglass....................................................                58,000             .14
   Executive Vice President and Chief Financial Officer
Dennis M. Kiefer(3).................................................               310,494             .74
   Executive Vice President
Daniel P. Sneed.....................................................                29,171             .07
   Senior Vice President

Directors Who Are Not Named Officers(2)
- --------------------------------------

Douglas T. Breeden                                                                  238,968             .57
   Chairman of the Board
Richard E. Beumer                                                                   42,383             .10
Bradbury Dyer III                                                                  478,096            1.14
Alvin D. Vitt                                                                       56,518             .13
Robert M. Clayton II                                                                42,759             .10
Patrick M. Gammon                                                                    6,150             .01
Hiram S. Liggett, Jr.                                                               39,330             .09
Clarence M. Turley, Sr.                                                             43,920             .10

All directors and executive officers as a group (18 persons)........             2,213,168            5.19
</TABLE>
- ---------------
(1)   As reported by Jurika & Voyles, Inc. ("Jurika"), a registered investment
      advisor, in Amendment No. One to a statement as of December 31, 1995 on
      Schedule 13G under the Securities Exchange Act of 1934, as amended (the
      "Exchange Act"). Jurika reported shared voting power as to 2,885,779
      shares, shared dispositive power as to 3,035,779 shares and sole voting
      and dispositive powers as to no shares.
    
(2)   Includes shares held directly, in retirement accounts, in a fiduciary
      capacity or by certain affiliated entities or members of the named
      individuals' families, as well as 332,500, 40,000, 35,000, 76,500, 11,500,
      6,000, 15,500, 6,000, 16,500, 6,000, 6,000, 18,000 and 6,000 and 676,500
      shares, which Mr. Bradshaw, Mrs. Bird, Mr. Douglass, Mr. Kiefer, Mr.
      Sneed, Mr. Breeden, Mr. Beumer, Mr. Dyer, Mr. Vitt, Mr. Clayton, Ms.
      Gammon, Mr. Liggett, Mr. Turley and all directors and executive officers
      as a group, respectively, have the right to purchase pursuant to stock
      options exercisable within 60 days of December 31, 1995, granted under the
      Company's Amended and Restated 1986 Stock Option and Incentive Plan (the
      "Stock Option Plan") or the Company's 1994 Non-Employee Director Stock
      Option Plan (the "Director Plan"), with respect to which shares the named
      individuals and group may be deemed to have sole voting and dispositive
      powers. Does not include an immediately exercisable option to purchase
      3,000 shares granted under the Director Plan on January 31, 1996 to each
      non-employee director of the Company.       

(3)   Mr. Kiefer retired from his positions with the Company and the Bank as of 
      November 30, 1995.


                                      134
<PAGE>
 
         

                  BUSINESS OF SENTINEL FINANCIAL CORPORATION

General
    
     Sentinel was incorporated on September 23, 1993 for the purpose of becoming
the holding company for Sentinel Federal upon completion of the Conversion.The
Conversion was completed on January 7, 1994. Sentinel has not engaged in any
significant activity other than holding the stock of Sentinel Federal.
Accordingly, the information set forth in this Proxy Statement/Prospectus,
including financial statements and related data, relates primarily to Sentinel
Federal and its subsidiaries.     

     Sentinel Federal was organized in 1919 as a Missouri mutual savings and
loan association under the name "Baptist Savings and Loan Association of Kansas
City." In 1935, Sentinel Federal converted to a federally chartered savings and
loan association and changed its name to "Sentinel Federal Savings and Loan
Association of Kansas City." Sentinel Federal is regulated by the OTS and its
deposits are insured up to applicable limits under the SAIF of the FDIC.
Sentinel Federal also is a member of the FHLB system.

    
     At June 30, 1996, Sentinel had total assets of $143.8 million, deposits of
$123.3 million and stockholders' equity of $11.5 million.     

    
     Sentinel Federal's principal business consists of attracting deposits from
the general public, originating loans secured primarily by owner-occupied
residential properties and purchasing mortgage-related securities through the
secondary market. Approximately 96.2% of Sentinel Federal's first mortgage loans
are secured by properties located within Missouri. Sentinel Federal's
residential real estate mortgage loans amounted to $78.5 million or 95.0% of
Sentinel Federal's net loan portfolio at June 30, 1996. To a significantly
lesser extent, Sentinel Federal also originates consumer, commercial real
estate, and commercial business loans.     

     On December 20, 1989, Sentinel Federal entered into a Supervisory Agreement
with the OTS as a result of OTS criticisms of Sentinel Federal's policies and
operations and its reduced capital position. In May 1990, Sentinel Federal also
signed a Capital Plan agreement as a result of its low level of core capital.
The Capital Plan was terminated on June 1, 1994 due to increases in capital
levels primarily as a result of the initial public offering in connection with
the Conversion. However, the Supervisory Agreement remains in effect until
terminated by the OTS. The Supervisory Agreement requires Sentinel Federal to
follow certain limitations primarily relating to Sentinel Federal's internal
operations, lending activities and investments.


                                      135
<PAGE>
 
     
LENDING ACTIVITIES     
    
     General.  The primary lending activity of Sentinel Federal is originating
one- to four-family adjustable and fixed-rate residential loans, based on
Sentinel Federal's and Federal Home Loan Mortgage Corporation ("FHLMC")/Federal
National Mortgage Association ("FNMA") underwriting standards.     
    
     The types of loans historically originated by Sentinel Federal include
single-family and multi-family residential loans, residential lot and
construction loans, home equity loans, commercial real estate loans and savings
account loans.  Sentinel Federal attracts retail deposits from the general
public and invests those deposits, together with funds generated from operating
income, primarily in one- to four-family mortgage loans and mortgage-related
securities.  Sentinel Federal's revenues are derived principally from interest
on its mortgage loan and mortgage-related securities portfolios.  Sentinel
Federal's primary sources of funds are proceeds from deposits, FHLB advances and
from principal and interest payments on loans and mortgage-related 
securities.     
    
     Sentinel Federal requires that mortgage loans be secured by first or second
liens on one - to - four family residential dwellings.  The primary purpose of
the loans is for the purchase or refinancing or construction of these
properties.  As of June 30, 1996, $75.9 million, or 91.8% of Sentinel Federal's
loan portfolio, consisted of loans secured by one- to four-family residential
properties, $3.1 million, or 3.7% of loans, consisted of commercial real estate
and $2.7 million, or 3.2%, consisted of multi-family permanent loans.     
    
     Loan Portfolio Analysis.  The following table sets forth the composition of
Sentinel Federal's loan portfolio by type of loan at the dates indicated.     

<TABLE>    
<CAPTION>
                                                                            AT JUNE 30,
                                             --------------------------------------------------------------------------  
                                                     1994                     1995                       1996
                                             ---------------------  ------------------------   ------------------------
                                              AMOUNT     PERCENT     AMOUNT        PERCENT       AMOUNT     PERCENT            
                                             ---------  --------   ---------      ---------    ----------  --------           
                                                                      (DOLLARS IN THOUSANDS)                           
<S>                                          <C>        <C>        <C>            <C>          <C>         <C> 
Conventional mortgage...................     $64,162       88%        $70,680          85%       $71,025       84% 
Federal Housing Administration                 7,098       10           6,377           8          6,333        8  
 and Veterans' Administration...........                                                                           
Commercial..............................         604        1           2,195           3          2,576        3  
Construction............................         267      ---           1,235           2          1,627        2  
                                             -------     ----         -------        ----        -------      ---  
   Total mortgage loans.................      72,131       99          80,487          98         81,561       97  
                                             -------     ----         -------        ----        -------      ---  
                                                                                                                   
Other Loans:                                                                                                       
 Home equity and second                                                                                             
  mortgage loans........................         286      ---             864           1         1, 951        3   
 Automobile loans.......................          47     ----              47         ---            138      ---  
 Other..................................         386        1             477           1            396      ---  
                                             -------     ----         -------        ----        -------     ----  
   Total other loans....................         719        1           1,388           2          2,485        3  
                                             -------     ----         -------        ----        -------     ----  
                                                                                                                   
   Total loans..........................      72,850      100%         81,875         100%        84,046      100% 
                                             -------     ====         -------        ====        -------     ====  
Less:                                                                                                              
 Undisbursed loan funds.................         121                      452                        943           
 Unearned loan fees, net................         132                      148                         91           
 Allowance for loan losses..............         319                      319                        319           
                                             -------                  -------                    -------           
   Total loans receivable, net..........     $72,278                  $80,956                    $82,693           
                                             =======                  =======                    =======           
</TABLE>     
    
     One- to Four-Family Residential Loans. The primary lending activity of
Sentinel Federal is the origination of mortgage loans to enable borrowers to
purchase, refinance or construct single family homes. Management believes that
thE policy of focusing on one- to four-family residential mortgage loans has
been successful in contributing to interest income while keeping delinquencies
and losses to a minimum. At June 30, 1996,     

                                      136
<PAGE>
 
     
approximately $75.9 million, or 91.8%, of Sentinel Federal's total loan
portfolio consisted of loans secured by one-to four-family residential real
estate.     
    
     Sentinel Federal presently originates both fixed and adjustable rate
mortgage loans secured by one - to -four family properties with loan terms of 15
to 30 years.  In 1985, Sentinel Federal began originating adjustable rate
mortgage ("ARM") loans indexed to various indices.  Until 1989 Sentinel Federal
used primarily the monthly media cost of funds index.  Since 1989, all ARMs have
been indexed to the U.S. Treasury Index, with margins ranging from 250% to 300%
over the index, repricing annually with no negative amortization.  Sentinel
Federal also originates adjustable rate loans that adjust after either the third
or fifth year and thereafter adjust annually. Minimum and maximum lifetime rates
are established based on competitive factors at the time of origination and
collateral type.  Borrower demand for ARMs versus fixed rate mortgage loans is a
function of the level of interest rates, the expectations of changes in the
level of interest rates and the difference between the interest rates and loan
fees offered for fixed rate mortgage loans and the first year interest rates and
loan fees for ARMs.  The relative amount of fixed rate mortgage loans and ARMs
that can be originated at any time is largely determined by the demand for each
in a competitive environment.     
    
     Additionally, all of Sentinel Federal's adjustable rate loans using the
U.S. Treasury one year constant maturity index contain provisions allowing
conversion of the loan to a fixed rate loan, subject to certain qualifying
conditions.  While this particular feature permits the borrower to convert to a
fixed rate loan, Sentinel Federal has not experienced significant prepayment as
a result of this option.  Converted loans that do not meet Sentinel Federal's
yield requirements are sold to the FHLMC to limit interest rate risk.     
    
     During the year ended June 30, 1996, Sentinel Federal's total mortgage loan
originations were $29.3 million, of which 18.2% were subject to periodic
interest rate adjustments and 81.8% were long-term, fixed rate loans.  See "--
Loan Originations, Sales and Purchases."     
    
     Sentinel Federal's long-term, fixed-rate loans are originated with terms of
15 to 30 years, amortized on a monthly basis with principal and interest due
each month.  At June 30, 1996, Sentinel Federal had $38.4 million of long-term,
fixed-rate mortgage loans in its portfolio, or 46.4% of its total loan
portfolio.     
    
     Sentinel Federal also engages in mortgage banking activities.  These
activities include the origination and sale of whole loans to investors and the
FHLMC.  Loans are sold to generate fee income and maintain market share. During
the fiscal years ended June 30, 1994, 1995 and 1996, Sentinel Federal sold $6.6
million, $3.6 million and $11.5 million of originated loans, respectively.     
    
     Sentinel Federal offers ARMs at market rates that may be below the fully
indexed rate.  At June 30, 1996, the initial interest rate being offered on
Sentinel Federal's ARMs ranged from 5.25% to 5.75% per annum.  The periodic
interest rate cap (the maximum amount by which the interest rate may be
increased or decreased in a given period) on Sentinel Federal's ARMs is
generally 200 basis points annually and the lifetime interest rate cap is
generally 600 basis points over the initial interest rate of the loan.  Sentinel
Federal underwrites ARMs based on the borrower's ability to repay the loan using
the first year adjusted rate to qualify the borrower or second year adjusted
rate to qualify the borrower at fully indexed rates based on various
underwriting criteria.  As a result, the potential for delinquencies and
defaults on ARMs is lessened.     
    
     Sentinel Federal's fixed rate loan portfolio contains due-on-sale clauses
providing that Sentinel Federal may declare the unpaid amount due and payable
upon the sale of the property securing the loan.  Sentinel Federal enforces
these due-on-sale clauses to the extent permitted by law.  Thus, average loan
maturity (which Sentinel Federal estimates is between eight to ten years) is a
function of, among other factors, the level of purchase and sale activity in the
real estate market, prevailing interest rates and the interest rates payable on
outstanding loans.     
    
     Sentinel Federal requires title insurance insuring the status of its lien
on all of the real estate secured loans, and also requires that fire and
extended coverage casualty insurance (and, if appropriate, flood insurance) be
maintained in an amount at least equal to the lesser of the loan balance or the
replacement cost of the improvements. Where the value of the land, exclusive of
the improvements, exceeds the amount of the loan on the real estate, Sentinel
Federal may make exceptions to its property insurance requirements.     

                                      137
<PAGE>
 
     
     Multi-Family Loans.  In addition to originating single-family residential
real estate loans, Sentinel Federal also originates loans secured by multi-
family dwelling units (five or more units).  At June 30, 1996, Sentinel
Federal's total multi-family loans were $2.7 million, or 3.2% of Sentinel
Federal's total loan portfolio, secured by multi-family dwelling units located
in Sentinel Federal's primary market area.  The loan-to-value and equity
standards imposed by Sentinel Federal are determined on a case-by-case basis.
Loans secured by multi-family residential real estate are generally larger and
involve a greater degree of risk than single-family residential mortgage 
loans.     
    
     Certain types of lending are considered to be more risk adverse than others
and, in determination of an institution's capital ratios, are accorded a lower
risk weight.  The effect of applying this lower rate of risk is to reduce the
capital requirements for the amount of the particular loan.  For instance, a
loan with a 100% risk weight requires that the institution satisfy the full
capital requirement for such lending; whereas a loan with a 50% risk weight
needs only one-half the capital of the 100% weighted loan. Since the lower risk
weights are accorded to more secure lending, this weighting encourages safe, 
non-speculative lending.    
    
     Multi-family housing loans are normally assigned a 100% risk weight by
federal regulations.  However, OTS regulations assign a 50% risk weight to
"qualifying multi-family mortgage loans," i.e., loans with an existing property
having five to 36 dwelling units with an initial loan-to-value ratio of not more
than 80% where an average annual occupancy rate of 80% or more has existed for
at least one year.  See "Regulation -- Federal Regulation of Savings
Associations -- Capital Requirements."     
    
     Multi-family lending is generally considered to involve a higher degree of
risk than permanent residential one - to - four family lending.  Such lending
typically involves large loan balances concentrated in a single borrower or
groups of related borrowers.  In addition, the payment experience on loans
secured by income-producing properties is typically dependent on the successful
operation of the related real estate project and thus may be subject to a
greater extent to adverse conditions in the real estate market or in the economy
generally.  Sentinel Federal generally attempts to mitigate the risks associated
with multi-family lending by, among other things, lending on collateral located
in its market area and generally to individuals who reside in its market.     
    
     Construction Loans.  Sentinel Federal originates residential construction
mortgage loans to residential owner-occupants (custom construction loans) and to
local contractors building residential properties for resale (speculative
construction loans).  At June 30, 1996, Sentinel Federal had construction loans
of $1.6 million outstanding.     
    
     Construction lending is generally considered to involve a higher degree of
credit risk than long-term financing of residential properties.  An
institution's risk of loss on a construction loan is dependent largely upon the
accuracy of the initial estimate of the property's value at completion of
construction or the borrower's ability to absorb additional expenses in the
event that costs to complete construction are in excess of the initial cost
estimate.  If the estimate of construction cost and the marketability of the
property upon completion of the project prove to be inaccurate, the institution
may be compelled to advance additional funds to complete the structure.  If
estimated costs or value proves to be inaccurate, the institution may be
confronted with a property as collateral which is insufficient to assure full
repayment.     
    
     Commercial Real Estate Loans.  Sentinel Federal had $2.6 million in
commercial real estate loans at June 30, 1996.  Sentinel Federal's commercial
loan activity is limited in scope and activity at this time.     

                                      138
<PAGE>
 
     
Loan Maturity and Repricing.  The following table sets forth certain information
at June 30, 1996 regarding the dollar amount of loans maturing or repricing in
Sentinel Federal's portfolio based on their contractual terms to maturity, but
does not include scheduled payments or potential prepayments. Demand loans,
loans having no stated schedule of repayments and no stated maturity, and
overdrafts are reported as due in one year or less. Loan balances do not include
undisbursed loan proceeds, unearned discounts, unearned income and allowance for
loan losses.     

<TABLE>    
<CAPTION>
 
                             WITHIN        AFTER ONE YEAR    AFTER 3 YEARS     AFTER 5 YEARS    
                            ONE YEAR      THROUGH 3 YEARS   THROUGH 5 YEARS   THROUGH 10 YEARS   BEYOND 10 YEARS         TOTAL 
                          ------------- ------------------ ----------------- ------------------ -----------------    -------------
                                                                     (IN THOUSANDS)
<S>                       <C>           <C>                <C>               <C>                <C>                  <C>
Real estate mortgage.....     $    2           $1,622           $  701            $5,343             $69,751           $77,419     
Commercial real estate...        ---              500              ---             1,312                 764             2,576     
Construction.............        893              ---              ---               ---                 734             1,627     
Automobile...............          3               35              100               ---                 ---               138     
Savings account loans....        220               91               24               ---                 ---               335     
Other....................          6              126              390             1,115                 314             1,951     
                              ------           ------           ------            ------             -------           -------     
     Total loans.........     $1,124           $2,374           $1,215            $7,770             $71,563           $84,046     
                              ======           ======           ======            ======             =======           =======     
</TABLE>     
    
     The following table sets forth the dollar amount of all loans due after
June 30, 1997 which have fixed interest rates and have floating or adjustable
interest rates.     

<TABLE>    
<CAPTION>
                                   FIXED-          FLOATING - OR       
                                   RATES          ADJUSTABLE-RATES    
                               -------------   ---------------------
                                             (IN THOUSANDS)                
<S>                               <C>             <C> 
Real estate mortgage.......       $33,986           $43,431    
Commercial real estate.....         1,939               637    
Construction...............           140               594    
Automobile.................           135               ---    
Savings account loans......           115               ---    
Other......................         1,945               ---    
                                  -------           -------    
     Total.................       $38,260           $44,662    
                                  =======           =======     
</TABLE>     


                                      139
<PAGE>
 
     
     Loan Solicitation and Processing.  Sentinel Federal's primary sources of
loans include referrals, brokers, contractors, repeat business from existing and
former borrowers.     
    
     Once an application for a mortgage loan is received by Sentinel
Federal, a credit and property analysis is completed, including obtaining a
credit report from reporting agencies, verification of income and deposits, and
asset and liabilities.  An appraisal of the property offered as collateral is
undertaken by a fee appraiser approved by Sentinel Federal and licensed or
certified by the State of Missouri.     
    
     The completed loan file is then submitted for underwriting.  Once
underwritten, the loan is submitted to the appropriate committee for review and
approval.  Single-family residential loans up to $250,000 may be approved by the
Loan Committee.  Approval of the Board of Directors is required for Sentinel
Federal to make a loan in excess of $250,000.     
    
     Loan Originations, Sales and Purchases.  Sentinel Federal originates fixed-
and adjustable-rate residential mortgage loans that meet or exceed the
applicable underwriting requirements of Sentinel Federal or FNMA and FHLMC.  In
addition, as a portfolio lender, Sentinel Federal also originates fixed and
adjustable-rate loans that are underwritten to Sentinel Federal's standards, but
may not immediately qualify for sale in the secondary market.     
    
     The following table shows total loans originated, purchased, sold and
repaid during the periods indicated.     

<TABLE>     
<CAPTION> 
                                                  YEAR ENDED JUNE 30,           
                                             ------------------------------     
                                                1994       1995      1996      
                                             ---------- ---------- --------
                                                 (DOLLARS IN THOUSANDS)      
<S>                                          <C>        <C>        <C> 
Total loans at beginning of period........   $ 80,563   $72,850    $ 81,875  
Loans originated:                                                             
 Single-family residential................     18,364    19,121      28,120   
 Multi-family residential and                     ---     1,491         500   
  commercial real estate..................                                    
 Other loans..............................        129       578         676   
                                             --------   -------    --------   
   Total loans originated.................     18,493    21,190      29,296   
                                                                              
Loans sold................................     (6,518)   (3,636)    (11,482)  
Loan principal repayments.................    (19,688)   (8,529)    (15,643)  
                                             --------   -------    --------   
                                                                              
Net loan activity                              (7,713)    9,025       2,171   
                                             --------   -------    --------   
                                                                              
Total loans at end of period                 $ 72,850   $81,875    $ 84,046   
                                             ========   =======    ======== 
</TABLE>      
    
     Loan Commitments.  Sentinel Federal issues commitments for fixed- and
adjustable-rate single-family residential mortgage loans conditioned upon the
occurrence of certain events.  Such commitments are made on specified terms and
conditions and are honored for up to 180 days from approval.  Sentinel Federal
had outstanding net loan commitments of approximately $1.2 million at June 30,
1996.     
    
     Loan Origination and Other Fees.  Sentinel Federal, in most instances,
receives loan origination fees which are a percentage of the principal amount of
the mortgage loan charged to the borrower for funding the loan.  The amount of
points charged by Sentinel Federal varies, though the range generally is between
one and two and one half points.  Current accounting standards require fees
received (net of certain loan origination costs) for originating loans to be
deferred and amortized into interest income over the contractual life of the
loan.  Net deferred fees associated with loans that are sold are recognized as
an adjustment to gain or loss at the time of sale.  On loans not sold, Sentinel
Federal had $91,400 of net deferred loan fees at June 30, 1996.     
    
     Delinquencies.  A report containing delinquencies of all loans is reviewed
monthly by the Board of Directors of Sentinel Federal.  Procedures taken with
respect to delinquent loans differ depending on the particular circumstances of
the loan.  Sentinel Federal's procedures provide that when a loan becomes
delinquent, the borrower is contacted, usually by phone, within 15 to 30 days.
When the loan is over 30 days delinquent, the borrower is     

                                      140
<PAGE>
 
     
contacted in writing.  Typically, Sentinel Federal will initiate foreclosure
action against the borrower when principal and interest become 90 days or more
delinquent.  In any event, interest income is reduced by the full amount of
accrued and uncollected interest on most loans once they become 90 days
delinquent, go into foreclosure or are otherwise determined to be uncollectible.
An allowance for loss is established when, in the opinion of management, the net
fair value of the property collateralizing the loan is less than the outstanding
principal and the collectibility of the loan's principal becomes uncertain.  In
some instances, the collateral underlying residential and commercial real estate
loans in Sentinel Federal's portfolio has been insufficient to cover the book
value and cost of selling the property.  As of June 30, 1996, Sentinel Federal
had $168,000 of loans accounted for on a nonaccrual basis (i.e., loans upon
which management believes the future collectibility of interest is 
uncertain).     
    
     The following table sets forth information with respect to Sentinel
Federal's nonperforming assets at the dates indicated.  At the dates shown,
Sentinel Federal had no restructured loans within the meaning of Statement of
Financial Accounting Standards No. 15, Accounting by Debtors and Creditors of
Troubled Debt Restructurings.     

<TABLE>    
<CAPTION>
                                                   AT JUNE 30,             
                                        --------------------------------------- 
                                         1992     1993    1994    1995    1996  
                                        -------  ------  ------  ------  ------ 
                                               (DOLLARS IN THOUSANDS)           
<S>                                     <C>      <C>     <C>     <C>     <C> 
Loans accounted for on a                                                        
  nonaccrual basis:                                                             
   Real estate - Residential..........  $  657   $ 508   $ 243   $  14   $ 168  
                                        ------   -----   -----   -----   -----  
                                                                                
      Total...........................     657     508     243      14     168  
                                                                                
Accruing loans which are                                                        
 contractually past due 90 days                                                 
 or more:                                                                       
   Real estate - Residential..........      82     ---      28     121      47  
                                        ------   -----   -----   -----   -----  
                                                                                
       Total..........................      82     ---      28     121      47  
                                        ------   -----   -----   -----   -----  
                                                                                
Total of nonaccrual and 90 days                                                 
 past due loans.......................     739     508     271     135     215  
                                                                                
Real estate owned (net)                    741     104     ---     ---     ---  
                                        ------   -----   -----   -----   -----  
                                                                                
   Total nonperforming assets.........  $1,480   $ 612   $ 271   $ 135   $ 215  
                                        ======   =====   =====   =====   =====  
                                                                                
Total loans delinquent 90 days                                                  
  or more to net loans................    0.77%   0.64%   0.14%   0.17%   0.26% 
                                                                                
Total loans delinquent 90 days                                                  
 or more to total assets..............    0.46%   0.32%   0.07%   0.08%   0.15% 
                                                                                
Total nonperforming assets                                                      
 to total assets......................    0.92%   0.39%   0.18%   0.08%   0.12% 
</TABLE>     
    
     Interest income that would have been recorded for the year ended June 30,
1996 had nonaccruing loans been current in accordance with their original terms
amounted to approximately $168,100. The amount of interest included in the
results of operations on such loans for the year ended June 30, 1996 amounted to
approximately $6,300.     
    
     Asset Classifications.  The OTS has adopted regulations that require each
insured savings association to review and classify its assets on a regular
basis.  In addition, in connection with examinations of insured institutions,
OTS examiners have authority to identify problem assets and, if appropriate,
require them to be classified.  There are three classifications for problem
assets:  substandard, doubtful and loss.  Substandard assets must have one or 
     

                                      141
<PAGE>
 
     
more defined weaknesses and are characterized by the distinct possibility that
the insured institution will sustain some loss if the deficiencies are not
corrected.  Doubtful assets have the weaknesses of substandard assets with the
additional characteristic that the weaknesses make collection or liquidation in
full on the basis of currently existing facts, conditions and values
questionable, and there is a high possibility of loss.  An asset classified loss
is considered uncollectible and of such little value that its continuance as an
asset of the institution is not warranted. Assets classified as substandard or
doubtful require the institution to establish general allowances for these asset
losses.  If an asset or portion thereof is classified loss, the insured
institution must either establish specific allowances for the portion of the
asset classified as loss in the amount of 100% of the portion of the asset
classified loss or charge off such amount.  A portion of general loss allowances
established to cover possible losses related to assets classified substandard or
doubtful may be included in determining an institution's regulatory capital,
while specific valuation allowances for loan losses generally do not qualify as
regulatory capital.     
    
     At June 30, 1995 and 1996 the aggregate amounts of Sentinel Federal's
classified assets, and of Sentinel Federal's general and specific loss
allowances and charge-offs for the period then ended, were as follows:     

<TABLE>     
<CAPTION> 
                                         AT JUNE 30,    
                                --------------------------
                                   1995             1996     
                                ------------   ----------- 
                                      (IN THOUSANDS)
<S>                             <C>            <C> 
Doubtful.......................   $  ---         $ ---        
Substandard assets.............      ---           ---    
Special mention................       58           ---    
                                                           
General loss allowances........      318           319    
Specific loss allowances.......      ---           ---     
</TABLE>      
    
     Real Estate Owned.  Real estate acquired by Sentinel Federal as a
result of foreclosure or by deed in lieu of foreclosure is classified as real
estate owned until it is sold.  When property is acquired it is recorded at the
lower of the cost or fair value.  At June 30, 1996, Sentinel Federal had no
properties classified as real estate owned.     
    
     Allowance for Loan Losses.  It is management's policy to maintain adequate
allowances for estimated losses on known and inherent risks in the loan
portfolio.  Generally, the allowances are based on, among other things, the size
and composition of the loan portfolio, historical loan loss experience,
evaluation of economic conditions in general and in various sectors of Sentinel
Federal's customer base, detailed analysis of individual loans for which
collectibility may not be assured and determination of the existence and
realizable value of the collateral and guarantees securing the loan.     
    
     Sentinel Federal's management evaluates the need to establish an allowance
for loan losses based on a review of all loans for which full collectibility may
not be reasonably assured and considers, among other matters, the estimated
market value of the underlying collateral of problem loans, prior loss
experience, economic conditions and overall portfolio quality.  These provisions
for losses are charged against income in the year they are established.     
    
     Sentinel Federal believes it has established its existing allowance for
loan losses in accordance with generally accepted accounting principles ("GAAP")
as of June 30, 1996.  However, there can be no assurance that the loan portfolio
in the future will not require Sentinel Federal to increase its allowance for
loan losses, thereby adversely affecting the financial condition and 
earnings.     


                                      142
<PAGE>
 
     
     The following table sets forth the breakdown of the allowance for loan
 losses by loan category at the dates indicated.     

<TABLE>     
<CAPTION> 
                                                                             AT JUNE 30,
                                               ----------------------------------------------------------------------
                                                         1994                  1995                    1996
                                               -------------------------  --------------------  ---------------------
                                                                % OF                 % OF                  % OF
                                                              LOANS IN             LOANS IN              LOANS IN
                                                                EACH                EACH                  EACH
                                                              CATEGORY             CATEGORY             CATEGORY
                                                              TO TOTAL            TO TOTAL              TO TOTAL
                                                 AMOUNT        LOANS    AMOUNT     LOANS     AMOUNT      LOANS
                                               ---------    ---------- --------  ---------  --------   ----------
                                                                        (DOLLARS IN THOUSANDS)
<S>                                            <C>          <C>        <C>       <C>        <C>        <C>    
Real estate -- mortgage:                       
 Residential......................                $ 51          98%      $ 38        94%      $ 37        92% 
 Commercial.......................                  17           1         49         3         52         3  
 Construction.....................                   1         ---         12         1         16         2  
Consumer..........................                   2           1          5         2         10         3  
Unallocated.......................                 247         N/A        214       N/A        204       N/A  
                                                 -----       -----      -----     ------     -----    ------  
                                                                                                              
  Total allowance for                             $318         100%      $318       100%      $319       100% 
    loan losses...................               =====       =====      =====                =====       
</TABLE>      
    
     The following table sets forth an analysis of Sentinel Federal's gross
allowance for possible loan losses for the periods indicated.  Where specific
loan loss reserves have been established, any difference between the loss
reserve and the amount of loss realized has been charged or credited to current
income.     

<TABLE>     
<CAPTION>
 
                                                                     YEAR ENDED JUNE 30,
                                                 ---------------------------------------------------------------
                                                 1992           1993          1994            1995         1996
                                                 ----           ----          ----            ----         ---- 
                                                                     (DOLLARS IN THOUSANDS)
<S>                                              <C>           <C>            <C>            <C>           <C>
Allowance at beginning of period..                $ 155        $ 147          $ 278          $ 318         $ 318              
                                                  -----        -----          -----          -----         -----              
Provision for loan losses.........                   27          154             42            ---           ---              
                                                  -----        -----          -----          -----         -----              
Recoveries:                                                                                                                   
 Residential real estate..........                  ---          ---            ---            ---             1              
 Commercial real estate...........                  ---          ---            ---            ---           ---              
 Consumer.........................                  ---          ---            ---            ---           ---              
                                                  -----        -----          -----          -----         -----              
   Total recoveries...............                  ---          ---            ---            ---             1              
                                                  -----        -----          -----          -----         -----              
                                                                                                                              
Charge-offs:                                                                                                                  
 Residential real estate..........                   27           23              2            ---           ---              
 Commercial real estate...........                  ---          ---            ---            ---           ---              
 Construction.....................                  ---          ---            ---            ---           ---              
 Consumer.........................                    8          ---            ---            ---           ---              
                                                  -----        -----          -----          -----         -----              
   Total charge-offs..............                   35           23              2            ---           ---              
                                                  -----        -----          -----          -----         -----              
   Net charge-offs................                   35           23              2            ---            (1)             
                                                  -----        -----          -----          -----         -----              
    Balance at end of period......                $ 147        $ 278          $ 318          $ 318         $ 319              
                                                  =====        =====          =====          =====         =====              
Ratio of allowance to total                                                                                                   
 loans outstanding at the                                                                                                     
 end of the period................                 0.15%        0.15%          0.44%          0.39%         0.39%             
Ratio of net charge-offs to                                                                                                   
 average loans outstanding                                                                                                    
 during the period................                 0.08         0.04            ---            ---           ---               
</TABLE>      


                                      143
<PAGE>
 
     
INVESTMENT ACTIVITIES     
        
     Federally chartered savings institutions have authority to invest in
various types of liquid assets, including U.S. Treasury obligations, securities
of various federal agencies and of state and municipal governments, deposits at
the FHLB, certificates of deposit of federally insured institutions, certain
bankers' acceptances and federal funds. Subject to various restrictions, such
savings institutions may also invest a portion of their assets in commercial
paper, corporate debt securities and mutual funds, the assets of which conform
to the investments that federally chartered savings institutions are otherwise
authorized to make directly.  Savings institutions are also required to maintain
minimum levels of liquid assets which vary from time to time.  See "Regulation 
of Sentinel Financial Corporation and Sentinel Federal Savings and Loan 
Association of Kansas City -- Federal Regulation of Savings Associations -- 
Federal Home Loan Bank System." Sentinel Federal may decide to increase its
liquidity above the required levels depending upon the availability of funds and
comparative yields on investments in relation to return on loans.     
    
     The Board of Directors of Sentinel Federal sets the investment policy of
Sentinel Federal.  This policy dictates that investments will be made with the
intent of holding them to maturity and will be made based on the safety of the
principal amount, liquidity requirements of Sentinel Federal and the return on
the investments.  Sentinel Federal's policy does not permit investment in non-
investment grade bonds.  It permits investment in various types of liquid assets
permissible under OTS regulation, which include U.S. Treasury obligations,
securities of various federal agencies, certain certificates of deposits of
insured banks, repurchase agreements and federal funds.     
        
     To supplement lending activities in periods of deposit growth, declining
loan demand or significant prepayments, Sentinel Federal has invested in
residential mortgage-related securities.  Although such securities are held for
investment, they can serve as collateral for borrowings and, through repayments,
as a source of liquidity. For information regarding the carrying and market
values of Sentinel Federal's mortgage-related securities portfolio, see Note 4
of "Financial Statements of Sentinel Financial Corporation - Consolidated 
Financial Statements and Independent Auditors' Report for the years ended June 
30, 1994, 1995 and 1996." Sentinel Federal generally invests in mortgaged-
backed securities guaranteed by the FHLMC and the FNMA.     
    
     As of June 30, 1996, Sentinel Federal's portfolio included $51.5 million of
mortgage-related securities purchased as investments to supplement Sentinel
Federal's mortgage lending activities.  All mortgage-related securities are
comprised of adjustable-rates.  As of June 30, 1996, Sentinel Federal owned no
collateralized mortgage obligations.     
    
     Sentinel Federal also invests in government bonds and agency securities
insured by a government-sponsored agency.  Since 1989, Sentinel Federal has
focused its investment activity on the purchase of short-term or adjustable-rate
instruments.  Management intends to continue to concentrate investments in
adjustable rate products subject to adequate liquidity and investment margins.
As a result of this activity, as of June 30, 1996, over 97.5% of Sentinel
Federal's mortgage-related investments, including portfolio single-family loans,
were adjustable in nature.     
    
     Sentinel Federal's investment portfolio is an important component of
Sentinel Federal's overall operations. The portfolio is segregated by the
intended holding period of a particular investment in accordance with Sentinel
Federal's policy, GAAP and applicable federal regulations.  As of June 30, 1996,
all of Sentinel Federal's mortgage-related portfolio were classified as held to
maturity.  Sentinel Federal has also invested from time to time in assets
classified as available for sale.  Such securities are generally adjustable rate
in nature or have relatively short maturities.  All investments are extensively
monitored on a regular basis with current market valuation reviewed at least
quarterly.  By internal policy, Sentinel Federal limits assets available for
sale to 15% of total assets and a stop loss limit of $250,000 applies to all
assets in this category.     
    
     Investment decisions are approved by the Asset Liability Committee of the
Board of Directors of Sentinel Federal which meets on a regular basis.  The
Asset Liability Committee acts within policies established by the Board of
Directors of Sentinel Federal.     

                                      144
<PAGE>
 
     
     The following table sets forth Sentinel Federal's investment securities
portfolio at carrying value at the dates indicated.     

<TABLE>     
<CAPTION>
                                                                                AT JUNE 30,
                                          ----------------------------------------------------------------------------------------
                                                         1994                          1995                         1996
                                          -------------------------------- ------------------------------ ------------------------  

                                               CARRYING        PERCENT OF     CARRYING     PERCENT OF     CARRYING      PERCENT OF
                                               VALUE(1)        PORTFOLIO      VALUE(1)      PORTFOLIO     VALUE(1)      PORTFOLIO 
                                            -----------       -----------    -----------  -----------   -----------    -----------
                                                                         (DOLLARS IN THOUSANDS)                             
<S>                                         <C>               <C>            <C>          <C>           <C>            <C> 
Held to maturity:                                                                                                                 
  FNMA......................................     $45,648         59.55%        $44,159        60.89%      $32,838        60.13% 
  FHLMC.....................................      27,331         35.66          24,714        34.08        18,629        34.11 
  U.S. Government treasury and                     
    obligations of U.S. Government                                                                                             
    agencies................................       2,494          3.25           2,498         3.44         2,000         3.66   
  Other.....................................         117          0.15              67         0.09            53         0.10
                                                 -------        ------         -------       ------       -------       ------
    Total held to maturity..................      75,590         98.62          71,439        98.51        53,520        98.00
                                                                                                                       
Available for sale:                                                                                                    
  U.S. Government treasury                                                                                             
  and obligations of U.S.                                                                                              
   Government agencies......................       1,058          1.38           1,083         1.49         1,093         2.00
  Other.....................................           3           ---             ---          ---           ---          ---
                                                 -------        ------         -------       ------       -------       ------
    Total available for sale................       1,061          1.38           1,083         1.49         1,093         2.00
                                                 -------        ------         -------       ------       -------       ------
      Total.................................     $76,651        100.00%        $72,522       100.00%      $54,613       100.00%
                                                 =======        ======         =======       ======       =======       ====== 
</TABLE>      
    
     The table below sets forth certain information regarding the carrying
value, weighted average yields and maturities or periods to repricing of
Sentinel Federal's investment and mortgage-backed securities at June 30, 
1996.     

<TABLE>     
<CAPTION>
                                               AMOUNT DUE OR REPRICING WITHIN:
                                                                          OVER ONE TO
                                          ONE YEAR OR LESS                 FIVE YEARS
                                      --------------------------    ----------------------------
                                                       WEIGHTED                      WEIGHTED           
                                        CARRYING       AVERAGE        CARRYING        AVERAGE             
                                          VALUE         YIELD          VALUE           YIELD             
                                     -------------- -------------  ------------- ---------------
                                                       (DOLLARS IN THOUSANDS)                                
<S>                                  <C>            <C>            <C>           <C>                                 
Held to maturity:                                                                                    
  FNMA................................   $32,838       6.95%         $     ---          ---%       
  FHLMC...............................    17,352       6.86              1,277         5.23        
  U.S. Government treasury and           
    obligations of U.S. Government                                                                  
    agencies..........................     2,000       4.78                ---          ---         
  Other...............................        53       3.17                ---          ---       
                                         -------      -----           --------     --------       
    Total held to maturity............    52,243       6.84              1,277         5.23       
                                                                                                    
Available for sale:                                                                                 
  U.S. Government treasury                       
   and obligations of U.S.                 
   Government agencies................     1,093       4.58                ---          ---
                                         -------     ------            -------     --------
    Total available for sale..........     1,093       4.58                ---          ---       
                                         -------     ------           --------     --------
      Total...........................   $53,336       6.79%            $1,277        5.23%       
                                         =======     ======           ========     ========
</TABLE>      
    
DEPOSIT ACTIVITIES AND OTHER SOURCES OF FUNDS      

                                      145
<PAGE>
 
     
     General.  Sentinel Federal's primary sources of funds are deposits, FHLB
advances, proceeds from principal and interest payments on loans and mortgage-
related securities and proceeds from loan sales.  Deposits and loan repayments
are the major source of Sentinel Federal's funds for lending and other
investment purposes. Loan repayments are a relatively stable source of funds,
while deposit inflows and outflows and loan prepayments are significantly
influenced by general level of interest rates and money market conditions.
Borrowings may be used on a short-term basis to compensate for reductions in the
availability of funds from other sources, or on a longer term basis for interest
rate risk management.     
    
     Deposit Accounts.  Sentinel Federal's goal for savings activity is to
retain its current deposit base while attempting to reduce the overall cost of
the current deposit base.  Any deposit growth is limited to not more than
interest credited or the total balance sheet projection in Sentinel Federal's
original Capital Plan and the amount of interest credited as required under the
Supervisory Agreement, each of which are discussed above.  See "--General."
Sentinel Federal offers a variety of deposit accounts having a range of interest
rates and terms.  Sentinel Federal's deposits consist of passbook, money market,
and certificate accounts.  The flow of deposits is influenced significantly by
general economic conditions, changes in the money market and prevailing interest
rates, and competition.  The interest rates Sentinel Federal pays on its
deposits is determined at least weekly and is based on market conditions.
Sentinel Federal relies primarily on customer service and long-standing
relationships with customers to attract and retain these deposits.  Individual
certificate accounts in excess of $100,000 are not actively solicited by
Sentinel Federal or by any agent or broker acting on behalf of Sentinel Federal
nor does Sentinel Federal pay substantially higher interest rates on such
accounts.     
    
     In the unlikely event Sentinel Federal is liquidated, depositors will be
entitled to full payment of their deposit accounts prior to any payment being
made to the shareholders.  The majority of Sentinel Federal's depositors are
residents of the State of Missouri.     
    
     The following table sets forth information concerning Sentinel Federal's
time deposits and other interest-bearing deposits at June 30, 1996.     

<TABLE>     
<CAPTION> 
                                                                                      PERCENTAGE 
 INTEREST                                              MINIMUM                          OF TOTAL    
   RATE          TERM           CATEGORY                AMOUNT          BALANCE         DEPOSITS     
- ----------   -------------   ----------------  --------------------- --------------  ---------------
                                                                     (IN THOUSANDS)                            
<S>          <C>             <C>               <C>                   <C>             <C>
2.50%       None             NOW Accounts                   $ 100       $  2,985           2.42%
                             Money Market and               
4.40        None             Super NOW Accounts             1,000         19,051          15.46
                             Statement, Christmas      
2.72        None             Club, Passbook            50, 20, 50          8,817           7.15
 
                             Certificates of Deposit
                             -----------------------
 
2.72        90 Days          90-day passbook                  500             --             --
5.14        4 - 6 Months     Fixed term, fixed rate           500         10,609           8.61
5.30        7 -12 Months     Fixed term, fixed rate           500         19,443          15.77
5.30        13 - 24 Months   Fixed term, fixed rate           500         10,967           8.90
5.87        25 - 48 Months   Fixed term, fixed rate           500         20,121          16.33
5.63        49 - 120 Months  Fixed term, fixed rate           500         31,261          25.36
                                                                        --------         ------
                                                                        $123,253         100.00%
                                                                        ========         ======
</TABLE>      
    
     As of June 30, 1996, Sentinel Federal did not have any "jumbo" certificates
of deposit (i.e., certificate of deposits with minimum balances of $100,000 and
negotiable interest rates).     

                                      146
<PAGE>
 
     
     Deposit Flow. The following table sets forth the balances of savings
deposits in the various types of savings accounts offered by Sentinel Federal at
the dates indicated.     

<TABLE>    
<CAPTION>
                                                                          AT JUNE 30,
                                       ----------------------------------------------------------------------------------
                                           1994                        1995                           1996
                                       ------------------- --------------------------------- ----------------------------
                                                 PERCENT             PERCENT                         PERCENT
                                                    OF                  OF     INCREASE                OF      INCREASE
                                        AMOUNT    TOTAL     AMOUNT    TOTAL    (DECREASE)   AMOUNT    TOTAL    (DECREASE)
                                       --------  --------  --------  --------  ----------  --------  --------  ----------
                                                                     (DOLLARS IN THOUSANDS)
<S>                                    <C>       <C>       <C>       <C>       <C>         <C>       <C>       <C>
Non-interest-bearing.................  $    ---      ---%  $    ---      ---%    $   ---   $    ---      ---%    $   ---
NOW checking.........................     3,178     2.42      3,236     2.56          58      2,985     2.42        (251)
Regular savings accounts.............    11,751     8.66     10,395     8.22      (1,356)     8,817     7.15      (1,578)
Money market deposit.................    20,385    15.50     18,564    14.68      (1,821)    19,051    15.46         487
Fixed-rate certificates which
 mature in the year ending:
  Within 1 year......................    47,548    36.43     43,807    34.65      (3,741)    54,495    44.21      10,688
  After 1 year, but within 2 years...    18,691    14.21     23,759    18.79       5,068     20,219    16.40      (3,540)
  After 2 years, but within 5 years..    29,480    22.42     22,760    18.00      (6,720)    14,653    11.89      (8,107)
  Certificates maturing thereafter...       471     0.36      3,919     3.10       3,448      3,033     2.46        (886)
                                       --------   ------   --------   ------     -------   --------   ------     -------
 
     Total...........................  $131,504   100.00%  $126,440   100.00%    $(5,064)  $123,253   100.00%    $(3,187)
                                       ========   ======   ========   ======     =======   ========   ======     =======
</TABLE>     


                                      147
<PAGE>
 
     
     The following table sets forth the savings activities of Sentinel Federal
for the periods indicated.     
<TABLE>     
<CAPTION> 
                                    YEAR ENDED JUNE 30,
                               ----------------------------
                               1994      1995       1996
                               ----      ----       ----
                                     (IN THOUSANDS)
<S>                          <C>       <C>         <C>  
Beginning balance........... $138,585  $131,504    $126,440
                             --------  --------    --------
                             
Net (decrease) before        
 interest credited..........  (13,219)  (10,189)    (8,275)
Interest credited...........    6,138     5,125      5,088
                             --------   --------   --------
                             
Net (decrease)               
 in savings deposits........   (7,081)   (5,064)    (3,187)
                             --------   --------   --------
                             
Ending balance.............. $131,504  $126,440   $123,253
                             ========  ========   ========
</TABLE>      
    
     Time Deposits by Rates.  The following table sets forth the time deposits
in Sentinel Federal classified by rates as of the dates indicated.     
<TABLE>     
<CAPTION>  
                                       AT JUNE 30,
                              --------------------------
                              1994      1995      1996
                              ----      ----      ----
                                  (IN THOUSANDS)    
<S>                         <C>      <C>        <C> 
5.00% and below...........  $56,679  $22,064    $ 6,256
5.01 - 6.00%..............   10,585   25,583     49,134
6.01 - 7.00%..............   12,032   32,519     26,750
7.01 - 11.00%.............   16,848   14,078     10,260
11.01 - 13.00%............       46      ---        ---
                             ------   ------     ------
                                             
     Total................  $96,190  $94,244    $92,400
                            =======  =======    =======
</TABLE>      
     
     The following table sets forth the amount and maturities of time deposits
at June 30, 1996.     

<TABLE>     
<CAPTION>  
                                                      AMOUNT DUE
                                  --------------------------------------------------

                                  LESS THAN 1-2     2-3     3-4      AFTER  
                                                                            
                                  ONE YEAR YEARS    YEARS   YEARS   4 YEARS  TOTAL
                                  -------- -----    -----   -----   -------  -----
                                                    (IN THOUSANDS)
 <S>                              <C>      <C>      <C>     <C>    <C>     <C> 
 5.00% and below................  $ 5,677  $   362  $  217  $  --- $  ---  $ 6,256
 5.01 - 6.00%...................   32,454    9,663   4,858     937  1,222   49,134
 6.01 - 7.00%...................   13,835    6,426     820   2,460  3,209   26,750
 7.01 - 11.00%..................    2,529    3,768   2,537     619    807   10,260
                                  -------  -------  ------  ------ ------  -------
                                                                   
                         Total..  $54,495  $20,219  $8,432  $4,016 $5,238  $92,400
                                  =======  =======  ======  ====== ======  =======
</TABLE>     

                                      148
<PAGE>
 
     
     Borrowings.  Savings deposits are the primary source of funds for Sentinel
Federal's lending and investment activities and for its general business
purposes.  Sentinel Federal has in the past, however, relied upon advances from
the FHLB-Des Moines to supplement its supply of lendable funds and to meet
deposit withdrawal requirements.  The FHLB-Des Moines has served as one of
Sentinel Federal's primary borrowing sources. Advances from the FHLB-Des Moines
are typically secured by Sentinel Federal's mortgage-backed securities which is
held by Sentinel Federal.  At June 30, 1996, Sentinel Federal had $7.0 million
in advances from the FHLB-Des Moines.     
    
     The FHLB functions as a central reserve bank providing credit for savings
and loan associations and certain other member financial institutions. As a
member, Sentinel Federal is required to own capital stock in the FHLB and is
authorized to apply for advances on the security of such stock and certain of
its mortgage loans and other assets (principally securities which are
obligations of, or guaranteed by, the United States) provided certain standards
related to creditworthiness have been met. Advances are made pursuant to several
different programs. Each credit program has its own interest rate and range of
maturities. Depending on the program, limitations on the amount of advances are
based either on a fixed percentage of an institution's net worth or on the
FHLB's assessment of the institution's creditworthiness. The FHLB-Des Moines
determines specific lines of credit for each member institution.     
    
     The following table sets forth certain information regarding borrowed funds
for the dates indicated:     

<TABLE>     
<CAPTION> 
                                               AT OR FOR THE YEAR
                                                  ENDED JUNE 30,
                                          ----------------------------
                                            1994     1995       1996
                                          -------   -------    -------
                                              (DOLLARS IN THOUSANDS)
<S>                                       <C>       <C>       <C>  
FHLB-Des Moines advances:
 Average balance outstanding............  $ 9,471   $16,150   $13,483
 Maximum amount outstanding at any
  month end during the period...........   11,000    21,850    21,450
 Balance outstanding at end of period...   10,450    21,850     7,000
 Weighted average interest rate during
  the period............................     6.77%     6.48%     5.44%
 Weighted average interest rate at the
  end of period.........................     5.42      6.26      6.11
</TABLE>      

SUBSIDIARIES
    
     Sentinel Insurance Agency, Inc. ("Sentinel Insurance") is a wholly-owned
subsidiary of Sentinel Federal. As of June 30, 1996, Sentinel Federal's equity
investment in the subsidiary was approximately $5,000.  Currently, the only
activity of Sentinel Insurance is the sale of tax deferred annuities.  Sentinel
Insurance sold its remaining book of property and casualty insurance during
fiscal 1993, which represented an insignificant portion of its insurance
operations.  For the years ended June 30, 1994, 1995 and 1996 sales of annuities
resulted in additional income from insurance commissions of $163,000, $101,000
and $39,000, respectively.     
    
     Claywood Financial Services, Sentinel Federal's other wholly-owned
subsidiary, is inactive.     

COMPETITION
    
     Sentinel Federal competes for both loans and deposits.  The Kansas City
area has a high density of financial institutions, some of which are larger and
have greater financial resources than Sentinel Federal, and all of which are
competitors of Sentinel Federal to varying degrees.  Sentinel Federal faces
significant competition both in making mortgage loans and attracting deposits.
Sentinel Federal's competition for loans comes principally from savings and loan
associations, savings banks, mortgage banking companies, insurance companies and
commercial banks.  Its most direct competition for deposits has historically
come from savings and loan associations, commercial banks, and credit unions.
Sentinel Federal faces additional competition for deposits from short-term money
market funds and other corporate and government securities.     


                                      149
<PAGE>
 
     
PERSONNEL

     As of June 30, 1996, Sentinel Federal had 32 full-time employees and 1
part-time employees.  Sentinel Federal believes that employees play a vital role
in the success of a service company and that Sentinel Federal's relationship
with its employees is good.  The employees are not represented by a collective
bargaining unit.     


                                      

                                      150
<PAGE>
 
                      
                 PROPERTIES OF SENTINEL FINANCIAL CORPORATION     
    
Sentinel Federal's main office is owned by Sentinel Federal and is located at 
1001 Walnut  Street, Kansas City, Missouri 64106.  Sentinel Federal has one 
branch office in North Kansas City, Missouri, which is leased.  The lease 
expires on December 31, 1997.  At June 30, 1996, the net book value of Sentinel 
Federals property, fixtures, furniture and equipment was $363,000.     
           
       LEGAL PROCEEDINGS INVOLVING SENTINEL FINANCIAL CORPORATION AND 
         SENTINEL FEDERAL SAVINGS AND LOAN ASSOCIATION OF KANSAS CITY     
    
     Periodically, there have been various claims and lawsuits involving 
Sentinel or Sentinel Federal as a defendant, such as claims to enforce liens, 
condemnation proceedings on properties in which Sentinel or Sentinel Federal 
holds security interests, claims involving the making and servicing of real 
property loans and other issued incident to Sentinel Federal's business.  In the
opinion of management of Sentinel and Sentinel and Sentinel Federal's legal 
counsel, no significant loss is expected from any of such pending claims or 
lawsuits.     


                                      151
<PAGE>
 
     
     MANAGEMENT'S PROCEEDINGS INVOLVING SENTINEL FINANCIAL CORPORATION AND
         SENTINEL FEDERAL SAVINGS AND LOAN ASSOCIATION OF KANSAS CITY     

    
GENERAL     
    
          Management's discussion and analysis of financial condition and
results of operations is intended to assist in understanding the financial
condition and results of operations of Sentinel. The information contained in
this section should be read in conjunction with the Consolidated Financial
Statements of Sentinel and the accompanying notes contained in this Proxy
Statement/Prospectus.     
    
OPERATING STRATEGY     
    
          The primary goal of management is to enhance operations through
increased profitability, while minimizing risk factors. Sentinel's results of
operations are dependent primarily on net interest income, which is the
difference between the income earned on its interest-earning assets, such as
loans and investments, and the cost of its interest-bearing liabilities,
consisting of deposits and borrowings. Sentinel's net income is also affected
by, among other items, fee income, insurance commissions, provisions for loan
losses and operating expenses. Sentinel's results of operations are also
significantly impacted by general economic and competitive conditions,
particularly changes in market interest rates, government policies and local
housing activity.     
    
          In guiding the operations of Sentinel, Sentinel's management has
implemented various strategies designed to continue its profitability while
maintaining the safety and soundness of Sentinel.  These strategies include: (i)
emphasizing increased production of one- to four-family loans; (ii) controlling
operating expenses; and (iii) improving customer service.  Historically,
Sentinel has been predominately a one - to - four family lender. As such, it has
developed expertise in mortgage loan underwriting and origination.  Sentinel has
established methods to expand its loan origination through contacts with
realtors, and past and present customers.  Sentinel also uses advertising and
community involvement to gain exposure within the communities it operates.
Sentinel emphasizes the origination of adjustable rate mortgage ("ARM") and
fixed rate loans. Loan originations are primarily concentrated in Sentinel's
local community.     
    
          At June 30, 1996, Sentinel's ratio of non-performing assets to total
assets was 0.12%. Sentinel continues to remain focused on maintaining acceptable
asset quality through sound underwriting and effective collection 
procedures.     
    
          Managing the Balance Sheet.  Historically, Sentinel has sought to
maintain a stable growth pattern. Since 1989, and the implementation of the
Supervisory Agreement, growth has been significantly restricted. As a result,
Sentinel incurred shrinkage of total assets between June 30, 1988 and June 30,
1996 of 15.5%. This lack of asset growth coupled with improved earnings and the
January 7, 1994 stock conversion has allowed total capital to increase from
1.51% to 7.73% of total assets as of June 30, 1996.     
    
          Controlling Operating Expenses.  Sentinel monitors its operating
expenses and seeks to control them while maintaining the necessary personnel to
service its customers through its two office locations. Historically, operating
expenses have been kept at or below 1.70% of average assets. During the year
ended June 30, 1996, non-interest expenses averaged 2.19% of average 
assets.     
    
          Managing Interest-Rate Risk.  In order to reduce the impact of
fluctuating interest rates on Sentinel's net interest income, Sentinel's
management utilizes several techniques. These techniques include (i) emphasizing
the origination of adjustable rate loans; (ii) maintaining a short-term
investment portfolio; (iii) investing primarily in adjustable rate mortgage-
related securities; and (iv) lengthening deposit maturities when warranted.     
    
          This business strategy is consistent with an operating philosophy that
includes: (i) increasing lending department production and efficiency; (ii)
increasing market share; (iii) and improving customer services; and (iv)
improving Sentinel's retail marketing strategy.     
    
COMPARISON OF FINANCIAL CONDITION AT JUNE 30, 1995 AND 1996     


                                      152
<PAGE>
 
     
          Total assets decreased $18.1 million from $161.9 million at June 30,
1995 to $143.8 million at June 30, 1996. Sentinel's asset size primarily
reflects management's focus on mortgage loan production and managed reduction in
the mortgage-backed securities portfolio. Sentinel's net loans receivable
increased $1.7 million from $81.0 million at June 30, 1995 to $82.7 million at
June 30, 1996. During this period, mortgage-related securities decreased $17.4
million.     
    
          Total deposits declined moderately during fiscal year 1996 as compared
to June 30, 1995. At June 30, 1995, total deposits were $126.4 million, compared
to $123.3 million at June 30, 1996. This reduction was primarily the result of
management's efforts to reduce the overall cost of deposits, and capital growth
during the period. During fiscal 1996, total account withdrawals exceeded
deposits by $8.3 million. Approximately $5.1 million of interest was credited to
accounts resulting in a net decrease of $3.2 million in total deposits. Advance
balances from the Federal Home Loan Bank ("FHLB") decreased from $21.9 million
at June 30, 1995 to $7.0 million at June 30, 1996.     

COMPARISON OF OPERATING RESULTS FOR THE FISCAL YEARS ENDED JUNE 30, 1995 AND
1996
    
          General.  Net income for the fiscal year ended June 30, 1996 was
$928,000, compared with $630,000 for fiscal year 1995, representing a 47.3%
increase. The increase was primarily attributable to an income tax benefit
relating to the treatment of net operating loss carry forwards recorded during
the third quarter. Non-interest expense increased $749,000, or 28.7%, during the
year ended June 30, 1996. The increase in non-interest expense was the result of
several unusual items, including merger-related expenses, litigation expenses,
and the recording of a loss reflecting the difference between the amortized cost
and the current fair market value of Sentinel's downtown office building.     
    
          Net Interest Income.  Net interest income increased $399,000 to $3.5
million for the year ended June 30, 1996, compared with $3.1 million for fiscal
1995.  The increase in net interest income reflects an increase in Sentinel's
net interest margin from 1.98% for the year ended June 30, 1995 to 2.28% for the
year ended June 30, 1996.  The increase in net interest income is primarily the
result of two areas of operations.  First, yields on adjustable-rate loans and
mortgage-related securities repriced upward during the period.  Second, a
portion of Sentinel's higher costing longer-term certificates of deposits
matured while the overall deposit mix shifted away from long-term certificates
to intermediate- and shorter-term certificates of deposit, slowing the overall
rise in interest expense.     
    
          Interest Income.  Interest income for the year ended June 30, 1996 was
$11.0 million, compared with $10.4 million for fiscal 1995, representing an
increase of $600,000, or 5.6%.  The average yield on interest-earning assets
increased from 6.69% for the year ended June 30, 1995 to 7.23% for fiscal year
1996.  Net loans receivable increased $1.7 million for the year ended June 30,
1996 as a result of higher origination levels.  Portfolio loan repayments
increased from $8.5 million during fiscal year ended June 30, 1995 to $16.0
million during the year ended June 30, 1996.  During these same periods, total
loan production increased significantly, while portfolio loan production rose
slightly from $17.6 million during the year ended June 30, 1995 to $17.8 million
for the year ended June 30, 1996.     
    
          Interest on mortgage-related securities decreased $271,000, or 6.5%,
as a result of a significant decline in the overall balance of the portfolio.
The balance of mortgage-related securities declined from $68.9 million as of
June 30, 1995 to $51.5 million as of June 30, 1996. During the fiscal year ended
June 30, 1996, no additional mortgage-related securities were purchased by
Sentinel.     
    
          Income from the investment portfolio decreased $177,000, or 56.9%,
from $312,000 in fiscal 1995 to $134,000 in fiscal 1996, primarily due to the
maturity of a portion of the portfolio.     
    
          Interest Expense.  Interest expense increased $183,000, or 2.5%, for
the year ended June 30, 1996, from the amount of such expense as of June 30,
1995. The increase was the net effect of a decline in interest expense relating
to FHLB advances and a rise in interest expense relating to savings and
certificate accounts. Average     

                                      153
<PAGE>
 
     
interest-bearing liabilities were $138.8 million for the year ended June 30,
1996 compared with $144.7 million for fiscal 1995.  The average rate paid
increased from 5.07% in the year ended June 30, 1995 to 5.42% in the year ended
June 30, 1996.  The rise in interest expense was less than the increase in
interest income due to Sentinel's efforts to reduce deposit costs and the
increased use of intermediate-term certificates of deposit and shorter term FHLB
advances.     
    
          Provisions for Loan Losses.  Provisions for loan losses are charged to
earnings to bring the total loss allowance to a level considered adequate by
management to provide for losses based on prior loss experience, volume and type
of lending conducted by Sentinel, industry standards and past due loans in
Sentinel's portfolio. Management also considers general economic conditions and
other factors relating to the collectability of Sentinel's loan portfolio.     
    
          During the year ended June 30, 1996, Sentinel provided no additional
allowance for loan losses.  The provision for loan losses was $1,000 in fiscal
1995.  As a result of recoveries of $1,000 during fiscal 1996, at June 30, 1996,
the total allowance for loan losses was $319,000, or .39% of total loans
outstanding.  Provisions are made based on management's analysis of the various
factors which affect the loan portfolio and management's desire to hold the
allowance at a level considered adequate to provide for losses and fleet
industry standards.  Management performs a detailed analysis of Sentinel's loan
portfolio, including reviews of Sentinel's write-off history and an analysis of
Sentinel's allowance for losses as compared with industry and peer averages.  At
June 30, 1996, the allowance for possible loan losses was $319,000 and
represented 189.7% of total non-accrual loans and loans past due more than 90
days.  At June 30, 1995, the allowance for loan losses was $318,000 and
represented 235.56% of total non-accrual loans and loans past due more than 90
days.  While management believes the allowance for loan losses at June 30, 1996
is adequate to cover all losses inherent in the loan portfolio, there can be no
assurance that in the future Sentinel's allowance will not require further
increases.     
    
          Other Income.  Other income increased $77,000 from $410,000 for the
year ended June 30, 1995 to $487,000 for the year ended June 30, 1996. This
increase was principally the result of increased income from loan sales and
increased fee income on loans originated for Sentinel's loan portfolio. During
the period, Sentinel also experienced increased rental income through increased
occupancy at its downtown office facility. Conversely, Sentinel experienced
reduced commissions earned on the sales of tax deferred annuity products by
Sentinel's second-tier subsidiary, Sentinel Insurance Agency, Inc.     
    
          Other Expense.  Other expenses increased from $2.6 million as of June
30, 1995 to $3.4 million as of June 30, 1996. This $749,000 increase was the
result of several unusual items during the period.     
    
          Sentinel recorded a $242,000 loss provision to reflect the difference
between the current fair market value and the recorded book value of the 1001
Walnut Street Office Building.  This activity reflected Sentinel Federal's
intent to close this facility after completion of a new North Kansas City
Office.     
    
          During the year ended June 30, 1996, a former employee of Sentinel
filed a sexual harassment suit against Sentinel. The suit was settled resulting
in an expense of $145,000 to Sentinel.     
    
          In connection with the Merger, Sentinel has incurred expenses relating
to the evaluation and negotiation of the transaction. During the fiscal year
ending June 30, 1996, total merger-related expenses were approximately $135,000.
     
    
          Income Taxes.  During fiscal 1996, Sentinel reversed previously
established accruals relating to a tax position taken in prior years. Sentinel's
1991 and 1992 tax returns were filed with appropriate disclosure of the use of
the positions taken. As of March 15, 1996, the three year statute of limitations
expired. As a result of the reversal of previously established tax liabilities,
Sentinel recorded an after-tax benefit of $601,000. Income taxes payable of June
30, 1996, without consideration of the benefit derived from the statue
expiration, were $112,000.     
    
COMPARISON OF OPERATING RESULTS FOR THE FISCAL YEARS ENDED JUNE 30, 1995 AND
1994     

                                      154
<PAGE>
 
     
          General.  Net income for the fiscal year ended June 30, 1995 was
$630,000, compared with $564,000 for fiscal year 1994, representing a 11.70%
increase. The increase was primarily attributable to Sentinel's efforts to
reduce overall liability costs and increase loan balances during the period. 
Non-interest expense increased $142,000, or 5.38%, during the fiscal year ended
June 30, 1995.     
    
          Net Interest Income.  Net interest income increased $608,000 to $3.1
million for the year ended June 30, 1995, compared with $2.4 million for fiscal
year 1994.  The increase in net interest income reflects an increase in
Sentinel's net interest margin from 1.61% for the fiscal year ended June 30,
1994 to 1.98% for the fiscal year ended June 30, 1995.  The increase in net
interest income is primarily the result of two areas of operations.  First,
portfolio loan balances have increased $8.7 million or 12.01%.  Second, lower
rate, ARM mortgage-backed securities balances declined $4.2 million or 5.68%.
While interest expense increased during the period, Sentinel was less aggressive
in pricing retail deposits and utilized lower cost, FHLB advances, including an
open line of credit, to lessen the impact of a rising interest rate environment
during the fiscal year ended June 30, 1995.     
    
          Interest Income.  Interest income for the year ended June 30, 1995 was
$10.4 million compared with $9.4 million for fiscal year 1994, representing a
increase of $1.0 million, or 10.64%.  The average yield on interest-earning
assets increased from 6.15% for the year ended June 30, 1994 to 6.69% for fiscal
year 1995.  Net loans receivable increased $8.7 million for the year ended June
30, 1995 as a result of higher origination levels and significantly lower loan
prepayments during the period.  Portfolio loan prepayments declined from $19.7
million during fiscal year ended June 30, 1994 to $8.5 million during the period
ended June 30, 1995.  During these same periods, total portfolio loan production
rose from $12.0 million during fiscal year ended June 30, 1994 to $ 17.6 million
for the year ended June 30, 1995.     
    
          Interest on mortgage-related securities increased $963,000 or 29.84%,
as a result of increased interest rates during the period. While the average
balance of mortgage-related securities increased approximately $3.5 million, in
the year ended June 30, 1995, the actual balance declined from $73.1 million as
of June 30, 1994 to $68.9 million as of June 30, 1995. Sentinel continued to
purchase mortgage-related securities through the first half of the fiscal year
ended June 30, 1995. Subsequent to the first six months of the fiscal year, no
additional purchases have been made and the actual balance declined during the
remainder of the period.     
    
          Income from the investment portfolio increased $58,000 or 22.75% from
$253,941 in 1994 to $311,710 in 1995 primarily as the result of the purchase of
United States Treasury securities in February and March 1994.     
    
          Interest Expense.  Interest expense increased $396,000, or 5.70%, for
the year ended June 30, 1995, compared with fiscal year 1994. The increase is
primarily attributable to increased interest rates during the period. Average
interest-bearing liabilities were $144.7 million for the year ended June 30,
1995 compared with $144.3 million for fiscal year 1994. The average rate paid
increased from 4.82% in the year ended June 30, 1994 to 5.07% in the year ended
June 30, 1995. The rise in interest expense was less than the increase in
interest income due to Sentinel's efforts to reduce deposit costs and the
increased use of shorter term FHLB advances.     
    
          Provisions for Loan Losses.  For June 30, 1995 and 1994, Sentinel
provided $0 and $42,000, respectively, for losses. During the fiscal year ended
June 30, 1995, Sentinel provided no additional allowance for loan losses. Thus
the total allowance for loan losses remained $318,000, or .39% of total loans
outstanding. These provisions were made based on management's analysis of the
various factors which affect the loan portfolio and management's desire to hold
the allowance at a level considered adequate to provide for losses and meet
industry standards. Management performs a detailed analysis of Sentinel's loan
portfolio, including reviews of Sentinel's write-off history and an analysis of
Sentinel's allowance for losses as compared with industry and peer averages. At
June 30, 1995, the allowance for possible loan losses was $318,000 and
represented 235.56% of total non-accrual loans and loans past due more than 90
days. At June 30, 1994, the allowance for loan losses was $318,000 and
represented 117.34% of total non-accrual loans and loans past due more than 90
days.     
    
          Other Income.  Other income decreased $39,000 from $449,000 for the
fiscal year ended June 30, 1994 to $410,000 for the fiscal year ended June 30,
1995. This decrease was principally the result of reduced 
     
                                      155
<PAGE>
 
     
commissions earned on the sales of tax deferred annuity products by Sentinel's
second-tier subsidiary, Sentinel Insurance Agency Inc.  Gains on sales of assets
held for sale and securities available for sale, net were $84,000 in the year
ended June 30, 1995 as compared to $35,000 in the year ended June 30, 1994.  As
of June 30, 1995, Sentinel's available for sale portfolio included one $1.1
million adjustable rate FHLB agency debenture.     
    
          Other Expense.  Other expenses increased from $2.5 million for the
year ended June 30, 1994 to $2.6 million for the year ended June 30, 1995. This
$142,000 increase was primarily attributable to a $113,000 increase in salaries
and employee benefits attributable to a full year of amortization of deferred
compensation on Sentinel's Employee Stock Ownership Plan ("ESOP") and Management
Recognition and Development Plans ("MRDP").     
    
          Income Taxes.  Income tax expense increased $238,000 from $45,000 for
fiscal year ended June 30, 1994 to $283,000 for fiscal year ended June 30, 1995
as a result of increased taxable income from $418,000 for fiscal year ended June
30, 1994 to $886,000 for fiscal year ended June 30, 1995,  a reduction in the
utilization of Missouri intangible tax credit carry forwards, and a reduction in
the amount of valuation allowance on deferred tax assets. Management expects to
resolve certain income tax issues during fiscal 1996 which may substantially
reduce Sentinel's income tax expense for 1996.  However, there can be no
assurance that such income tax benefit will occur.     
 
                                      156
<PAGE>
 
     
AVERAGE BALANCES, INTEREST AND AVERAGE YIELDS/COST     
    
          The following table sets forth, for the periods indicated, information
regarding average balances of assets and liabilities as well as the total dollar
amounts of interest income from average interest-earning assets and interest
expense on average interest-bearing liabilities, resultant yields, interest rate
spread, net interest margin, and ratio of average interest-earning assets to
average interest-bearing liabilities.  Average balances for a period have been
calculated using the average of month-end balances during such period.
Management does not believe that the use of month-end balances instead of daily
balances has caused any material difference in the information presented.     

<TABLE>    
<CAPTION>
                                                                         YEARS ENDED JUNE 30,
                                 --------------------------------------------------------------------------------------------------
                                              1994                                1995                          1996
                                 ----------------------------        ----------------------------      ----------------------------
                                            INTEREST                            INTEREST                          INTEREST
                                 AVERAGE       AND     YIELD/        AVERAGE       AND     YIELD/      AVERAGE       AND     YIELD/
                                 BALANCE    DIVIDENDS   COST         BALANCE    DIVIDENDS   COST       BALANCE    DIVIDENDS   COST
                                 -------    ---------   ----         -------    ---------   ----       -------    ---------   ----
                                                                      (DOLLARS IN THOUSANDS)                                       
<S>                              <C>        <C>        <C>           <C>        <C>        <C>         <C>        <C>        <C>
Interest-earning assets(1):

 Mortgage loans..............    $73,552     $5,682     7.73%        $74,249      $5,698    7.67%      $79,341     $6,281     7.92%
 Consumer loans..............        710         51     7.18           1,045          79    7.56         2,173        168     7.73
 Commercial business loans...        739         57     7.71             978          78    7.98         2,623        210     8.01
                                --------     ------    -----        --------     -------    ----      --------     ------     ----
   Total net loans...........     75,001      5,790     7.72          76,272       5,855    7.68        84,137      6,659     7.91

 Mortgage-related securities.     69,289      3,227     4.66          72,510       4,190    5.78        60,230      3,919     6.51
 Investment securities.......      3,585        147     4.10           3,624         168    4.64         3,281        158     4.82
 Interest-bearing deposits in
  other banks................      3,519        103     2.93           1,592          66    4.15         2,681        134     5.00
 Other earning assets........      1,848        151     8.17           1,848         143    7.74         1,867        134     7.18
                                --------     ------    -----        --------     -------    ----      --------     ------     ---- 
  Total interest-earning
   assets....................    153,242     $9,418     6.15%        155,846     $10,422    6.69%      152,196     11,004     7.23
                                             ======     ====                     =======    ====

Non-interest-earning assets:
 Premises and equipment, net.        878                            $    810                               663
 Real estate owned, net......         52                                   0                                --
 Other non-interest-earning
  assets.....................      1,034                               1,219                               483
                                --------                            --------                          --------
   Total assets..............   $155,206                            $157,875                          $153,342
                                ========                            ========                          ========

Interest-bearing liabilities:
 Passbook accounts...........   $ 12,298     $  326     2.65        $ 10,831     $   297    2.74      $  8,798    $   252     2.86
 Negotiable order of
  withdrawal
  ("NOW") accounts...........      3,585         81     2.26           3,061          72    2.35         3,416         69     2.02
 Money market accounts.......     20,286        596     2.94          19,168         785    4.10        19,644        909     4.63
 Certificates of deposit.....     98,637      5,136     5.21          95,533       5,144    5.38        93,453      5,563     5.95
                                --------     ------    -----        --------     -------    ----      --------     ------     ---- 
   Total deposits............    134,806      6,139     4.55         128,593       6,298    4.90       125,311      6,793     5.42
</TABLE>     

                          
                      (table continued on following page)     


                                      157
<PAGE>
 
<TABLE>    
<CAPTION>
                                                                         YEARS ENDED JUNE 30, 
                                 --------------------------------------------------------------------------------------------------
                                              1994                                1995                            1996
                                 ----------------------------        ----------------------------      ----------------------------
                                            INTEREST                            INTEREST                          INTEREST
                                 AVERAGE       AND     YIELD/        AVERAGE       AND     YIELD/      AVERAGE       AND     YIELD/
                                 BALANCE    DIVIDENDS   COST         BALANCE    DIVIDENDS   COST       BALANCE    DIVIDENDS   COST
                                 -------    ---------   ----         -------    ---------   ----       -------    ---------   ----
                                                                      (DOLLARS IN THOUSANDS) 
<S>                             <C>         <C>        <C>           <C>        <C>        <C>         <C>        <C>        <C>   
Other interest-bearing
 liabilities..................     9,471        641     6.77          16,150        1,046   6.48        13,483          734   5.44
 Termination of interest rate
  swaps.......................       ---        168      ---             ---          ---    ---           ---          ---    ---
                                --------     ------     ----        --------       ------   ----      --------       ------   ----
   Total interest-bearing
    liabilities...............   144,277      6,948     4.82         144,743        7,344   5.07       138,794        7,527   5.42
                                             ------                                ------                            ------
Non-interest-bearing 
  liabilities:
 Non-interest-bearing
  deposits....................       ---                                 ---                               ---
 Other liabilities............     3,424                               2,873                             3,406
                                --------                            --------                          --------
   Total liabilities..........   147,701                             147,616                           142,200

Stockholders' equity..........     7,505                              10,259                            11,142
                                --------                            --------                          --------

Total liabilities and
  stockholders' equity........  $155,206                            $157,875                          $153,342
                                ========                            ========                          ========

Net interest income...........               $2,470                                $3,078                            $3,477
                                             ======                                ======                            ======

Interest rate spread..........                          1.33%                               1.61%                             1.81%

Net interest margin...........                          1.61%                               1.98%                             2.28%

Ratio of average
 interest-earning assets
 to average
 interest-bearing
 liabilities..................                        106.21%                             107.67%                           109.66%
 
_________________________
</TABLE>     
    
(1)  Does not include interest on nonaccrual loans or loans 90 days or more past
     due.     


                                      158
<PAGE>
 
     
YIELDS EARNED AND RATES PAID     
    
          The following table sets forth (on a consolidated basis) for the
periods and at the date indicated, the weighted average yields earned on
Sentinel Federal's assets and the weighted average interest rates paid on
Sentinel Federal's liabilities, together with the net interest margin.     

<TABLE>    
<CAPTION>
 
                                              YEAR ENDED JUNE 30,
                                            ----------------------
                                             1994    1995    1996
                                            ------  ------  ------
<S>                                         <C>     <C>     <C>
Weighted average yield on:
  Loan portfolio..........................   7.72%   7.68%   7.92%
  Mortgage-related securities.............   4.67    5.78    6.51
  Investment portfolio....................   4.10    4.64    4.82
  All interest-earning assets.............   6.15    6.69    7.23
Weighted average rate paid on:
  Deposits................................   4.55    4.90    5.42
  Advances from FHLB......................   6.77    6.48    5.44
  All interest-bearing liabilities........   4.82    5.07    5.42
Interest rate spread (spread between
  weighted average rate on all interest-
  earning assets and all interest-
  bearing liabilities)....................   1.33    1.61    1.81
Net interest margin (net interest income
  (expense) as a percentage of average
  interest-earning assets)................   1.61    1.98    2.28
</TABLE>    


                                      159
<PAGE>
 
     
RATE/VOLUME TABLE     
    
          The following table sets forth the effects of changing rates and
volumes on net interest income of Sentinel Federal. Information is provided with
respect to (i) effects on interest income attributable to changes in volume
(changes in volume multiplied by prior rate); (ii) effects on interest income
attributable to changes in rate (changes in rate multiplied by prior volume);
and (iii) changes in rate/volume (change in rate multiplied by change in
volume).     

<TABLE>    
<CAPTION>
                                             1995 COMPARED TO 1994                      1996 COMPARED TO 1995
                                      ------------------------------------      ------------------------------------    
                                             INCREASE (DECREASE)                   INCREASE (DECREASE)
                                                   DUE TO                                  DUE TO
                                      ---------------------------               ---------------------------
                                                           RATE/                                     RATE/              
                                      RATE     VOLUME      VOLUME     NET       RATE     VOLUME      VOLUME     NET     
                                      ----     -------     ------     ---       ----     -------     ------     ---      
                                                                      (IN THOUSANDS)
<S>                                   <C>      <C>         <C>     <C>          <C>      <C>         <C>      <C> 
Interest-earning assets:
Mortgage loans(1)..............       $(44)    $  54       $   6   $   16       $ 186    $ 391       $   6    $ 583
 Consumer loans(1).............          3        24           1       28           2       85           2       89
 Commercial business
  loans(1).....................          2        18           1       21         ---      131           1      132
                                      ----     -----       -----   ------       -----    -----       -----    ----- 
  Total loans(1)...............        (39)       96           8       65         188      607           9      804
 Mortgage-related securities...        766       164          32      962         529     (710)        (90)    (271)
 Investment and trading
  securities...................         19         2          45       66           7      (16)         (1)     (10)
 Interest-bearing deposits.....         43       (56)        (68)     (81)         14       45           9       68
 Other earning assets..........         (8)      ---         ---       (8)        (10)       1         ---       (9)
                                      ----     -----       -----   ------       -----    -----       -----    ----- 
 
Total net change in
 income on interest-
 earning assets................        781       206          17    1,004         728      (73)        (73)     582
                                      ----     -----       -----   ------       -----    -----       -----    ----- 
 
Interest-bearing liabilities:
 Interest-bearing
  deposits.....................        472      (283)        (30)     159         669     (161)        (13)     495
 FHLB advances.................        (28)      452         (19)     405        (168)    (173)         29     (312)
Termination of interest
 rate swaps....................        ---       ---        (168)    (168)        ---      ---         ---      ---
                                      ----     -----       -----   ------       -----    -----       -----    ----- 
Total net change in
 expense on interest-
 bearing liabilities...........        444       169        (217)     396         501     (334)         16      183
                                      ----     -----       -----   ------       -----    -----       -----    ----- 
 
Net change in net
 interest income...............       $337     $  37       $ 234   $  608       $ 227    $ 261        ($89)   $ 399
                                      ====     =====       =====   ======       =====    =====       =====    ===== 
</TABLE>     

__________________



                                      160
<PAGE>
 
     
(1)  Does not include interest on loans 90 days or more past due.
     


                                      161
<PAGE>
 

ASSET AND LIABILITY MANAGEMENT
    
          The matching of assets and liabilities may be analyzed by examining
the extent to which such assets and liabilities are "interest rate sensitive"
and by monitoring an institution's interest rate sensitivity "gap."  An asset or
liability is said to be interest rate sensitive within a specific time period if
it will mature or reprice within that time period.  The interest rate
sensitivity gap is defined as the difference between the amount of interest-
earning assets anticipated, based upon certain assumptions, to mature or reprice
within a specific time period and the amount of interest-bearing liabilities
anticipated, based upon certain assumptions, to mature or reprice within that
time period. A gap is considered positive when the amount of interest rate
sensitive assets exceeds the amount of interest rate sensitive liabilities.  A
gap is considered negative when the amount of interest rate sensitive
liabilities exceeds the amount of interest rate sensitive assets.  During a
period of rising interest rates, a negative gap would tend to adversely affect
net interest income while a positive gap would tend to result in an increase in
net interest income. During a period of falling interest rates, a negative gap
would tend to result in an increase in net interest income while a positive gap
would tend to adversely affect net interest income.     
    
          Prior to June 30, 1991, Sentinel Federal had typically maintained a
negative one-year gap position.  This position had generally resulted in a
positive impact during a declining rate environment and a negative impact during
a rising rate environment.  Since that period the association has typically
maintained a positive gap position.  The one-year gap can be described as the
difference between interest-earning assets and interest-bearing liabilities that
reprice during a one-year time frame.  Sentinel Federal's one-year adjusted gap
position has moved from a negative 3.4% as of June 30, 1991, to a positive
11.03% as of June 30, 1996.  The change from a negative to a positive gap
position was the result several factors including among other items,
substantially increased capital levels, significant prepayment of fixed rate
mortgage loans and investment in adjustable rate mortgage related securities.
Although the one-year gap ratio is used as a measure of interest rate risk,
Sentinel Federal also employs other asset liability techniques including
measuring the market value of Sentinel Federal's portfolio equity position and
the use of a planning model to project Association activities under a given
interest rate environment.  The use of several separate techniques helps reduce
the risks associated with using one monitoring tool.  There can be no assurance
that any of Sentinel Federal's monitoring techniques can or will reflect market
conditions due to the impact of external events such as market competition, the
Treasury yield curve and other market forces.  The models are used, however, to
assist management in evaluating the risks relative to net income expectations.
Mortgage prepayment rates and core deposit decay rates are based on OTS tables
with some variance based on Sentinel Federal's portfolio experience.     
    
          Certain shortcomings are inherent in the method of analysis presented
in the following table.  For example, although certain assets and liabilities
may have similar maturities or periods of repricing, they may react in different
degrees to changes in market interest rates.  Also, the interest rates on
certain types of assets and liabilities may fluctuate in advance of changes in
market interest rates, while interest rates on other types may lag behind
changes in market rates.  Additionally, certain assets, such as ARM loans, have
features that restrict changes in interest rates on a short-term basis over the
life of the asset.  Further, in the event of a change in interest rates,
prepayment and early withdrawal levels would likely deviate significantly from
those assumed in calculating the table.  Finally, the ability of many borrowers
to service their debt may decrease in the event of an interest rate 
increase.     
    
          Sentinel Federal's analysis of its interest-rate sensitivity
incorporates certain assumptions concerning the amortization of loans and other
interest-earning assets and the withdrawal of deposits.  The interest-rate
sensitivity of Sentinel Federal's assets and liabilities illustrated in the
table could vary substantially if different assumptions were used or if actual
experience differs from the assumptions used.  Sentinel Federal relies upon an
internal gap report and an internal market value of portfolio equity ("MVPE")
analysis which utilize OTS and management assumptions.  These assumptions
include a fixed rate mortgage loan constant prepayment rate approximating
12.50%.  Adjustable-rate mortgage loans and mortgage-related securities are also
assigned constant prepayment rates, however, these instruments generally reprice
in one year or less and appear in the appropriate gap column.     

                                      162
<PAGE>
 
     
     The following table sets forth Sentinel Federal's interest sensitivity gap
between interest-earning assets and interest-bearing liabilities at June 30,
1996.     

<TABLE>    
<CAPTION>
                                           WITHIN                                                         OVER
                                            SIX           6 MONTHS     1-3        3-5         6-10          10
                                            MONTHS      TO ONE YEAR   YEARS       YEARS       YEARS        YEARS     TOTAL
                                          -----------  ------------- --------  ----------  ----------- ----------  ---------
                                                                                      (DOLLARS IN THOUSANDS)
<S>                                       <C>          <C>           <C>       <C>         <C>         <C>         <C> 
Interest-earning assets:
 
 Fixed-rate mortgage loans(1).............      $ 1,534    $ 1,569   $ 10,439      $ 9,850       $7,260   $ 5,240   $ 35,892
 ARM loans(1).............................       17,494     16,689      4,911        5,266          366       ---     44,726
 Mortgage-related securities..............       32,269     18,158      1,093          ---          ---       ---     51,520
 Other loans(1)...........................          166        110        167        2,014           28       ---      2,485
 Investment securities and
  interest-bearing deposits...............        3,809      2,000        ---          ---          ---       ---      5,809
                                                -------    -------   --------      -------       ------   -------   --------
 
   Total rate sensitive assets............       55,272     38,526     16,610       17,130        7,654     5,240    140,432
 
Interest-bearing liabilities:
 
 Deposits:
  Regular savings and NOW accounts........        1,737      1,359      3,298        2,620        1,608     1,181     11,802
  Money market deposit accounts...........        7,252      7,252      2,835        1,468          197        46     19,051
  Certificates of deposit.................       32,021     22,124     26,186        9,519        2,551       ---     92,400
  Other...................................        2,500      2,000      2,500          ---          ---       ---      7,000
                                                -------    -------   --------      -------       ------   -------   --------
 
   Total rate sensitive liabilities.......       43,510     32,735     34,819       13,607        4,356     1,227    130,253
                                                -------    -------   --------      -------       ------   -------   --------
 
Excess (deficiency) of interest
 sensitive assets over interest
 sensitive liabilities....................      $11,762    $ 5,791   $(18,209)     $ 3,523       $3,298   $ 4,013   $ 10,179
                                                =======    =======   ========      =======       ======   =======   ========
Cumulative excess (deficiency) of
 interest sensitive assets................      $11,762    $17,554   $   (655)     $ 2,868       $6,166   $10,179   $ 10,179
                                                =======    =======   ========      =======       ======   =======   ========
Cumulative ratio of interest-earning
 assets to interest-bearing liabilities...         1.27%      1.23%      0.99%        1.02%        1.05%     1.08%      1.08
Interest sensitivity gap to total assets..         8.18       4.03     -12.66         2.45         2.29      2.79       7.08
Ratio of interest-earning assets to
  interest-bearing liabilities............         1.27       1.18       0.48         1.26         1.76      4.27       1.08
Ratio of cumulative gap
  to total assets.........................         8.18      12.20      -0.46         2.00         4.29      7.08       7.08
____________________
</TABLE>     
    
(1)     Excludes undisbursed loan funds, unearned loans fees, net and allowance
        for loan losses.     


                                      163
<PAGE>
 
     
LIQUIDITY AND CAPITAL RESOURCES

          Sentinel Federal's primary sources of funds are customer deposits,
proceeds from principal and interest payments on loans, interest payments on
mortgage-related and investment securities, proceeds from sales of loans,
maturing securities and FHLB advances.  While maturities and scheduled
amortization of loans are a predictable source of funds, deposit flows and
mortgage prepayments are greatly influenced by general interest rates, economic
conditions and competition.      
    
          Sentinel Federal must maintain an adequate level of liquidity to
ensure the availability of sufficient funds to support loan growth and deposit
withdrawals, to satisfy financial commitments and to take advantage of
investment opportunities.  Sentinel Federal generally maintains sufficient cash
and short-term investments to meet short-term liquidity needs.  At June 30,
1996, cash (including interest-bearing deposits) and securities available for
sale totalled $3.7 million, or 2.5% of total assets, and mortgage-related and
investment securities that matured in one year or less totalled $2.0 million, or
1.3% of total assets.  In addition, Sentinel Federal maintains a credit facility
with the FHLB-Des Moines, which provides for immediately available advances.
Advances under this credit facility totalled $7.0 million at June 30, 1996. 
     
    
          The OTS requires a savings institution to maintain an average daily
balance of liquid assets (cash and eligible investments) equal to at least 5.0%
of the average daily balance of its net withdrawable deposits and short-term
borrowings.  In addition, short-term liquid assets currently must constitute
1.0% of the sum of net withdrawable deposit accounts plus short-term borrowings.
Sentinel Federal's actual short- and long-term liquidity ratios at June 30, 1996
were 2.6% and 6.1%, respectively.  Sentinel Federal consistently maintains
liquidity levels in excess of regulatory requirements, and believes this is an
appropriate strategy for proper asset and liability management.      
    
          The primary investing activity of Sentinel Federal is the origination
of mortgage loans and the purchase of mortgage-related securities.  During the
years ended June 30, 1994, 1995 and 1996, Sentinel Federal originated loans in
the amounts of $18.5 million, $21.2 million, and $29.3 million, respectively,
and purchased mortgage-related securities in the amounts of $31.0 million, $10.0
million and $0, respectively.  At June 30, 1996, Sentinel Federal had loan
commitments and undisbursed equity lines of credit totalling $1.2 million and
undisbursed loans in process totalling $943,000.  Sentinel Federal anticipates
that it will have sufficient funds available to meet its current loan
origination commitments.  Certificates of deposit that are scheduled to mature
in less than one year from June 30, 1996 totalled $54.5 million.  Historically,
Sentinel Federal has been able to retain a significant amount of its deposits as
they mature.  In addition, management of Sentinel Federal believes that it can
adjust the offering rates of savings certificates to retain deposits in changing
interest rate environments.      
    
          Recently enacted federal legislation to recapitalize the SAIF would
require savings associations like Sentinel Federal to pay a one-time assessment
to increase the SAIF's reserves to $1.25 per $100 of deposits.  Such assessment
is expected to range from 65 to 70 basis points on the amount of deposits held
by a SAIF-member institution as of March 31, 1995.  Based on Sentinel Federal's
level of assessable deposits, a one-time assessment of .70% basis points would
equal approximately $901,000 on a pre-tax basis.  Sentinel Federal believes that
it has adequate resources to pay such assessment from cash and other liquid
investments, including short-term investment securities.  For further discussion
of the recently enacted legislation, see "Recent Developments."      
        
          Sentinel Federal is required to maintain specific amounts of capital
pursuant to OTS requirements.  As of June 30, 1996, Sentinel Federal was in
compliance with all regulatory capital requirements which were effective as of
such date with tangible, core and risk-based capital ratios of 7.73%, 7.73% and
20.52%, respectively.  For a detailed discussion of regulatory capital require-
ments, see "Regulation of Sentinel Financial Corporation and Sentinel Federal 
Savings and Loan Association of Kansas City -- Federal Regulation of Savings 
Associations -- Capital Requirements"      
 
                                      164
<PAGE>
 
     
NEW ACCOUNTING STANDARDS
    
          See Note 1 of "Financial Statements of Sentinel Financial Corporation-
Consolidated Financial Statements and Independent Auditors' Report for the Years
Ended June 30, 1994, 1995 and 1996" for a discussion of new accounting
standards.     


                                      165
<PAGE>
 
    
REGULATION OF SENTINEL FINANCIAL CORPORATION AND SENTINEL FEDERAL SAVINGS AND 
LOAN ASSOCIATION OF KANSAS CITY.     

     
GENERAL

     Sentinel Federal is subject to extensive regulation, examination and
supervision by the OTS as its chartering agency, and the FDIC, as the insurer of
its deposits.  The activities of federal savings institutions are governed by
the HOLA and, in certain respects, the Federal Deposit Insurance Act ("FDIA")
and the regulations issued by the OTS and the FDIC to implement these statutes.
These laws and regulations delineate the nature and extent of the activities in
which federal savings associations may engage.  Lending activities and other
investments must comply with various statutory and regulatory capital
requirements.  In addition, Sentinel Federal's relationship with its depositors
and borrowers is also regulated to a great extent, especially in such matters as
the ownership of deposit accounts and the form and content of Sentinel Federal's
mortgage documents.  Sentinel Federal must file reports with the OTS and the
FDIC concerning its 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.  There are periodic
examinations by the OTS and the FDIC to review Sentinel Federal's compliance
with various regulatory requirements.  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 such policies, whether by
the OTS, the FDIC or the United States Congress, could have a material adverse
impact on Sentinel, Sentinel Federal and their operations.  Sentinel, as a
savings and loan holding company, is also required to file certain reports with,
and otherwise comply with the rules and regulations of, the OTS.     
    
FEDERAL REGULATION OF SAVINGS ASSOCIATIONS

     Office of Thrift Supervision.  The OTS is an office in the Department of
the Treasury subject to the general oversight of the Secretary of the Treasury.
The OTS generally possesses the supervisory and regulatory duties and
responsibilities formerly vested in the Federal Home Loan Bank Board.  Among
other functions, the OTS issues and enforces regulations affecting federally
insured savings associations and regularly examines these institutions.     
    
     Federal Home Loan Bank System.  The FHLB System, consisting of 12 FHLBs, is
under the jurisdiction of the Federal Housing Finance Board ("FHFB").  The
designated duties of the FHFB are to supervise the FHLBs, to ensure that the
FHLBs carry out their housing finance mission, to ensure that the FHLBs remain
adequately capitalized and able to raise funds in the capital markets, and to
ensure that the FHLBs operate in a safe and sound manner.     
    
     Sentinel Federal, as a member of the FHLB-Des Moines, is required to
acquire and hold shares of capital stock in the FHLB-Des Moines in an amount
equal to the greater of (i) 1.0% of the aggregate outstanding principal amount
of residential mortgage loans, home purchase contracts and similar obligations
at the beginning of each year, or (ii) 1/20 of its advances (borrowings) from
the FHLB-Des Moines.  Sentinel Federal is in compliance with this requirement
with an investment in FHLB-Des Moines stock of $1.9 million at June 30, 
1996.     
    
     Among other benefits, the FHLB provides a central credit facility primarily
for member institutions.  It is funded primarily from proceeds derived from the
sale of consolidated obligations of the FHLB System.  It makes advances to
members in accordance with policies and procedures established by the FHFB and
the Board of Directors of the FHLB-Des Moines.     
    
     Federal Deposit Insurance Corporation.  The FDIC is an independent federal
agency established originally to insure the deposits, up to prescribed statutory
limits, of federally insured banks and to preserve the safety and soundness of
the banking industry.  In 1989 the FDIC also became the insurer, up to the
prescribed limits, of the deposit accounts held at federally insured savings
associations and established two separate insurance funds: the BIF and the SAIF.
As insurer of deposits, the FDIC has examination, supervisory and enforcement
authority over all savings associations.     
    
     Sentinel Federal's accounts are insured by the SAIF.  The FDIC insures
deposits at Sentinel Federal to the maximum extent permitted by law.  Sentinel
Federal currently pays deposit insurance premiums to the FDIC based on a risk-
based assessment system established by the FDIC for all SAIF-member
institutions.  Under applicable regulations, institutions are assigned to one of
three capital groups that are based solely on the level of an      

                                      166
<PAGE>
 
     
institution's capital -- "well capitalized," "adequately capitalized," and
"undercapitalized"-- which are defined in the same manner as the regulations
establishing the prompt corrective action system, as discussed below. These
three groups are then divided into three subgroups which reflect varying levels
of supervisory concern, from those which are considered to be healthy to those
which are considered to be of substantial supervisory concern. The matrix so
created results in nine assessment risk classifications, with rates currently
ranging from .23% for well capitalized, financially sound institutions with only
a few minor weaknesses to .31% for undercapitalized institutions that pose a
substantial risk of loss to the SAIF unless effective corrective action is
taken. Until the second half of 1995, the same matrix applied to BIF-member
institutions. The FDIC is authorized to raise assessment rates in certain
circumstances. Sentinel Federal's assessments expensed for the year ended June
30, 1996 totalled $367,000.      
    
     Effective January 1, 1996, the FDIC substantially reduced deposit insurance
premiums for well-capitalized, well-managed financial institutions that are
members of the BIF.  Under the new assessment schedule, rates were reduced to a
range of 0 to 27 basis points, with approximately 92% of BIF members paying the
statutory minimum annual assessment rate of $2,000.  With respect to SAIF member
institutions, the FDIC has retained the existing rate schedule of 23 to 31 basis
points.      
    
     The FDIC may terminate the deposit insurance of any insured depository
institution if it determines after a hearing that the institution has engaged or
is engaging in unsafe or unsound practices, is in an unsafe or unsound condition
to continue operations, or has violated any applicable law, regulation, order or
any condition imposed by an agreement with the FDIC.  It also may suspend
deposit insurance temporarily during the hearing process for the permanent
termination of insurance, if the institution has no tangible capital.  If
insurance of accounts is terminated, the accounts at the institution at the time
of termination, less subsequent withdrawals, shall continue to be insured for a
period of six months to two years, as determined by the FDIC.  Management is
aware of no existing circumstances that could result in termination of the
deposit insurance of Sentinel Federal.      
    
     Liquidity Requirements.  Under OTS regulations, each savings institution is
required to maintain an average daily balance of liquid assets (cash, certain
time deposits and savings accounts, bankers' acceptances, and specified U.S.
Government, state or federal agency obligations and certain other investments)
equal to a monthly average of not less than a specified percentage (currently
5.0%) of its net withdrawable accounts plus short-term borrowings. OTS
regulations also require each savings institution to maintain an average daily
balance of short-term liquid assets at a specified percentage (currently 1.0%)
of the total of its net withdrawable savings accounts and borrowings payable in
one year or less.  Monetary penalties may be imposed for failure to meet
liquidity requirements.      
    
     Prompt Corrective Action.  Under the FDIA, each federal banking agency is
required to implement a system of prompt corrective action for institutions that
it regulates.  The federal banking agencies have promulgated substantially
similar regulations to implement this system of prompt corrective action.  Under
the regulations, an institution shall be deemed to be (i) "well capitalized" if
it has a total risk-based capital ratio of 10.0% or more, has a Tier I risk-
based capital ratio of 6.0% or more, has a leverage ratio of 5.0% or more and is
not subject to specified requirements to meet and maintain a specific capital
level for any capital measure; (ii) "adequately capitalized" if it has a total
risk-based capital ratio of 8.0% or more, a Tier I risk-based capital ratio of
4.0% or more and a leverage ratio of 4.0% or more (3.0% under certain
circumstances) and does not meet the definition of "well capitalized;" (iii)
"undercapitalized" if it has a total risk-based capital ratio that is less than
8.0%, a Tier I risk-based capital ratio that is less than 4.0% or a leverage
ratio that is less than 4.0% (3.0% under certain circumstances); (iv)
"significantly undercapitalized" if it has a total risk-based capital ratio that
is less than 6.0%, a Tier I risk-based capital ratio that is less than 3.0% or a
leverage ratio that is less than 3.0%; and (v) "critically undercapitalized" if
it has a ratio of tangible equity to total assets that is equal to or less than
2.0%.      
    
     A federal banking agency may, after notice and an opportunity for a
hearing, reclassify a well capitalized institution as adequately capitalized and
may require an adequately capitalized institution or an undercapitalized
institution to comply with supervisory actions as if it were in the next lower
category if the institution is in an unsafe or unsound condition or has received
in its most recent examination, and has not corrected, a less than satisfactory
rating for asset quality, management, earnings or liquidity.  The OTS may not,
however, reclassify a significantly undercapitalized institution as critically
undercapitalized.     



                                      167
<PAGE>
 
     
     An institution generally must file a written capital restoration plan that
meets specified requirements, as well as a performance guaranty by each company
that controls the institution, with the appropriate federal banking agency
within 45 days of the date that the institution receives notice or is deemed to
have notice that it is undercapitalized, significantly undercapitalized or
critically undercapitalized.  Immediately upon becoming undercapitalized, an
institution shall become subject to various mandatory and discretionary
restrictions on its operations.      
    
     At June 30, 1996, Sentinel Federal was categorized as "well capitalized"
under the prompt corrective action regulations of the OTS.      
    
     Standards for Safety and Soundness.  The FDIA requires the federal banking
regulatory agencies to prescribe, by regulation, standards for all insured
depository institutions relating to: (i) internal controls, information systems
and internal audit systems; (ii) loan documentation; (iii) credit underwriting;
(iv) interest rate risk exposure; (v) asset growth; and (vi) compensation, fees
and benefits.  The federal banking agencies have adopted regulations and the
Interagency Guidelines Prescribing Standards for Safety and Soundness
("Guidelines") to implement safety and soundness standards required by the FDIA.
The federal banking agencies use these standards to identify and address
problems at insured depository institutions before capital becomes impaired.
The agencies have also proposed asset quality and earnings standards which, if
adopted, would be added to the Guidelines.  If the OTS determines that Sentinel
Federal fails to meet any standard prescribed by the Guidelines, the agency may
require Sentinel Federal to submit to the agency an acceptable plan to achieve
compliance with the standard, as required by the FDIA.  OTS regulations
establish deadlines for the submission and review of such safety and soundness
compliance plans.      
    
     Qualified Thrift Lender Test.  All savings associations are required to
meet a qualified thrift lender ("QTL") test to avoid certain restrictions on
their operations.  A savings institution that fails to become or remain a QTL
shall either become a national bank or be subject to the following restrictions
on its operations:  (i) the association may not make any new investment or
engage in activities that would not be permissible for national banks; (ii) the
association may not establish any new branch office where a national bank
located in the savings institution's home state would not be able to establish a
branch office; (iii) the association shall be ineligible to obtain new advances
from any FHLB; and (iv) the payment of dividends by the association shall be
subject to the rules regarding the statutory and regulatory dividend
restrictions applicable to national banks.  Also, beginning three years after
the date on which the savings institution ceases to be a QTL, the savings
institution would be prohibited from retaining any investment or engaging in any
activity not permissible for a national bank and would be required to repay any
outstanding advances to any FHLB.  In addition, within one year of the date on
which a savings association controlled by a company ceases to be a QTL, the
company must register as a bank holding company and become subject to the rules
applicable to such companies.  A savings institution may requalify as a QTL if
it thereafter complies with the QTL test.      
    
     Currently, the QTL test requires that 65% of an institution's "portfolio
assets" consist of certain housing and consumer-related assets on a monthly
average basis in nine out of every 12 months.  At June 30, 1996, the qualified
thrift investments of Sentinel Federal were approximately 96.0% of its portfolio
assets.      
    
     Capital Requirements.  Under OTS regulations, a savings association must
satisfy three minimum capital requirements: core capital, tangible capital and
risk-based capital.      
     
     OTS regulations establish a 3% core capital or leverage ratio (defined as
the ratio of core capital to adjusted total assets) requirement.  Core capital
is defined to include common stockholders' equity, noncumulative perpetual
preferred stock and any related surplus, and minority interests in equity
accounts of consolidated subsidiaries, less (i) any intangible assets, except
for certain qualifying intangible assets; (ii) certain mortgage servicing
rights; and (iii) equity and debt investments in subsidiaries that are not
"includable subsidiaries," defined as subsidiaries engaged solely in activities
not impermissible for a national bank, engaged in activities impermissible for a
national bank but only as an agent for its customers, or engaged solely in
mortgage-banking activities.  In calculating adjusted total assets, adjustments
are made to total assets to give effect to the exclusion of certain assets from
capital and to      


                                      168
<PAGE>
 
     
account appropriately for the investments in and assets of both includable and
nonincludable subsidiaries. Institutions that fail to meet the core capital
requirement would be required to file with the OTS a capital plan that details
the steps they will take to reach compliance. In addition, the OTS's prompt
corrective action regulation provides that a savings institution that has a
leverage ratio of less than 4% (3% for institutions receiving the highest CAMEL
examination rating) will be deemed to be "undercapitalized" and may be subject
to certain restrictions. See "-- Federal Regulation of Savings Associations --
Prompt Corrective Action."      
    
     As required by federal law, the OTS has proposed a rule revising its
minimum core capital requirement to be no less stringent than that imposed on
national banks.  The OTS has proposed that only those savings associations rated
a composite one (the highest rating) under the CAMEL rating system for savings
associations will be permitted to operate at or near the regulatory minimum
leverage ratio of 3%.  All other savings associations will be required to
maintain a minimum leverage ratio of 4% to 5%.  The OTS will assess each
individual savings association through the supervisory process on a case-by-case
basis to determine the applicable requirement.  No assurance can be given as to
the final form of any such regulation, the date of its effectiveness or the
requirement applicable to Sentinel Federal.      
    
     A savings association also must maintain "tangible capital" not less than
1.5% of its adjusted total assets. "Tangible capital" is defined generally as
core capital minus any "intangible assets" other than purchased mortgage
servicing rights.      
    
     Each savings institution must maintain total risk-based capital equal to at
least 8% of risk-weighted assets. Total risk-based capital consists of the sum
of core and supplementary capital, provided that supplementary capital cannot
exceed core capital, as previously defined.  Supplementary capital includes (i)
permanent capital instruments such as cumulative perpetual preferred stock,
perpetual subordinated debt and mandatory convertible subordinated debt, (ii)
maturing capital instruments such as subordinated debt, intermediate-term
preferred stock and mandatory convertible subordinated debt, subject to an
amortization schedule, and (iii) general valuation loan and lease loss
allowances up to 1.25% of risk-weighted assets.      
    
     The risk-based capital regulation assigns each balance sheet asset held by
a savings institution to one of four risk categories based on the amount of
credit risk associated with that particular class of assets.  Assets not
included for purposes of calculating capital are not included in calculating
risk-weighted assets.  The categories range from 0% for cash and securities that
are backed by the full faith and credit of the U.S. Government to 100% for
repossessed assets or assets more than 90 days past due.  Qualifying residential
mortgage loans (including multi-family mortgage loans) are assigned a 50% risk
weight.  Consumer, commercial, home equity and residential construction loans
are assigned a 100% risk weight, as are nonqualifying residential mortgage loans
and that portion of land loans and nonresidential construction loans that does
not exceed an 80% loan-to-value ratio.  The book value of assets in each
category is multiplied by the weighing factor (from 0% to 100%) assigned to that
category.  These products are then totalled to arrive at total risk-weighted
assets.  Off-balance sheet items are included in risk-weighted assets by
converting them to an approximate balance sheet "credit equivalent amount" based
on a conversion schedule.  These credit equivalent amounts are then assigned to
risk categories in the same manner as balance sheet assets and included risk-
weighted assets.      
    
     The OTS has incorporated an interest rate risk component into its
regulatory capital rule.  Under the rule, savings associations with "above
normal" interest rate risk exposure are subject to a deduction from total
capital for purposes of calculating their risk-based capital requirements.  A
savings association's interest rate risk is measured by the decline in the net
portfolio value of its assets (i.e., the difference between incoming and
outgoing discounted cash flows from assets, liabilities and off-balance sheet
contracts) that would result from a hypothetical 200 basis point increase or
decrease in market interest rates divided by the estimated economic value of the
association's assets, as calculated in accordance with guidelines set forth by
the OTS.  A savings association whose measured interest rate risk exposure
exceeds 2% must deduct an interest rate risk component in calculating its total
capital under the risk-based capital rule.  The interest rate risk component is
an amount equal to one-half of the difference between the institution's measured
interest rate risk and 2%, multiplied by the estimated economic value of the
association's assets.  That dollar amount is deducted from an association's
total capital in calculating      

                                      169
<PAGE>
 
     
compliance with its risk-based capital requirement. Under the rule, there is a
two quarter lag between the reporting date of an institution's financial data
and the effective date for the new capital requirement based on that data. A
savings association with assets of less than $300 million and a risk-based
capital ratio in excess of 12% is not subject to the interest rate risk
component, unless the OTS determines otherwise. The rule also provides that the
Director of the OTS may waive or defer an association's interest rate risk
component on a case-by-case basis. Under certain circumstances, a savings
association may request an adjustment to its interest rate risk component if it
believes that the OTS-calculated interest rate risk component overstates its
interest rate risk exposure. In addition, certain "well-capitalized"
institutions may obtain authorization to use their own interest rate risk model
to calculate their interest rate risk component in lieu of the OTS-calculated
amount. The OTS has postponed the date that the component will first be deducted
from an institution's total capital until savings associations become familiar
with the process for requesting an adjustment to its interest rate risk
component.      
  
     The following table sets forth Sentinel Federal's capital levels as of June
30, 1996.

<TABLE>     
<CAPTION>
                                  AT JUNE 30, 1996
                               ----------------------
                                           PERCENT OF
                               AMOUNT        ASSETS
                               -------     ----------
                               (DOLLARS IN THOUSANDS)
<S>                            <C>         <C>
Tangible capital.......        $11,144      7.73%
Minimum required
 tangible capital......          2,161      1.50
                               -------     -----
Excess.................        $ 8,983      6.23%
                               =======     =====
 
Core capital...........        $11,144      7.73%
Minimum required core
 capital...............          4,323      3.00
                               -------     -----
Excess.................        $ 6,821      4.73%
                               =======     =====
 
Risk-based capital.....        $11,463     20.52%
Minimum risk-based
 capital requirement...          4,469      8.00
                               -------     -----
Excess.................        $ 6,994     12.52%
                               =======     =====
</TABLE>      
    
     Limitations on Capital Distributions.  OTS regulations impose uniform
limitations on the ability of all savings associations to engage in various
distributions of capital such as dividends, stock repurchases and cash-out
mergers.  In addition, OTS regulations require Sentinel Federal to give the OTS
30 days' advance notice of any proposed declaration of dividends, and the OTS
has the authority under its supervisory powers to prohibit the payment of
dividends.  The regulation utilizes a three-tiered approach which permits
various levels of distributions based primarily upon a savings association's
capital level.      
    
     A Tier 1 savings association has capital in excess of its fully phased-in
capital requirement (both before and after the proposed capital distribution).
Tier 1 savings association may make (without application but upon prior notice
to, and no objection made by, the OTS) capital distributions during a calendar
year up to 100% of its net income to date during the calendar year plus one-half
its surplus capital ratio (i.e., the amount of capital in excess of its fully
phased-in requirement) at the beginning of the calendar year or the amount
authorized for a Tier 2 association.  Capital distributions in excess of such
amount require advance notice to the OTS.  A Tier 2 savings association has
capital equal to or in excess of its minimum capital requirement but below its
fully phased-in capital requirement (both before and after the proposed capital
distribution).  Such an association may make (without application) capital
distributions up to an amount equal to 75% of its net income during the previous
four quarters depending on how close the association is to meeting its fully
phased-in capital requirement.  Capital distributions exceeding this amount
require prior OTS approval.  Tier 3 associations are savings associations with
capital below      

                                      170
<PAGE>
 
     
the minimum capital requirement (either before or after the
proposed capital distribution). Tier 3 associations may not make any capital
distributions without prior approval from the OTS.      
    
     Sentinel Federal currently meets the criteria to be designated a Tier 1
association and, consequently, could at its option (after prior notice to, and
no objection made by, the OTS) distribute up to 100% of its net income during
the calendar year plus 50% of its surplus capital ratio at the beginning of the
calendar year less any distributions previously paid during the year.      
    
     Loans to One Borrower.  Under the HOLA, savings institutions are generally
subject to the same limit on loans to one borrower as are national banks.
Generally, this limit is 15% of a savings association's unimpaired capital and
surplus, plus an additional 10% of unimpaired capital and surplus, if such loan
is secured by readily-marketable collateral, which is defined to include certain
financial instruments and bullion.  The OTS by regulation has amended its loans
to one borrower rule to permit savings associations meeting certain
requirements, including capital requirements, to extend loans to one borrower in
excess of the general limitation in the case of loans to develop or complete
residential housing units.  At June 30, 1996, Sentinel Federal's limit on loans
to one borrower was $1.8 million.  At June 30, 1996, Sentinel Federal's highest
amount of loans to one borrower was $1.1 million.      
     
     Activities of Associations and Their Subsidiaries.  When a savings
association establishes or acquires a subsidiary or elects to conduct any new
activity through a subsidiary that the association controls, the savings
association must notify the FDIC and the OTS 30 days in advance and provide
certain information required by applicable regulations.  Savings associations
also must conduct the activities of subsidiaries in accordance with existing
regulations and orders.      
    
     The OTS may determine that the continuation by a savings association of its
ownership control of, or its relationship to, the subsidiary constitutes a
serious risk to the safety, soundness or stability of the association or is
inconsistent with sound banking practices or with the purposes of the FDIA.
Based upon that determination, the FDIC or the OTS has the authority to order
the savings association to divest itself of control of the subsidiary.  The FDIC
also may determine by regulation or order that any specific activity poses a
serious threat to the SAIF.  If so, it may require that no SAIF member engage in
that activity directly.      
    
     Transactions with Affiliates.  Savings associations must comply with
Sections 23A and 23B of the Federal Reserve Act ("Sections 23A and 23B")
relative to transactions with affiliates in the same manner and to the same
extent as if the savings association were a Federal Reserve member bank.   A
savings and loan holding company, its subsidiaries and any other company under
common control are considered affiliates of the subsidiary savings association
under the HOLA.  Generally, Sections 23A and 23B:  (i) limit the extent to which
the insured association or its subsidiaries may engage in certain covered
transactions with an affiliate to an amount equal to 10% of such institution's
capital and surplus and place an aggregate limit on all such transactions with
affiliates to an amount equal to 20% of such capital and surplus, and (ii)
require that all such transactions be on terms substantially the same, or at
least as favorable to the institution or subsidiary, as those provided to a non-
affiliate.  The term "covered transaction" includes the making of loans, the
purchase of assets, the issuance of a guarantee and similar types of
transactions.      
    
     Three additional rules apply to savings associations:  (i) a savings
association may not make any loan or other extension of credit to an affiliate
unless that affiliate is engaged only in activities permissible for bank holding
companies;  (ii) a savings association may not purchase or invest in securities
issued by an affiliate (other than securities of a subsidiary); and (iii) the
OTS may, for reasons of safety and soundness, impose more stringent restrictions
on savings associations but may not exempt transactions from or otherwise
abridge Section 23A or 23B. Exemptions from Section 23A or 23B may be granted
only by the Federal Reserve Board, as is currently the case with respect to all
FDIC-insured banks.  Sentinel Federal has not been significantly affected by the
rules regarding transactions with affiliates.      
    
     Sentinel Federal's authority to extend credit to executive officers,
directors and ten percent shareholders, as well as entities controlled by such
persons, is currently governed by Sections 22(g) and 22(h) of the Federal     

                                      171
<PAGE>
 
     
Reserve Act, and Regulation O thereunder. Among other things, these regulations
require that such loans be made on terms and conditions substantially the same
as those offered to unaffiliated individuals and not involve more than the
normal risk of repayment. Regulation O also places individual and aggregate
limits on the amount of loans Sentinel Federal may make to such persons based,
in part, on Sentinel Federal's capital position, and requires certain board
approval procedures to be followed. The OTS regulations, with certain minor
variances, apply Regulation O to savings institutions.     
    
SAVINGS AND LOAN HOLDING COMPANY REGULATION

     General.  Sentinel Financial is a unitary savings and loan holding company
within the meaning of the HOLA.  As such, Sentinel is registered with the OTS
and subject to OTS regulations, examinations, supervision and reporting
requirements.  Sentinel is required to file certain reports with, and otherwise
comply with the regulations of, the OTS and the SEC.  As a subsidiary of a
savings and loan holding company, Sentinel Federal is subject to certain
restrictions in its dealings with Sentinel and with other companies affiliated
with Sentinel and also are subject to regulatory requirements and provisions as
federal institutions.     
    
     Holding Company Acquisitions.  The HOLA and OTS regulations issued
thereunder generally prohibit a savings and loan holding company, without prior
OTS approval, from acquiring more than 5% of the voting stock of any other
savings association or savings and loan holding company or controlling the
assets thereof.  They also prohibit, among other things, any director or officer
of a savings and loan holding company, or any individual who owns or controls
more than 25% of the voting shares of such holding company, from acquiring
control of any savings association not a subsidiary of such savings and loan
holding company, unless the acquisition is approved by the OTS.     
    
     Holding Company Activities.  As a unitary savings and loan holding company,
Sentinel generally is not subject to activity restrictions.  If Sentinel
acquires control of another savings association as a separate subsidiary other
than in a supervisory acquisition, it would become a multiple savings and loan
holding company.  There generally are more restrictions on the activities of a
multiple savings and loan holding company than on those of a unitary savings and
loan holding company.  The HOLA provides that, among other things, no multiple
savings and loan holding company or subsidiary thereof which is not an insured
association shall commence or continue for more than two years after becoming a
multiple savings and loan association holding company or subsidiary thereof, any
business activity other than:  (i) furnishing or performing management services
for a subsidiary insured institution, (ii) conducting an insurance agency or
escrow business, (iii) holding, managing, or liquidating assets owned by or
acquired from a subsidiary insured institution, (iv) holding or managing
properties used or occupied by a subsidiary insured institution, (v) acting as
trustee under deeds of trust, (vi) those activities previously directly
authorized by regulation as of March 5, 1987 to be engaged in by multiple
holding companies or (vii) those activities authorized by the Federal Reserve
Board as permissible for bank holding companies, unless the OTS by regulation,
prohibits or limits such activities for savings and loan holding companies.
Those activities described in (vii) above also must be approved by the OTS prior
to being engaged in by a multiple holding company.     
     
     Qualified Thrift Lender Test.  The HOLA requires any savings and loan
holding company that controls a savings association that fails the QTL test, as
explained under "-- Federal Regulation of Savings Associations --Qualified
Thrift Lender Test," must, within one year after the date on which the
association ceases to be a QTL, register as and be deemed a bank holding company
subject to all applicable laws and regulations.     
    
FEDERAL TAXATION

     General.  Sentinel and Sentinel Federal report their income on a fiscal
year basis using the accrual method of accounting and will be subject to federal
income taxation in the same manner as other corporations with some exceptions,
including particularly Sentinel Federal's reserve for bad debts discussed below.
The following discussion of tax matters is intended only as a summary and does
not purport to be a comprehensive description of the tax rules applicable to
Sentinel Federal or Sentinel.     

                                      172
<PAGE>
 
     
     Tax Bad Debt Reserves.  For taxable years beginning prior to January 1,
1996, savings institutions such as Sentinel Federal which met certain
definitional tests primarily relating to their assets and the nature of their
business ("qualifying thrifts") were permitted to establish a reserve for bad
debts and to make annual additions thereto, which additions may, within
specified formula limits, have been deducted in arriving at their taxable
income.  Sentinel Federal's deduction with respect to "qualifying loans," which
are generally loans secured by certain interests in real property, may have been
computed using an amount based on Sentinel Federal's actual loss experience, or
a percentage equal to 8% of Sentinel Federal's taxable income, computed with
certain modifications and reduced by the amount of any permitted additions to
the nonqualifying reserve.  Sentinel Federal's deduction with respect to
nonqualifying loans was computed under the experience method, which essentially
allows a deduction based on Sentinel Federal's actual loss experience over a
period of several years.  Each year Sentinel Federal selected the most favorable
way to calculate the deduction attributable to an addition to the tax bad debt
reserve. Sentinel Federal used the percentage of taxable income method bad debt
deduction for the taxable years ended December 31, 1995, 1994 and 1993.
However, the use of the percentage of taxable income method for the taxable year
ended December 31, 1995 resulted in no bad debt deduction because of other
limitations in the computation.     
    
     Recently enacted legislation repealed the reserve method of accounting for
bad debt reserves for tax years beginning after December 31, 1995.  As result,
savings associations will no longer be able to calculate their deduction for bad
debts using the percentage of taxable income method.  Instead, savings
associations will be required to compute their deduction based on specific
charge-offs during the taxable year or, if the savings association or its
controlled group had assets of less than $500 million, based on actual loss
experience over a period of years.  This legislation also requires savings
associations to recapture into income over a six-year period their post-1987
additions to their bad debt tax reserves, thereby generating additional tax
liability.  At June 30, 1996, Sentinel Federal's post-1987 reserves totalled
approximately $61,000.  The recapture may be suspended for up to two years if,
during those years, the institution satisfies a residential loan requirement.
Sentinel Federal anticipates that it will meet the residential loan requirement
for the taxable year ending December 31, 1996.     
    
     Under prior law, if Sentinel Federal failed to satisfy the qualifying
thrift definitional tests in any taxable year, it would be unable to make
additions to its bad debt reserve.  Instead, Sentinel Federal would be required
to deduct bad debts as they occur and would additionally be required to
recapture its bad debt reserve deductions ratably over a multi-year period.  At
June 30, 1996, Sentinel Federal's total bad debt reserve for tax purposes was
approximately $1.9 million.  Among other things, the qualifying thrift
definitional tests required Sentinel Federal to hold at least 60% of its assets
as "qualifying assets."  Qualifying assets generally include cash, obligations
of the United States or any agency or instrumentality thereof, certain
obligations of a state or political subdivision thereof, loans secured by
interests in improved residential real property or by savings accounts, student
loans and property used by Sentinel Federal in the conduct of its banking
business.  Under current law, a savings association will not be required to
recapture its pre-1988 bad debt reserves if it ceases to meet the qualifying
thrift definitional tests.     
    
     Distributions.  To the extent that Sentinel Federal makes "nondividend
distributions" to Sentinel that are considered as made: (i) from the reserve for
losses on qualifying real property loans, to the extent the reserve for such
losses exceeds the amount that would have been allowed under the experience
method; or (ii) from the supplemental reserve for losses on loans ("Excess
Distributions"), then an amount based on the amount distributed will be included
in Sentinel Federal's taxable income.  Nondividend distributions include
distributions in excess of Sentinel Federal's current and accumulated earnings
and profits, distributions in redemption of stock, and distributions in partial
or complete liquidation.  However, dividends paid out of Sentinel Federal's
current or accumulated earnings and profits, as calculated for federal income
tax purposes, will not be considered to result in a distribution from Sentinel
Federal's bad debt reserve.  Thus, any dividends to Sentinel that would reduce
amounts appropriated to Sentinel Federal's bad debt reserve and deducted for
federal income tax purposes would create a tax liability for Sentinel Federal.
The amount of additional taxable income attributable to an Excess Distribution
is an amount that, when reduced by the tax attributable to the income, is equal
to the amount of the distribution. Thus, if, Sentinel Federal makes a
"nondividend distribution," then approximately one and one-half times the amount
so used would be includable in gross income for federal income tax purposes,
assuming a 35% corporate income tax rate (exclusive of state and local taxes).
See "--Limitations on Capital Distributions" for limits on the payment of
dividends by Sentinel Federal.  Sentinel Federal does not intend to pay
dividends that would result in      

                                      173
<PAGE>
 
     
a recapture of any portion of its tax bad debt reserve.     
    
     Corporate Alternative Minimum Tax.  The Code imposes a tax on alternative
minimum taxable income ("AMTI") at a rate of 20%.  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 is treated
as a preference item for purposes of computing the AMTI.  In addition, only 90%
of AMTI can be offset by net operating loss carryovers.  AMTI is increased by an
amount equal to 75% of the amount by which Sentinel Federal's adjusted current
earnings exceeds its AMTI (determined without regard to this preference and
prior to reduction for net operating losses).  For taxable years beginning after
December 31, 1986, and before January 1, 1996, an environmental tax of .12% of
the excess of AMTI (with certain modification) over $2.0 million is imposed on
corporations, including Sentinel Federal, whether or not an Alternative Minimum
Tax ("AMT") is paid.     
    
     Dividends-Received Deduction and Other Matters.  Sentinel may exclude from
its income 100% of dividends received from Sentinel Federal as a member of the
same affiliated group of corporations.  The corporate dividends-received
deduction is generally 70% in the case of dividends received from unaffiliated
corporations with which Sentinel and Sentinel Federal will not file a
consolidated tax return, except that if Sentinel or Sentinel Federal owns more
than 20% of the stock of a corporation distributing a dividend, then 80% of any
dividends received may be deducted.     
    
     Other Federal Tax Matters.  Other recent changes in the federal tax system
could also affect the business of Sentinel Federal.  These changes include
limitations on the deduction of personal interest paid or accrued by individual
taxpayers, limitations on the deductibility of losses attributable to investment
in certain passive activities and limitations on the deductibility of
contributions to individual retirement accounts.  Sentinel Federal does not
believe these changes will have a material effect on its operations.     
    
     There have not been any Internal Revenue Service audits of Sentinel
Federal's Federal income tax returns or audits of Sentinel Federal's state
income tax returns during the past five years.     
    
MISSOURI TAXATION     
    
     Missouri-based thrift institutions, such as Sentinel Federal, are subject
to a special financial institutions tax, based on net income without regard to
net operating loss carryforwards, at the rate of 7% of net income.  This tax is
in lieu of certain other state taxes on thrift institutions, on their property,
capital or income, except taxes on tangible personal property owned by Sentinel
Federal and held for lease or rental to others and on real estate, contributions
paid pursuant to the Unemployment Compensation Law of Missouri, social security
taxes, sales taxes and use taxes.  In addition, Sentinel Federal is entitled to
credit against this tax all taxes paid to the State of Missouri or any political
subdivision except taxes on tangible personal property owned by Sentinel Federal
and held for lease or rental to others and on real estate, contributions paid
pursuant to the Unemployment Compensation Law of Missouri, social security
taxes, sales and use taxes, and taxes imposed by the Missouri Financial
Institutions Tax Law.  Missouri thrift institutions are not subject to the
regular state corporate income tax.     
    
     Sentinel Federal, along with several other savings and loans located in the
State of Missouri, challenged the constitutionality of the state intangible tax
as applied to savings and loans.  In 1981, the Missouri Supreme Court upheld
Sentinel Federal's prior claim to refund the state intangible taxes paid to the
state.  The Supreme Court's decision paved the way for Sentinel Federal to
pursue reimbursement of the taxes previously paid totalling approximately
$523,500 including accrued interest on the remaining balance due from the state.
Beginning in the 1987 tax year, Sentinel Federal utilized an offset against
state taxes due to reduce Sentinel Federal's total claim. According to
management, substantially all the offset amount has been utilized and an
estimated total offset of approximately $8,000 remains for future use.     
    
     For additional information regarding taxation, see Note 11 of "Financial
Statements of Sentinel Financial Corporation" contained in this Proxy
Statement/Prospectus.

                                      174
<PAGE>
 
           DESCRIPTION OF ROOSEVELT FINANCIAL GROUP, INC. COMMON STOCK

         The Roosevelt Financial Certificate authorizes the issuance by
Roosevelt Financial of up to 90,000,000 shares of Roosevelt Financial Common
Stock (par value $.01 per share), of which _________ shares were issued and
outstanding as of ___, 1996. The Roosevelt Financial Common Stock is quoted on
the Nasdaq Stock Market under the symbol "RFED." See "Comparative Stock Prices
and Dividend Information." Roosevelt Financial's stock transfer agent and
registrar is the Harris Trust & Savings Bank.

         Each share of the Roosevelt Financial Common Stock has the same
relative rights and is identical in all respects with each other share of the
Roosevelt Financial Common Stock. The Roosevelt Financial Common Stock
represents non-withdrawable capital, is not of an insurable type and is not
insured by the FDIC or any other government agency.

         Subject to any prior rights of any preferred stock of Roosevelt
Financial then outstanding, holders of the Roosevelt Financial Common Stock are
entitled to receive such dividends as are declared by the Roosevelt Financial
Board out of funds legally available therefor. Full voting rights are vested in
the holders of Roosevelt Financial Common Stock, each share being entitled to
one vote, subject to the rights of any Roosevelt Financial Preferred Stock then
outstanding. The Roosevelt Financial Certificate authorizes the Roosevelt
Financial Board to issue authorized shares of Roosevelt Financial Common Stock
without stockholder approval. However, Roosevelt Financial Common Stock is
included for quotation on the Nasdaq Stock Market, which requires stockholder
approval of the issuance of additional shares of Roosevelt Financial Common
Stock under certain circumstances. Subject to any prior rights of any such
preferred stock, in the event of liquidation, dissolution or winding up of
Roosevelt Financial, holders of shares of Roosevelt Financial Common Stock are
entitled to receive pro rata, any assets distributable to stockholders in
respect of shares held by them. Holders of shares of Roosevelt Financial Common
Stock do not have any preemptive rights to subscribe for any additional
securities which may be issued by Roosevelt Financial. The outstanding shares of
Roosevelt Financial Common Stock are fully paid and non-assessable.

         Certain provisions of the Roosevelt Financial Certificate may have the
effect of delaying, deferring or preventing a change in control of Roosevelt
Financial pursuant to an extraordinary corporate transaction involving Roosevelt
Financial, including a merger, reorganization, tender offer, transfer of
substantially all of its assets or a liquidation. See "Certain Anti-takeover
Provisions--Certificate of Incorporation and Bylaws."

                        CERTAIN ANTI-TAKEOVER PROVISIONS

         This section sets forth a brief discussion of the reasons for, and the
operation and effects of, certain provisions of the Roosevelt Financial
Certificate and Bylaws (the "Roosevelt Financial Bylaws") which may have certain
anti-takeover effects. This section also summarizes certain provisions of
federal law and Delaware law which may have anti-takeover effects.



                                      175
<PAGE>
 
Certificate of Incorporation and Bylaws

         General. A number of provisions of the Roosevelt Financial Certificate
and the Roosevelt Financial Bylaws pertain to matters of corporate governance
and certain rights of stockholders. Certain of those provisions may be deemed to
have and may have the effect of making more difficult, costly or time consuming,
and thereby discouraging, a merger, tender offer, proxy contest or other attempt
to assume control of Roosevelt Financial and/or change incumbent management and
in certain circumstances may prevent a change in control of Roosevelt Financial
even if such a change in control is desired by a majority of Roosevelt
Financial's stockholders. The following discussion focuses on certain of such
provisions.

         Authorized Shares of Capital Stock. The Roosevelt Financial Certificate
permits the Roosevelt Financial Board to issue, without the approval of
stockholders but subject to the Board's fiduciary duties and the availability of
authorized but unissued shares, additional shares of Roosevelt Financial Common
Stock, or additional shares of Roosevelt Financial Preferred Stock with such
rights and preferences as the Roosevelt Financial Board may determine. While the
availability of such shares provides Roosevelt Financial with flexibility in
structuring financings and acquisitions and meeting other corporate needs, it
may also, as more fully described below, impede the completion of a transaction
to which the Roosevelt Financial Board or management is opposed.

         Uncommitted authorized but unissued shares of Roosevelt Financial
Common Stock and Roosevelt Financial Preferred Stock may be issued from time to
time to such persons and for such consideration as the Roosevelt Financial Board
may determine and holders of the then-outstanding shares of Roosevelt Financial
Common Stock or Roosevelt Financial Preferred Stock may or may not be given the
opportunity to vote thereon, depending upon the nature of any such transactions,
applicable law, the rules and policies of the Nasdaq Stock Market and the
judgment of the Roosevelt Financial Board regarding the submission of such
issuance to Roosevelt Financial's stockholders. Roosevelt Financial stockholders
have no preemptive rights to subscribe to newly issued shares.

         Moreover, it is possible that additional shares of Roosevelt Financial
Common Stock or Roosevelt Financial Preferred Stock would be issued for the
purpose of making an acquisition by an unwanted suitor of a controlling interest
in Roosevelt Financial more difficult, time-consuming or costly or to otherwise
discourage an attempt to acquire control of Roosevelt Financial. Under such
circumstances, the availability of authorized and unissued shares of Roosevelt
Financial Common Stock and Roosevelt Financial Preferred Stock may make it more
difficult for Roosevelt Financial stockholders to obtain a premium for their
shares. Such authorized and unissued shares could be used to create voting or
other impediments or to frustrate a person seeking to obtain control of
Roosevelt Financial through a merger, tender offer, proxy contest or other
means. Such shares could be privately placed with purchasers who might cooperate
with Roosevelt Financial in opposing such an attempt by a third party to gain
control of Roosevelt Financial. The issuance of new shares of Roosevelt
Financial Common Stock or Roosevelt Financial Preferred Stock could also be used
to dilute ownership of a person or entity seeking to obtain control of Roosevelt
Financial. Although Roosevelt Financial does not currently contemplate taking
such action, shares of Roosevelt Financial Common Stock or

                                      176
<PAGE>
 
one or more series of Roosevelt Financial Preferred Stock could be issued for
the purposes and effects described above and the Roosevelt Financial Board
reserves its rights (if consistent with its fiduciary responsibilities) to issue
such stock for such purposes.

         Classified Board of Directors and Removal of Directors. The Roosevelt
Financial Certificate states that the Roosevelt Financial Board is to be divided
into three classes, which shall be as nearly equal in number as possible. The
directors of Roosevelt Financial in each class hold office for a term of three
years. The Roosevelt Financial Certificate provides that a director may be
removed only for cause and then only by the affirmative vote of (i) the holders
of at least a majority of the outstanding shares entitled to vote in an election
of directors, voting as a single class and (ii) not less than a majority of the
directors then in office. If less than the entire Board is to be removed, no one
of the directors may be removed if the votes cast against the removal would be
sufficient to elect a director if such votes were cumulatively voted at an
election of the class of directors of which such director is a part.

         A classified board of directors could make it more difficult for
stockholders, including those holding a majority of the outstanding shares, to
force an immediate change in the composition of a majority of the Roosevelt
Financial Board. Since the terms of approximately one-third of the incumbent
directors expire each year, at least two annual elections are necessary for the
stockholders to replace a majority of the board, whereas a majority of a
non-classified board may be replaced in one year.

         Management of Roosevelt Financial believes that the staggered election
of directors helps to promote the continuity of management because approximately
one-third of the Roosevelt Financial Board is subject to election each year.
Staggered terms help to assure that in the ordinary course of business
approximately two-thirds of the directors, or more, at any one time have had at
least one year's experience as directors, and moderate the pace of changes in
the Roosevelt Financial Board by extending the minimum time required to elect a
majority of directors from one to two years.

         Stockholder Vote Required to Approve Business Combinations with
Principal Stockholders. In connection with certain "Business Combinations" (as
defined below) and related transactions between Roosevelt Financial and a
"Related Person" (as defined below), the Roosevelt Financial Certificate
requires the approval of the holders of at least 75% of Roosevelt Financial's
outstanding shares of voting stock voting as a single class unless the
transaction is approved by the affirmative vote of at least 75% of the directors
who are not affiliated with the Related Person and who were directors at the
time the Related Person became such or unless certain fair price criteria are
met. The Roosevelt Financial Certificate defines the term "Related Person"
generally to include any individual or entity which, together with its
"Affiliates" (as that term is defined in the Securities Exchange Act of 1934, as
amended) owns beneficially or controls, directly or indirectly, 10% or more of
the outstanding shares of voting stock of Roosevelt Financial.

         The Roosevelt Financial Certificate defines Business Combination as:
(i) any merger or consolidation of Roosevelt Financial or any of its
subsidiaries with or into any Related Person; (ii) any sale, lease, exchange,
mortgage, pledge, transfer, or other disposition other than in the

                                      177
<PAGE>
 
ordinary course of business to or with a Related Person of any assets of
Roosevelt Financial having an aggregate fair market value of $1,000,000 or more;
(iii) the issuance or transfer by Roosevelt Financial of any shares of its
voting stock or securities convertible into such shares (other than by way of a
pro rata distribution to all stockholders) to a Related Person; (iv) the
adoption of any plan or proposal for the liquidation or dissolution of Roosevelt
Financial or any of its subsidiaries proposed, directly or indirectly, by or on
behalf of a Related Person; (v) any recapitalization, merger or consolidation
that would have the effect of increasing the voting power of a Related Person;
(vi) any merger or consolidation of Roosevelt Financial with another person
proposed, directly or indirectly, by or on behalf of a Related Person unless the
surviving or resulting entity has a provision in its governing instrument which
is substantially identical to this provision of the Roosevelt Financial
Certificate; and (vii) any agreement, contract or other arrangement or
understanding providing, directly or indirectly, for any of the transactions
described in this paragraph.

         Under Delaware law, absent such a supermajority voting provision,
business combinations, including mergers, consolidations and sales of
substantially all of the assets of Roosevelt Financial must be approved by the
vote of the holders of a majority of the outstanding shares of Roosevelt
Financial Common Stock, subject to certain exceptions. See "--Delaware Law." The
increased stockholder vote required to approve a Business Combination may have
the effect of foreclosing mergers and other business combinations which a
majority of stockholders deem desirable and may place the power to prevent such
a merger or combination in the hands of a minority of stockholders.

         Provisions Relating to Meetings of Stockholders. The Roosevelt
Financial Certificate and Roosevelt Financial Bylaws provide that special
meetings of stockholders may only be called by the chairman of the board or the
president and shall be called by either individual at the written request of a
majority of the directors then in office. The Roosevelt Financial Certificate
also provides that stockholder action may be taken only at a special or an
annual meeting of stockholders and not by written consent. Although management
of Roosevelt Financial believes that these provisions will discourage
stockholder attempts to disrupt the business of Roosevelt Financial between
annual meetings of stockholders, an additional effect may be to deter hostile
takeovers by making it more difficult for a person or entity to obtain immediate
control of Roosevelt Financial between annual meetings. These provisions may
also prevent stockholders from using a special meeting as a forum to address
certain other matters and may discourage takeovers which are desired by
stockholders.

         Restriction of Maximum Number of Directors and Filling Vacancies on
Roosevelt Financial's Board of Directors. The Roosevelt Financial Certificate
provides that the number of directors of Roosevelt Financial shall be not less
than six nor more than 18, as set forth in the Roosevelt Financial Bylaws. The
power to fill vacancies, whether occurring by reason of an increase in the
number of directors or by resignation, is vested in the Roosevelt Financial
Board acting by a vote of a majority of directors then in office, even if less
than a quorum. An increase or decrease in the numerical range limitations on
directors of Roosevelt Financial may only be accomplished through an amendment
of the Roosevelt Financial Certificate, which amendment must be approved by the
affirmative vote of at least two-thirds of the directors then in office and by
the affirmative vote of the holders of at least 75% of the total votes eligible
to be cast at a meeting duly called for that purpose. An increase or decrease in
the number of directors within the numerical range limitations prescribed by the
Roosevelt Financial Certificate

                                      178
<PAGE>
 
requires an amendment to the Roosevelt Financial Bylaws, which requires an
affirmative vote of at least two-thirds of the directors then in office or an
affirmative vote of at least 75% of the outstanding capital stock entitled to
vote for that purpose. The overall effect of such provisions may be to prevent a
person or entity from immediately acquiring control of Roosevelt Financial
through an increase in the number of Roosevelt Financial directors followed by
election of that person's or entity's nominees to fill the newly created
vacancies. Furthermore, the ability of the Roosevelt Financial Board to fill
vacancies resulting from newly created directorships could allow the Board to
retain control of Roosevelt Financial by creating new directorships and filling
the vacancies created thereby.

         Advance Notice Requirements for Presentation of New Business and
Nominations of Directors at Meetings of Stockholders. The Roosevelt Financial
Bylaws generally provide that any stockholder desiring to make a proposal for
new business at a meeting of stockholders must submit written notice which must
be received at the executive offices of Roosevelt Financial at least 20 days in
advance of the meeting. The Roosevelt Financial Bylaws also provide that
stockholders wishing to nominate candidates for election as directors must
deliver written notice to the secretary of Roosevelt Financial at least 15 days
prior to the date of the annual meeting of stockholders. Adequate advance notice
of stockholder proposals and nominations gives management time to evaluate such
proposals and nominations and to determine whether to recommend to the
stockholders that such proposals be adopted. In certain instances, such
provisions could make it more difficult to oppose management's proposals or
nominations if stockholders believe such proposals or nominations are not in
their best interests.

         Supermajority Voting Requirement for Amendment of Certain Provisions of
the Certificate of Incorporation. The Roosevelt Financial Certificate may be
amended only if first approved by two-thirds of the directors then in office at
a duly constituted meeting called expressly for that purpose and thereafter
approved by the vote of the holders of a majority of the outstanding shares of
Roosevelt Financial Common Stock, except that the provisions of the Roosevelt
Financial Certificate governing (i) Roosevelt Financial's internal affairs, (ii)
call of special meetings, (iii) indemnification, (iv) limitation on the personal
liability of directors, (v) approval for acquisitions of control and offers to
acquire control and (vi) amending the Roosevelt Financial Certificate must be
approved by the affirmative vote of the holders of at least 75% of the total
votes eligible to be cast on such matters, and the provisions of the Roosevelt
Financial Certificate governing Business Combinations may be amended, added to,
changed or repealed only as provided for therein. This provision is intended to
prevent the holders of less than 75% of the outstanding shares of Roosevelt
Financial from circumventing any of the foregoing provisions by amending the
Certificate of Incorporation to delete or modify any one of such provisions.
This provision would enable the holders of more than 25% of Roosevelt
Financial's voting stock to prevent amendments to the Roosevelt Financial
Certificate even if they were favored by the holders of a majority of the voting
stock.

         Control Acquisitions. The Roosevelt Financial Certificate provides
that, for as long as Roosevelt Bank remains a majority-owned subsidiary of
Roosevelt Financial, no person shall acquire beneficial ownership of 10% or more
of the voting stock of Roosevelt Financial unless (i) the acquisition received
prior approval, either by the affirmative vote of the holders of at least
two-thirds of the outstanding voting stock or, if first approved by two-thirds
of the directors then in office at a meeting of the directors called for such
purpose, then by the affirmative vote of holders of at least a majority of the
outstanding voting stock (in either case at a stockholder

                                      179

<PAGE>
 
meeting called for such purpose); and (ii) the acquisition received prior
approval by the proper federal regulatory agencies as provided in the Control
Act and the Holding Company Act.

         In the event that beneficial ownership of 10% or more of the voting
stock of Roosevelt Financial is acquired by any person in violation of the
aforementioned provisions, (i) Roosevelt Financial may institute a private right
of action to enforce the relevant statutory and regulatory provisions under the
Control Act and the Holding Company Act, and (ii) all voting stock of Roosevelt
Financial held by such person in excess of 10% of the outstanding voting stock
of Roosevelt Financial shall no longer, from and after the date of its
acquisition (A) be entitled to vote on any matter, (B) be entitled to take other
stockholder action, (C) be counted in determining the total outstanding shares
of Roosevelt Financial for purposes of any stockholder action, or (D) be
transferable except with the approval of the Roosevelt Financial Board or of an
independent trustee appointed thereby (with the proceeds of such sale to be paid
(x) first, to the trustee, for its reasonable fees and expenses, (y) second, to
the acquiring person to cover its tax liability upon such sale, and (z) third,
to Roosevelt Financial as to any remaining balance).

         This provision would make it impractical for a third party to acquire
beneficial ownership of more than 10% of the outstanding voting stock of
Roosevelt Financial without first receiving stockholder and regulatory
approvals, since any party who acquired shares in excess of the 10% threshold
would lose all significant rights associated with the voting and transfer of
such shares.

Federal Law

         Federal law provides that no person or company, directly or indirectly
or acting in concert with one or more persons or companies, or through one or
more subsidiaries, or through one or more transactions, may acquire "control" of
a savings association (which for these purposes includes a holding company
thereof) at any time without the prior approval of, or, in the case of
individuals, written notice to, the OTS. Any company that acquires such control
becomes a "savings and loan holding company" subject to registration,
examination and regulation as a savings and loan holding company. Control of a
savings association or any other company under federal statute includes,
generally, ownership of, control of or holding irrevocable proxies (or any
combination of irrevocable proxies and voting stock) representing more than 25%
of any class of voting stock, control in any manner of the election of a
majority of the savings association's directors, or a determination by the OTS
that the acquiror has the power to direct, or directly or indirectly to exercise
a controlling influence over, the management or policies of the institution.
Among other things, direct or indirect acquisition of more than 10% of any class
of a savings association's voting stock, if the acquiror also is subject to any
one of eight "control factors," constitutes a rebuttable determination of
control under the OTS regulations. Such control factors include, among other
things, the acquiror being one of the two largest stockholders of any class of
voting stock. 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. Thus, any person or
company that intends to acquire more than 25% of the Roosevelt Financial Common
Stock, or that is subject to a "control factor" as described in the federal
regulations and intends to acquire more than 10% of the Roosevelt Financial
Common Stock, may need to notify the OTS and seek prior approval, non-objection
or acceptance of a rebuttal statement.

                                      180

<PAGE>
 
         In applying the "control" test to holders of the Roosevelt Financial
Common Stock, Federal law treats the Roosevelt Financial Series A and Series F
Preferred Stock, which is convertible at any time at the option of the holder
into Roosevelt Financial Common Stock, as Roosevelt Financial Common Stock on an
as-converted basis for purposes of the 10% or 25% limits on voting stock.
Consequently, any person that intends to acquire ownership or control of some
combination of Roosevelt Financial Series A and/or Series F Preferred Stock and
Roosevelt Financial Common Stock, such that the 10% or 25% limits described
above are met, may need to notify the OTS and seek prior approval, non-objection
or acceptance of a rebuttal statement.

         The OTS could take the position that the Roosevelt Financial Preferred
Stock constitutes separate classes of voting stock from the Roosevelt Financial
Common Stock in circumstances where and for such periods as the holders have the
right to elect two directors following nonpayment of dividends. Consequently,
any holder of 10% or more of the Roosevelt Financial Series A and/or Series F
Preferred Stock at such time might, if it had a "control factor" as described
above, need to notify the OTS to seek approval, non-objection or acceptance of a
rebuttal statement. Where conversion into voting stock occurs as the result of
the action of a third party not within the control of the acquiror, OTS
regulations provide for the filing of an application, notice, or rebuttal within
90 days and subject the holder's exercise of rights associated with that stock
to restrictions pending action by OTS.

Delaware Law

         Section 203 of the DGCL may have the effect of significantly delaying a
purchaser's acquisition of the entire equity interest in Roosevelt Financial,
and accordingly, could delay or discourage certain takeover attempts. In
general, Section 203 of the DGCL prevents an "Interested Stockholder" (defined
generally as a person with 15% or more of a corporation's outstanding voting
stock) from engaging in a "Business Combination" (defined to include a variety
of transactions, including mergers, as set forth below) with a Delaware
corporation such as Roosevelt Financial for three years following the date such
person became an Interested Stockholder unless: (i) before such person became an
Interested Stockholder, the board of directors of the corporation approved
either the Business Combination or the transaction in which the Interested
Stockholder became an Interested Stockholder; (ii) upon consummation of the
transaction which resulted in the Interested Stockholder becoming an Interested
Stockholder, the Interested Stockholder owned at least 85% of the voting stock
of the corporation outstanding at the time the transaction commenced (excluding
stock owned by directors who are also officers and employee stock plans in which
employee participants do not have the right to determine confidentially whether
shares held subject to the plan will be tendered); or (iii) following the
transaction in which such person became an Interested Stockholder, the Business
Combination is (A) approved by the board of directors of the corporation and (B)
authorized at a meeting of stockholders by the affirmative vote of the holders
of 66-2/3% of the outstanding voting stock of the corporation not owned by the
Interested Stockholder. The restrictions imposed on Interested Stockholders
under DGCL Section 203 do not apply under certain limited circumstances set
forth therein, including certain Business Combinations proposed by an Interested
Stockholder following the announcement or notification of certain extraordinary
transactions involving the corporation and a person who had not been an
Interested Stockholder

                                      181

<PAGE>
 
during the previous three years or who became an Interested Stockholder with the
approval of a majority of the corporation's directors.

         Section 203 of the DGCL provides that during such three-year period,
the corporation may not merge or consolidate with an Interested Stockholder or
any affiliate or associate thereof, and also may not engage in certain other
transactions with an Interested Stockholder or any affiliate or associate
thereof, including, without limitation, (i) any merger or consolidation of the
corporation or a direct or indirect majority-owned subsidiary of the corporation
with (A) the Interested Stockholder, or (B) with any other corporation if the
merger or consolidation is caused by the Interested Stockholder and as a result
of such merger or consolidation the above limitations of Section 203 are not
applicable to the surviving corporation; (ii) any sale, lease, exchange,
mortgage, pledge, transfer or other disposition (except proportionately as a
stockholder of the corporation) to or with the Interested Stockholder of assets
having an aggregate market value equal to 10% or more of the aggregate market
value of all assets of the corporation determined on a consolidated basis or the
aggregate market value of all the outstanding stock of a corporation; (iii) any
transaction which results in the issuance or transfer by the corporation or by
any majority owned subsidiary thereof of any stock of the corporation of such
subsidiary to the Interested Stockholder, except, among other things, pursuant
to a transaction which effects a pro rata distribution to all stockholders of
the corporation; (iv) any transaction involving the corporation or any majority
owned subsidiary thereof which has the effect of increasing the proportionate
share of the stock of any class or series, or securities convertible into the
stock of any class or series, of the corporation or any such subsidiary which is
owned by the Interested Stockholders (except, among other things, as a result of
immaterial changes due to fractional share adjustments); or (v) any receipt by
the Interested Stockholder of the benefit (except proportionately as a
stockholder of such corporation) of any loans, advances, guarantees, pledges or
other financial benefits provided by or through the corporation.



                                      182
<PAGE>
 
    COMPARISON OF RIGHTS OF STOCKHOLDERS OF ROOSEVELT FINANCIAL GROUP, INC.
                       AND SENTINEL FINANCIAL CORPORATION
Introduction

     Upon the consummation of the Merger, holders of Sentinel Common Stock,
whose rights are presently governed by Delaware law and Sentinel's certificate
of incorporation and bylaws (the "Sentinel Certificate" and "Sentinel Bylaws,"
respectively) and, indirectly, Sentinel Federal's charter and bylaws, will
become stockholders of Roosevelt, also a Delaware corporation.  Accordingly,
their rights will be governed by the DGCL and the certificate of incorporation
and bylaws of Roosevelt (the "Roosevelt Certificate" and "Roosevelt Bylaws,"
respectively) and, indirectly, Roosevelt Bank's charter and bylaws.  Certain
differences arise from the differences between the Sentinel Certificate and
Bylaws and the Roosevelt Certificate and Bylaws and between the charter and
bylaws of Sentinel Federal and Roosevelt Bank.  The following discussion
summarizes material differences affecting the rights of stockholders but is not
intended to be a complete statement of all differences and is qualified in its
entirety by reference to the DGCL, the Roosevelt Certificate and Bylaws, the
Sentinel Certificate and Bylaws and the respective charters and bylaws of
Sentinel Federal and Roosevelt Bank.

     Each Sentinel stockholder should carefully consider these differences in
connection with the decision to vote for or against the adoption and approval of
the Merger Agreement.

Capital Stock
    
     The Sentinel Certificate authorizes the issuance of 2,000,000 shares of
common stock, $.01 par value per share, and 500,000 shares of serial preferred
stock, $.01 par value per share, and provides that the Sentinel Board may issue
such preferred stock in one or more series, may fix the designations, powers,
preferences, rights, qualifications, limitations and restrictions with respect
to such shares and may specify the number of shares of any such series, all
without stockholder action.  As of October __, 1996 there were a total of
513,423 shares of Sentinel Common Stock and no shares of Sentinel preferred
stock issued and outstanding.     
    
     The Roosevelt Certificate authorizes the issuance of 90,000,000 shares of
common stock, $.01 par value per share, 1,000,000 shares of Class I serial
preferred stock, $.01 par value per share, and 2,000,000 shares of Class II
serial preferred stock, no par value, and provides that the Roosevelt Board may
issue any authorized shares from time to time and may fix the rights and
preferences of the serial      


                                      183
<PAGE>
 
    
preferred stock, all without stockholder action. At October __, 1996, there were
42,152,474 shares of Roosevelt Common Stock, 999,100 shares of 6 1/2% Non-
Cumulative Convertible Preferred Stock, Series A (Class I) and 301,000 shares of
6 1/2% Non-Cumulative Convertible Preferred Stock, Series F (Class II) issued
and outstanding.      

Special Meetings of Stockholders

     The Sentinel Certificate and Sentinel Bylaws provide that special meetings
of stockholders of Sentinel may be called only by a majority of the Sentinel
Board or by a committee of the Sentinel Board which has been duly designated by
the Sentinel Board, upon a resolution adopted by a majority of the Board.  The
Roosevelt Certificate and the Roosevelt Bylaws provide that special meetings of
stockholders of Roosevelt may be called only by the chairman of the board or the
president and shall be called by either individual at the written request of a
majority of the directors of Roosevelt then in office.  Such request must state
the purpose or purposes of the proposed meeting.

Advance Notice Requirements for Nominations of Directors and Presentation of New
Business at Annual Meetings of Stockholders

     The Sentinel Certificate provides that if a stockholder of Sentinel desires
to make nominations for the election of directors or proposals for new business
at any annual or special meeting of stockholders, he must give notice in writing
to the secretary of Sentinel not less than thirty days nor more than sixty days
prior to any such meeting; provided however, that if less than 31 days' notice
                           -------- -------                                   
of the meeting is given to stockholders, such written notice by a stockholder
must be provided to the secretary of Sentinel not later than the close of the
tenth day following the day on which notice of the meeting was given to the
stockholders.  The stockholder's notice with respect to nominations for
elections of directors must include (i) the name, age, business address and, if
known, residence address of each nominee proposed in such notice, (ii) the
principal occupation or employment of each such nominee, (iii) the number of
shares of stock of Sentinel which are beneficially owned by each such nominee,
(iv) such other information required under the Exchange Act to be disclosed in
proxy solicitation materials and (v) the stockholder's name and address as they
appear on Sentinel's books and the class and a number of shares which are
beneficially owned by such stockholder. A stockholder's notice of a business
proposal must set forth (i) a brief description of the business desired to be
brought before the meeting and the reasons therefor, (ii) the name and address,
as they appear on Sentinel's books, of the stockholder proposing such business,
(iii) the class and number of shares which are beneficially owned by the
stockholder and (iv) a disclosure of any material interest of the stockholder in
such business.

     The Roosevelt Bylaws provide that Roosevelt stockholders may make
nominations for the election of directors by delivering written notice of such
nominations to the secretary of Roosevelt at least 15 days prior to the date of
the annual meeting of stockholders.  Furthermore, if the Roosevelt Board fails
to nominate candidates for the board at least 20 days prior to the annual
meeting, then nominations may be made at the meeting by any stockholder entitled
to vote and such nominations shall be voted upon.  The Roosevelt Bylaws
generally provide that any stockholder desiring to make a proposal for new
business at the annual meeting of stockholders must submit a written statement
of the proposal which must be received by the secretary of Roosevelt at least 20
days in advance of the meeting; provided, however, if less than 30 days notice
of the date of the meeting is given to stockholders, notice by the stockholder
to be timely must be so received not later than the close of business on the
tenth day following the day on which such notice of the date of the annual
meeting was mailed.  The stockholder's notice must include a brief description
of the proposal, the stockholder's name and address and the class and number of
shares owned of record by the stockholder.  If a stockholder fails to comply
with these advance notice requirements, no action will be taken on the proposal
at the meeting.

Number and Term of Directors

     The Sentinel Certificate provides that the number of directors shall
consist of not less than five nor more than 25 members, as set forth in the
Sentinel Bylaws.   The Sentinel Bylaws presently set the number of directors at
six persons.  The Roosevelt Certificate provides that the Roosevelt Board shall
consist of not less than six nor more than 18 members, as set forth in the
Roosevelt Bylaws.  The Roosevelt Bylaws presently set the number of directors at
ten persons.

                                       184
<PAGE>
 
     The Sentinel Certificate and Sentinel Bylaws and the Roosevelt Certificate
and Roosevelt Bylaws require the Boards of Directors of Sentinel and Roosevelt,
respectively, to be divided into three classes as nearly equal in number as
possible and that the members of each class shall be elected for a term of three
years and until their successors are elected and qualified, with one class being
elected annually.

Removal of Directors

     The DGCL provides that directors serving on a classified board may be
removed only for cause unless the corporation's charter provides otherwise. The
Sentinel Certificate provides that the entire Sentinel Board, or any individual
director or directors, may be removed, but only for cause, by the affirmative
vote of the holders of at least 80% of the outstanding shares entitled to vote
generally in an election of directors. Under the Roosevelt Certificate, a member
of the Roosevelt Board may be removed, but only for cause as defined under OTS
regulations, by the affirmative vote of (i) not less than a majority of the
directors then in office and (ii) the holders of not less than a majority of the
then outstanding shares of capital stock entitled to vote generally in the
election of directors, voting as a single class. If less than the entire
Roosevelt Board is to be removed, no individual director may be removed from
office if the votes cast against the removal would be sufficient to elect a
director if the shares were cumulatively voted at an election for the class of
directors of which such director is a part.

Business Combinations with Certain Persons

     The Sentinel Certificate provides that the affirmative vote of 80% of the
total outstanding shares of voting stock of Sentinel is required to approve any
of the following transactions, each of which is deemed a "Business Combination"
under the Sentinel Certificate:  (i) any merger or consolidation of Sentinel or
any subsidiary thereof with a Related Person (generally any person or entity
controlling more than 10% of the outstanding shares of the common stock of
Sentinel or any affiliate of such person or entity); (ii) any sale, lease,
exchange, mortgage, pledge, transfer or other disposition to a Related Person of
all or any substantial part (generally more than 25%) of the assets of Sentinel;
(iii) any sale, lease, exchange, mortgage, pledge, transfer or other disposition
to Sentinel or any subsidiary thereof of all or any substantial part of the
assets of a Related Person; (iv) the issuance of any securities of Sentinel or
any subsidiary thereof to any Related Person; (v) the acquisition by Sentinel or
any subsidiary thereof of any securities of a Related Person; (vi) any
reclassification of or involving the common stock of Sentinel; or (vii) any
agreement, contract or other arrangement providing for any of the transactions
described above.  The supermajority voting provision will become inapplicable if
the Business Combination is approved by a two-thirds vote of the Continuing
Directors (generally those directors who are unaffiliated with the Related
Person and were members of the Board prior to the time the Related Person became
a Related Person).

     In connection with certain "Business Combinations" (as defined below) and
related transactions between Roosevelt and a "Related Person" (generally any
person or entity who, together with affiliates, controls 10% or more of the
outstanding shares of voting stock of Roosevelt), the Roosevelt Certificate
requires the approval of the holders of at least 75% of Roosevelt's outstanding
shares of voting stock voting as a single class unless the transaction is
approved by the affirmative vote of at least 75% of the directors who are not
affiliated with the Related Person and who were directors at the time the
Related Person became a Related Person unless certain fair price criteria are
met. The Roosevelt Certificate defines "Business Combination" as: (i) any merger
or consolidation of Roosevelt or any of its subsidiaries with or into any
Related Person; (ii) any sale, lease, exchange, mortgage, pledge, transfer, or
other disposition other than in the ordinary course of business to or with a
Related Person of any assets of Roosevelt having an aggregate fair market value
of $1,000,000 or more; (iii) the issuance or transfer by Roosevelt of any shares
of its voting stock or securities convertible into such shares (other than by
way of a pro rata distribution to all stockholders) to a Related Person; (iv)
the adoption of any plan or proposal for the liquidation or dissolution of
Roosevelt or any of its subsidiaries proposed, directly or indirectly, by or on
behalf of a Related Person; (v) any recapitalization, merger or consolidation
that would have the effect of increasing the voting power of a Related Person;
(vi) any merger or consolidation of Roosevelt with another person proposed,
directly or indirectly, by or on behalf of a Related Person unless the surviving
or resulting entity has a provision in its governing instrument which is
substantially identical to this provision of the Roosevelt Certificate; and
(vii) any agreement, contract or other arrangement or understanding providing,
directly or indirectly, for any of the transactions described in this paragraph.

                                       185
<PAGE>
 
  
Amendment of Certificate of Incorporation and Bylaws 
 
     The DGCL provides that the certificate of incorporation of a Delaware
corporation may be amended only if first approved by the corporation's board of
directors and thereafter by a majority of the outstanding stock entitled to vote
thereon, and, if applicable, a majority of each class of shares entitled to vote
thereon as a class.  The Sentinel Certificate states that Sentinel reserves the
right to amend or repeal any provision in the Sentinel Certificate as provided
by Delaware law, and that any rights given to stockholders therein are granted
subject to this reservation.  Notwithstanding such reservation, the Sentinel
Certificate requires the affirmative vote of the holders of at least 80% of the
total votes eligible to be cast by Sentinel stockholders for approval of any
amendment of provisions set forth in the Sentinel Certificate governing (i)
action without a meeting of stockholders, (ii) the calling of special meetings
of stockholders, (iii) notice for nomination for elections of directors and
proposals for business, (iv) the number of members of, vacancies on and
structure of the Sentinel Board (v) removal of directors, (vi) certain
acquisitions of the capital stock of Sentinel, (vii) the approval of certain
business combinations with principal stockholders and the evaluation of business
combinations generally, (viii) indemnification of directors, officers, employees
and certain agents of Sentinel, (ix) elimination of directors' liability, (x)
amendment of the Sentinel Bylaws and (xi) amendment of the Sentinel Certificate.
                                                                            
 
     The Roosevelt Certificate may be amended only if first approved by two-
thirds of the directors then in office at a duly constituted meeting called
expressly for that purpose and if thereafter approved by the affirmative vote of
a majority of the total votes eligible to be cast at a duly constituted meeting
of stockholders called expressly for that purpose, except that the affirmative
vote of the holders of at least 75% of the total votes eligible to be cast at
such meeting shall be required to amend, add to, change or repeal the provisions
of the Roosevelt Certificate governing (i) Roosevelt's internal affairs, (ii)
the calling of special meetings of stockholders, (iii) indemnification, (iv)
limitation on the personal liability of directors, (v) approval for acquisitions
of control and offers to acquire control, and (vi) amendment of the Roosevelt
Certificate, and that the provisions of the Roosevelt Certificate governing
Business Combinations may be amended, added to, changed or repealed only as set
forth therein. 
 
     The Sentinel Certificate provides that the Sentinel Bylaws may be amended
or repealed by either the affirmative vote of at least two-thirds of the
Sentinel Board or by the affirmative vote of the holders of at least 80% of the
stock entitled to vote generally in the election of directors. The Roosevelt
Certificate provides that the Roosevelt Bylaws may be amended or repealed by a
two-thirds vote of the entire Roosevelt Board then in office at a meeting called
expressly for such purpose or by the holders of at least 75% of the outstanding
capital stock of Roosevelt entitled to vote thereon at a meeting called
expressly for such purpose. 
 
Control Share Acquisitions 

     The Sentinel Certificate provides that, with certain exceptions, for a
period of five years from the effective date of the mutual-to-stock conversion
of Sentinel Federal, no person may directly or indirectly offer to acquire or
acquire beneficial ownership of more than 10% of any class of stock of Sentinel,
unless such offer or acquisition has been approved in advance by a two-thirds
vote of the Continuing Directors.  If such provision is violated, the securities
in excess of the 10% limit may not be voted or counted as shares entitled to
vote. 

     In addition, the Sentinel Certificate provides that if, any time after five
years from the effective date of the conversion of Sentinel Federal, any person
acquires the beneficial ownership of more than 10% of any class of stock of
Sentinel, without the prior approval by a two-thirds vote of the Continuing
Directors, then with respect to each vote in excess of 10% of the outstanding
voting power of such stock, the acquiring person shall be entitled to cast only
one-hundredth of a vote. 
 
     The Roosevelt Certificate provides that, for as long as Roosevelt Bank
remains a majority-owned subsidiary of Roosevelt, no person shall acquire
beneficial ownership of 10% or more of the voting stock of Roosevelt unless (i)
the acquisition received prior approval, either by the affirmative vote of the
holders of at least two-thirds of the outstanding voting stock or, if first
approved by two-thirds of the directors then in office at a meeting of the
directors called for such purpose, then by the affirmative vote of holders of at
least a majority of the outstanding voting stock (in either case at a
stockholder meeting called for such purpose); and (ii) the acquisition received
prior approval by the proper federal regulatory agencies as provided under
federal law. 

                                       186
<PAGE>
 
  
     In the event that beneficial ownership of 10% or more of the voting stock
of Roosevelt is acquired by any person in violation of the aforementioned
provisions, (i) Roosevelt may institute a private right of action to enforce the
relevant statutory and regulatory provisions under federal law, and (ii) all
voting stock of Roosevelt held by such person in excess of 10% of the
outstanding voting stock of Roosevelt shall no longer, from and after the date
of its acquisition (A) be entitled to vote on any matter, (B) be entitled to
take other stockholder action, (C) be counted in determining the total
outstanding shares of Roosevelt for purposes of any stockholder action, or (D)
be transferable except with the approval of the Roosevelt Board or of an
independent trustee appointed thereby (with the proceeds of such sale to be paid
(x) first, to the trustee, for its reasonable fees and expenses, (y) second, to
the acquiring person to cover its tax liability upon such sale, and (z) third,
to Roosevelt as to any remaining balance). 
                                  
                                 LEGAL MATTERS 
 
     The validity of the shares of Roosevelt Common Stock offered hereby will be
passed upon for Roosevelt by Silver, Freedman & Taff, L.L.P. (a limited
liability partnership including professional corporations), Washington, D.C.
Certain other legal matters in connection with the Merger will be passed upon
for Roosevelt by Silver, Freedman & Taff, L.L.P., and for Sentinel by Breyer &
Aguggia, Washington, D.C. 
                                     
                                    EXPERTS 
     
     The consolidated financial statements of Roosevelt as of December 31, 1995
and 1994, and for each of the years in the three-year period ended December 31,
1995, included in this Proxy Statement/Prospectus have been audited by KPMG Peat
Marwick LLP, independent certified public accountants, as stated in their report
appearing herein (which report expresses an unqualified opinion), and have been
so included in reliance upon the report of such firm given upon their authority
as experts in accounting and auditing.     
     
     The consolidated financial statements of Sentinel as of June 30, 1996 and
1995, and for each of the three years in the period ended June 30, 1996,
included in this Proxy Statement/Prospectus have been audited by Deloitte &
Touche LLP, independent auditors, as stated in their report appearing herein
(which report expresses an unqualified opinion and includes explanatory
paragraphs referring to the operation of Sentinel Federal under a Supervisory
Agreement with the OTS and changes in methods of accounting for certain
investments in debt and equity securities during the year ended June 30, 1995
and income taxes during the year ended June 30, 1994 and to Sentinel's entering
into the Merger Agreement), and have been so included in reliance upon the
report of such firm given upon their authority as experts in accounting and
auditing.      
                              
                             STOCKHOLDER PROPOSALS 
     
     Sentinel will hold a 1996 Annual Meeting of Stockholders only if the Merger
is not consummated before the time of such meeting. In such event, as disclosed 
in the proxy materials for Sentinel's 1995 Annual Meeting of Stockholders, in
order to be eligible for inclusion in Sentinel's proxy materials for the 1996
Annual Meeting of Stockholders, any stockholder proposal to take action at such
meeting must have been received at the main office of Sentinel, 1001 Walnut
Street, Kansas City, Missouri 64106, no later than May 31, 1996. However, if
such 1996 Annual Meeting is held after late-October 1996, any stockholder
proposal must be received by Sentinel a reasonable time before the solicitation
of proxies for such Annual Meeting is made. Any such proposal shall be subject
to the requirements of the proxy rules adopted under the Exchange Act.     
 
     As disclosed in the proxy materials for Roosevelt's 1996 Annual Meeting of
Stockholders, in order to be eligible for inclusion in Roosevelt's proxy
materials for the 1997 Annual Meeting of Stockholders, any stockholder proposal
to take action at such meeting must be received at the main office of Roosevelt,
900 Roosevelt Parkway, Chesterfield, Missouri 63017, no later than November 26,
1996.  Any such proposal shall be subject to the requirements of the proxy rules
adopted under the Exchange Act. 

                                       187
<PAGE>
 
                              
                            INDEPENDENT ACCOUNTANTS 
 
     Representatives of Deloitte & Touche LLP, Sentinel's independent
accountants, are expected to be present at the Special Meeting.  They will be
afforded the opportunity to make a statement if they desire to do so and are
expected to be available to respond to appropriate questions. 
                                  
                                 OTHER MATTERS 
 
     The Sentinel Board is not aware of any business to come before the Special
Meeting other than those matters described above in this Proxy
Statement/Prospectus.  However, if any other matter should properly come before
the Special Meeting, it is intended that holders of the proxies will act in
accordance with their best judgment. 

                                    
                                   BY ORDER OF THE BOARD OF DIRECTORS
                                    OF SENTINEL FINANCIAL CORPORATION 
 
 
                                    
                                   John C. Spencer
                                   Secretary 



                                      188
<PAGE>
    
                        ROOSEVELT FINANCIAL GROUP, INC.
     

                         INDEX TO FINANCIAL STATEMENTS

<TABLE>    
<CAPTION> 
                                                                                                      Page Number
                                                                                                      ----------- 
<S>                                                                                                   <C>
CONSOLIDATED FINANCIAL STATEMENTS AND
INDEPENDENT AUDITOR'S REPORT FOR THE
YEARS ENDED DECEMBER 31, 1993, 1994 AND 1995
 
Independent Accountants' Report of KPMG Peat Marwick LLP (January 16, 1996, 
  except for Note 15 as to which the date is September 6, 1996).......................................     F-2
Consolidated Balance Sheets for the Years Ended December 31, 1994 and 1995............................     F-3
Consolidated Statements of Operators for the Years Ended December 31, 1993, 1994 and 1995................  F-4 
Consolidated Statements of Changes in Stockholders' Equity for the Years Ended                        
  December 31, 1993, 1994 and 1995........................................................................ F-5
Consolidated Statements of Cash Flows for the Years Ended June 30, 1993, 1994 and 1995................     F-6
Notes to Consolidated Financial Statements for the Years Ended June 30, 1993, 1994 and 1995...........     F-8 
 
 
CONSOLIDATED FINANCIAL STATEMENTS FOR
THE THREE AND SIX MONTHS ENDED JUNE 30, 1996
 
Consolidated Balance Sheets for the Six Months Ended June 30, 1996
  (unaudited) and for the Year Ended December 31, 1995...............................................     F-38
Consolidated Statements of Income for the Three and Six Months Ended                                          
  June 30, 1996 (unaudited)..........................................................................     F-39
Consolidated Statements of Stockholders' Equity for the Six Months Ended                                      
  June 30, 1996 (unaudited)..........................................................................     F-41
Consolidated Statements of Cash Flows for the Six Months Ended June 30, 1996                                 
  and 1995 (unaudited)................................................................................    F-43
Notes to Consolidated Financial Statements for the Six Months Ended                                           
  June 30, 1996 (unaudited)..........................................................................     F-45
</TABLE>     

                                      F-1
<PAGE>
 

                        INDEPENDENT AUDITORS' REPORT



The Board of Directors
Roosevelt Financial Group, Inc.
Chesterfield, Missouri:

We have audited the accompanying consolidated balance sheets of Roosevelt
Financial Group, Inc. and subsidiaries (the Company) as of December 31, 1995 and
1994, and the related consolidated statements of operations, stockholders'
equity, and cash flows for each of the years in the three-year period ended
December 31, 1995.  These consolidated financial statements are the
responsibility of the Company'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 financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Roosevelt Financial
Group, Inc. and subsidiaries as of December 31, 1995 and 1994, and the results
of their operations and their cash flows for each of the years in the three-year
period ended December 31, 1995, in conformity with generally accepted accounting
principles.

As discussed in Notes 1 and 5 to the consolidated financial statements, as of
December 31, 1993, the Company changed its method of accounting for certain
investments in debt securities to conform with the Financial Accounting
Standards Board's Statement of Financial Accounting Standards No. 115,
"Accounting for Certain Investments in  Debt and Equity Securities."

We have also audited, in accordance with generally accepted auditing standards,
the supplemental fair value consolidated balance sheets of the Company as of
December 31, 1995 and 1994.  As described in Note 3, the supplemental fair value
consolidated balance sheets have been prepared by management to present relevant
financial information that is not provided by the historical cost consolidated
balance sheets and is not intended to be a presentation in conformity with
generally accepted accounting principles.  In addition, the supplemental fair
value consolidated balance sheets do not purport to present the net realizable,
liquidation, or market value of the Company as a whole.  Furthermore, amounts
ultimately realized by the Company from the disposal of assets may vary
significantly from the fair values presented.  In our opinion, the supplemental
fair value consolidated balance sheets referred to above present fairly, in all
material respects, the information set forth therein.

    
As described in Note 15, the Consolidated Financial Statements have been 
restated.    


                                     /S/KPMG Peat Marwick LLP   
                                     KPMG Peat Marwick LLP

   
St. Louis, Missouri
January 16, 1996, except for
Note 15 as to which the date 
is September 6, 1996     

                                      F-2

<PAGE>
 
                        ROOSEVELT FINANCIAL GROUP, INC.
                               AND SUBSIDIARIES
                          CONSOLIDATED BALANCE SHEETS
                            (dollars in thousands)

   
<TABLE>
<CAPTION> 
                                                                                    December 31,                        
                                                                      ---------------------------------------          
                                                                                                                       
                                                                         1995                         1994             
                                                                      ----------                   ----------          
<S>                                                                  <C>                          <C>                 
                                             ASSETS                                                                            
                                                                                                                       
Cash and cash equivalents........................................    $    15,433                  $    22,106 
Securities available for sale:                                                                                                    
  Investment securities..........................................        159,857                      109,136                     
  Mortgage-backed securities.....................................      1,446,604                    1,656,563                     
Securities held to maturity:                                                                                                      
  Investment securities..........................................        119,186                      156,773                     
  Mortgage-backed securities.....................................      3,430,954                    3,119,289                     
Loans............................................................      3,577,892                    3,072,151                     
Real estate owned................................................         15,433                       15,315                     
Office properties and equipment, net.............................         52,466                       53,483                     
Other assets.....................................................        195,236                      227,050                     
                                                                       ---------                    ---------                     
                                                                     $ 9,013,061                  $ 8,431,866                     
                                                                       =========                    =========                      

                                LIABILITIES AND STOCKHOLDERS' EQUITY
 
Deposits.........................................................    $ 4,907,497                  $ 4,899,389        
Securities sold under agreements to repurchase...................      1,082,814                    1,208,127
Advances from Federal Home Loan Bank.............................      2,377,138                    1,707,938
Other borrowings.................................................         47,523                       47,384
Other liabilities................................................        101,183                      127,402
                                                                       ---------                    ---------
       Total liabilities.........................................      8,516,155                    7,990,240
                                                                       ---------                    ---------
Stockholders' equity:                                                                                        
  Preferred stock - $.01 par value, $50 preference value, 6.5% 
    non-cumulative perpetual convertible; aggregate preference 
    value of $65,050 and $69,950 at December 31, 1995 and 1994, 
    respectively, 3,000,000 shares authorized and 1,301,000 and 
    1,319,000 shares issued and outstanding at December 31, 
    1995 and 1994, respectively..................................             13                           13
  Common stock - $.01 par value; 90,000,000 shares authorized;                                               
    41,991,701 shares issued and outstanding at December 31,                                                
    1995 and 40,173,527 shares and 40,163,527 shares issued                                                 
    and outstanding, respectively, at December 31, 1994..........            420                          402
  Paid-in capital................................................        262,381                      255,655
  Retained earnings - subject to certain restrictions............        223,606                      209,379
  Treasury stock, at cost; 10,000 shares at December 31, 1994....             --                         (150)
  Unrealized gain (loss) on securities available for sale,                                                    
    net of taxes.................................................         12,019                      (23,673)
  Unamortized restricted stock awards............................         (1,533)                          --
                                                                       ---------                    ---------
       Total stockholders' equity................................        496,906                      441,626
                                                                       ---------                    --------- 
                                                                     $ 9,013,061                  $ 8,431,866
                                                                       =========                    =========
</TABLE>     

         See accompanying notes to consolidated financial statements.

                                    F-3   

<PAGE>
 
                        ROOSEVELT FINANCIAL GROUP, INC.
                               AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF OPERATIONS
             (dollars in thousands, except per share information)

    <TABLE>
<CAPTION>
                                                                                               Year Ended December 31,           
                                                                                     ------------------------------------------- 
                                                                                        1995              1994           1993     
                                                                                     ----------        ----------     ---------- 
<S>                                                                                  <C>               <C>            <C>  
Interest income:                                                                                                                  
  Loans.......................................................................         $252,071          $206,467       $207,841 
  Securities available for sale...............................................          135,444           137,933         47,074 
  Securities held to maturity.................................................          259,262           179,168        205,706 
  Securities held for trading.................................................               --             6,460         19,522 
  Other.......................................................................            1,018             3,258          6,797 
                                                                                        -------           -------        ------- 
     Total interest income....................................................          647,795           533,286        486,940 
                                                                                        -------           -------        ------- 
Interest expense:                                                                                                                
  Deposits....................................................................          233,836           200,190        192,605 
  Other borrowings............................................................          223,508           138,915         96,911 
  Interest rate exchange agreements, net......................................            9,089             8,469         31,974 
                                                                                        -------           -------        ------- 
       Total interest expense.................................................          466,433           347,574        321,490 
                                                                                        -------           -------        ------- 
         Net interest income..................................................          181,362           185,712        165,450 
Provision for losses on loans.................................................            1,200            12,432            706 
                                                                                        -------           -------        ------- 
         Net interest income after provision for losses on loans..............          180,162           173,280        164,744 
                                                                                        -------           -------        ------- 
Noninterest income (loss):                                                                                                       
  Retail banking fees.........................................................           10,706             8,682          6,260 
  Insurance and brokerage sales commissions...................................            7,506             6,538          5,737 
  Loan servicing fees (expenses), net.........................................            7,401             7,359        (11,145)
  Net gain (loss) from financial instruments..................................          (58,216)          (10,660)        10,646 
  Gain on sales of real estate acquired for development and sale..............            1,656             3,414            746 
  Gain on sale of loan servicing rights.......................................            1,510                --             -- 
  Unrealized losses on impairment of mortgage-backed securities...............          (27,063)               --             -- 
  Other.......................................................................            1,360             1,923          2,013 
                                                                                        -------           -------        ------- 
      Total noninterest income (loss).........................................          (55,140)           17,256         14,257 
                                                                                        -------          --------        ------- 
Noninterest expense:                                                                                                             
  General and administrative:                                                                                                    
    Compensation and employee benefits........................................           34,780            42,570         38,970 
    Occupancy.................................................................           18,758            23,939         17,385 
    Federal deposit insurance premiums........................................           11,743            12,018          9,896 
    Other.....................................................................           22,385            32,468         24,857 
                                                                                        -------           -------        ------- 
      Total general and administrative........................................           87,666           110,995         91,108 
  Provision for real estate losses............................................               --             4,581          4,238 
  Litigation settlements......................................................               --                --          3,252 
                                                                                         ------           -------         ------ 
      Total noninterest expense...............................................           87,666           115,576         98,598 
                                                                                         ------          --------         ------ 
        Income before income tax expense, extraordinary item,                                                                    
          and cumulative effect of change in accounting principle.............           37,356            74,960         80,403 
Income tax expense............................................................           10,258            25,384         27,134 
                                                                                         ------            ------         ------ 
        Income before extraordinary item and cumulative effect                                                                   
          of change in accounting principle...................................           27,098            49,576         53,269 
Extraordinary item, net of income tax effect..................................               --            (7,849)        (1,908)
Cumulative effect of change in accounting principle...........................               --                --         (6,489)
                                                                                         ------            ------         ------ 
         Net income...........................................................         $ 27,098          $ 41,727       $ 44,872 
                                                                                         ======            ======         ====== 
         Net income attributable to common stock..............................         $ 22,855          $ 36,543       $ 41,057 
                                                                                         ======            ======         ====== 
Per share data:                                                                                                                  
  Primary earnings per share:                                                                                                    
    Income before extraordinary item and cumulative                                                                              
      effect of change in accounting principle................................         $    .56          $   1.17       $   1.54 
    Extraordinary item, net of income tax effect..............................               --             (0.21)         (0.06)
    Cumulative effect of change in accounting principle.......................               --                --          (0.20)
                                                                                          -----             -----          ----- 
         Net income...........................................................         $    .56          $    .96       $   1.28 
                                                                                          =====             =====          ===== 
  Fully diluted earnings per share:                                                                                              
    Income before extraordinary item and cumulative                                                                               
      effect of change in accounting principle................................         $    .56          $   1.17       $   1.32 
    Extraordinary item, net of income tax effect..............................               --              (.21)         (0.05)
    Cumulative effect of change in accounting principle.......................               --                --          (0.16)
                                                                                          -----             -----          ----- 
         Net income...........................................................         $    .56          $    .96       $   1.11 
                                                                                          =====             =====          ===== 
</TABLE>      
          See accompanying notes to consolidated financial statements.


                                    F-4   

<PAGE>
 
                        ROOSEVELT FINANCIAL GROUP, INC.
                               AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                 YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993
                            (DOLLARS IN THOUSANDS)
    <TABLE>
<CAPTION>
                                                         Preferred stock              Common stock         Paid-in       Retained   
                                                     ------------------------   ----------------------   -----------   ------------
                                                       Shares         Amount      Shares       Amount      capital       earnings  
                                                     -----------    ---------   ----------    --------   -----------   ------------
<S>                                                  <C>            <C>         <C>           <C>        <C>           <C>         
Balance, December 31, 1992.                           1,526,049     $     15     8,823,507     $    88     $ 135,084    $  153,424 
                                                                                                                           
Net income (including pooled company).............           --           --            --          --            --        44,872 

Issuance of 920,000 shares of 6.5% 
  non-cumulative perpetual 
  convertible preferred stock.....................      920,000            9            --          --        44,176            -- 
Exchange of common stock for preferred stock......       80,000            1      (119,025)         (1)          (28)           -- 
Exercise of incentive stock options and
 non-qualified stock options......................           --           --        72,775           1           649            -- 
Amortization of restricted stock awards...........           --           --            --          --            --            -- 
Cash dividends declared (including 
  pooled company):          
    Common stock..................................           --           --            --          --            --        (7,686)
    Preferred stock...............................           --           --            --          --            --        (3,815)
Unrealized gain on securities available  
  for sale, net (including pooled company)........           --           --            --          --            --            -- 
Other pre-merger transactions of 
 pooled company...................................      (33,609)          --     1,514,665          15            98           (15)
                                                     -----------    ---------   ----------    --------   -----------   -----------
Balance, December 31, 1993........................    2,492,440           25    10,291,922         103       179,979       186,780 
                                                              
Net income (including pooled company).............           --           --            --          --            --        41,727 
Issuance of 319,000 shares of 6.5% 
 non-cumulative perpetual convertible                                       
   preferred stock................................      319,000            3            --          --        21,270            -- 
Issuance of common stock                                    
 in the acquisition of Home Federal 
 Bancorp of Missouri, Inc.........................           --           --     1,121,142          11        48,220            -- 
Issuance of common stock through stock 
 options and employee stock plans.................           --           --     1,294,991          13         5,932            -- 
Three-for-one stock split..                                  --           --    25,157,436         252          (252)           -- 
Cash dividends declared (including 
 pooled company):                                                    
    Common stock..................................           --           --            --          --            --       (13,944)
    Preferred stock...............................           --           --            --          --            --        (5,184)
Purchase of common stock                                     
 for treasury.....................................           --           --            --          --            --            -- 
Unrealized loss on securities available                                        
  for sale, net (including pooled company.........           --           --            --          --            --            -- 
Other pre-merger transactions of 
pooled company....................................   (1,492,440)         (15)    2,308,036          23           506            -- 
                                                     -----------    ---------   ----------    --------    ----------    ----------
Balance, December 31, 1994........................    1,319,000           13    40,173,527         402       255,655       209,379 
                                                             
Net income........................................           --           --            --          --            --        27,098 
Purchase of common stock for treasury.............           --           --            --          --            --            -- 
Issuance of common stock through stock 
  options and employee stock plans................           --           --       243,763           3         1,531        (1,572)
Issuance of common stock in the acquisition of                                       
 Kirksville Bancshares,  Inc......................           --           --     1,521,435          15         5,426        15,475 
Exchange of preferred stock for common stock......      (18,000)          --        52,976          --          (231)           -- 
Amortization of restricted stock awards...........           --           --            --          --            --            -- 
Cash dividends declared:                                     
  Common stock....................................           --           --            --          --            --       (22,531)
  Preferred stock.................................           --           --            --          --            --        (4,243)
Unrealized gain on securities available 
 for sale, net....................................           --           --            --          --            --            -- 
                                                     -----------    --------    ----------    --------    ----------    ----------
Balance, December 31, 1995........................    1,301,000     $     13    41,991,701     $   420     $ 262,381    $  223,606 
                                                     ==========     ========    ==========    ========    ==========    ========== 
</TABLE>      

<TABLE> 
<CAPTION> 
                                                                                        Unrealized 
                                                                                      gain (loss) on                                
                                                                                        securities                        
                                                                                       available for    Unamortized       Total
                                                                 Treasury stock          sale, net      restricted     stockholders'
                                                          --------------------------    -----------   --------------  --------------
                                                           Shares           Amount       of taxes      stock awards       equity  
                                                          ---------       ----------   ------------   --------------   -------------
<S>                                                       <C>             <C>         <C>              <C>             <C> 
Balance, December 31, 1992.............................          --       $      --      $      --      $      (66)     $   288,545
Net income (including pooled company)..................          --              --             --              --           44,872
Issuance of 920,000 shares of 6.5% non-cumulative                                                                            
 perpetual convertible preferred stock.................          --              --             --              --           44,185
Exchange of common stock for preferred stock...........          --              --             --              --              (28)

Exercise of incentive stock options and non-qualified                                                                        
 stock options.........................................          --              --             --              --              650
Amortization of restricted stock awards................          --              --             --              66               66
Cash dividends declared (including pooled company):                                                       
    Common stock.......................................          --              --             --              --           (7,686)

    Preferred stock....................................          --              --             --              --           (3,815)

Unrealized gain on securities available                          
  for sale, net (including pooled company).............          --              --         11,575              --           11,575
Other pre-merger transactions of pooled company........          --              --             --              --               98
                                                          ---------         -------       --------       ---------      -----------
Balance, December 31, 1993.............................          --              --         11,575              --          378,462
                                                                                                                            
Net income (including pooled company)..................          --              --             --              --           41,727
Issuance of 319,000 shares of 6.5% non-cumulative                
  perpetual convertible preferred stock................          --              --             --              --           21,273
Issuance of common stock in the acquisition of 
  Home Federal Bancorp of Missouri, Inc................          --              --             --              --           48,231
Issuance of common stock through stock options and 
  employee stock plans.................................          --              --             --              --            5,945
Three-for-one stock split..............................          --              --             --              --               --
Cash dividends declared (including pooled company): 
    Common stock.......................................          --              --             --              --          (13,944)

    Preferred stock....................................          --              --             --              --           (5,184)

Purchase of common stock for treasury..................     (10,000)           (150)            --              --             (150)

Unrealized loss on securities available  
  for sale, net (including pooled company).............          --              --        (35,248)             --          (35,248)

Other pre-merger transactions of pooled company........          --              --             --              --              514
                                                          ---------         -------       --------       ---------      -----------
Balance, December 31, 1994.............................     (10,000)           (150)       (23,673)             --          441,626
                                                                                                            
Net income.............................................          --              --             --              --           27,098

Purchase of common stock for treasury..................    (214,500)         (3,426)            --              --           (3,426)

Issuance of common stock through stock options and                                                                              
  employee stock plans.................................     209,976           3,345             --          (1,621)           1,686 

Issuance of common stock in the acquisition of                                                                                  
 Kirksville Bancshares, Inc............................          --              --             --              --           20,916
Exchange of preferred stock for common stock...........      14,524             231             --              --               --
Amortization of restricted stock awards................          --              --             --              88               88
Cash dividends declared:                                                                                
  Common stock.........................................          --              --             --              --          (22,531)

  Preferred stock......................................          --              --             --              --           (4,243)

Unrealized gain on securities available for                                                                               
 sale, net.............................................          --              --         35,692              --           35,692
                                                          ---------         -------       --------       ---------      -----------
Balance, December 31, 1995.............................          --         $    --       $ 12,019       $  (1,533)     $   496,906 
                                                          =========         =======       ========       =========      ===========
</TABLE>    

        See accompanying notes to consolidated financial statements.  

                                    F-5   

<PAGE>
 
                        ROOSEVELT FINANCIAL GROUP, INC.
                               AND SUBSIDIARIES
                     CONSOLIDATED STATEMENTS OF CASH FLOWS
                                (in thousands)

<TABLE>      
<CAPTION>
                                                                                                 Year Ended December 31,         
                                                                                          -------------------------------------
                                                                                            1995           1994          1993    
                                                                                          --------       --------      --------
<S>                                                                                 <C>            <C>            <C>            
Cash flows from operating activities:                                                                                            
Net income...................................................................       $     27,098   $     41,727   $    44,872    
Adjustments to reconcile net income to net                                                                                       
 cash provided by operating activities:                                                                                          
   Extraordinary loss on early extinguishment of debt........................                 --         12,165         2,963    
   Cumulative effect of change in accounting principle.......................                 --             --         9,831    
   Depreciation and amortization.............................................              4,294          5,814         4,260    
   Amortization of discounts and premiums, net...............................              9,900         16,383        23,463    
   (Increase) decrease in accrued interest receivable........................             (7,645)        (2,310)        2,401    
   Increase (decrease) in accrued interest payable...........................             11,119         (1,023)       (3,943)   
   Provision for losses on loans and real estate.............................              1,200         17,013         4,944    
   Unrealized losses on impairment of mortgage-backed securities.............             27,063             --            --    
   (Increase) decrease in securities held for trading, net...................                 --        (87,138)       28,729    
   Decrease in securities held for sale, net.................................                 --             --        58,688    
   Decrease (increase) in loans receivable held for sale, net................                 --         86,579       (59,536)   
   Decrease in outstanding checks, net.......................................                 --             --       (37,416)   
   Other, net................................................................            (31,514)        18,358       (27,400)   
                                                                                    ------------   ------------   -----------    
    Net cash provided by operating activities................................             41,515        107,568        51,856    
                                                                                    ------------   ------------   -----------     
Cash flows from investing activities:                                                                                            
 Principal payments and maturities of securities available for sale..........            126,291        313,775            --    
 Principal payments and maturities of securities held to maturity............            835,059        783,067       917,679    
 Principal payments on loans.................................................            699,307        727,348     1,191,068    
 Proceeds from sales of securities available for sale........................            945,941      2,633,590            --    
 Proceeds from sales of securities held to maturity..........................                 --             --        25,021    
 Proceeds from sales of loans................................................                 --             --        34,447    
 Purchase of securities available for sale...................................           (737,735)    (2,905,255)           --    
 Purchase of securities held to maturity.....................................         (1,234,320)    (1,385,293)   (2,336,020)   
 Purchase of loans...........................................................           (321,097)      (146,772)     (684,807)   
 Originations of loans.......................................................           (688,576)      (680,794)     (783,211)   
 Fees paid for interest rate cap and floor agreements available for sale.....                 --        (20,638)           --    
 Net proceeds from sales of real estate......................................             10,889          9,253        22,771    
 Purchase of office properties and equipment.................................             (2,402)        (7,556)      (10,005)   
 Sale (purchase) of purchased mortgage servicing rights, net.................              3,971             --       (14,660)   
 Cash and cash equivalents from acquisition, net of cash paid................            (19,201)        31,087     1,401,792    
 Payments on sales or exchanges of branch deposits, net......................                 --        (67,337)     (206,405)   
 Proceeds from sale of loan production facilities............................                 --         75,150            --    
                                                                                    ------------   ------------   -----------    
    Net cash used in investing activities....................................           (381,873)      (640,375)     (442,330)   
                                                                                    ------------   ------------   -----------     
Cash flows from financing activities:                                                                                            
 Repayment of mortgage-backed bonds..........................................                 --        (60,820)         (521)   
 Repayment of FHLB advances..................................................                 --       (100,980)           --    
 Redemption of subordinated notes............................................                 --        (31,022)           --    
 Proceeds from FHLB advances.................................................         15,513,000     14,551,256     4,142,700    
 Principal payments on FHLB advances.........................................        (14,851,000)   (14,015,000)   (3,285,700)   
 Fees paid for interest rate cap and floor agreements........................                 --        (14,440)      (39,023)   
 Excess of deposit withdrawals over receipts.................................           (173,894)      (578,888)     (437,748)   
 (Decrease) increase in securities sold under agreements to repurchase, net..           (125,313)       617,726       (59,571)   
 Proceeds from issuance of preferred stock...................................                 --         21,273        44,185    
 Proceeds from exercise of stock options.....................................              1,107          6,459           748    
 Purchase of treasury stock..................................................             (3,426)          (150)           --    
 Cash dividends paid.........................................................            (26,789)       (18,056)      (11,501)   
                                                                                    ------------   ------------   -----------    
   Net cash provided by financing activities.................................            333,685        377,358       353,569    
                                                                                    ------------   ------------   -----------    
Net decrease in cash and cash equivalents....................................             (6,673)      (155,449)      (36,905)   
Cash and cash equivalents at beginning of year...............................             22,106        177,555       214,460    
                                                                                    ------------   ------------   -----------    
Cash and cash equivalents at end of year.....................................       $     15,433   $     22,106   $   177,555    
                                                                                    ============   ============   ===========      
</TABLE>        

                                      F-6
<PAGE>
 
SUPPLEMENTAL DISCLOSURES RELATED TO THE CONSOLIDATED STATEMENTS OF CASH FLOWS

The Company paid interest of $455.3 million, $348.6 million, and $325.4 million
during 1995, 1994, and 1993, respectively.  The Company paid income taxes of
$37.1 million, $6.5 million, and $10.9 million during 1995, 1994, and 1993,
respectively.

Cash and cash equivalents obtained from acquisitions, net of cash paid, are
summarized as follows:

<TABLE>
<CAPTION>
                                                                                              YEAR ENDED DECEMBER 31,            
                                                                                    -------------------------------------     
                                                                                       1995        1994         1993         
                                                                                       ----        ----         ----       
                                                                                              (in thousands)                 
                                                                                                                           
<S>                                                                                 <C>         <C>          <C>              
Fair value of assets purchased..............................................       $ (98,763)  $ (556,990)  $   (34,560)     
Liabilities assumed.........................................................          73,731      491,755     1,436,352      
Issuance of common stock....................................................              --       48,231            --      
                                                                                    --------    ---------    ----------      
Cash (paid) received from acquisition.......................................         (25,032)     (17,004)    1,401,792      
Cash and cash equivalents acquired..........................................           5,831       48,091            --      
                                                                                    --------    ---------    ----------      
Cash and cash equivalents from acquisition,                                                                                  
 net of cash paid...........................................................       $ (19,201)  $   31,087   $ 1,401,792      
                                                                                    ========    =========    ==========             
</TABLE> 
                                                                            

Noncash investing and financing activities are summarized below: 

<TABLE>
<CAPTION>
                                                                                          YEAR ENDED  DECEMBER 31,           
                                                                                    ---------------------------------          
                                                                                        1995       1994       1993              
                                                                                        ----       ----       ----             
                                                                                              (in thousands)                       

<S>                                                                                 <C>         <C>          <C>          
                                                                                                                       
Noncash transfers from securities held for trading to:                                                                 
 Securities available for sale..............................................       $     --    $ 242,429    $     --            
 Securities held for sale...................................................             --           --     221,760               
Noncash transfers from securities available for                                                                                   
 sale to securities held to maturity........................................             --      107,318          --               
Noncash transfers from securities held for                                                                                        
 sale to securities available for sale......................................             --           --     744,962               
Noncash transfers from securities held to maturity to                                                                             
 securities available for sale..............................................         85,165       26,368     830,172               
Desecuritization resulting in transfer of mortgage-backed                                                                         
 securities held to maturity to loans and real estate owned.................         33,603           --          --               
Redesignation of interest rate swap to securities available for sale........          4,369           --          --               
Defeasance of mortgage-backed bonds.........................................             --           --      72,375     
</TABLE>

          See accompanying notes to consolidated financial statements.

                                      F-7

<PAGE>
 
                        ROOSEVELT FINANCIAL GROUP, INC.
                               AND SUBSIDIARIES
                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                 YEARS ENDED DECEMBER 31, 1995, 1994, AND 1993


(1)  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Presentation

The consolidated financial statements include the accounts of Roosevelt
Financial Group, Inc. (the Company); its two wholly-owned subsidiaries,
Roosevelt Bank (the Bank) and F & H Realty (Realty), a Missouri-chartered real
estate investment company; and the Bank's wholly owned subsidiaries. All
significant intercompany accounts and transactions have been eliminated in
consolidation. Certain reclassifications have been made to the 1994 and 1993
consolidated financial statements to conform to the 1995 presentation. Results
of operations of companies acquired and accounted for as purchases are included
from their respective dates of acquisition. When acquired in a pooling of
interests transaction, current and prior period financial statements are
restated to include the accounts of the acquired companies, if significant.

Investment and Mortgage-Backed Securities

Effective December 31,1993, the Company adopted Statement of Financial
Accounting Standards No. 115, "Accounting for Certain Investments in Debt and
Equity Securities" (SFAS 115). This statement requires investments in debt and
equity securities to be segregated into the following three categories: trading,
held to maturity, and available for sale.

Trading securities are purchased and held principally for the purpose of
reselling them within a short period of time. Their unrealized gains and losses
are included in earnings.

Securities classified as held to maturity are accounted for at cost, adjusted
for the amortization of premiums and accretion of discounts which are recognized
in interest income over the period to maturity for investment securities, or the
estimated life of mortgage-backed securities using the level-yield method,
because the Company has both the intent and the ability to hold such securities
to maturity. Unrealized losses in the debt securities portfolio are recognized
if any market valuation differences are deemed to be other than temporary.

Securities not classified as either trading or held to maturity are considered
to be available for sale. Gains and losses realized on the sale of these
securities are based on the specific identification method. Unrealized gains and
losses on available for sale securities are excluded from earnings and reported
as a net amount in a separate component of stockholders' equity until realized.
    
Unrealized losses on all debt securities are recognized if any market valuation 
differences are deemed to be other than temporary.         

Derivative Financial Instruments

The Company uses derivative financial instruments to reduce its exposure to
interest rate risk. These instruments include interest rate exchange agreements,
interest rate cap and floor agreements, and to a much lesser extent, interest
rate collar agreements and financial futures contracts, including options on
such futures contracts. The interest rate exchange agreements and the interest
rate cap and floor agreements have the effect of changing the interest rate
characteristics of the assets or liabilities to which they are designated. The
financial futures contracts

                                      F-8

<PAGE>
 
are entered into to achieve a position whereby the estimated exposure of a
certain position to interest rate movements is offset by approximately equal,
but opposite, results in the financial futures contracts.

Interest rate exchange agreements, interest rate cap, floor and collar
agreements and financial futures contracts are designated against either
securities available for sale or short-term borrowings or deposits. Agreements
or contracts designated against securities available for sale are included at
their market value in the securities available for sale portfolio. Any mark to
market adjustments are reported as a separate component of stockholders' equity,
net of tax. The changes in market value of such agreements or contracts
designated against short term borrowings or deposits are not reported on the
consolidated balance sheets.

The interest differential paid or received on interest rate exchange agreements
is recorded as a component of interest expense, net. The purchase premium of
interest rate cap, floor, and collar agreements is capitalized and amortized on
a straight line basis over the original term of the respective agreement. No
purchase premium is paid at the time an interest rate exchange agreement is
entered into. Gains and losses from terminated interest rate exchange agreements
and interest rate cap, floor and collar agreements are recognized, consistent
with the gain or loss on the asset or liability it is designated against. Where
the asset or liability was not sold or paid off, the gains or losses are
deferred and amortized on a straight line basis as an increase or decrease to
expense over the original term of the agreements or the remaining life of the
asset or liability, whichever is less.
    
Gains or losses on financial futures contracts which qualify as hedges are 
deferred. The unamortized balance of such deferred gains or losses is applied to
the carrying value of the hedged items. Amortization of the net deferred gains 
or losses is applied to the interest component of the hedged items using the 
level-yield method. Gains or losses in the market value of financial futures 
contracts which do not qualify for hedge accounting are recognized currently. 
     

       
 
Loans

Loans are stated at the principal amount outstanding, net of deferred loan fees,
allowance for losses, and any discounts or premiums on purchased loans. The
deferred fees, discounts, and premiums are amortized using the level-yield
method over the estimated life of the loan.

Generally, a loan is classified as nonaccrual and the accrual of interest on
such loan is discontinued when the contractual payment of principal or interest
has become more than 90 days past due or management has serious doubts about
further collectibility of principal or interest, even though the loan is
currently performing. When a loan is placed on nonaccrual status, accrued but
unpaid interest is reversed. Generally, loans are restored to accrual status
when the obligation is brought current, has performed in accordance with the
contractual terms for a reasonable period of time, and the ultimate
collectibility of the total contractual principal and interest is no longer in
doubt.

Effective January 1, 1995, the Company adopted Statement of Financial Accounting
Standards No. 114, "Accounting by Creditors for Impairment of a Loan", as
amended by Statement of Financial Accounting Standards No. 118, "Accounting by
Creditors for Impairment of a Loan - Income Recognition and Disclosures"
(collectively SFAS 114). SFAS 114 addresses the accounting by creditors for
impairment of certain loans by specifying how the allowance for loan losses
related to such loans should be determined. As SFAS 114 does not apply to
residential mortgage and consumer loans which are collectively evaluated for
impairment and represent in excess of 95% of the Company's total loan portfolio,
the initial and continuing application of SFAS 114 has had no significant impact
on the Company's consolidated financial statements. Relative to the Company's
commercial real estate loan portfolio, a loan is considered to be impaired when
it is probable that the Bank will be unable to collect all amounts due according
to the contractual terms of the loan agreement. Impairment is measured based on
the underlying value of the collateral.

                                      F-9

<PAGE>
 
Loans Serviced for Others

Servicing fees related to loans serviced for others are recognized when loan
payments are received. Ancillary income from loan servicing is recorded when
received. Operational costs to service such loans are charged to expense as
incurred and are included in general and administrative expenses in the
accompanying consolidated statements of operations.

The costs of purchased mortgage servicing rights are capitalized and are
amortized over the estimated remaining lives of the underlying loans using the
level-yield method. The carrying value of purchased mortgage servicing rights is
periodically evaluated in relation to estimated future servicing revenues.
Amortization of purchased mortgage servicing rights is recorded as a component
of "Loan servicing fees (expenses), net" in the consolidated statements of
operations.

During May 1995, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No.122, "Accounting for Mortgage Servicing
Rights" (SFAS 122). SFAS 122 requires that an institution which sells or
securitizes loans it has originated or purchased, and maintains the servicing
rights, to capitalize the cost of the rights to service such loans. As the
Company is not currently selling or securitizing any loans that it has
originated or purchased, the aforementioned provision of SFAS 122 will not have
any impact on the Company's consolidated financial statements. SFAS 122 also
requires that an enterprise assess its capitalized mortgage servicing rights for
impairment based on the fair value of those rights. When adopted, effective
January 1, 1996, the Company does not anticipate that this provision will have a
significant impact on its consolidated financial statements.

Real Estate Owned

Real estate owned includes properties acquired through foreclosure and
properties acquired for development and sale. Real estate acquired through
foreclosure is transferred to real estate owned at the lower of cost or
estimated fair value, which represents the new recorded basis of the property.
Subsequently, properties are evaluated and any additional declines in value are
provided for in an allowance for losses on real estate. Real estate acquired for
development and sale is carried at the lower of cost or estimated fair value.

Allowances for Losses

Allowances for losses on loans and real estate owned are established when a loss
is probable and can be reasonably estimated. These allowances are provided based
on past experience and the prevailing market conditions. Management's evaluation
of loss considers various factors including, but not limited to, general
economic conditions, loan portfolio composition, prior loss experience,
estimated sales price, and holding and selling costs. Provisions for loan losses
are recorded to maintain the Company's overall allowance for loan losses within 
an acceptable range to cover probable credit losses inherent in the portfolio as
of the respective balance sheet dates.

Management believes that the allowances for losses on loans and real estate
owned are adequate. While management uses available information to recognize
losses, future additions to the allowances may be necessary based on changes in
economic conditions.

Office Properties and Equipment

Office properties and equipment are stated at cost, less accumulated
depreciation and leasehold amortization. Depreciation of office buildings and
improvements and furniture and equipment is computed on the straight-line method
over the estimated useful lives of the related assets. Leasehold improvements
are amortized over the shorter of their estimated useful lives or the term of
the related lease.

                                     F-10

<PAGE>
 
Income Taxes

Income taxes are accounted for using the asset and liability method. Under this
method, deferred tax assets and liabilities are recognized for the future tax
consequences attributable to the differences between the financial statement
carrying amounts of existing assets and liabilities and their respective tax
bases. Deferred tax assets and liabilities are measured using enacted tax rates
expected to apply to taxable income in the years in which those temporary
differences are expected to be recovered or settled. The effect on deferred tax
assets and liabilities of a change in tax rates is recognized in income in the
period that includes the enactment date.

Earnings Per Share

Net income for primary earnings per share is adjusted for the dividends on
convertible preferred stock. The average number of common shares and common
equivalent shares outstanding for 1995, 1994, and 1993 was 40,620,932,
37,943,933, and 32,049,577, respectively.

Fully diluted earnings per share has been computed using the weighted average
number of common shares and common equivalent shares, including the effect of
the assumed conversion of convertible preferred stock into common stock. The
average number of common shares and common equivalent shares outstanding for
1995, 1994, and 1993 for the purpose of calculating fully diluted earnings per
share was 45,541,197, 39,005,360, and 40,395,649, respectively.

Cash Flows

For the purpose of reporting cash flows, cash and cash equivalents include cash
on hand, amounts due from banks and other highly liquid debt instruments with an
initial maturity of three months or less.

(2)  BUSINESS COMBINATIONS

During the fourth quarter of 1995, the Company completed the acquisitions of
Kirksville Bancshares, Inc. (Kirksville) and WSB Bancorp, Inc. (WSB). A total of
1,521,435 shares of the Company's common stock was issued in connection with the
Kirksville transaction, which was accounted for as a pooling of interests. The
Company paid a total cash consideration of approximately $25.0 million in a
purchase transaction to acquire WSB. Total assets of the acquired institutions
were approximately $227.6 million. The effect of these transactions were not
material to the consolidated financial statements and operating results of the
acquired entities are included since the respective acquisition dates.

                                     F-11

<PAGE>
 
On June 30, 1994, the Company completed the acquisition of Farm & Home Financial
Corporation (Farm & Home) whose assets totaled $3.1 billion. As a result of this
transaction, the Company issued 17,993,838 shares of common stock. The
transaction was accounted for as a pooling of interests and, accordingly, the
consolidated financial statements of the Company have been restated to include
the results of Farm & Home for all periods presented. Total income,
extraordinary items, and net income for the Company and Farm & Home after the
effect of the restatement for SFAS 115 (discussed further below) and prior to
the combination were as follows:

<TABLE>
<CAPTION>
                                          YEAR ENDED DECEMBER 31,
                                         -------------------------
                                                          1993
                                                          ----
                                                    (in thousands)
     <S>                                               <C> 
     COMPANY                                                             
     Total income (1)........................          $ 94,528         
     Extraordinary items (net of income tax                             
      effect)................................            (1,908)        
     Net income..............................            36,190         
     FARM & HOME                                                        
     Total income (1)........................            85,179         
     Net income..............................             8,682         
     COMBINED                                                           
     Total income (1)........................           179,707         
     Extraordinary items (net of income tax                             
      effect)................................            (1,908)        
     Net income..............................            44,872          
</TABLE>

     (1) Net interest income and noninterest income.

Farm & Home adopted the provisions of SFAS 115 on January 1, 1994. Such adoption
by Farm & Home resulted in a pretax charge to operations of $9.8 million ($6.5
million net of tax) to reflect an other than temporary impairment of certain
interest-only stripped coupon mortgage-backed pass-through certificates and
collateralized mortgage obligation residual interests. As the Company had
adopted SFAS 115 at December 31, 1993, the $6.5 million net of tax charge by
Farm & Home, which was recorded as a cumulative effect of a change in accounting
principle, was reflected in the consolidated statement of operations of the
Company for 1993.

On April 22, 1994, the Company completed the acquisition of Home Federal Bancorp
of Missouri, Inc. (Home Bancorp). Each holder of the common stock of Home
Bancorp received 0.4945 of a share of common stock of the Company on a pre-split
basis and $7.50 in cash for each share of Home Bancorp common stock held for a
total consideration of $68.3 million. Home Bancorp's total consolidated assets
were $532.7 million and savings deposits were $466.5 million. The transaction
was accounted for under the purchase method of accounting and resulted in an
intangible asset related to the deposit accounts of approximately $13.8 million.

On November 8, 1993, the Company completed the acquisition of the 17 eastern
Missouri retail banking branches of Home Savings of America. The Company
received net cash totaling approximately $709.4 million. Gross proceeds totaled
$733.3 million, which represented the amount of deposit accounts acquired by the
Company and accrued but unpaid interest on such accounts. This amount was
reduced by approximately $23.9 million, which was paid by the Company for the
acquisition of certain loans made by Savings of America primarily secured by
deposit accounts, real property, furniture and fixtures related to the branch
locations, and a tax deductible intangible asset related to the deposit accounts
of approximately $7.7 million.

On June 11, 1993, the Company completed the acquisition of the Missouri retail
banking franchise of First Nationwide Bank of San Francisco, California (First
Nationwide). The Company received net cash totaling approximately $588.1
million. Gross proceeds totaled $595.1 million, which represented the amount of
deposit accounts acquired by the Company and accrued but unpaid interest on such
accounts. This amount was reduced by approximately $7.0 million, which was paid
by the Company for the acquisition of certain loans made by First Nationwide
primarily secured by deposit accounts, real property, furniture and fixtures
related to the branch locations, and a tax deductible intangible asset related
to the deposit accounts of approximately $75,000.

                                     F-12

<PAGE>
 
Other acquisition and sale activity of Farm & Home during 1994 and 1993 is
summarized as follows:

<TABLE>
<CAPTION>
                             Nature                                  Items Sold,
Date                     of Transactions                        Purchased or Exchanged                    Cash Consideration
- ----                     ---------------                        ----------------------                    ------------------ 
<S>                  <C>                                     <C>                                          <C>
July 1, 1994         Sale of loan production                 $75.2 million of Texas home builder          Received $75.2 million
                     business in Texas                       lines of credit and six land acquisition
                                                             and development/rehab loans
 
June 24, 1994        Sale of Corpus Christi, Texas           $54.8 million of branch deposits             Paid $53.9 million
                     branch facility and deposit             and $927,000 of related deposit
                     accounts                                account loans and furniture and
                                                             fixtures
 
June 3, 1994         Sale of deposit accounts                $13.6 million of branch deposits             Paid $13.4 million
                     of branch                               and $177,000 of related deposit
                                                             account loans
 
December 17, 1993    Sale of two Austin, Texas               $260.0 million of branch deposits            Paid $251.0 million
                     and four San Antonio, Texas             and $9.0 million of branch facilities
                     branch facilities and deposit accounts  and deposit related deposit account
                                                             loans and furniture and fixtures
 
November 19, 1993    Purchase of two retail banking          $107.5 million of branch deposits            Received $104.3 million
                     branches in Springfield, Missouri       and $1.0 million of related deposit
                                                             loans, furniture and fixtures, and a
                                                             $2.2 million tax deductible core
                                                             deposit intangible
 
April 12, 1993       Sale of Harrisonville, Texas            $18.7 million of branch deposits and         Paid $18.5 million
                     branch facility and deposits            $190,000 of related deposit account loans
                                                             and furniture and fixtures
 
March 5, 1993        Exchange of two branch facilities       $133.9 million of branch deposits and        Received $63.1 million
                     and deposit accounts from three         related deposit account loans and
                     branch facilities in Texas              furniture and fixtures exchanged for
                     for two branch facilities and           $198.1 million of branch deposits, $863,000
                     accounts and five branch facilities     of related deposit account loans, and a          
                     in Missouri                             $711,000 tax deductible core deposit 
                                                             intangible 
</TABLE>

                                     F-13

<PAGE>
 
(3)  FAIR VALUE CONSOLIDATED BALANCE SHEETS

The Company's primary objective in managing interest rate risk is to position
the Company such that changes in interest rates do not have a material adverse
impact upon the net market value of the Company.  Net market value  considers
the fair value of financial instruments (assets, liabilities, and off-balance-
sheet items), in contrast to the accompanying consolidated balance sheets which
are historical cost based.  The estimated fair values of the Company's assets
and liabilities, and the related carrying amounts from the accompanying
consolidated balance sheets, are as follows (in thousands):
   
<TABLE>
<CAPTION>
                                                                          DECEMBER 31, 1995         DECEMBER 31, 1994
                                                                       ------------------------   -----------------------
                                                                         CARRYING       FAIR      CARRYING        FAIR
                                                                          AMOUNT       VALUE       AMOUNT         VALUE
                                                                       ----------    ---------    --------      ---------
<S>                                                                    <C>          <C>          <C>           <C>
ASSETS:
  Cash and cash equivalents............................................$   15,433   $   15,433   $   22,106    $   22,106
  Securities available for sale:
    Investment securities..............................................   159,857      159,857      109,136       109,136
    Mortgage-backed securities......................................... 1,433,648    1,433,648    1,593,015     1,593,015
    Interest rate exchange, cap, and floor agreements..................    12,956       12,956       62,955        62,955
    Options............................................................        --           --          593           593
  Securities held to maturity:
    Investment securities..............................................   119,186      120,517      156,773       156,170
    Mortgage-backed securities......................................... 3,430,954    3,431,341    3,119,289     2,996,829
  Loans................................................................ 3,577,892    3,708,014    3,072,151     2,995,981
  Office properties and equipment, net.................................    52,466       53,262       53,483        52,980
  Deferred losses on interest rate exchange agreements.................    20,831           --       21,243            --
  Unamortized fees on interest rate
    caps, floors, and collar...........................................    38,049       37,302       43,318        18,913
  Other assets.........................................................   151,789      159,548      177,804       220,530
                                                                        ---------    ---------    ---------     ---------
                                                                      $ 9,013,061  $ 9,131,878  $ 8,431,866   $ 8,229,208
                                                                        =========    =========    =========     =========
LIABILITIES AND STOCKHOLDERS' EQUITY:
  Deposits..................                                          $ 4,907,497  $ 4,954,183  $ 4,899,389   $ 4,815,151
  Securities sold under agreements to repurchase....................... 1,082,814    1,083,048    1,208,127     1,206,478
  Advances from Federal Home Loan Bank................................. 2,377,138    2,378,419    1,707,938     1,687,847
  Other borrowings.....................................................    47,523       50,260       47,384        46,876
  Deferred gains on interest rate exchange agreements..................     5,661           --       16,673            --
  Interest rate exchange agreements....................................        --      108,698           --        18,487
  Other liabilities....................................................    95,522       95,292      110,729       102,668
    Total liabilities.................................................. 8,516,155    8,669,900    7,990,240     7,877,507
                                                                        ---------    ---------    ---------     ---------
  Net market value.....................................................        --      461,978           --       351,701
  Stockholders' equity.................................................   496,906           --      441,626            --
                                                                        ---------    ---------    ---------     ---------
                                                                      $ 9,013,061  $ 9,131,878  $ 8,431,866   $ 8,229,208
                                                                        =========    =========    =========     =========
NON-FINANCIAL INSTRUMENTS:
  Demand deposits.....................................................$       --   $    19,552  $        --   $    52,231
  Commitments to extend credit........................................$   225,324  $   225,752  $    57,422   $    57,201
                                                                         ========     ========     ========      ========
</TABLE>      

                                     F-14

<PAGE>
 
Net market value is not intended to represent the value of the Company's stock
or the amounts distributable to stockholders in connection with a sale of the
Company or in the unlikely event of its liquidation. Such amounts ascribe no
value to intangible assets or to the going concern value of the enterprise.

The following methods and assumptions were used by the Company in estimating
fair value disclosures for financial instruments:

Cash and cash equivalents - Due to the short-term nature of these financial
instruments, carrying value approximates fair value.

Investment securities and mortgage-backed securities - Fair values are based on
quoted market prices or dealer quotes.  Where such quotes are not available,
fair value is estimated using quoted market prices for similar agreements and
securities, or in limited instances discounted cash flow analyses.  Stock in the
Federal Home Loan Bank is valued at cost, which represents redemption value and
approximates fair value.

Loans - The fair value of loans is estimated by discounting future cash flows at
market interest rates for loans of similar credit risk, terms and maturities,
taking into consideration repricing characteristics and prepayment risk.

Office properties and equipment - The fair value of office properties is
estimated based upon in-house appraised values for the Company's properties.
The net book value of office equipment is assumed to approximate its fair value.

Other assets and liabilities - The estimated fair value of other assets, which
includes intangibles and real estate owned and other liabilities represents the
sum of all contractual financial receivables or obligations adjusted for the tax
effects.

Deposits with defined maturities - The fair value of certificates of deposit
accounts is based on the discounted values of contractual cash flows using rates
currently offered in the marketplace for accounts of similar remaining
maturities.

Deposits without defined maturities - For the purposes of calculating "Net
Market Value," no consideration is given to the economic value of the Bank's
long-term relationships with its depositors.  For deposit liabilities without
defined maturities, fair value is assumed to be the amount payable on demand at
the reporting date.  By ignoring what is commonly referred to as a core deposit
intangible, no consideration is given to the present value of the Company's
expected future profitability derived from those customer relationships.
However, such value as calculated by the Company is disclosed, net of applicable
income taxes, under the heading "Non-Financial Instruments."  The aforementioned
value has been calculated by comparing the rates paid on deposits to a rate paid
on a wholesale borrowing having a maturity equal to the expected maturity of the
deposits reduced by the cost to service and insure such deposits.

Securities sold under agreements to repurchase - Fair values are based on the
discounted value of contractual cash flows using dealer quoted rates for
agreements of similar terms and maturities.

Advances from Federal Home Loan Bank - The fair value of advances from the
Federal Home Loan Bank (FHLB) is based on discounted values of contractual cash
flows using rates currently offered in the marketplace for instruments with
similar terms and maturities.

Other borrowings - Fair values are based on quoted market prices, dealer quotes,
or on the discounted values of contractual cash flows using market derived
spreads.

Interest rate exchange agreements - The fair values of interest rate exchange
agreements, which includes swaps, caps, and floors, are estimated by comparing
the contractual rates the Company is paying or receiving to market rates quoted
on new agreements with similar maturities by counterparties of similar
creditworthiness.  Changes in

                                     F-15

<PAGE>
 
     the fair values and carrying values of existing agreements are included in
     the fair values of the assets or liabilities being hedged.
    
     Commitments to extend credit - The fair value of commitments is estimated
     using the fees currently charged to enter into similar agreements,
     taking into account the remaining terms of the agreements and the present
     creditworthiness of the counterparties. For fixed-rate loan commitments,
     fair value also considers the difference between current levels of interest
     rates and the committed rates.         

     Income taxes - The estimated income tax effects arising from the
     differences between fair values and tax bases of financial instruments is
     calculated and included in the fair value disclosure of other assets or
     other liabilities. The effect of the restoration to taxable income of the
     Bank's bad debt reserves for income tax purposes resulting from the
     unlikely event of liquidation has not been included.

(4)  SECURITIES AVAILABLE FOR SALE

The amortized cost and market value of securities available for sale at December
31, 1995 are summarized as follows:

<TABLE>
<CAPTION>
                                                             GROSS         GROSS
                                              AMORTIZED    UNREALIZED    UNREALIZED      MARKET
                                                COST          GAINS        LOSSES        VALUE
                                              ---------    ----------    ----------    ----------    
                                                                   (in thousands)
<S>                                          <C>           <C>           <C>          <C>
Investment Securities:
  U.S. Government and agency obligations..   $   10,671    $      439    $      (25)  $    11,085
  Corporate securities....................       14,882         1,887            (6)       16,763
                                              ---------     ---------     ---------    ----------
                                                 25,553         2,326           (31)       27,848
  FHLB stock..............................      132,009            --            --       132,009
                                              ---------     ---------     ---------    ----------
                                                157,562         2,326           (31)      159,857
                                              ---------     ---------     ---------    ----------
 Mortgage-backed Securities:
  Mortgage-backed certificates:
   GNMA...................................      694,541        17,996          (538)      711,999  
   FNMA...................................      342,405         4,440          (313)      346,532 
   FHLMC..................................      308,839         6,380          (803)      314,416 
  Other...................................       59,512         3,090        (1,901)       60,701 
  Derivative financial instruments:                                                        
   Interest rate exchange agreements......       (4,294)           --        (2,234)       (6,528)
   Interest rate cap agreements...........       23,997            --       (15,259)        8,738 
   Interest rate floor agreements.........        4,271         6,475            --        10,746  
                                              ---------     ---------     ---------    ----------
                                              1,429,271        38,381       (21,048)    1,446,604
                                              ---------     ---------     ---------    ----------
                                            $ 1,586,833    $   40,707    $  (21,079)  $ 1,606,461
                                              =========     =========     =========    ==========
</TABLE>

                                     F-16

<PAGE>
 
The amortized cost and market value of securities available for sale at December
31, 1994 are summarized as follows:

    
<TABLE> 
<CAPTION>
                                                                GROSS         GROSS
                                               AMORTIZED     UNREALIZED     UNREALIZED      MARKET
                                                 COST           GAINS         LOSSES         VALUE
                                               ---------     ----------     ----------    ----------
                                                                   (in thousands)                      
<S>                                           <C>            <C>            <C>           <C>         
Investment Securities:
  FHLB stock...........................       $  109,136     $       --     $       --    $  109,136
                                               ---------      ---------      ---------     ---------
 
 Mortgage-backed Securities:
  Mortgage-backed certificates:
     GNMA..............................          693,362             68        (30,698)      662,732
     FNMA..............................          493,412             41        (18,002)      475,451
     FHLMC.............................          408,640              8        (13,519)      395,129
  Other................................           60,584          2,105         (2,986)       59,703
  Derivative financial instruments:                                                      
    Interest rate exchange agreements..               --          3,476             --         3,476
    Interest rate cap agreements.......           31,426         26,471             --        57,897
    Interest rate floor agreements.....            5,191             --         (3,609)        1,582
    Exchange traded options............               81            512             --           593 
                                               ---------      ---------      ---------     ---------
                                               1,692,696         32,681        (68,814)    1,656,563
                                               ---------      ---------      ---------     ---------
                                              $1,801,832     $   32,681     $  (68,814)   $1,765,699
                                               =========      =========      =========     =========
</TABLE>     

The amortized cost and market value of debt securities available for sale at
December 31, 1995, by contractual maturity, are summarized as follows:

<TABLE>
<CAPTION>
                                           AMORTIZED       MARKET
                                             COST          VALUE
                                          -----------    -----------
                                                (in thousands)
<S>                                       <C>            <C>
Due in one year or less.................  $     2,753    $     2,755
Due after one year through five years...        9,866         10,028
Due after five years through ten years..       11,889         14,002
Due after ten years.....................        1,045          1,063
                                            ---------      ---------
                                               25,553         27,848
Mortgage-backed securities..............    1,429,271      1,446,604
                                            ---------      ---------
                                          $ 1,454,824    $ 1,474,452
                                            =========      =========
</TABLE>

At December 31, 1995 and 1994, accrued interest receivable on securities
available for sale totaled $8.0 million and $7.3 million, respectively.

Securities available for sale with an amortized cost and approximate market
value of $1.1 billion and $1.3 billion at December 31,1995 and 1994,
respectively were pledged to secure deposits, securities sold under agreements
to repurchase, other borrowings and interest rate exchange agreements.

    
Gross realized gains on the sale of or early redemption by the issuer of
securities available for sale totaled $25.0 million, $15.4 million and $25.9
million for 1995, 1994 and 1993, respectively.  Gross realized losses on such
securities totaled $1.1 million, $43.6 million, and $11.2 million for 1995, 1994
and 1993, respectively.       

                                     F-17

<PAGE>
 
(5)  SECURITIES HELD TO MATURITY

The amortized cost and market value of securities held to maturity at December
31,1995 are summarized as follows:

<TABLE>
<CAPTION>
                                                             GROSS          GROSS
                                             AMORTIZED     UNREALIZED     UNREALIZED       MARKET
                                               COST          GAINS          LOSSES         VALUE
                                            ----------     ----------     ----------     ----------  
                                                                 (in thousands)                      
<S>                                        <C>             <C>            <C>           <C>          
Investment Securities:
 U.S. Government and agency obligations..  $   113,554     $    1,242     $       --    $   114,796    
 Corporate securities....................        5,632             89             --          5,721    
                                             ---------       --------       --------      ---------
                                               119,186          1,331             --        120,517    
                                             ---------       --------       --------      ---------
Mortgage-backed Securities:                                                                               
 Mortgage-backed certificates:                                                                            
   GNMA..................................       13,895            177           (243)        13,829    
   FNMA..................................      131,874          1,919           (422)       133,371    
   FHLMC.................................      239,026          3,287           (742)       241,571    
  Private pass-throughs..................    2,705,311         21,618        (21,758)     2,705,171    
  Collateralized mortgage obligations....      340,848          2,556         (6,005)       337,399    
                                             ---------       --------       --------      ---------
                                             3,430,954         29,557        (29,170)     3,431,341    
                                             ---------       --------       --------      --------- 
                                           $ 3,550,140      $  30,888     $  (29,170)   $ 3,551,858    
                                             =========       ========       ========      =========     
</TABLE>

The amortized cost and market value of securities held to maturity at December
31, 1994 are summarized as follows:

<TABLE>
<CAPTION>
                                                             GROSS          GROSS                        
                                             AMORTIZED     UNREALIZED     UNREALIZED       MARKET       
                                               COST          GAINS          LOSSES         VALUE        
                                            ----------     ----------     ----------     ----------     
                                                                 (in thousands)                      
<S>                                        <C>             <C>            <C>           <C>          
Investment Securities:
 U.S. Government and agency obligations..  $   115,500     $      208     $   (1,814)   $   113,894   
 Corporate securities....................       41,273          1,127           (124)        42,276   
                                             ---------       --------       --------      --------- 
                                               156,773          1,335         (1,938)       156,170   
                                             ---------       --------       --------      --------- 
Mortgage-backed Securities:                                                                              
 Mortgage-backed certificates:                                                                           
   GNMA..................................       16,595             20           (722)        15,893   
   FNMA..................................      169,820            677         (4,194)       166,303   
   FHLMC.................................      272,775          1,191         (6,991)       266,975   
  Private pass-throughs..................    2,271,272            678        (96,423)     2,175,527   
  Collateralized mortgage obligations....      388,827            906        (17,602)       372,131   
                                             ---------       --------       --------      --------- 
                                             3,119,289          3,472       (125,932)     2,996,829   
                                             ---------       --------       --------      --------- 
                                           $ 3,276,062     $    4,807     $ (127,870)   $ 3,152,999   
                                             =========       ========       ========      =========
</TABLE>

                                     F-18

<PAGE>
 
The amortized cost and market value of securities held to maturity at December
31, 1995, by contractual maturity, are summarized as follows:

<TABLE>
<CAPTION> 
                                           AMORTIZED         MARKET
                                             COST            VALUE
                                          ------------    ------------    
                                                 (in thousands)
<S>                                       <C>             <C>
Due in one year or less.................   $    10,112     $    10,204   
Due after one year through five years...       109,074         110,313   
Due after five years through ten years..            --              --   
Due after ten years.....................            --              --   
                                             ---------       ---------   
                                               119,186         120,517   
Mortgage-backed securities                   3,430,954       3,431,341   
                                             ---------       ---------   
                                           $ 3,550,140     $ 3,551,858   
                                             =========       =========
</TABLE>

At December 31, 1995 and 1994, accrued interest receivable on securities held to
maturity totaled $23.1 million and $19.3 million, respectively.

Securities held to maturity with an amortized cost and approximate market value
of $1.4 billion and $1.3 billion at December 31,1995 and 1994, respectively,
were pledged to secure securities sold under agreements to repurchase, other
borrowings and interest rate exchange agreements.

During 1995, certain private issuer mortgage-backed securities held by the
Company were determined to be other than temporarily impaired. As a result, the
Company recorded a $27.1 million pre-tax write-down ($17.8 million after tax)
to reflect the impairment of such securities.  The amount of the write-down was
based on discounted cash flow analyses performed by management (based upon
assumptions regarding delinquency levels, foreclosure rates, and loss ratios on
REO disposition in the underlying portfolio).  Discounted cash flow analyses
were utilized to estimate fair value due to the absence of a ready market for
the securities.

On November 15, 1995, the Financial Accounting Standards Board issued a special
report, "A Guide to Implementation of Statement 115 on Accounting for Certain
Investments in Debt and Equity Securities, Questions and Answers" (the Report).
The Report was issued as an aid in understanding and implementing SFAS 115.  The
Report provided transition guidance for an enterprise that adopted SFAS 115
prior to the issuance of the Report.  The guidance allowed a one-time
reassessment of the classification of securities as of a single measurement date
without tainting the classification of the remaining held to maturity debt
securities.  Such reassessment and transfers were to be completed no later than
December 31, 1995.  On December 31, 1995, the Company transferred into the
available for sale portfolio from the held to maturity category mortgage-backed
securities with a recorded and market value of $67.5 million and investment
securities with a recorded and market value of $17.6 million.

Effective December 31, 1993, the Company adopted the provisions of SFAS 115 on a
prospective basis.  As a result, mortgage-backed and investment securities with
an amortized cost of approximately $1.6 billion were transferred into the
available for sale portfolio.  At December 31, 1993, these securities were
adjusted to reflect the excess market value over amortized cost of $18.3
million.  Additionally, a tax liability of $6.7 million was recorded to reflect
the tax effect of the adjustment to market.  The net increase of $11.6 million
was recorded as an unrealized gain and included as a separate component of
stockholders' equity.  In addition, the Company recorded a pretax charge to
operations of $9.8 million to reflect an other than temporary impairment of
certain interest-only stripped coupon mortgage-backed pass-through certificates
and collateralized mortgage obligation residual interests. The resultant $6.5
million impairment was recorded as a cumulative effect of a change in accounting
principle, net of tax, in the consolidated statement of operations of the
Company for the year ended December 31, 1993.

                                     F-19

<PAGE>
 
(6)  LOANS

Loans are summarized as follows:

<TABLE>
<CAPTION>
                                                         DECEMBER 31,
                                                   --------------------------
                                                      1995            1994
                                                   -----------    -----------
                                                          (in thousands)
<S>                                                <C>           <C>
Real Estate:
 Residential...................................    $ 3,320,098    $ 2,887,992
 Construction..................................         11,969         18,489
 Commercial....................................        137,507        132,316
Consumer loans.................................        125,633         84,013
                                                    ----------     ----------
                                                     3,595,207      3,122,810
Add (Deduct):
 Loans in process..............................         (4,266)       (28,348)
 Purchased loan premiums.......................         17,359         10,848
 Unearned discounts............................         (9,105)        (9,369)
 Deferred loan costs (fees)....................            552           (875)
 Allowance for losses..........................        (21,855)       (22,915)
                                                    ----------     ----------
                                                   $ 3,577,892    $ 3,072,151
                                                    ==========     ==========
Weighted average interest rate at end of year..           7.58%          7.43%
                                                          ====           ====
</TABLE>
    
Gross loans at December 31, 1995, by contractual maturity or repricing date,
were as follows (in thousands):     

<TABLE>    
<CAPTION> 
                                                      RESIDENTIAL     COMMERCIAL     CONSTRUCTION      CONSUMER          TOTAL
                                                      -----------     ----------     ------------      --------          -----   
<S>                                                   <C>             <C>            <C>              <C>             <C>
Adjustable-rate loans:                                                                                                
 Due within one year...........................       $      555       $ 14,816         $  9,039      $    409        $   24,819
 After one but within five years...............           38,857         19,399            1,451         9,258            68,965
 After five but within ten years...............           28,272         13,840               --        56,923            99,035
 After ten years...............................        2,025,723         15,181              277           398         2,041,579
                                                       ---------        -------          -------       -------         ---------
                                                       2,093,407         63,236           10,767        66,988         2,234,398
                                                       ---------        -------          -------       -------         ---------
Fixed-rate loans:                                                                                                      
 Due within one year...........................            3,598         11,343            1,202        11,065            27,208
 After one but within five years...............           46,081         39,747               --        42,918           128,746
 After five but within ten years...............           97,540         20,260               --         3,853           121,653
 After ten years...............................        1,079,473          2,920               --           809         1,083,202
                                                       ---------        -------          -------       -------         ---------
                                                       1,226,692         74,270            1,202        58,645         1,360,809
                                                       ---------        -------          -------       -------         ---------
                                                      $3,320,099       $137,506         $ 11,969      $125,633        $3,595,207
                                                       =========        =======          =======       =======         =========
                                                                                                                       
</TABLE>     

At December 31, 1995 and 1994, accrued interest receivable on loans totaled
approximately $22.3 million and $18.4 million, respectively.

Nonaccrual loans totaled $9.5 million and $7.6 million at December 31, 1995 and
1994, respectively.  If interest on these loans had been recognized, such income
would have been $1.1 million and $686,000 for 1995 and 1994, respectively.
During 1995 and 1994, these nonaccrual loans contributed $203,000 and $221,000
to interest income,respectively. In addition, at December 31, 1995 and 1994, the
Company had troubled debt restructurings aggregating $661,000 and $2.8 million,
respectively.  During 1995 and 1994, these troubled debt restructurings
contributed $175,000 and $184,000 to interest income, respectively.  Had these
loans not been restructured interest income would have been $211,000 and
$222,000 for 1995 and 1994, respectively.

As of December 31, 1995, the Company had outstanding commitments to originate
fixed-rate mortgage loans of approximately $54.0 million, adjustable-rate
mortgage loans of approximately $45.5 million, fixed-rate residential
construction loans of approximately $1.9 million, and adjustable-rate
residential construction loans of approximately $300,000.  The Company also had
outstanding commitments to purchase adjustable-rate mortgage loans of
approximately $123.3 million.  Commitments to extend credit may involve, to
varying degrees, elements of credit risk and interest rate risk in excess of the
amount recognized in the consolidated balance sheets.  The amount of credit loss
in the event of nonperformance by the other party to the commitment is
represented by the contractual amount of the commitment.  Interest rate risk on
commitments to extend credit results from the possibility that interest rates
may have moved unfavorably from the position of the Company since the time the
commitment was made.

                                     F-20

<PAGE>
 
The Company services loans for its own account and also services loans for
third-party investors under loan servicing agreements.  Pursuant to these
agreements, the Company typically collects from the borrower monthly payments of
principal and interest on mortgage loans and additional amounts towards payment
of real estate taxes and insurance.  The Company retains its servicing fee from
such payments and remits the balance of the principal and interest payments to
the investors in the mortgage loans or associated mortgage-backed securities.
At December 31, 1995 and 1994, the Company serviced 78,698 loans totaling $5.0
billion and 83,537 loans totaling $5.3 billion, respectively. Of these amounts,
$3.0 billion and $2.5 billion were serviced on the Company's own behalf at
December 31, 1995 and 1994, respectively.

Activity in purchased mortgage servicing rights, which is recorded in other
assets in the accompanying consolidated balance sheets, is summarized as
follows:

<TABLE>
<CAPTION>
                                                                       YEAR ENDED DECEMBER 31,
                                                                  ------------------------------------
                                                                    1995          1994          1993
                                                                  --------      --------      -------- 
                                                                           (in thousands)
<S>                                                               <C>         <C>            <C>
Balance, beginning of year..................................      $ 22,556      $ 28,117      $ 49,647
Purchases...................................................           812            --        14,660
Sales.......................................................        (3,273)           --            --
Amortization................................................        (4,233)       (5,561)      (36,190)
                                                                   -------       -------       -------
Balance, end of year........................................      $ 15,862      $ 22,556      $ 28,117
                                                                   =======       =======       =======
</TABLE>




(7) REAL ESTATE OWNED

Real estate owned is summarized as follows:

<TABLE>
<CAPTION>
                                                                         DECEMBER 31,
                                                                  --------------------------
                                                                    1995              1994
                                                                  --------          --------
                                                                        (in thousands)
<S>                                                               <C>               <C>
Acquired through foreclosure................................      $ 19,098          $ 19,282
Acquired for development and sale...........................           705             2,517
                                                                    ------            ------
                                                                    19,803            21,799
Less allowance for losses...................................        (4,370)           (6,484)
                                                                    ------            ------
                                                                  $ 15,433          $ 15,315
                                                                    ======            ======
</TABLE>
                     
(8) ALLOWANCE FOR LOSSES ON LOANS AND REAL ESTATE
 
Activity in the allowance for loan losses is summarized as follows:

<TABLE> 
<CAPTION> 
                                                                       YEAR ENDED DECEMBER 31,
                                                                  ------------------------------------
                                                                    1995          1994          1993
                                                                  --------      --------      -------- 
                                                                             (in thousands)
<S>                                                               <C>           <C>           <C>   
Balance, beginning of year..................................      $ 22,915      $  9,056      $ 10,753
Provision charged to expense................................         1,200        12,432           706
Additions acquired through acquisitions.....................         1,166         2,483            --
Charge-offs, net............................................        (3,426)       (1,056)       (2,403)
                                                                   -------       -------       -------
Balance, end of year........................................      $ 21,855      $ 22,915      $  9,056
                                                                   =======       =======       =======
</TABLE>

                                     F-21

<PAGE>
 
Activity in the allowance for losses on real estate owned is summarized as
follows:

<TABLE>
<CAPTION>
                                                                                      YEAR ENDED DECEMBER 31,            
                                                                          ---------------------------------------------  
                                                                              1995              1994              1993   
                                                                          ----------          --------          -------  
                                                                                           (in thousands)                
<S>                                                                       <C>                 <C>              <C>       
Balance, beginning of year..........................................         $ 6,484           $ 3,737          $ 4,776  
Provision for real estate losses....................................              --             4,581            4,238  
Additions acquired through acquisitions.............................              --               197               --  
Charge-offs.........................................................          (2,114)           (2,031)          (5,277) 
                                                                              ------            ------           ------  
Balance, end of year................................................         $ 4,370           $ 6,484          $ 3,737  
                                                                              ======            ======           ======   
</TABLE> 
 
(9)  OFFICE PROPERTIES AND EQUIPMENT, NET
 
Office properties and equipment are summarized as follows:

<TABLE> 
<CAPTION> 
                                                                           DECEMBER 31,
                                                                ---------------------------------
                                                                   1995                    1994
                                                                ---------               ---------
                                                                         (in thousands)
<S>                                                             <C>                     <C>          
Land, office buildings and improvements...............           $ 53,601                $ 53,463    
Furniture and equipment...............................             23,056                  20,085    
Leasehold improvements................................              4,349                   4,339    
                                                                  -------                 -------    
                                                                   81,006                  77,887    
Less accumulated depreciation and amortization........             28,540                  24,404    
                                                                  -------                 -------    
                                                                 $ 52,466                $ 53,483    
                                                                  =======                 =======     
</TABLE>

Depreciation and amortization expense on office properties and equipment totaled
$4.3 million, $5.8 million, and $4.3 million for 1995, 1994, and 1993,
respectively.

The Company and its subsidiaries lease certain premises and equipment under
operating leases which expire through the year 2014, with certain lease
agreements containing renewal options. Minimum lease payments (in thousands) for
the years ending December 31 are summarized as follows:

<TABLE>
          <S>                                                                 <C> 
          1996................................................................$  2,839
          1997................................................................   2,658
          1998................................................................   2,349
          1999................................................................   1,115
          2000................................................................     669
          2001 through 2014...................................................   2,647
                                                                               -------
                                                                              $ 12,277
                                                                               =======
</TABLE>

Rent expense totaled $2.8 million, $4.7 million, and $4.3 million for 1995,
1994, and 1993, respectively.

                                     F-22

<PAGE>
 
(10) INTANGIBLE ASSETS

Intangible assets and fair value in excess of cost of net assets acquired
(negative goodwill), included in other assets and other liabilities,
respectively, in the accompanying consolidated balance sheets are summarized as
follows:

<TABLE> 
<CAPTION> 
                                                                              DECEMBER 31,
                                                                     -------------------------------
                                                                        1995                   1994
                                                                     --------                -------
                                                                             (in thousands)
<S>                                                                  <C>                     <C>      
Intangible assets:                                                                                    
  Goodwill...............................................            $    671                $    671 
  Core deposit intangibles...............................              33,457                  27,380 
                                                                       ------                 ------- 
                                                                       34,128                  28,051 
  Less accumulated amortization..........................               4,896                   2,569 
                                                                       ------                 ------- 
                                                                       29,232                  25,482 
Negative goodwill, net of accumulated amortization.......              (4,173)                 (5,281)
                                                                       ------                  ------ 
                                                                     $ 25,059                $ 20,201 
                                                                       ======                  ====== 
</TABLE>

The presentation of intangible assets in accordance with generally accepted
accounting principles does not recognize the future economic benefits associated
with certain of the Company's intangible assets whose amortization is tax
deductible.  Such intangible assets approximated $9.0 million at December 31,
1995.  The future benefits associated with such tax deductible intangibles is
approximately $3.2 million.

Goodwill (including negative goodwill) and core deposit intangibles resulted
from business combinations which were accounted for using the purchase method of
accounting and from branch deposit acquisitions. These intangibles are amortized
on a straight line basis over the period that it is expected to be benefited,
not to exceed ten years. Intangible assets are periodically reviewed for
possible impairment when events or changed circumstances affect the underlying
basis of the assets.

(11) DEPOSITS
 
Deposits are summarized as follows:

<TABLE> 
<CAPTION> 
                                                                         DECEMBER 31,
                                        --------------------------------------------------------------------------------
                                                  1995                                             1994
                                        --------------------------------------      ------------------------------------
                                                       PERCENT      AVERAGE                       PERCENT       AVERAGE
                                           AMOUNT      OF TOTAL      RATE          AMOUNT         OF TOTAL       RATE
                                        -----------    --------     ------       -----------     ---------     -------
                                                                     (dollars in thousands)
<S>                                     <C>            <C>          <C>          <C>             <C>           <C>  
Demand deposits:
 NOW................................   $   343,036        7.0%       0.96%      $   335,261         6.8%        1.12%    
 Passbook...........................       327,219        6.7        2.31           396,002         8.1         2.29 
 Money market demand................       555,277       11.3        4.12           558,991        11.4         3.06 
                                         ---------      -----                    ----------       -----              
  Total demand deposits                  1,225,532       25.0        2.75         1,290,254        26.3         2.32 
                                         ---------      -----                    ----------       -----              
Certificates of deposit:                                                                                             
 2.00% to 4.00%.....................        44,903         .9        3.78           787,244        16.1         3.72 
 4.00% to 6.00%.....................     2,278,911       46.4        5.40         1,976,308        40.3         4.89 
 6.00% to 8.00%.....................     1,324,401       27.0        6.53           719,146        14.7         6.76 
 8.00% to 10.00%....................        33,207         .7        9.03           121,448         2.5         8.63 
 10.00% & above.....................           674         --       11.16             4,439          .1        11.05 
                                         ---------       ----                     ---------       -----              
  Total certificates of deposit          3,682,096       75.0        5.82         3,608,585        73.7         5.14 
                                         ---------      -----                    ----------       -----              
Unearned discount on brokered                                                                                        
 certificates.......................          (117)        --          --                --          --           -- 
Net adjustment related to purchase                                                                                   
 method of accounting...............           (14)        --          --               550          --           -- 
                                         ---------      -----                     ---------        ----              
                                       $ 4,907,497      100.0%       5.05%      $ 4,899,389       100.0%        4.38%
                                         =========      =====        ====        ==========       =====        ===== 
</TABLE>

                                     F-23

<PAGE>
 
The scheduled maturities of certificates of deposit are summarized as follows:

<TABLE>
<CAPTION>
                                                                             DECEMBER 31,
                                                   -----------------------------------------------------------
                                                                1995                            1994
                                                   ----------------------------     --------------------------
                                                                        PERCENT                        PERCENT
                                                        AMOUNT         OF TOTAL        AMOUNT         OF TOTAL
                                                   --------------      --------     -----------       --------
                                                                         (dollars in thousands)
<S>                                                <C>                 <C>          <C>               <C>
Due within:
 One year......................................      $ 2,204,654         59.9%      $ 1,998,163         55.4%
 Two years.....................................          741,149         20.1           725,953         20.1
 Three years...................................          250,594          6.8           406,549         11.3
 Four years....................................          279,177          7.6           174,495          4.8
 Five years....................................          119,912          3.3           230,928          6.4
 Thereafter....................................           86,610          2.3            72,497          2.0
                                                       ---------        -----         ---------        -----
                                                     $ 3,682,096        100.0%      $ 3,608,585        100.0%
                                                       =========        =====         =========        =====
</TABLE>

At December 31, 1995 and 1994, accrued interest payable on deposits totaled $7.2
million and $6.7 million, respectively.

Certificate of deposit accounts with balances of $100,000 or greater totaled
$262.8 million and $207.4 million at December 31, 1995 and 1994, respectively.
At December 31, 1995, $48.0 million will mature within three months, $59.3
million will mature in three to six months, $66.8 million will mature in six
months to one year, and $88.7 million will mature after one year.



Interest expense on deposits by type is summarized as follows:

<TABLE>
<CAPTION>
                                                                                 YEAR ENDED DECEMBER 31,
                                                                                 -----------------------
                                                                       1995                1994               1993
                                                                       ----               ------              ----
                                                                                      (in thousands)
<S>                                                                 <C>                 <C>                <C>
Passbook.....................................................       $   8,063           $   9,821          $   8,527
NOW and money market demand..................................          22,782              23,706             21,933
Certificates of deposit......................................         202,991             166,663            162,145
                                                                      -------             -------           --------
                                                                    $ 233,836           $ 200,190          $ 192,605
                                                                      =======             =======           ========
</TABLE>

(12)  SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE

Mortgage-backed securities sold under agreements to repurchase are treated as
financings.  The securities underlying the agreements are book entry securities
and are delivered, by appropriate entry, to the major investment banking firms
(dealers) used in the transactions.  The dealers may have sold, loaned, or
otherwise disposed of such securities to other parties in the normal course of
their operations, and have agreed to resell to the Company the same securities
or substantially identical securities at the maturities of the agreements.

The carrying value and market value of securities sold under agreements to
repurchase are summarized as follows:

<TABLE>
<CAPTION>
                                                                         DECEMBER 31,                     DECEMBER 31,
                                                                ------------------------------------------------------------------
                                                                            1995                             1994
                                                                ------------------------------------------------------------------
                                                                  CARRYING          MARKET        CARRYING           MARKET
                                                                   VALUE            VALUE           VALUE             VALUE
                                                                   -----            -----           -----             -----
                                                                                         (in thousands)
<S>                                                           <C>              <C>               <C>               <C>
Agreements involving:
 Same securities......................................          $  897,261       $  928,600        $1,056,386        $1,147,100
 Substantially identical securities...................             185,553          186,600           151,741           152,400
                                                                 ---------        ---------         ---------         ---------
                                                                 1,082,814        1,115,200         1,208,127         1,299,500
  Accrued interest payable............................               5,534               --             5,388                --
                                                                 ---------        ---------         ---------         ---------
                                                                $1,088,348       $1,115,200        $1,213,515        $1,299,500
                                                                 =========        =========         =========         =========
</TABLE>

                                     F-24

<PAGE>
 
The scheduled maturities of securities sold under agreements to repurchase are
summarized as follows:

<TABLE>
<CAPTION>
                                                                                             DECEMBER 31,           
                                                                                    ------------------------------  
                                                                                        1995              1994      
                                                                                    -----------        -----------  
                                                                                            (in thousands)          
<S>                                                                                 <C>                <C>          
Maturing within 30 days...............................................              $   951,602        $ 1,158,127  
30 - 90 days..........................................................                   34,462                 --  
Over 90 days..........................................................                   96,750             50,000  
                                                                                      ---------          ---------  
                                                                                    $ 1,082,814        $ 1,208,127  
                                                                                      =========          =========   
</TABLE>

Financial data pertaining to the weighted average cost, the level of securities
sold under agreements to repurchase, and the related interest expense were as
follows (dollars in thousands):

<TABLE>
<CAPTION>
                                                                                            DECEMBER 31,
                                                                     -----------------------------------------------------
                                                                          1995                 1994                 1993
                                                                     -------------          -----------         -----------
<S>                                                                  <C>                    <C>                 <C>
Weighted average interest rate at end of year...............                 5.84%                5.96%                3.42%
Weighted daily average interest rate during the year........                 5.93                 4.47                 3.74 
Daily average of securities sold under                                                                                      
    agreements to repurchase................................           $1,426,101           $1,193,671           $1,277,514 
Maximum securities sold under agreements to                                                                                 
    repurchase at any month end.............................            1,685,869            1,650,963            1,493,445 
Interest expense during the year............................               84,557               53,303               47,786  
</TABLE>

                                     F-25

<PAGE>
 
(13) ADVANCES FROM FEDERAL HOME LOAN BANK

Advances from the FHLB are summarized as follows:

<TABLE> 
<CAPTION> 
                                                                         DECEMBER 31,
                                        ------------------------------------------------------------------------
                                                    1995                                   1994
                                        ------------------------------------------------------------------------
                                                                    WEIGHTED                            WEIGHTED
                                                                     AVERAGE                             AVERAGE
DUE IN                                          AMOUNT                RATE         AMOUNT                 RATE
- ------                                        ----------            -------      ----------             --------   
                                                                    (dollars in thousands)                    
<S>                                          <C>                    <C>         <C>                     <C> 
1995....................................     $        --                --%     $   738,000                5.95%
1996....................................       2,077,000              5.74          420,000                5.42 
1997....................................         165,756              6.57          415,756                6.32 
1998....................................          57,500              5.73           57,500                5.55 
2000....................................          75,000              5.76           75,000                5.97 
2003....................................           2,000              6.39            2,000                6.39 
                                               ---------                          ---------                     
                                               2,377,256              5.80        1,708,256                5.90 
Net adjustment related to purchase                                                                              
 method of accounting                               (118)                              (318)                    
                                              ----------                --       ----------                  -- 
                                             $ 2,377,138              5.80%     $ 1,707,938                5.90%
                                              ==========              ====       ==========                ==== 
</TABLE>

Financial data pertaining to the weighted average cost, the level of FHLB
advances and the related interest expense were as follows (dollars in
thousands):

<TABLE>
<CAPTION>
                                                                                         December  31,                           
                                                                   ---------------------------------------------------
                                                                          1995                1994               1993    
                                                                      ------------       ------------           -------
<S>                                                                  <C>                 <C>                <C>        
Weighted average interest rate at end of year..................            5.80%               5.90%              4.13%    
Weighted daily average interest rate during the year...........            5.99                4.80               4.17     
Daily average of FHLB advances.................................      $2,236,899          $1,579,100         $  706,900     
Maximum FHLB advances at any month end.........................       2,460,000           1,857,000          1,050,000     
Interest expense during the year...............................         134,073              75,800             29,452     
</TABLE>

The Company is required to maintain mortgage-backed securities with a market
value of 100% of outstanding collateralized advances and qualifying loans with
principal balances aggregating 150% of outstanding noncollateralized advances.
FHLB stock is also pledged as collateral for these advances.

During April 1994, the Company terminated a $100.0 million advance from the FHLB
while restructuring its portfolio in order to maintain the Company's then
existing interest rate position.  This resulted in a pretax loss totaling
approximately $980,000 in 1994, which has been recorded, net of its tax effect,
as an extraordinary item.

                                     F-26

<PAGE>
 
(14)  OTHER BORROWINGS

<TABLE> 
<CAPTION> 
Other borrowings are summarized as follows:                                         DECEMBER 31,
                                                                         ------------------------------
                                                                              1995              1994
                                                                         ------------       -----------
                                                                                   (in thousands)
<S>                                                                      <C>                <C> 
Mortgage-backed bonds (net of unamortized discounts
  of $92,000 and $96,000 at December 31, 1995 and 1994,
  respectively), 10.125% due April 15, 2018..................                $ 19,664          $ 19,660
                                                                                                       
Subordinated notes, 9.5% due August 1, 2002..................                  27,859            27,724
                                                                               ------            ------
                                                                             $ 47,523          $ 47,384
                                                                               ======            ====== 
</TABLE>

The payment of principal and interest on the 9.5% notes is subordinated at all
times to any indebtedness of the Company outstanding or incurred after the date
of issuance. The subordinated notes are callable at the option of the Company
after August 1, 1995 at par plus accrued interest.  In the indenture relating to
the subordinated notes, the Company is restricted as to the amounts of
additional indebtedness it may incur and the amount of dividends and other
distributions it may pay to its stockholders.

During 1994 and 1993, the Company repurchased and defeased mortgage-backed bonds
totaling $54.3 million and $72.9 million, respectively.  This resulted in pretax
losses totaling approximately $7.2 million and $3.0 million in 1994 and 1993,
respectively, which have been recorded, net of their tax effect, as an
extraordinary item.

During 1991, the Company, under the name Farm & Home, issued $31.0 million of
13.0% subordinated debentures in exchange for all of its then existing 13.0%
Series A Cumulative Exchangeable Preferred Stock.  The debentures, which were
recorded net of discount of $4.0 million, had a net book value of $27.0 million
at December 31, 1993, were scheduled to mature in 2016, and had an effective
interest rate of 13.58%.  In June 1994, using the proceeds from the issuance of
319,000 shares of preferred stock and cash reserves, these debentures were
called at par.  This resulted in a pretax loss totaling $4.0 million which has
been recorded, net of its tax effect, as an extraordinary item.

(15)  INTEREST RATE RISK MANAGEMENT

The Company's primary objective regarding asset and liability management is to
position the Company such that changes in interest rates do not have a material
adverse effect on net interest income or the net market value of the Company.
The Company's primary strategy for accomplishing its asset and liability
management objectives is achieved by matching the weighted average maturities of
assets, liabilities, and off-balance sheet items (duration matching). Integral
to the duration matching strategy is the use of derivative financial instruments
such as interest rate exchange agreements, interest rate cap and floor
agreements and, to a much lesser extent, interest rate collar agreements and
financial futures contracts.

The Company uses derivative financial instruments solely for risk management
purposes. None of the Company's derivative instruments are what are termed
leveraged instruments. These types of instruments are riskier than the
derivatives used by the Company in that they have embedded options that enhance
their performance in certain circumstances but dramatically reduce their
performance in other circumstances. The Company is not a dealer nor does it make
a market in such instruments.  The Company does not trade the instruments and
the Board of Directors' approved policy governing the Company's use of these
instruments strictly forbids speculation of any kind.

                                     F-27

<PAGE>
 
The risks generally associated with interest rate exchange agreements are also
the same as for interest rate cap, floor, and collar agreements.  Such risks are
the risk that the counterparty in the agreement may default ("credit risk"), the
risk that at the time of any such default, interest rates may have moved
favorably from the perspective of the nondefaulting party ("market risk") and
the risk that interest accrued and due to the Company previously reflected in
the consolidated balance sheets may not be received as a result of the default.
The Company's interest rate exchange agreements and interest rate cap and floor
agreements have been entered into with nationally recognized commercial and
investment banking firms or the FHLB.  As such, the Company does not anticipate
nonperformance by the counterparties. Financial futures contracts are subject to
similar market risks as are interest rate exchange agreements; however, credit
risk is substantially mitigated due to the requirement that participants settle
changes in the value of their positions daily.

Interest rate exchange agreements are summarized as follows (dollars in
thousands):

<TABLE>
<CAPTION>
                                                           DECEMBER 31, 1995
                                 ---------------------------------------------------------------------
                                    NOTIONAL         AVERAGE      AVERAGE      WEIGHTED
                                    PRINCIPAL         RATE         RATE        AVERAGE          FAIR
                                     AMOUNT         RECEIVED       PAID        MATURITY         VALUE
                                     ------         --------       ----        --------         -----
<S>                              <C>               <C>           <C>          <C>              <C>
Available for sale:
 Fixed interest paid...........  $   260,000         5.84%        6.27%       4.25 yrs      $   (6,528)
                                     -------                                                    ------
                                                                                                      
Interest-bearing liabilities:                                                                         
 Fixed interest paid...........      795,000         5.88         8.99        5.82 yrs        (122,468)
 Variable interest                                                                                    
   rate paid...................      159,000         7.36         5.94        6.05 yrs          13,770
                                     -------                                                  --------
                                     954,000         6.13         8.48                        (108,698)
                                     -------                                                  ---------
   Total.......................  $ 1,214,000         6.06%        8.01%                     $ (115,226)
                                   =========         ====         ====                        ========= 
</TABLE> 
 
<TABLE> 
<CAPTION> 
                                                           DECEMBER 31, 1994
                                   --------------------------------------------------------------------
                                    NOTIONAL         AVERAGE     AVERAGE        WEIGHTED                               
                                    PRINCIPAL         RATE        RATE         AVERAGE           FAIR                
                                     AMOUNT         RECEIVED      PAID         MATURITY         VALUE              
                                     ------         --------      ----         --------         ----- 
<S>                              <C>                <C>          <C>           <C>          <C> 
Available for sale:                                                                                   
 Fixed interest rate paid        $   275,000         5.61%        4.81%        9   mos      $    3,476
                                     -------                                                     -----
                                                                                                      
Interest-bearing liabilities:                                                                         
 Fixed interest rate paid......    1,140,000         6.09         8.12         5.10 yrs        (11,921)
 Variable interest                                                                                    
   rate paid...................      159,000         7.36         5.57         7.05 yrs         (6,566)
                                   ---------                                                   -------
                                   1,299,000         6.25         7.81                         (18,487)
                                   ---------                                                   -------
  Total........................  $ 1,574,000         6.13%        7.28%                     $  (15,011)
                                   =========         ====         ====                         ======= 
</TABLE>

Typically, the Company pays a fixed rate of interest for a fixed period of time
and receives a variable rate of interest indexed to the three month London
Interbank Offered Rate (LIBOR). Changes in the variable rates in the Company's
interest rate exchange agreements are designed to offset changes in the
Company's yield received on securities available for sale and the cost of short-
term deposits and other borrowings.

                                     F-28

<PAGE>
 
Interest rate cap, floor and collar agreements are summarized as follows
(dollars in thousands):

<TABLE>
<CAPTION>
                                    NOTIONAL     AVERAGE   CURRENT     WEIGHTED
OUTSTANDING                         PRINCIPAL      CAP      INDEX      AVERAGE      CARRYING      FAIR
DECEMBER 31,                         AMOUNT       RATE       RATE      MATURITY      VALUE        VALUE
- ------------                        ---------    -------   -------     --------     --------     -------
<S>                                 <C>          <C>       <C>        <C>       <C>       <C>
CAPS:
1995 Available for sale          $  2,152,500     8.15%      5.85%     3.40 yrs    $ 23,997     $  8,738
      Interest-bearing                                                                                  
         liabilities.........         400,000     9.63       5.88      8.93 yrs      12,876        6,135
                                      -------                                        ------       ------
        Total ...............     $ 2,552,500     8.38%      5.85%     4.26 yrs    $ 36,873     $ 14,873
                                    =========     ====       ====                    ======       ======
                                    
1994 Available for sale          $  2,152,500     8.15%      5.93%     4.40 yrs    $ 31,426     $ 57,897
      Interest-bearing              
         liabilities.........         400,000     9.63       6.19      9.93 yrs      14,320       13,278
                                      -------                                        ------       ------
        Total................     $ 2,552,500     8.38%      5.97%     5.26 yrs    $ 45,746     $ 71,175
                                    =========     ====       ====                    ======       ======
</TABLE> 

<TABLE> 
<CAPTION> 
                                    NOTIONAL     AVERAGE    CURRENT    WEIGHTED
                                    PRINCIPAL     FLOOR      INDEX     AVERAGE     CARRYING       FAIR
                                     AMOUNT       RATE       RATE      MATURITY      VALUE        VALUE
                                   ---------    --------    -------    --------     --------    --------
<S>                                <C>          <C>         <C>        <C>          <C>         <C> 
FLOORS:
1995 Available for sale           $   615,000     5.12%      4.76%     5.06 yrs    $  4,271     $ 10,746 
 Interest-bearing                                                                                        
    liabilities..............         955,000     5.32       5.01      6.27 yrs      25,035       31,116 
                                      -------                                       -------      ------- 
   Total.....................     $ 1,570,000     5.24%      4.91%     5.80 yrs    $ 29,306     $ 41,862 
                                   ==========     ====       ====                   =======      ======= 
                                                                                                         
1994 Available for sale......     $   615,000     5.12%      4.67%     6.06 yrs    $  5,191     $  1,582 
     Interest-bearing                                                                                    
        liabilities..........         955,000     5.32       5.02      7.27 yrs      28,788        5,584 
                                      -------                                       -------      ------- 
       Total.................     $ 1,570,000     5.24%      4.88%     6.80 yrs    $ 33,979     $  7,166 
                                   ==========     ====       ====                   =======      ======= 
</TABLE> 
 
<TABLE> 
<CAPTION> 
                                     NOTIONAL     AVERAGE    CURRENT   WEIGHTED                           
                                    PRINCIPAL    FLOOR/CAP    INDEX     AVERAGE    CARRYING       FAIR        
                                     AMOUNT        RATE       RATE     MATURITY      VALUE        VALUE  
                                    ---------    --------    -------   ---------   --------      -------
<S>                                <C>           <C>         <C>       <C>         <C>            <C> 
COLLAR:                                                                                                                
1995 Interest-bearing                                                                                                  
        liabilities..........      $   25,000      5.25%/    5.88%     2.84 yrs      $  138        $  51  
                                                  10.25%                                                             
1994 Interest-bearing                                                                        
        liabilities..........      $   25,000      5.25%/    6.06%     3.84 yrs      $  210        $  51   
                                                  10.25%                                                       
</TABLE>

                                     F-29

<PAGE>
 
Changes in the notional amounts of interest rate exchange, cap, floor and collar
agreements were as follows (in thousands):

<TABLE>
<CAPTION>
                                            INTEREST              INTEREST             INTEREST           INTEREST  
                                         RATE EXCHANGE            RATE CAP            RATE FLOOR         RATE COLLAR
                                           AGREEMENTS            AGREEMENTS           AGREEMENTS         AGREEMENTS 
                                         --------------          -----------         ------------        -----------
<S>                                      <C>                     <C>                 <C>                 <C>        
Notional balance at December 31, 1993      $ 1,605,250           $ 1,846,500         $ 1,670,000            $ 25,000
                                                                                                                    
Purchases                                           --               706,000                  --                  --
Terminations and maturities                    (31,250)                   --            (100,000)                 --
                                            ----------            ----------          ----------             -------
                                                                                                                    
Notional balance at December 31, 1994        1,574,000             2,552,500           1,570,000              25,000
                                                                                                                    
Maturities                                    (360,000)                   --                  --                  --
                                            ----------            ----------          ----------             -------
Notional balance at December 31, 1995      $ 1,214,000           $ 2,552,500         $ 1,570,000            $ 25,000
                                            ==========            ==========          ==========             =======
</TABLE>

At December 31, 1995, unamortized fees related to the purchase of interest rate
cap, floor, and collar agreements totaled $62.0 million.  The annual
amortization of the unamortized fees is summarized as follows (in thousands):

<TABLE> 
<CAPTION> 
                                                                                  INTEREST-                         
                                                             AVAILABLE             BEARING                          
                                                             FOR SALE            LIABILITIES            TOTAL       
                                                            ----------           -----------           --------     
    <S>                                                     <C>                  <C>                  <C>           
    1996.................................................    $  7,421             $  5,269            $ 12,690      
    1997.................................................       5,441                5,263              10,704      
    1998.................................................       3,335                5,020               8,355      
    1999.................................................       2,178                4,502               6,680      
    2000.................................................       1,552                4,502               6,054      
    2001 through 2005....................................       4,047               13,493              17,540      
                                                               ------               ------              ------      
                                                                                                                    
                                                             $ 23,974             $ 38,049            $ 62,023      
                                                               ======               ======              ======      
</TABLE>

The Company has terminated interest rate exchange and floor agreements which
have resulted in deferred gains and losses.  At December 31, 1995, net deferred
losses totaled approximately $15.2 million.  The annual amortization of the
deferred net losses is summarized as follows (in thousands):
<TABLE>
<CAPTION>
            <S>                                                          <C>
            1996..................................................       $  1,764
            1997..................................................          2,484
            1998..................................................          3,570
            1999..................................................          2,765
            2000..................................................          2,503
            2001 through 2002.....................................          2,084
                                                                           ------
                                                                         $ 15,170
                                                                           ======
</TABLE>

    
The Company also utilizes short positions in financial futures contracts to
reduce the interest rate risk of certain mortgage backed securities in the
available for sale portfolio. Each short position is a contract representing a
commitment to sell a $1.0 million, ninety day maturity Eurodollar deposit.
Futures contract price changes settle on a daily basis whereby the Company
either makes or receives a cash payment.    

                                     F-30

<PAGE>
 
    
Futures contracts utilized to reduce the interest rate risk of certain mortgage
backed securities in the available for sale portfolio are summarized as 
follows:     

<TABLE>    
<CAPTION>
                                                                 Contracts
                                           --------------------------------------------------
                                                                    Face          Recognized
                                               Number              Amount         Gain (Loss)
                                               ------              ------         ----------
                                                                 (dollars in millions)
<S>                                            <C>                <C>             <C> 
December 31, 1995                               4,115             $ 4,115          $(71.0)
December 31, 1994                              11,072             $11,072          $ 39.5
</TABLE>     
             

    
During August 1996, the Staff of the Securities and Exchange Commission (Staff)
performed a regular review of the Company's 1995 Form 10-K in conjunction with
Registration Statements on Form S-4 filed by the Company related to three
pending acquisitions.     
    
As a result of this review, the Staff questioned the Company's original
accounting treatment surrounding the deferral and recognition of gains and
losses on financial futures contracts used to reduce the interest rate risk of
certain mortgage backed securities in the Company's available for sale
portfolio. The Company originally recognized a $34.8 million charge to fourth
quarter 1995 earnings regarding the cessation of deferral accounting.      
    
At issue was the Staff's contention that the financial futures contracts did not
meet the "high correlation" criteria of Statement of Financial Accounting
Standards No. 80, "Accounting for Futures Contracts", thus not qualifying for
deferral accounting from the inception of the hedge in March 1994 and requiring
the recognition of subsequent gains and losses in income. The Company originally
ceased deferral accounting when management concluded that high correlation
measured using the "cumulative dollar approach" was unlikely to be achieved on a
consistent basis.     
    
Accordingly, at the Staff's request, the Company has restated its 1994 and 1995
consolidated financial statements to reflect the cessation of deferral
accounting, from the inception of the hedge, with respect to the aforementioned
financial futures contracts. The restatement had the effect of increasing
previously reported 1994 net income and decreasing previously reported 1995 net
income by $18.0 million (on a fully-diluted per share basis, an increase of
$0.48 for 1994 and a decrease of $0.43 for 1995). This restatement is one of the
timing of recognition of gains and losses in the Statement of Operations and has
no impact on total stockholders' equity at any date since both the financial
futures contracts and the related mortgage-backed securities have been
previously marked to market through stockholders' equity at each reporting
period.     
    
Subsequent to December 31, 1995, the Company terminated all of its financial
futures positions and maintained its interest rate risk management position by
principally redesignating existing interest rate exchange agreements to the
available for sale portfolio. Such interest rate exchange agreements were
utilized prior to the redesignation to manage the interest rate risk of
interest-bearing deposits and other short-term borrowings.     

(16)  NET GAIN (LOSS) FROM FINANCIAL INSTRUMENTS

Net gain (loss) from financial instruments is summarized as follows:
    <TABLE>
<CAPTION>
                                                                                    YEAR ENDED DECEMBER 31,              
                                                                         ----------------------------------------------- 
                                                                             1995            1994                1993    
                                                                             ----            ----                ----    
                                                                                        (in thousands) 
<S>                                                                      <C>              <C>                <C>       
Mortgage-backed securities held to maturity.......................      $       --        $    (231)         $    (663)  
Investment securities held to maturity............................              --              209                 --   
Mortgage-backed securities held for trading.......................              --           (4,545)             2,668   
Mark to market of financial futures contracts.....................         (71,022)          39,508                 --
Mortgage-backed securities available for sale.....................          23,885          (28,208)            14,659   
Investment securities available for sale..........................              --             (115)                60   
Cancellation cost of interest rate exchange agreements............              --           (8,910)            (4,496)  
Options expense...................................................         (11,079)          (8,368)            (1,582)  
                                                                           -------          -------             ------   
                                                                        $  (58,216)        $(10,660)          $ 10,646   
                                                                           =======          =======             ======    
</TABLE>      
(17)  INCOME TAXES

If certain conditions are met, savings and loan associations and savings banks
are allowed special bad debt deductions in determining taxable income based on
either specified experience formulas or on a percentage of taxable income before
such deduction.  Bad debt deductions in excess of actual losses are tax-
preference items, and are subject to a minimum tax.  The Company used the
percentage of taxable income method for 1995, 1994, and 1993 in determining the
bad debt deduction for tax purposes.
         
                                     F-31

<PAGE>
 
Income tax expense (benefit) before extraordinary item and the cumulative effect
of change in accounting principle is summarized as follows:

<TABLE>    
<CAPTION>
                                                                                 YEAR ENDED DECEMBER 31,               
                                                                   --------------------------------------------------  
                                                                     1995                 1994                 1993    
                                                                   --------             ---------            --------  
                                                                                     (in thousands)                     
<S>                                                                <C>                  <C>                  <C>       
Current:                                                                                                               
 Federal....................................................       $   (437)            $ 38,520             $ 11,186 
                                                                                                                1,743             
 State......................................................            (21)               2,699                                  
Deferred:                                                                                                      12,994             
 Federal....................................................         10,309              (14,805)               1,211             
 State......................................................            407               (1,030)  
                                                                    -------             --------              -------  
                                                                   $ 10,258             $ 25,384             $ 27,134  
                                                                    =======              =======              =======   
</TABLE>     

The reasons for the difference between the expected income taxes, computed at
the statutory rate of 35% and the actual income taxes are summarized as follows:

<TABLE>     
<CAPTION> 
                                                                                YEAR ENDED DECEMBER 31,
                                                                   -------------------------------------------------
                                                                     1995                 1994                 1993
                                                                   --------              ------               ------
                                                                                     (in thousands)
    <S>                                                            <C>                  <C>                  <C> 
    Computed "expected" income tax..........................       $ 13,075             $ 26,236             $ 28,141   
    State income taxes, net of federal tax benefit..........            278                1,085                1,920   
    Resolution of federal tax issues........................         (2,188)              (3,110)              (1,709)  
    Nondeductible acquisition costs.........................            101                2,469                   --   
    Other, net..............................................         (1,008)              (1,296)              (1,218)  
                                                                     ------               ------               ------   
                                                                   $ 10,258             $ 25,384             $ 27,134   
                                                                     ======               ======               ======   
</TABLE>     

The components of the deferred tax assets and deferred tax liabilities are
summarized as follows:

<TABLE> 
<CAPTION> 
                                                                DECEMBER 31,
                                                         ------------------------     
                                                          1995              1994
                                                         ------            ------
                                                              (in thousands)
<S>                                                    <C>               <C>        
Deferred tax assets:                                                                
   Unrealized losses on securities..............       $ 12,506          $ 18,270             
   Litigation settlement........................          1,604             2,365             
   Purchased mortgage service rights............          3,704             2,241             
   Provision for losses on loans................          7,412             9,456             
   Other........................................          4,278             6,325             
                                                         ------            ------             
    Total deferred tax assets...................         29,504            38,657             
                                                         ------            ------             
Deferred tax liabilities:                                                                     
   FHLB stock dividends.........................          8,203             7,210             
   Purchase accounting adjustments..............          2,294                --             
   Bad debt reserves in excess of base year.....          4,792             3,755             
   Deferred income..............................          7,275             8,876             
   Other........................................          2,346             3,506             
                                                         ------            ------             
    Total deferred tax liabilities..............         24,910            23,347             
                                                         ------            ------             
      Net deferred tax asset....................       $  4,594          $ 15,310                                                   
                                                         ======            ======                                                   

</TABLE>

Retained earnings at December 31, 1995 included earnings of approximately $93.0
million representing tax bad debt deductions, net of actual bad debts and bad
debt recoveries, for which no provision for Federal income taxes has been made.
If these amounts are used for any purpose other than to absorb loan losses, they
will be subject to Federal income taxes at the then prevailing corporate rate.

                                     F-32

<PAGE>
 
(18) STOCKHOLDERS' EQUITY

Preferred Stock

On March 2, 1993, the Company completed the public offering of 920,000 shares of
6.5% non-cumulative perpetual convertible preferred stock with a liquidation
preference of $50 per share.  The net proceeds from the issuance totaled $44.2
million.  Each share of preferred stock is convertible, at the option of the
holder, into shares of the Company's common stock, par value $.01 per share at a
conversion price of $40 per share of common stock, subject to adjustment in
certain events.  The preferred stock is redeemable, at the option of the
Company, in whole at any time or in part, from time to time, on or after May 16,
1997 at $50 per share, plus accrued and unpaid dividends.

On August 17, 1993, the Company issued 80,000 additional shares of 6.5% non-
cumulative perpetual convertible preferred stock.  These newly issued shares
were exchanged for 119,025 shares of common stock of the Company. The market
value of the preferred stock issued was equal to that of the common stock being
exchanged.

On June 30, 1994, the Company completed the offering of 319,000 shares of 6.5%
non-cumulative perpetual convertible preferred stock.  The net proceeds from the
issuance totaled $21.3 million.  The net proceeds from the offering, together
with other cash on hand, were used for the early retirement of 13.0%
subordinated debentures issued by the Company under the name Farm & Home.

Stock Repurchase Program

On December 15, 1994, the Board of Directors of Roosevelt Financial Group, Inc.
authorized the Company to acquire up to 1,750,000 shares of its own common
stock, subject to market conditions, prior to December 31, 1997.  The stock
repurchased is to be held in treasury in order to fund, from time to time, the
Company's benefit programs.  Shares of stock repurchased may also be retired,
from time to time, if not needed for other corporate purposes.  Through December
31, 1995, 224,500 shares of common stock of the Company have been repurchased
pursuant to the stock repurchase program at a weighted average price of $15.93.

Common Stock Split

On March 29, 1994, the Company declared a three-for-one common stock split in
the form of a 200% common stock dividend payable on May 18, 1994 to stockholders
of record on May 2, 1994.  Under the terms of the stock split, stockholders
received a dividend of two shares for every one share held on the record date.
Common shares outstanding for the periods presented, average shares utilized in
computing earnings per share and all stock option information has been adjusted
to reflect the split.

                                     F-33

<PAGE>
 
(19) REGULATORY CAPITAL REQUIREMENTS

The Financial Institutions Reform, Recovery and Enforcement Act of 1989 (FIRREA)
requires that an institution meet three specific capital requirements: a
leverage ratio of core capital to total adjusted assets, a tangible capital
ratio expressed as a percent of total tangible assets and a risk-based capital
standard expressed as a percent of risk-adjusted assets.  As of December 31,
1995, the Bank exceeded all regulatory capital standards, as follows (dollars in
millions):

<TABLE> 
<CAPTION> 
                                                         ACTUAL                    REQUIREMENT             EXCESS CAPITAL       
                                                --------------------------------------------------    ----------------------     
                                                 AMOUNT         PERCENT       AMOUNT       PERCENT     AMOUNT        PERCENT    
                                                -------         -------      -------       -------    -------        -------    
<S>                                             <C>            <C>          <C>            <C>        <C>             <C>      
Tangible Capital.........................       $ 474.7            5.26%     $ 135.5          1.50%   $ 339.2           3.76%     
Core Capital.............................         477.1            5.28        271.0          3.00      206.1           2.28      
Risk-based Capital.......................         495.7           14.60        271.6          8.00      224.1           6.60      
</TABLE>

A reconciliation at December 31, 1995 of stockholders equity and regulatory
risk-based capital follows (in thousands):

<TABLE>
<S>                                                                      <C>              
Stockholders' equity of the Bank.........                                $  515,355       
Unrealized gains on available for sale                                                    
  securities.............................                                   (10,986)      
General valuation allowances.............                                    18,622       
Assets required to be deducted - intangible assets and                                    
  nonincludable subsidiaries.............                                   (29,638)      
Qualifying intangible assets.............                                     2,369       
                                                                            -------       
                                                                                          
Regulatory risk-based capital of the Bank                                $  495,722       
                                                                            =======        
</TABLE>

The Office of Thrift Supervision (OTS) has adopted a rule incorporating an
interest rate risk component into its risk-based capital requirements which
utilizes a methodology to measure the interest rate risk exposure of
institutions.  This exposure is a measure of the potential decline in the net
portfolio value of the institution based upon the effect of an assumed 200 basis
point increase or decrease in interest rates.  "Net portfolio value" is the
present value of the expected net cash flow from the institution's assets,
liabilities and off-balance sheet contracts.  Under the OTS regulation, an
institution's "normal" level of interest rate risk in the event of this assumed
change in interest rates is a decrease in the institution's net portfolio value
in an amount not exceeding two percent of the present value of its assets.  The
amount of the required deduction is one-half of the difference between (a) the
institution's actual calculated exposure to the 200 basis point interest rate
increase or decrease (whichever results in the greater pro forma decrease in net
portfolio value) and (b) its "normal" level of exposure which is two percent of
the present value of its assets.  The OTS recently announced that it will delay
the effectiveness of the regulation until it adopts the process by which an
institution may appeal an interest rate risk capital deduction determination.
Utilizing this measurement concept, the Bank's interest rate risk at December
31, 1995 would not be greater than normal as defined by the OTS, thus not
requiring any additional risk-based capital.

The Federal Deposit Insurance Corporation Improvement Act of 1991 (FDICIA) was
signed into law on December 19, 1991.  Regulations implementing the prompt
corrective action provisions of FDICIA became effective on December 19, 1992.
In addition to the prompt corrective action requirements, FDICIA includes
significant changes to the legal and regulatory environment for insured
depository institutions, including reductions in insurance coverage for certain
kinds of deposits, increased supervision by the Federal regulatory agencies,
increased reporting requirements for insured institutions, and new regulations
concerning internal controls, accounting, and operations.  The prompt corrective
action regulations define specific capital categories based on an institution's
capital ratios.  The capital categories, in declining order, are "well
capitalized", "adequately capitalized", "undercapitalized", "significantly
undercapitalized" and "critically undercapitalized".  To be considered "well
capitalized", an institution must generally have a leverage (core) ratio of at
least 5%, a Tier 1 risk-based  capital ratio of at least 6%, and a total risk-
based capital ratio of at least 10%.  At December 31, 1995, the Bank's capital
levels would result in a determination of "well capitalized" under the prompt
corrective action regulations of FDICIA.

The Bank may not declare or pay a cash dividend on, or repurchase, any of its
common stock if the effect thereof would cause the capital of the Bank to be
reduced below either the amount required for its liquidation account established
at the time of its conversion from mutual to stock form of ownership or the
capital requirements imposed by the OTS.  As of December 31, 1995, the Bank was
in compliance with these requirements.

                                     F-34

<PAGE>
 
(20)  STOCK OPTION AND INCENTIVE PLAN

The 1986 Stock Option and Incentive Plan (Plan) was adopted to enable the
Company to attract and retain key personnel.  The Plan provides for the granting
of incentive stock options, nonqualified stock options, restricted stock awards,
and stock appreciation rights.  The Plan authorizes the issuance of up to
4,500,000 shares of the Company's common stock.  In addition, the 1994 Non-
Employee Director Stock Option Plan authorizes the issuance of up to 150,000
shares of the Company's common stock.

The Company accounts for stock-based compensation under the Plan in accordance
with Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to
Employees" and, accordingly, recognizes no compensation expense as the exercise
price of the Company's employee stock options equal the market price of the
underlying stock on the date of grant.  In October 1995, the Financial
Accounting Standards Board issued Statement of Financial Accounting Standards
No. 123, "Accounting for Stock-Based Compensation" (SFAS 123).  Upon adoption in
1996, the Company will elect the pro forma disclosure alternative provided in
SFAS 123.  Thus, such adoption will not have any impact on the Company's
financial condition or results of operations.

Information on the Company's stock options are summarized as follows:

<TABLE>
<CAPTION>
                                                      AVERAGE PRICE    PER SHARE OPTION
                                        SHARES          PER SHARE         PRICE RANGE
                                       --------         ---------         -----------
<S>                                  <C>              <C>              <C>
  Outstanding and exercisable                       
     at December 31, 1992             2,483,380        $  5.61
      Granted                           138,000          13.73
      Exercised                        (249,366)          3.33
      Cancelled                          (7,539)          3.66
                                         ------     
  Outstanding and exercisable                       
    at December 31, 1993              2,364,475          15.77           $3.00-13.75
      Granted                           205,500          13.89                      
      Exercised                      (1,420,347)          4.63                      
      Cancelled                              --             --                      
                                        -------                                     
  Outstanding and exercisable                                                       
     at December 31, 1994             1,149,628           7.67           $3.00-15.50
      Assumed in merger                  93,506           4.09                      
      Granted                           150,000          16.54                      
      Forfeited                          (9,000)         16.08                      
      Exercised                        (349,680)          4.53                      
                                       --------                                     
  Outstanding and exercisable                                                       
    at December 31, 1995              1,034,454        $  9.62           $3.00-18.00 
                                      =========        =======
</TABLE>

(21)  EMPLOYEE BENEFITS PROGRAMS

Substantially all employees are included in a trusted defined benefit pension 
plan.  Benefits contemplated by the plan are funded through payments of the 
Financial Institutions Retirement Fund, which operates a multi-employer plan and
does not report relative plan assets and actuarial liabilities of the individual
participating companies.  The cost of funding is charged to current operations. 
There is no unfunded liability for past service.  In addition, the Company 
maintains a retirement plan for outside directors.  Pension expense totaled 
$1,367,000, $359,000, and $205,000 for 1995, 1994, and 1993, respectively.

The Company maintains a thrift savings plan, qualify under Section 401(k) of the
Internal Revenue Code, administered by the Financial Institutions Thrift Plan, 
and covering substantially all employees.  Participants may designate up to 15% 
of their annual compensation as their contribution to the plan.  Contributions 
by employees of up to 6% of their annual compensation are partially or fully 
matched by the Company based on each employee's number of years of service.  
Matching contribution by the Company totaled $936,000, $866,000, and $779,000 
for 1995, 1994, and 1993, respectively.

The Company also sponsors an Employee Stock Ownership Plan (ESOP) which covers 
substantially all employees with more than one year of employment who have 
attained the age of twenty-one.  The ESOP provides for a grant of the Company's 
stock equal to 1% of the annual compensation of each eligible employee up to 
annual compensation of $75,000.  Contributions are made on December 31 of each 
year of all eligible employees on that date.  Dividends on shares held in each 
employees's account are reinvested.  Contributions made to the ESOP by the 
Company totaled $247,000, $448,000, and $842,000 for 1995, 1994 and 1993, 
respectively.

                                     F-35

<PAGE>
 
In addition, the Company sponsors an unfunded retiree medical, dental, and death
benefits plan covering eligible employees who retired prior to July 1, 1990 and
retired directors from Farm & Home.  The plan is contributory with retiree
contributions adjusted from time to time.  The Company accounts for the plan in
accordance with Statement of Financial Accounting Standards No. 106, "Employers
Accounting for Postretirement Benefits Other than Pensions" (SFAS 106). The
plan's impact on the Company's consolidated financial statements are not
material, therefore the disclosures required by SFAS 106 are not presented.

(22) LITIGATION

The Company and its subsidiaries are subject to a number of lawsuits and claims,
some of which involve substantial amounts arising out of the conduct of its
business.  Management, after review and consultation with outside legal counsel,
is of the opinion that the ultimate disposition of such litigation and claims
will not have a material adverse effect of the Company's consolidated financial
statements.

         
     
(23)  PARENT COMPANY FINANCIAL INFORMATION        

<TABLE>
<CAPTION>
                                                                                        DECEMBER 31,
                                                                             ----------------------------------
                                                                                1995                    1994
                                                                             ----------              ----------
                                                                                         (in thousands)
<S>                                                                          <C>                     <C>
CONDENSED BALANCE SHEETS
Assets:
  Cash...................................................................... $    2,616              $    2,090
  Investment in subsidiaries................................................    517,080                 465,192
  Investment securities available for sale..................................      2,531                      --
  Other assets..............................................................      4,946                   4,172
                                                                               --------                --------
                                                                             $  527,173              $  471,454
                                                                               ========                ========          
Liabilities and Stockholders' Equity:
   Subordinated notes....................................................... $   27,859              $   27,724
   Other liabilities........................................................      2,408                   2,104
   Stockholders' equity.....................................................    496,906                 441,626
                                                                               --------                --------
                                                                             $  527,173              $  471,454
                                                                               ========                ========
</TABLE>

<TABLE>    
<CAPTION>
                                                                                   YEAR ENDED DECEMBER 31,
                                                                             ----------------------------------
                                                                               1995         1994         1993
                                                                             --------     --------     --------
                                                                                       (in thousands)
<S>                                                                          <C>          <C>          <C>
CONDENSED STATEMENTS OF OPERATIONS
Interest income............................................................. $     82     $    241     $    431
Interest expense............................................................    2,867        5,276        7,079
                                                                              -------      -------      -------
 Net interest expense.......................................................   (2,785)      (5,035)      (6,648)
Equity in earnings of subsidiaries..........................................   29,368       54,568       50,021
General and administrative expenses.........................................     (683)      (7,469)      (1,543)
                                                                              -------      -------      -------
 Income before income taxes and extraordinary item..........................   25,900       42,064       41,830
Income tax (benefit)........................................................   (1,198)      (2,280)      (3,042)
                                                                              -------      -------      -------
 Income before extraordinary item...........................................   27,098       44,344       44,872
Extraordinary item, net of income tax effect................................       --       (2,617)          --
                                                                              -------      -------      -------
 Net income................................................................. $ 27,098     $ 41,727     $ 44,872
                                                                              =======      =======      =======
</TABLE>      

                                     F-36

<PAGE>
 
<TABLE>
<CAPTION>
                                                                   YEAR ENDED DECEMBER 31,
                                                            -----------------------------------
                                                              1995         1994         1993
                                                            ---------    ---------    ---------
                                                                       (in thousands)
<S>                                                         <C>          <C>          <C>
CONDENSED STATEMENTS OF CASH FLOWS
Cash flows from operating activities:
  Net income..............................................  $  27,098    $  41,727    $  44,872 
  Equity in earnings of subsidiaries......................    (29,368)     (54,568)     (50,021)
  Extraordinary loss on early extinguishment of debt......         --        3,965           --
  Other, net..............................................      1,317          270       (9,456)
                                                             --------     --------     --------
     Net cash used in operating activities................       (953)      (8,606)     (14,605)
                                                             --------     --------     -------- 
Cash flows from investing activities:                                              
  Dividends received......................................     52,050       45,650        7,500
   Additional investment in subsidiary....................    (21,463)     (19,036)     (44,613)
                                                             --------     --------     -------- 
     Net cash provided by (used in) investing activities..     30,587       26,614      (37,113)
                                                             --------     --------     -------- 
Cash flows from financing activities:                                              
  Redemption of subordinated notes........................         --      (31,022)          --
  Cash dividends paid.....................................    (26,789)     (18,056)     (11,501)
  Proceeds from issuance of preferred stock...............         --       21,273       44,185
  Costs from exchange of stock............................         --           --          (28)
  Purchase of treasury stock..............................     (3,426)        (150)          --
  Exercise of stock options...............................      1,107        6,459          748
                                                             --------     --------     -------- 
     Net cash (used in) provided by financing activities..    (29,108)     (21,496)      33,404
                                                             --------     --------     -------- 
     Net increase (decrease) in cash......................        526       (3,488)     (18,314)
                                                                                   
Cash at beginning of year...............................        2,090        5,578       23,892
                                                             --------     --------     -------- 
Cash at end of year.....................................    $   2,616    $   2,090    $   5,578
                                                             ========     ========     ========
</TABLE>                                                      
     
                                     F-37

<PAGE>
 
ROOSEVELT FINANCIAL GROUP, INC.
Consolidated Balance Sheets
(dollars in thousands, except share data) (Unaudited)

<TABLE> 
<CAPTION>
                                                                  
                                                    June 30,       December 31,
                                                      1996             1995    
                                                  ----------      ------------ 
<S>                                               <C>             <C>
Assets:                                
Cash and cash equivalents                         $   64,253       $   15,433
Securities available for sale:         
     Investment securities                           159,783          159,857
     Mortgage-backed securities                    1,193,977        1,446,604
Securities held to maturity:           
     Investment securities                           113,570          119,186
     Mortgage-backed securities                    3,420,771        3,430,954
Loans                                              4,016,699        3,577,892
Real estate owned                                     14,920           15,433
Office properties and equipment, net                  51,732           52,466
Other assets                                         292,067          195,236
                                                  ----------       ----------
                                                  $9,327,772       $9,013,061
                                                  ==========       ==========

Liabilities and Stockholders' Equity:
Deposits                                          $4,995,371       $4,907,497
Securities sold under agreements to repurchase       994,852        1,082,814
Advances from Federal Home Loan Bank               2,610,738        2,377,138
Other borrowings                                      47,593           47,523
Other liabilities                                    162,901          101,183
                                                  ----------       ----------
          Total Liabilities                        8,811,455        8,516,155
                                                  ----------       ----------
Stockholders' equity:
     Preferred stock -- $.01 par value; 
        $50 preference value; 6.5% noncumulative 
        perpetual convertible; aggregate 
        preference value of $65,050; 3,000,000 
        shares authorized and 1,301,000 issued 
        and outstanding                                   13               13
     Common stock -- $.01 par value; 90,000,000 
        shares authorized; 42,145,561 
        and 41,991,701 shares issued and 
        outstanding at June 30,1996 
        and December 31, 1995, respectively              421              420
     Paid-in capital                                 264,216          262,381
     Retained earnings -- subject to 
        certain restrictions                         249,730          223,606
     Unrealized gain on securities available 
     for sale, net of taxes                            3,389           12,019
     Unamortized restricted stock awards              (1,452)          (1,533)
                                                  ----------       ----------
          Total Stockholders' Equity                 516,317          496,906
                                                  ----------       ----------
                                                  $9,327,772       $9,013,061
                                                  ==========       ==========
</TABLE> 
          See accompanying notes to consolidated financial statements

                                     F-38
<PAGE>
 
ROOSEVELT FINANCIAL GROUP, INC.
Consolidated Statements of Operations
(dollars in thousands, except per share information) (Unaudited)

<TABLE> 
<CAPTION>
                                                                
                                                        Three Months Ended       Six Months Ended
                                                              June 30,               June 30,
                                                          1996         1995       1996        1995
                                                        --------    --------    --------    ---------
<S>                                                     <C>         <C>         <C>         <C>
Interest income:
     Loans                                              $ 73,297    $ 61,822     $145,307    $120,762
     Securities available for sale                        25,597      34,931       54,945      72,155
     Securities held to maturity                          63,048      65,569      127,525     125,583
     Other                                                   338         254          646         512
                                                        --------    --------     --------    --------
          Total interest income                          162,280     162,576      328,423     319,012
                                                        --------    --------     --------    --------
Interest expense:
     Deposits                                             60,955      58,240      122,119     112,631
     Other borrowings                                     52,514      56,304      105,860     109,596
     Interest rate exchange agreements, net                5,515       2,349       10,774       2,789
                                                        --------    --------     --------    -------- 
                Total interest expense                   118,984     116,893      238,753     225,016
                                                        --------    --------     --------    --------
                Net interest income                       43,296      45,683       89,670      93,996
Provision for losses on loans                                300         300          600         600
                                                        --------    --------     --------    --------
               Net interest income after provision
                for losses on loans                       42,996      45,383       89,070      93,396
                                                        --------    --------     --------    --------
</TABLE> 

                                     F-39
<PAGE>
 
<TABLE> 
<CAPTION>
                                                                
                                                        Three Months Ended       Six Months Ended
                                                              June 30,               June 30,
                                                          1996         1995       1996        1995
                                                        --------    --------    --------    ---------
<S>                                                     <C>         <C>         <C>         <C>

Noninterest income (loss):
     Retail banking fees                                  3,455       2,696       6,587          5,228
     Insurance and brokerage sales commissions            2,020       2,105       3,718          4,116
     Loan servicing fees, net                             2,714       2,102       4,733          4,144
     Net gain (loss) from financial instruments             521     (22,935)        862        (55,739)
     Unrealized losses on impairment of mortgage-
      backed securities held to maturity                     --          --          --        (27,063)
     Other                                                1,566         540       2,894          1,538
                                                        -------     -------     -------        ------- 
          Total noninterest income (loss)                10,276     (15,492)     18,794        (67,776)
                                                        -------     -------     -------        ------- 
Noninterest expense:
     Compensation and employee benefits                  10,637       8,578      20,519         17,211
     Occupancy                                            4,469       4,376       8,391          8,657
     Federal insurance premiums                           2,267       3,212       4,606          6,423
     Other                                                6,055       5,574      11,630         10,942
                                                        -------     -------     -------        ------- 
          Total noninterest expense                      23,428      21,740      45,146         43,233
                                                        -------     -------     -------        -------

               Income (loss) before income tax expense   29,844       8,151      62,718        (17,613)
Income tax expense                                       10,116       2,291      21,425         (7,298)
                                                        -------     -------     -------        ------- 
               Net income (loss)                        $19,728    $  5,860    $ 41,293       $(10,315)
                                                        =======     =======     =======        ======= 
               Net income (loss) attributable to 
                common stock                            $18,671    $  4,803    $ 39,179       $(12,444)
                                                        =======     =======     =======        ======= 
Earnings per share:
               (loss) Primary                           $  0.44    $   0.12    $   0.92       $  (0.31)
                                                        =======     =======     =======        ======= 
               Fully-diluted                            $  0.42    $   0.12    $   0.88       $  (0.31)
                                                        =======     =======     =======        ======= 
Dividends Paid                                          $ 0.155    $   0.14    $   0.31       $   0.28
                                                        =======     =======     =======        ======= 
</TABLE> 
          See accompanying notes to consolidated financial statements

                                     F-40
<PAGE>
 
                       ROOSEVELT FINANCIAL GROUP, INC. 
                               AND SUBSIDIARIES

                Consolidated Statements of Stockholders' Equity
                      (Dollars in thousands) (Unaudited)

<TABLE>  
<CAPTION> 
 
                                         Preferred Stock              Common Stock 
                                      -----------------------   ----------------------      Paid-in       Retained
                                       Shares       Amount        Shares       Amount       Capital       Earnings
                                      ---------   ----------    ----------    --------     ---------     ----------
<S>                                   <C>         <C>           <C>          <C>         <C>          <C> 
Balance, December 31, 1994            1,319,000   $       13    40,173,527    $    402     $ 255,655     $  209,379
Net income                                   --           --            --          --            --         27,098
Purchase of common stock                                                                               
  for treasury                               --           --            --          --            --             --
Issuance of common stock                                                                               
  through stock options                                                                                
  and employee stock plans                   --           --       243,763           3         1,531         (1,572)
Issuance of common stock                                                                               
  in the acquisition of                                                                                
  Kirksville Bancshares, Inc.                --           --     1,521,435          15         5,426         15,475
Exchange of preferred stock                                                                            
  for common stock                      (18,000)          --        52,976          --          (231)            --
Amortization of restricted                                                                             
  stock awards                               --           --            --          --            --             --
Cash dividends declared:                                                                               
  Common stock                               --           --            --          --            --        (22,531)
  Preferred stock                            --           --            --          --            --         (4,243)
Unrealized gains on securities                                                                         
 available for sale, net                     --           --            --          --            --             --
                                      ---------   ----------    ----------    --------     ---------     ---------- 
Balance, December 31, 1995            1,301,000           13    41,991,701         420       262,381        223,606
Net income                                   --           --            --          --            --         41,293
Issuance of common stock                                                                               
 through stock options                                                                                 
 and employee stock plans                    --           --       153,860           1         1,835             --
Amortization of restricted                                                                             
 stock awards                                --           --            --          --            --             --
Cash dividends declared:                                                                               
    Common stock                             --           --            --          --            --        (13,055)
    Preferred stock                          --           --            --          --            --         (2,114)
Unrealized losses on securities                                                                        
 available for sale, net                     --           --            --          --            --             --
                                      ---------   ----------    ----------    --------     ---------     ----------
Balance, June 30, 1996                1,301,000   $       13    42,145,561    $    421     $ 264,216     $  249,730
                                      =========   ==========    ==========    ========     =========     ==========
                                   
</TABLE> 

                                     F-41
<PAGE>
 
<TABLE>     
<CAPTION> 

             
                                         --------    ---------    ----------------     ------------     ------------
<S>                                      <C>          <C>         <C>                  <C>              <C>
Balance, December 31, 1994                (10,000)    $   (150)    $     (23,673)       $       --      $    441,626
Net income                                     --           --                --                --            27,098
Purchase of common stock for 
 treasury                                (214,500)      (3,426)               --                --            (3,426)
Issuance of common stock 
 through stock options
 and employee stock plans                 209,976        3,345                --            (1,621)            1,686
Issuance of common stock 
 in the acquisition of
 Kirksville Bancshares, Inc.                   --           --                --                --            20,916
Exchange of preferred 
 stock for common stock                    14,524          231                --                --                --
Amortization of restricted 
 stock awards                                  --           --                --                88                88
Cash dividends declared:
    Common stock                               --           --                --                --           (22,531)
    Preferred stock                            --           --                --                --            (4,243)
Unrealized gains on securities
    available for sale, net                    --           --            35,692                --            35,692
                                          --------     --------     -------------      ------------     -------------
Balance, December 31, 1995                     --           --            12,019            (1,533)          496,906
Net income                                     --           --               --                 --            41,293
Issuance of common stock through 
 stock options and 
 employee stock plans                          --           --               --                 --             1,836
Amortization of restricted stock awards        --           --               --                 81                81
Cash dividends declared:
    Common stock                               --           --               --                 --           (13,055)
    Preferred stock                            --           --               --                 --            (2,114)
Unrealized losses on 
 securities available for sale, net            --           --            (8,630)               --            (8,630)
                                          ---------    --------     -------------      ------------     -------------
Balance, June 30, 1996                      $ --        $   --     $       3,389      $     (1,452)     $    516,317
                                          =========    ========     =============      ============     =============
</TABLE>      

          See accompanying notes to consolidated financial statements

                                     F-42
<PAGE>
 
ROOSEVELT FINANCIAL GROUP, INC.
Consolidated Statements of Cash Flows
(dollars in thousands) (Unaudited)

<TABLE>      
<CAPTION> 


                                                                                                          Six Months Ended
                                                                                                             June 30,
                                                                                                   ---------------------------  
                                                                                                       1996           1995
                                                                                                   ------------    -----------
<S>                                                                                                <C>             <C> 
Cash flows from operating activities:
     Net income                                                                                    $    41,293     $   (10,315)
     Adjustments to reconcile net income to net cash provided by operating activities:
          Depreciation and amortization                                                                  2,201           2,069
          Amortization of discounts and premiums, net                                                   15,921           1,815
          Increase in accrued interest receivable                                                       (3,281)         (5,299)
          Decrease in accrued interest payable                                                          (7,422)           (201)
          Provision for losses on loans                                                                    600             600
          Unrealized losses on impairment of mortgage-backed
            securities held to maturity                                                                     --          27,063
          Other, net                                                                                    (3,632)        (29,459)
                                                                                                   ------------    -----------
               Net cash provided by operating activities                                                45,680         (13,727)
                                                                                                   ------------    -----------
                                                                  
Cash flows from investing activities:
     Principal payments and maturities of securities available for sale                                106,606          49,163
     Principal payments and maturities of securities held to maturity                                  581,993         315,337
     Principal payments on loans                                                                       485,980         227,485
     Proceeds from sales of securities available for sale                                              561,202         738,622
     Purchase of securities available for sale                                                        (432,202)       (688,704)
     Purchase of securities held to maturity                                                          (573,971)       (746,243)
     Purchase of loans                                                                                (273,006)       (171,623)
     Originations of loans                                                                            (661,037)       (198,877)
     Net proceeds from sales of real estate                                                              5,231           4,917
     Purchase of mortgage servicing rights                                                             (36,069)             --
     Purchase of office properties and equipment                                                        (1,521)           (999)
                                                                                                    -----------     -----------
               Net cash used in investing activities                                                  (236,794)       (470,922)
                                                                                                    -----------     -----------
Cash flows from financing activities:
     Proceeds from FHLB advances                                                                     9,622,500       8,718,000
     Principal payments on FHLB advances                                                            (9,389,000)     (8,263,000)
     Proceeds received from termination of interest rate exchange agreements                            14,185              --
     Fees paid for interest rate cap agreements                                                        (49,290)             --
     Excess of deposit receipts over withdrawals (withdrawals over receipts)                            87,634        (113,726)
     (Decrease) increase in securities sold under agreements to repurchase, net                        (87,962)        147,243
     Proceeds from exercise of stock options                                                             1,070             427
     Purchase of treasury stock                                                                             --          (2,653)
     Cash dividends paid                                                                               (15,169)        (13,389)
     Net increase in advances from borrowers for taxes and insurance                                    55,966          40,755
                                                                  
</TABLE>      

                                     F-43
<PAGE>
 
<TABLE>     
<CAPTION> 


                                                                                                          Six Months Ended
                                                                                                             June 30,
                                                                                                        1996           1995
                                                                                                   ------------    -----------
<S>                                                                                                <C>             <C> 
               Net cash provided by financing activities                                               239,934         513,657
                                                                                                    -----------     -----------
Net increase in cash and cash equivalents                                                               48,820          29,008
Cash and cash equivalents at beginning of period                                                        15,433          22,106
                                                                                                    -----------     -----------
Cash and cash equivalents at end of period                                                         $    64,253     $    51,114
                                                                                                    ===========     ===========

Supplemental disclosures of cash flow information:
    Payments during the period for:
          Interest                                                                                 $   246,175     $   225,217
          Income taxes                                                                                  17,678          23,850
Noncash investing and financing activities: 
     Desecuritization resulting in transfer of mortgage-backed
          securities held to maturity to loans receivable held to maturity and real estate owned            --          33,603
                                                                                                                              
     Redesignation of interest rate exchange and cap agreements to securities
          available for sale                                                                             3,235              --

</TABLE>      
          See accompanying notes to consolidated financial statements


                                     F-44

<PAGE>
 
                     ROOSEVELT FINANCIAL GROUP, INC.
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - BASIS OF PRESENTATION

      The consolidated financial statements include the accounts of Roosevelt
Financial Group, Inc. (the Company), its wholly-owned subsidiaries, Roosevelt
Bank (the Bank) and F & H Realty (Realty) and the Bank's wholly-owned
subsidiaries as of June 30, 1996 and December 31, 1995 and for the three month
and six month periods ended June 30, 1996 and 1995.

      In the opinion of management, the preceding unaudited consolidated
financial statements contain all adjustments (consisting of normal recurring
accruals and the other than temporary impairment write-down of certain private
issuer mortgage-backed securities discussed further in Note 7 and under the
heading "Management's Discussion and Analysis of Financial Condition and Results
of Operations") necessary for a fair presentation of the financial condition of
the Company as of June 30, 1996 and December 31, 1995 and the results of its
operations for the three month and six month periods ended June 30, 1996 and
1995.

      The preceding unaudited consolidated financial statements have been
prepared in accordance with the instructions to Form 10-Q and therefore do not
include all information and footnotes necessary for a fair presentation of
financial condition, results of operations and cash flows in conformity with
generally accepted accounting principles. The following material under the
heading "Management's Discussion and Analysis of Financial Condition and Results
of Operations" is written with the presumption that the users of the interim
financial statements have read, or have access to, the Company's latest audited
consolidated financial statements and notes thereto, together with Management's
Discussion and Analysis of Financial Condition and Results of Operations as of
December 31, 1995 and for the three year period then ended. Therefore, only
material changes in financial condition and results of operations are discussed
in the remainder of Part I.

      When necessary, reclassifications have been made to prior period balances
to conform to the current period presentation.

   
    During August 1996, the Staff of the Securities and Exchange Commission
(Staff) performed a regular review of the Company's 1995 Form 10-K in
conjunction with Registration Statements on Form S-4 filed by the Company
related to three pending acquisitions.    

   
        As a result of this review, the Staff questioned the Company's original
accounting treatment surrounding the deferral and recognition of gains and
losses on financial futures contracts used to reduce the interest rate risk of
certain mortgage backed securities in the Company's available for sale
portfolio. The Company originally recognized a $34.8 million charge to fourth
quarter 1995 earnings regarding the cessation of deferral accounting.    
    
        At issue was the Staff's contention that the financial futures contracts
did not meet the "high correlation" criteria of Statement of Financial
Accounting Standards No. 80, "Accounting for Futures Contracts", thus not
qualifying for deferral accounting from the inception of the hedge in March 1994
and requiring the recognition of subsequent gains and losses in income. The
Company originally ceased deferral accounting when management concluded that
high correlation measured using the "cumulative dollar approach" was unlikely to
be achieved on a consistent basis.     
    
        Accordingly, at the Staff's request, the Company has restated its 1995
consolidated financial statements to reflect the cessation of deferral
accounting, from the inception of the hedge, with respect to the aforementioned
financial futures contracts. The restatement had the effect of decreasing
previously reported net income for the three and six month periods ended June
30, 1995 by $15.2 million and $37.1 million, respectively. This restatement is
one of the timing of recognition of gains and losses in the Statement of
Operations and had no impact on total stockholders' equity since both the
financial futures contracts and the related mortgage-backed securities had been
previously marked to market through stockholders' equity.     
    
        Subsequent to December 31, 1995, the Company terminated all of its
financial futures positions and maintained its interest rate risk management
position by principally redesignating existing interest rate exchange agreements
to the available for sale portfolio. Such interest rate exchange agreements were
utilized prior to the redesignation to manage the interest rate risk of 
interest-bearing deposits and other short-term borrowings.    

                                     F-45
<PAGE>
 
NOTE 2 - ACQUISITIONS

       On April 16, 1996, the Company announced the execution of a definitive
agreement to acquire Community Charter Corporation (CCC), a commercial bank
holding company, in a stock-for-stock transaction. CCC is the parent company of
Missouri State Bank and Trust Company (MSB), which serves the St. Louis
metropolitan area. The Company does not plan to merge MSB into its existing
wholly-owned subsidiary, Roosevelt Bank. Instead, the Company will own MSB as a
separate legal entity, which will continue to be regulated by the Missouri
Division of Finance. In the transaction each holder of the common stock of CCC
will receive 1.6 shares of the Company common stock for each share of CCC. The
transaction is subject to the approval of the stockholders of CCC and federal
banking regulators. It is currently anticipated that the transaction will be
accounted for under the pooling of interests method of accounting. CCC's
consolidated total assets were $62 million at March 31, 1996.

      On April 9, 1996, the Company announced the execution of a definitive
agreement with Mutual Bancompany, Inc. (Mutual), the holding company for Mutual
Savings Bank. The transaction will result in the merger of Mutual Savings Bank
with Roosevelt Bank. At March 31, 1996, Mutual had total assets of approximately
$53 million. In the transaction, each holder of the common stock of Mutual will
receive $23 in value of common stock of the Company based on the market price of
such stock prior to closing. The transaction is subject to the approval of the
stockholders of Mutual and federal banking regulators. The transaction is
structured to qualify as a tax-free reorganization; however, it has not been
determined whether the transaction will be accounted for under the pooling of
interests method or the purchase method of accounting.

      On March 22, 1996, the Company announced the execution of a definitive
agreement with Sentinel Financial Corporation (Sentinel), the holding company
for Sentinel Federal Savings and Loan Association. The transaction will result
in the merger of Sentinel Federal Savings and Loan Association into Roosevelt
Bank. At March 31, 1996, Sentinel had total assets of approximately $149
million. In the transaction each holder of the common stock of Sentinel will
receive 1.4231 shares of common stock of the Company (subject to adjustment) for
each share of Sentinel. The transaction is subject to the approval of the
stockholders of Sentinel and federal banking regulators. The transaction is
structured to qualify as a tax-free reorganization; however, it has not been
determined whether the transaction will be accounted for under the pooling of
interests method or purchase method of accounting.

      In order to apply pooling of interests accounting to any of the above
described transactions, the Company would be required to rescind its existing
stock repurchase plan described in Note 6 prior to consummation of the
respective transactions.

NOTE 3 -SECURITIES AVAILABLE FOR SALE

      The amortized cost and market value of securities available for sale at
June 30, 1996 are summarized as follows:

                                     F-46
<PAGE>
 
<TABLE>
<CAPTION>
                                                                  
                                                                   GROSS        GROSS
                                                AMORTIZED       UNREALIZED   UNREALIZED      MARKET
                                                  COST             GAINS        LOSSES        VALUE
                                                ---------       ----------   ----------     --------
                                                                    (in thousands)
<S>                                            <C>              <C>          <C>            <C>
Investment Securities:
  U.S. Government and agency obligations       $   1,204        $   273      $     --       $   1,477
  Corporate securities                            12,979          1,201           (12)         14,168
                                              ----------         ------       -------       ---------
                                                  14,183          1,474           (12)         15,645
  FHLB stock                                     144,138             --            --         144,138
                                              ----------         ------       -------       ---------
                                                 158,321          1,474           (12)        159,783
                                              ----------         ------       -------       ---------
 Mortgage-backed Securities:
  Mortgage-backed certificates:
     GNMA                                        667,178          6,300        (2,167)        671,311
     FNMA                                        212,438            540        (4,117)        208,861
     FHLMC                                       234,671            738        (4,440)        230,969
  Other                                           53,051          2,084        (1,526)         53,609
  Derivative financial instruments:
     Interest rate exchange agreements           (13,393)        16,201          (149)          2,659
     Interest rate cap agreements                 31,643          1,595        (9,325)         23,913
     Interest rate floor agreements                3,811            180        (1,336)          2,655
                                              ----------         ------       -------       ---------
                                               1,189,399         27,638       (23,060)      1,193,977
                                              ----------         ------       -------       ---------
                                              $1,347,720        $29,112      $(23,072)     $1,353,760
                                              ==========         ======       =======       =========
</TABLE>

Gross realized gains and gross realized losses on sales of securities available
for sale are summarized as follows:
                                                
<TABLE>     
<CAPTION> 

                
                                                SIX MONTHS ENDED JUNE 30,
                                             -------------------------------
                                                   1996         1995
                                                 -------       -------
<S>                                             <C>            <C>
Gross realized gains                            $11,005        $12,573
Gross realized losses                            (3,573)        (1,028)
                                                 ------        -------
                                                $ 7,432        $11,545
                                                 ======        =======
</TABLE>     

                                     F-47
<PAGE>
 
NOTE 4 - SECURITIES HELD TO MATURITY

      The amortized cost and market value of securities held to maturity at June
30, 1996 are summarized as follows:

<TABLE>
<CAPTION>

                                                                                          
                                                                         GROSS         GROSS
                                                        AMORTIZED      UNREALIZED    UNREALIZED       MARKET
                                                          COST           GAINS        LOSSES          VALUE
                                                        ---------      ----------    ----------       ------
                                                                          (in thousands)
<S>                                                     <C>            <C>           <C>              <C> 

Investment Securities:
  U.S. Government and agency obligations                $ 109,902       $    962     $      --     $   110,864
  Corporate securities                                      3,668             28            --           3,696
                                                        ----------        -------      --------      ----------
                                                          113,570            990            --         114,560
                                                        ----------        -------      --------      ----------
Mortgage-backed Securities:
  Mortgage-backed certificates:
     GNMA                                                  11,819            123          (190)         11,752
     FNMA                                                  73,879          1,280          (261)         74,898
     FHLMC                                                 84,481          2,306          (363)         86,424
   Private pass-throughs                                2,771,936         18,190       (27,898)      2,762,228
   Collateralized mortgage obligations                    478,656          3,630        (7,099)        475,187
                                                       ----------        -------      --------      ----------
                                                        3,420,771         25,529       (35,811)      3,410,489
                                                       ----------        -------      --------      ----------
                                                       $3,534,341       $ 26,519     $ (35,811)    $ 3,525,049
                                                       ==========        =======      ========      ==========
</TABLE>

                                     F-48
<PAGE>
 
NOTE 5 - COMMON STOCK DIVIDENDS AND PREFERRED STOCK DIVIDENDS

      On July 17, 1996, the Board of Directors declared the Company's thirty
fourth common stock cash dividend in the amount of 15.5 cents per share payable
August 30, 1996 to stockholders of record on August 15, 1996. On June 27, 1996,
the Board of Directors declared the regular quarterly cash dividend on the
Company's Series A and Series F 6.5% non-cumulative perpetual convertible
preferred stock in the amount of 81.25 cents per share payable August 15, 1996
to stockholders of record on August 5, 1996.

NOTE 6 - STOCK REPURCHASE PROGRAM

      On December 15, 1994, the Board of Directors of Roosevelt Financial Group,
Inc. authorized the Company to acquire up to 1,750,000 shares of its own common
stock or common equivalents, subject to market conditions, prior to December 31,
1997. The stock repurchased is to be held in treasury in order to fund, from
time to time, the Company's benefit programs. Shares of stock repurchased may
also be retired, from time to time, if not needed for other corporate purposes.
Through June 30, 1996, 224,500 shares of common stock of the Company have been
repurchased at market prices pursuant to the stock repurchase program.

NOTE 7 - IMPAIRMENT OF MORTGAGE-BACKED SECURITIES HELD TO MATURITY

      At March 31, 1995, certain private issuer mortgage-backed securities held
by the Company were determined to be other than temporarily impaired, as defined
in Statement of Financial Accounting Standards (SFAS) No. 115 "Accounting for
Certain Investments in Debt and Equity Securities". As a result, the Company
recorded a $27.1 million pre-tax write-down ($17.8 million after tax or $0.40
per share) for the three months ended March 31, 1995, to reflect the impairment
of such securities. The amount of the write-down was based on discounted cash
flow analyses performed by management (based upon assumptions regarding
delinquency levels, foreclosure rates and loss ratios on REO disposition in the
underlying portfolio). Discounted cash flow analyses were utilized to estimate
fair value due to the absence of a ready market for the securities. Each of the
securities deemed to be impaired were rated CCC by Standard & Poors and Ba1, Ba2
or Ba3 by Moodys at March 31, 1995. Refer to the caption entitled "Unrealized
Losses on Impairment of Mortgage-Backed Securities Held to Maturity" under the
heading "Management's Discussion and Analysis of Financial Condition and Results
of Operations" for further information regarding the affected mortgage-backed
securities and related write-down.

NOTE 8 - EARNINGS PER SHARE

      Net income for primary earnings per share is adjusted for the dividends on
convertible preferred stock. Primary earnings per share have been computed based
on the weighted average number of common shares outstanding and common stock
equivalents arising from the assumed exercise of outstanding stock options
unless their effect would be anti-dilutive. Common stock equivalents are
computed under the treasury stock method. Average common and common stock
equivalents outstanding, for the three month periods ended June 30, 1996 and
1995 were 42,447,558 and 40,571,773, respectively. Average common and common
stock equivalents outstanding, for the six month periods ended June 30, 1996 and
1995 were 42,410,480 and 40,572,321, respectively.

      Fully-diluted earnings per share have been computed using the weighted
average number of common shares and common stock equivalents, which include the
effect of the assumed conversion of the 6.5% non-cumulative convertible
preferred stock into common stock. Net income has not been adjusted for the
preferred stock dividend for the purposes of the fully-diluted earnings per
share calculation. Average common and common stock equivalents outstanding, for
the purpose of calculating fully-diluted earnings per share, for the three month
periods ended June 30, 1996 and 1995 were 47,347,319 and 45,444,773,
respectively. Average common and common stock equivalents outstanding, for the
purpose of calculating fully-diluted earnings per share, for the six month
periods ended June 30, 1996 and 1995 were 47,302,878 and 45,478,751.

NOTE 9 - ACCOUNTING PRONOUNCEMENTS

      During June 1996, the Financial Accounting Standards Board (FASB) issued
Statement of Financial Accounting Standards No. 125, "Accounting for Transfers
and Servicing of Financial Assets and Extinguishments of Liabilities" (SFAS
125). SFAS 125 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 

                                     F-49
<PAGE>
 
assets that are sales from transfers that are secured borrowings. 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.

      SFAS 125 extends the "available-for-sale" or "trading" approach in
Statement of Financial Accounting Standards No. 115 (SFAS 115) to nonsecurity
financial assets that can contractually be prepaid or otherwise settled in such
a way that the holder of the asset would not recover substantially all of its
recorded investment. Thus, nonsecurity financial assets (no matter how acquired)
such as loans, other receivables, interest-only strips or residual interests in
securitization trusts that are subject to prepayment risk that could prevent
recovery of substantially all of the recorded amount are to be reported at fair
value with the change in fair value accounted for depending on the asset's
classification as "available-for-sale" or "trading". SFAS 125 also amends SFAS
115 to prevent a security from being classified as held-to-maturity if the
security can be prepaid or otherwise settled in such a way that the holder of
the security would not recover substantially all of its recorded investment.

      SFAS 125 is effective for transfers and servicing of financial assets and
extinguishments of liabilities occurring after December 31, 1996, and is to be
applied prospectively. Earlier or retroactive application is not permitted.
Also, the extension of the SFAS 115 approach to certain nonsecurity financial
assets and the amendment to SFAS 115 is effective for financial assets held on
or acquired after January 1, 1997. Reclassifications that are necessary because
of the amendment do not call into question an entity's intent to hold other debt
securities to maturity in the future. Due to the timing of the issuance of this
pronouncement, management is currently reviewing SFAS 125 to determine the
effect, if any, it will have on the financial statements of Roosevelt.

      The Company accounts for stock-based compensation in accordance with
Accounting Principles Board Opinion No. 25, "Accounting for Stock Issued to
Employees" and, accordingly, recognizes no compensation expense as the exercise
price of the Company's employee stock options equal the market price of the
underlying stock on the date of grant. In October 1995, the FASB issued
Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based
Compensation" (SFAS 123). Upon adoption in 1996, the Company elected the pro
forma disclosure alternative provided in SFAS 123. Such adoption did not have
any impact on the Company's financial statements.

      During May 1995, the FASB issued Statement of Financial Accounting
Standards No. 122, "Accounting for Mortgage Servicing Rights" (SFAS 122). SFAS
122 requires that an institution which sells or securitizes loans it has
originated or purchased and maintains the servicing rights to capitalize the
cost of the rights to service such loans. As the Company has not retained
servicing on any loans that have been originated and subsequently sold, the
aforementioned provision of SFAS 122 does not have any impact on the Company's
financial statements. SFAS 122 also requires that an enterprise assess its
capitalized mortgage servicing rights for impairment based on the fair value of
those rights. SFAS 122 should be applied prospectively for fiscal years
beginning after December 15, 1995. The Company's adoption of SFAS 122, effective
January 1, 1996, did not have a significant impact on the Company's financial
statements.

      During March 1995, the FASB issued Statement of Financial Accounting
Standards No. 121, "Accounting for the Impairment of Long-Lived Assets and for
Long-Lived Assets to be Disposed Of" (SFAS 121). SFAS 121 provides guidance for
the recognition and measurement of impairment of long-lived assets, certain
identifiable intangibles, and goodwill related both to assets to be held and
used and assets to be disposed of. SFAS 121 requires entities to perform
separate calculations for assets to be held and used to determine whether
recognition of an impairment loss is required and, if so, to measure the
impairment. SFAS 121 requires long-lived assets and certain identifiable
intangibles to be disposed of to be reported at the lower of carrying amount or
fair value less costs to sell, except for assets covered by the provisions of
APB Opinion No. 30 "Reporting the Results of Operations - Reporting the Effects
of Disposal of a Segment of a Business, and Extraordinary, Unusual and
Infrequently Occurring Events and Transactions". SFAS 121 is effective 

                                     F-50
<PAGE>
 
for financial statements issued for fiscal years beginning after December 15,
1995, although earlier application is encouraged. The Company's adoption of SFAS
121, effective January 1, 1996, did not have a significant impact on the
Company's financial statements.

                                     F-51
<PAGE>
 
     
                         SENTINEL FINANCIAL CORPORATION


                         INDEX TO FINANCIAL STATEMENTS

                                                                     Page Number
                                                                     -----------
    
CONSOLIDATED FINANCIAL STATEMENTS AND
INDEPENDENT AUDITORS' REPORT FOR THE
YEARS ENDED JUNE 30, 1994, 1995, AND 1996       

<TABLE>    
<CAPTION>

<S>                                                                         <C> 
Independent Auditors' Report..............................................  F-53
Consolidated Balance Sheets for the Years Ended June 30, 1995 and 1996....  F-54
Consolidated Statements of Income for the Years Ended June 30, 1994, 1995
 and 1996.................................................................  F-56
Consolidated Statements of Stockholders' Equity for the Years Ended June
 30, 1994, 1995 and 1996..................................................  F-58
Consolidated Statements of Cash Flows for the Years Ended June 30, 1993,
 1995 and 1996............................................................  F-59
Notes to Consolidated Financial Statements for the Years Ended June 30,
 1994, 1995 and 1996......................................................  F-61 
</TABLE>     

                                     F-52
                                     
<PAGE>
 
     
INDEPENDENT AUDITORS  REPORT


Board of Directors
Sentinel Financial Corporation
Kansas City, Missouri

We have audited the accompanying consolidated balance sheets of Sentinel
Financial Corporation and subsidiary (the  Company ) as of June 30, 1995 and
1996, and the related consolidated statements of income, stockholders  equity
and cash flows for each of the three years in the period ended June 30, 1996.
These financial statements are the responsibility of the Company s management.
Our responsibility is to express an

opinion on these financial statements based on our audits.

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

In our opinion, such consolidated financial statements present fairly, in all
material respects, the financial position of the Company as of June 30, 1995 and
1996, and the results of its operations and cash flows for each of the three
years in the period ended June 30, 1996 in conformity with generally accepted
accounting principles.

As discussed in Note 2 to the consolidated financial statements, Sentinel
Federal Savings and Loan Association of Kansas City (the  Association ), a
wholly owned subsidiary of the Company, is operating under a supervisory
agreement with the Office of Thrift Supervision ( OTS ) dated December 20, 1989
restricting the Association, without prior written consent of OTS, from entering
into certain types of transactions as described in Note 2.  Any failure on the
part of the Association to comply with the provisions of the agreement  may
subject the Association to further regulatory actions.

As discussed in Note 1 to the consolidated financial statements, the Company
changed its method of accounting for certain investments in debt and equity
securities for the year ended June 30, 1995 and changed its method of accounting
for income taxes for the year ended June 30, 1994.

As discussed in Note 19 to the consolidated financial statements, the Company
entered into an Agreement and Plan of a Merger and Reorganization with a holding
company of another Federal savings bank that would result in a merger of the
Company subject to certain approvals.

/s/Deloitte & Touche LLP
August 15, 1996
Kansas City, Missouri
     

                                     F-53
<PAGE>
 
     
SENTINEL FINANCIAL CORPORATION
AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS
JUNE 30, 1995 AND 1996

<TABLE>
<CAPTION>
 
 
ASSETS                                                      1995            1996   
                                                         -----------     -----------
<S>                                                      <C>             <C>       
CASH AND CASH EQUIVALENTS:                                                         
 Cash and amounts due from depository institutions       $ 2,775,381     $   913,558
 Interest bearing deposits in other banks                    922,738       1,655,753
 Federal funds sold                                           50,000          50,000
                                                         -----------     -----------
 Total cash and cash equivalents                           3,748,119       2,619,311

INVESTMENTS SECURITIES (Market value of $2,468,435                                 
 and $1,987,500)                                           2,498,094       1,999,639
                                                                                   
CAPITAL STOCK OF FEDERAL HOME LOAN BANK, At cost           1,848,300       1,885,500
                                                                                   
SECURITIES AVAILABLE FOR SALE                                                      
 (Cost of $1,100,000 in both years)                        1,082,814       1,093,125
                                                                                   
MORTGAGE-RELATED SECURITIES (Market value of                                       
 $68,663,736 and $51,172,581)                             68,940,693      51,519,619
                                                                                   
ASSETS HELD FOR SALE, (Cost of $773,026 and $484,350)        773,026         484,350
                                                                                   
LOANS RECEIVABLE, (Less allowance for loan losses                                  
 of $318,114 and $319,160)                                80,956,440      82,692,873
                                                                                   
PREMISES AND EQUIPMENT, net                                  790,241         363,461
                                                                                   
ACCRUED INTEREST RECEIVABLE:                                                       
 Loans receivable                                            444,221         527,115
 Mortgage-related securities                                 535,371         414,493
 Investment securities                                        54,704          49,465
                                                         -----------     -----------
 Total accrued interest receivable                         1,034,296         991,073
                                                                                   
DEFERRED INCOME TAXES                                         77,000          73,494
                                                                                   
OTHER ASSETS                                                 165,147         119,716
                                                         -----------     -----------
TOTAL ASSETS                                            $161,914,170    $143,842,161
                                                        ============    ============
</TABLE> 
                                                                     (Continued)
     

                                     F-54
<PAGE>
 
     
SENTINEL FINANCIAL CORPORATION
AND SUBSIDIARY

CONSOLIDATED BALANCE SHEETS
JUNE 30, 1995 AND 1996

<TABLE>
<CAPTION>
LIABILITIES AND STOCKHOLDERS EQUITY                          1995               1996     
                                                         ------------       ------------             
<S>                                                      <C>                <C>                     
DEPOSITS                                                 $126,439,826       $123,253,063             
                                                                                                    
ADVANCE PAYMENTS BY BORROWERS FOR TAXES AND                                                         
  INSURANCE                                                 1,352,340          1,141,976             
                                                                                                    
INCOME TAXES PAYABLE                                          751,426            112,332             
                                                                                                    
ACCRUED AND OTHER LIABILITIES                                 905,345            666,445             
                                                                                                    
ADVANCES FROM FEDERAL HOME LOAN BANK                       21,850,000          7,000,000             
                                                         ------------       ------------             
  Total liabilities                                       151,298,937        132,173,816             
                                                                                        
COMMITMENTS AND CONTINGENT LIABILITIES                                                  
                                                                                        
STOCKHOLDERS  EQUITY:                                                                   
  Serial preferred stock, $.01 par value; 500,000                                       
   shares authorized, no shares issued or outstanding                                   
  Common stock, $.01 par value; 2,000,000 shares                                        
   authorized, 513,423 shares issued                            5,134              5,134        
                                                                                               
  Additional paid-in capital                                4,602,678          4,627,459       
  Unearned compensation - Employee Stock                                                       
    Ownership Plan                                           (206,114)          (163,929)       
  Unearned compensation - Management Recognition Plan         (76,500)           (25,500)       
  Unrealized loss on securities available for sale, net        (9,433)            (2,628)
  Retained earnings, substantially restricted               6,299,468          7,227,809
                                                         ------------       ------------ 
   Total stockholders  equity                              10,615,233         11,668,345
                                                         ------------       ------------
TOTAL LIABILITIES AND STOCKHOLDERS EQUITY                $161,914,170       $143,842,161
                                                         ============       ============
</TABLE>

See notes to consolidated financial statements.                      (Concluded)
     

                                     F-55
                                             
<PAGE>
 
     
SENTINEL FINANCIAL CORPORATION
AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF INCOME
YEARS ENDED JUNE 30, 1994, 1995 AND 1996

<TABLE>
<CAPTION>
 
 
                                                             1994           1995          1996  
                                                          -----------    ----------    ---------- 
<S>                                                       <C>            <C>           <C>      
INTEREST INCOME:                                                                                
 Loans receivable                                         $5,789,923     $5,854,921    $6,659,344
 Mortgage-related securities                               3,227,457      4,189,699     3,918,647
 Investment securities                                       253,941        311,710       134,216
 Other interest - cash and cash equivalents                  146,900         66,164       291,903
                                                          ----------     ----------    ----------
  Total interest income                                    9,418,221     10,422,494    11,004,110
                                                          ----------     ----------    ----------
                                                                                                
INTEREST EXPENSE:                                                                               
 Deposits                                                  6,138,725      6,298,360     6,792,882
 Advances from Federal Home Loan Bank                        641,329      1,045,895       734,118
 Termination of interest rate swap agreements                168,361                                          
                                                          ----------     ----------    ----------
Total interest expense                                     6,948,415      7,344,255     7,527,000
                                                          ----------     ----------    ----------
NET INTEREST INCOME                                        2,469,806      3,078,239     3,477,110
                                                                                                
PROVISION FOR LOAN LOSSES                                     41,778             
                                                                                                
NET INTEREST INCOME AFTER                                 ----------     ----------    ----------
  PROVISION FOR LOAN LOSSES                                2,428,028      3,078,239     3,477,110
                                                                                                
OTHER INCOME:                                                                                   
 Loan servicing and other fees, net                          146,711        123,874       125,553
 Insurance commissions                                       163,494        101,120        39,457
 Gain on sale of securities available                                                           
   for sale                                                                  53,509             
 Gain on sale of assets held for sale, net                    35,094         30,281       128,564
 Other                                                       103,757        101,481       193,344
                                                          ----------     ----------    ----------
    Total other income                                       449,056        410,265       486,918
                                                          ----------     ----------    ----------
                                                                                            OTHER                                  
EXPENSE:                                                                                        
 Salaries and employee benefits                            1,184,376      1,297,531     1,397,087
 Federal insurance premiums                                  472,302        412,059       366,656
 Professional and other outside services                     299,249        309,541       437,329
 Occupancy of premises                                       279,762        265,916       252,886
 Office supplies and related expenses                        123,867        132,236       135,967
 Recovery of losses on real estate owned                     (42,677)                           
 Impairment loss on building                                                              242,000
 Loss from settlement of litigation                                                       145,000
 Merger related expenses                                                                  135,000
 Other                                                       142,670        184,946       238,931
                                                          ----------     ----------    ----------
    Total other expenses                                   2,459,549      2,602,229     3,350,856
                                                          ----------     ----------    ----------
</TABLE>
                                                                     (Continued)
     
                                     F-56
<PAGE>
 
     
SENTINEL FINANCIAL CORPORATION
AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF INCOME
YEARS ENDED JUNE 30, 1994, 1995 AND 1996

 
                                                    1994      1995       1996  
                                                  --------  --------  --------- 
INCOME BEFORE INCOME TAX EXPENSE                                                
  (BENEFIT), AND CUMULATIVE  EFFECTS                                            
  OF CHANGES IN ACCOUNTING PRINCIPLES             $417,535  $886,275  $ 613,172 
                                                                                
INCOME TAX EXPENSE (BENEFIT)                        45,000   283,448   (315,169)
                                                  --------  --------  --------- 
INCOME BEFORE CUMULATIVE EFFECTS OF                                             
  CHANGES IN ACCOUNTING PRINCIPLES                 372,535   602,827    928,341 
                                                                                
CUMULATIVE EFFECTS OF CHANGES IN                                                
  ACCOUNTING PRINCIPLES                            191,000    27,000          0 
                                                  --------  --------  --------- 
NET INCOME                                        $563,535  $629,827  $ 928,341 
                                                  ========  ========  ========= 
EARNINGS PER SHARE                                                              
  (FROM JANUARY 7, 1994):                                                       
    Income before cumulative effects of changes                                 
      in accounting principles                    $   0.52  $   1.25  $    1.81 
                                                  ========  ========  ========= 
Net income                                        $   0.52  $   1.31  $    1.81 
                                                  ========  ========  ========= 
See notes to consolidated financial statements.                   (Concluded)
     
                                     F-57
<PAGE>
 
     
SENTINEL FINANCIAL CORPORATION
AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF STOCKHOLDERS  EQUITY
YEARS ENDED JUNE 30, 1994, 1995 AND 1996

<TABLE>
<CAPTION>
                                   Unearned                              Net                                  
                                   Compensation-           Unearned      Unrealized                                
                                   Employee                Compensation- Loss on     Retained                
                                   Additional   Stock      Management    Securities  Earnings,         Total        
                  Common  Stock    Paid-In      Ownership  Recognition   Available   Substantially  Stockholders     
                  Shares  Amount   Capital      Plan       Plan          for Sale    Restricted        Equity                       

<S>               <C>     <C>      <C>          <C>        <C>           <C>         <C>            <C> 
BALANCE, JULY 1, 1993                                                                $5,106,106     $5,106,106
 
  Issuance of
   common stock   472,623 $4,726    $4,189,261                                                       4,193,987
  Common stock
   issued to
   Employee Stock
   Ownership Plan  25,500    255       254,745             ($255,000)
  Common stock
   issued to
   Management
   Recognition
   Plan            15,300    153       152,847                           ($153,000)
  Common stock
   committed to
   be released
   for allocation
   - Employee
   Stock Ownership
   Plan                                                       14,375
  Amortization of
    unearned
    compensation -
    Management
    Recognition
    Plan                                                                    25,500
  Net income                                                                            563,535        563,535
BALANCE, JUNE 30, 
                  -------  -----     ---------  --------    --------     ---------    ---------      ---------
 1994             513,423  5,134     4,596,853  (240,625)   (127,500)                 5,669,641      9,903,503
  Common stock
    committed to be
    released for
    allocation -
    Employee Stock
    Ownership Plan                                34,511                                                34,511
  Amortization of
    unearned
    compensation -
    Management
    Recognition
    Plan                                                      51,000                                    51,000
  Cumulative effect
    of change in
    accounting
    principle
    for securities
    available for
    sale, net                                                             ($27,000)                    (27,000)
  Decrease in
    unrealized loss
    on securities
    available for
    sale, net                                                               17,567                      17,567
  Increase in fair
    market value of
    Employee Stock
    Ownership
    Plan shares
    committed to be
    released for
    allocation                           5,825                                                           5,825
  Net income                                                                            629,827        629,827
BALANCE, JUNE 30, 
                  -------  -----     ---------   -------      ------         -----    ---------     ----------
 1995             513,423  5,134     4,602,678  (206,114)    (76,500)       (9,433)   6,299,468     10,615,233
 
  Common stock
    committed to
    be released
    for allocation -
    Employee Stock
    Ownership Plan                                42,185                                                42,185
  Amortization of
    unearned
    compensation -
    Management
    Recognition
    Plan                                                      51,000                                    51,000
  Decrease in
    unrealized                                         
    loss on                                            
    securities                                         
    available                                          
    for sale,                                          
    net                                                                      6,805                       6,805                
  Increase in                                                                                                                 
    fair market                                                                                                               
    value of                                                                                                                  
    Employee                                                                                                                  
    Stock                                                                                                                     
    Ownership                                                                                                                 
    Plan shares                                                                                                               
    committed                                                                                                                 
    to be                                                                                                                     
    released                                                                                                                  
    for                                                                                                                       
    allocation                          24,781                                                          24,781               
                                                                                                                              
  Net income                                                                            928,341        928,341               
                                                                                                                              
  BALANCE, JUNE 30,                                                                                                           
                  ------- ------    ----------  --------     -------        ------   ----------    -----------             
  1996            513,423 $5,134    $4,627,459 ($163,929)   ($25,500)      ($2,628)  $7,227,809    $11,668,345             
                  ======= ======    ==========  ========     =======        ======   ==========    ===========             
</TABLE> 

  See notes to consolidated financial statements.         
                                                               

                                          F-58             
<PAGE>
 
     
SENTINEL FINANCIAL CORPORATION
AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED JUNE 30, 1994, 1995 AND 1996

<TABLE>
<CAPTION>
 
                                                            1994           1995           1996  
                                                                                             CASH
<S>                                                      <C>           <C>           <C> 
FLOWS FROM OPERATING ACTIVITIES:                                                                                  
 Net income                                              $  563,535    $  629,827    $   928,341
 Adjustments to reconcile net income                                                           
  to net cash provided by operating                                                            
  activities:                                                                                  
  Impairment loss on building                                                            242,000
  Cumulative effects of changes in                                                             
   accounting principles                                   (191,000)      (27,000)             
  Amortization of premiums and                                                                 
   discounts on mortgage-                                                                      
    related securities and                                                                     
    investment securities, net                              462,845       300,107        341,954
  Common stock committed to be                                                                 
    released for allocation - ESOP                           14,375        34,511         42,185
    Increase in fair market value of                                                           
    ESOP shares committed to be                                                                
    released for allocation                                                 5,825         24,781
    Amortization of unearned                                                                   
    compensation related to                                                                    
    Management Recognition Plan                              25,500        51,000         51,000
  Depreciation and amortization                             135,310       114,903        103,301
  Federal Home Loan Bank stock                                                                 
    dividends                                                                            (37,200)
                                                                                               
  Provision for loan losses                                  41,778                            
  Recovery of losses on real estate owned                   (42,677)                                            
  Net loan origination fees capitalized                     166,861        48,396        132,200
  Amortization of net deferred loan                                                            
    origination fees                                        (58,188)      (29,334)      (194,888)
  Gain on sale of assets held for                                                              
    sale, net                                               (35,094)      (30,281)      (128,564)
  Gain on sale of securities available                                                         
    for sale, net                                                         (53,509)             
  Gain on sale of real estate owned                         (33,572)                           
  Unrealized losses on assets held for                                                         
    sale                                                     32,141                            
  Provision (benefit) for deferred                                                             
    income taxes                                            (78,000)       40,000          3,506
  Origination of loans held for sale                     (6,518,000)   (4,066,850)   (10,768,992)
  Proceeds from sale of loans held                                                             
    for sale                                              6,553,094     3,293,824     11,482,668
  Changes in:                                                                                  
    Accrued interest receivable                             (76,457)     (109,893)        43,223
    Other assets                                              5,052       (78,483)        45,431
    Income taxes payable                                    (61,908)       12,234       (639,094)
    Accrued and other liabilities                           117,648       208,436       (238,900)
    Other, net                                                             (7,014)        (3,506)
                                                         ----------    ----------    -----------
      Net cash provided by                                                                     
       operating activities                               1,023,243       336,699      1,429,446
                                                         ----------    ----------    -----------
CASH FLOWS FROM INVESTING ACTIVITIES:
 Proceeds from maturities of investment
  securities                                                396,000                      500,000
 Proceeds from sale of securities
  available for sale                                                       56,940
 Purchases of investment securities                      (2,492,266)
 Principal collected on mortgage-
  related securities                                     18,159,956    13,849,776     17,077,575
 Purchases of mortgage-related
  securities                                            (30,994,557)   (9,999,383)
 Principal collected on loans
  receivable, net of loan
  originations                                            7,614,890    (8,777,320)    (1,545,181)
 Purchases of land, premises and
  equipment                                                 (39,629)      (74,723)      (343,521)
 
 Proceeds from sales of real
  estate owned                                              180,265       109,882
      Net cash provided by                              -----------    ----------     ----------
     (used in) investing
         activities                                      (7,175,341)   (4,834,828)    15,688,873
                                                       ------------   -----------    -----------

                                                                                     (Continued)
</TABLE> 
     

                                     F-59
<PAGE>
 
     
SENTINEL FINANCIAL CORPORATION
AND SUBSIDIARY

CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED JUNE 30, 1994, 1995 AND 1996


                                                  1994       1995       1996
FLOWS FROM FINANCING ACTIVITIES:                                            CASH
Payments for deposits, net              ($7,081,191) ($5,063,864) ($3,186,763)
Net (decrease) increase in advance
     payments by borrowers for taxes
     and insurance                         (109,900)      85,163     (210,364)
  Proceeds from advances from Federal
    Home Loan Bank                       19,900,000   66,935,500   24,050,000
  Repayments on advances from Federal
    Home Loan Bank                      (19,450,000) (55,535,500) (38,900,000)
  Issuance of common stock                4,193,987
                                         ----------   ----------   ----------
           Net cash (used in) provided
           by financing activities       (2,547,104)   6,421,299  (18,247,127)
                                         ----------   ----------   ----------
INCREASE (DECREASE) IN CASH AND CASH
  EQUIVALENTS                            (8,699,202)   1,923,170   (1,128,808)
 
CASH AND CASH EQUIVALENTS:
  Beginning of year                      10,524,151    1,824,949    3,748,119
                                         ----------   ----------   ----------
  End of year                           $ 1,824,949   $3,748,119   $2,619,311
                                        ===========   ==========   ==========
SUPPLEMENTAL DISCLOSURES OF CASH
  FLOW INFORMATION:
    Income tax payments                     $55,920     $231,214     $256,887
                                        ===========   ==========   ==========
  Interest payments                     $ 6,785,874   $7,201,278   $6,814,775
                                        ===========   ==========   ==========
SUPPLEMENTAL DISCLOSURES OF NONCASH
  INVESTING AND FINANCING ACTIVITIES:
  Common stock issued to Employee
    Stock Ownership Plan                   $255,000
                                           ========
  Issuance of common stock for
    noncash consideration to
    Management Recognition Plan Trust      $153,000
                                           ========
  Loans transferred to real estate owned                $109,882
                                                        ========
  Transfer of land and building to assets 
    held for sale                                                    $425,000
                                                                     ========
Change in unrealized loss on
    securities available for sale, net                   $17,567       $6,805
                                                         =======       ======

See notes to consolidated financial statements.                      (Concluded)
     
                                     F-60
<PAGE>
 
     
SENTINEL FINANCIAL CORPORATION
AND SUBSIDIARY

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
YEARS ENDED JUNE 30, 1994, 1995 AND 1996

1.   ACCOUNTING POLICIES AND PROCEDURES

     Organization - Sentinel Federal Savings and Loan Association is a community
     oriented savings bank engaged primarily in the business of attracting
     customer deposits and originating mortgage loans. In September 1993,
     Sentinel Federal Savings and Loan Association of Kansas City ("the
     Association") formed Sentinel Financial Corporation ("the Company") to
     acquire 100% of the common stock of the Association upon its conversion
     from the mutual-to-stock form of ownership. The Association's conversion
     and an initial public offering of the Company's common stock were completed
     on January 7, 1994 with the sale of 513,423 shares of the Company's common
     stock (inclusive of 25,500 and 15,300 shares acquired by the Company's
     employee stock ownership plan - ESOP and the Company's management
     recognition plan - MRP, respectively). The Company received net proceeds of
     $4,601,987 (inclusive of $408,000 associated with the shares issued to the
     ESOP and MRP), of which $4,093,987 was simultaneously transferred to the
     Association in exchange for all of the Association's common stock. As a
     result, the Company is a holding company which owns 100% of the Association
     s common stock.

     On January 7, 1994, the Association segregated and restricted $5,000,179 of
     retained earnings, which was the amount of its regulatory capital at March
     31, 1993, in a liquidation account for the benefit of eligible savings
     account holders who continue to maintain their accounts at the Association
     after the conversion. In the event of a complete liquidation of the
     Association (and only in such an event), each eligible account holder will
     be entitled to receive a distribution from the liquidation account in an
     amount proportionate to the current adjusted balances of all qualifying
     deposits then held. The liquidation account will be reduced annually to the
     extent that eligible account holders have reduced their qualifying
     deposits.

     Subsequent to the conversion, the Company or the Association may not
     declare or pay cash dividends on any of its shares of common stock if the
     effect would be to reduce stockholders equity below either the amount
     required for the liquidation account discussed above or the applicable
     regulatory capital requirements or if such declaration and payment would
     otherwise violate regulatory requirements. In addition, the supervisory
     agreement described in Note 2 further restricts the payment of dividends by
     the Association.

     Principles of Consolidation - The consolidated financial statements include
     the accounts of the Company and its wholly owned subsidiary, Sentinel
     Federal Savings and Loan Association of Kansas City. The Association has
     two wholly owned subsidiaries, Claywood Financial Services, Inc. and
     Sentinel Insurance Agency, Inc. Significant intercompany accounts and
     transactions have been eliminated.
     

                                     F-61
<PAGE>
 
     
     Estimates - The preparation of the financial statements in conformity
     estimates and assumptions that affect the reported amounts of assets and
     liabilities and disclosure of contingent assets and liabilities at the date
     of the financial statements and the reported amounts of revenues and
     expenses during the reporting period. Specifically, management has made
     assumptions in estimating the fair value of financial instruments,
     estimates regarding loan losses, an impairment loss on building and in the
     amortization/accretion of premiums/discounts on investments subject to
     prepayment risk. Actual results could differ from estimates made based on
     management assumptions.

     Cash and Cash Equivalents - Cash and cash equivalents include cash on hand,
     amounts due from depository institutions, federal funds sold and interest
     bearing deposits in other banks purchased with an original maturity of
     three months or less.

     The Association is required by regulation to maintain liquid assets in the
     form of cash and securities approved by Federal regulations, at a monthly
     average of not less than 5% of customer deposits and short-term borrowings.

     Securities Available for Sale - On July 1, 1994, the Company adopted
     Statement of Financial Accounting Standard ("SFAS") No. 115, Accounting for
     Certain Investments in Debt and Equity Securities. This Statement addresses
     the accounting and reporting treatment for certain investments in debt and
     equity securities by requiring such investments to be classified in 
     held-to-maturity, available-for-sale or trading categories. Securities
     classified as available-for-sale are carried at market with unrealized
     gains (losses) included as a separate component of equity, net of income
     taxes. The adoption of the Statement resulted in a decrease to stockholders
     equity of $27,000 (net of deferred income taxes) which is reflected as a
     cumulative effect of change in accounting principle in the consolidated
     statement of income for the year ended June 30, 1995.

     Assets Held for Sale - Management has designated certain loans receivable
     as held for sale as management does not intend to hold such assets to
     maturity. Accordingly, loans receivable are carried at the lower of
     amortized cost (outstanding principal, adjusted for unamortized premiums,
     and unaccreted discounts) or market value. Interest on these assets
     (including amortization and accretion of premiums and discounts) is
     included in interest income on loans receivable.

     Land and building have been designated as assets held for sale based on
     management's pending sale of its Kansas City office (Note 8).

     Securities Held to Maturity:

     Investment Securities - Securities of the United States Government and
     agencies are recorded at amortized cost based on management s intention,
     and the Company s ability to hold them to maturity. Related premiums and
     discounts are accreted and amortized into income over the lives of the
     securities using the level-yield method.

     Mortgage-Related Securities - Mortgage-related securities are recorded at
     amortized cost based on management s intention, and the Company s ability
     to hold them to maturity. The related premiums and discounts are accreted
     and amortized over the estimated lives of the underlying securities using
     the level-yield method.
     

                                     F-62
<PAGE>
 
     
     New Statements of Financial Accounting Standards - In June 1996, the
     Financial Accounting Standards Board ( FASB ) issued Statement of Financial
     Accounting Standard ( SFAS ) No. 125, Accounting for Transfer of Financial
     Assets, which will become effective for the Company beginning January 1,
     1997. This Statement supersedes SFAS No. 122, Accounting for Mortgage
     Servicing Rights, which requires an assessment of capitalized mortgage
     servicing rights for impairment based on the fair value of those rights.
     This Statement requires that after transfer of financial assets, an entity
     recognizes the financial and servicing assets for which it has retained
     control and any liabilities it has retained or incurred, derecognizes
     financial assets for which control has been surrendered and derecognizes
     liabilities when extinguished. Management believes that the implementation
     of this Statement will have a minimal effect on the Company.

     In March 1995, the FASB issued SFAS No. 121, Accounting for Impairment of
     Long-Lived Assets and for Long-Lived Assets to be Disposed Of, which will
     become effective for the Company beginning July 1, 1996. It requires a
     review of long-lived assets, certain intangibles and goodwill to be held
     and used by an entity for impairment when events or changes in
     circumstances indicate that the carrying amount may not be recoverable. In
     performing the review for recoverability, the entity should estimate the
     future cash flows expected to result from the use of the asset and its
     eventual disposition. Measurement of an impairment loss for long-lived
     assets and identifiable intangibles that an entity expects to hold and use
     should be based on the fair value of the asset. Management believes that
     the implementation of this Statement will not have a significant effect on
     the Company.

     In October 1995, the FASB issued SFAS No. 123, Accounting for Stock Based
     Compensation, which will become effective for the Company beginning July 1,
     1996. This Statement requires the disclosure of the estimated fair value of
     stock based compensation arrangements with employees and encourages but
     does not require, the recognition of such expense. The Company does not
     intend to adopt the recognition provisions of this Statement. Therefore,
     the adoption of this Statement will have no effect on the Company s
     financial condition or results from operations.

     Interest Rate Swap Agreements - The Association utilized interest rate swap
     agreements as part of its asset and liability management strategy. The
     swaps were matched with a group of short-term deposits. The Association
     utilized settlement accounting relative to the interest differential on the
     swaps. Net settlements, on a quarterly or semi-annual basis, were accrued
     over the term of the swap agreement and the net interest differential was
     recorded as an adjustment to interest expense on deposits. During 1994, the
     Association terminated the interest rate swap agreements due to the
     liquidation of the matched liabilities. The losses incurred as a result of
     the termination of these swaps were charged to interest expense.

     Loans Receivable - Loans are stated at the amount of unpaid principal less
     an allowance for loan losses, undisbursed loan funds and unearned loan
     fees, net of certain direct loan origination costs. Interest on loans is
     credited to income as earned and accrued only if deemed collectible. Loans
     are placed on nonaccrual status when, in the opinion of management, the
     full timely collection of principal or interest is in doubt. As a general
     rule, the accrual of interest is discontinued when principal or interest
     payments become 90 days past due or earlier if conditions warrant. When a
     loan is placed on nonaccrual status, previously accrued but unpaid interest
     is reversed against current income. Subsequent collections of cash may be
     applied as reductions to the principal balance or recorded as income,
     depending on management s assessment of the ultimate collectibility of the
     loan. Nonaccrual loans may be restored to accrual status when principal and
     interest become current and full payment of principal and interest is
     expected. Nonaccrual loans are insignificant to the Company. The Company
     has no impaired loans.
     

                                     F-63
<PAGE>
 
    
     Net loan origination and commitment fees are amortized as a yield
     adjustment to interest income using the level-yield method over the
     contractual lives of the related loans.

     The Association is principally engaged in single family home lending in the
     state of Missouri. The Association also makes consumer loans depending on
     the demand and management's assessment as to the quality of such loans.

     Provision for Losses on Real Estate Owned - Real estate owned represents
     foreclosed assets held for sale and is recorded at fair value as of the
     date of foreclosure or transfer and is subsequently carried at the lower of
     the new basis (fair value at foreclosure or transfer) or fair value, less
     costs of disposal. Subsequently, properties are evaluated and any
     additional declines which reduce the fair value to less than carrying value
     are provided for as an allowance for losses on real estate owned. Costs and
     expenses related to major additions and improvements are capitalized while
     maintenance and repairs which do not improve or extend the lives of the
     assets are expensed currently.

     Provision for Loan Losses - Provision for loan losses include charges to
     reduce the recorded balances of loans receivable to their estimated net
     realizable value. Such provisions are based on management s estimates of
     the net realizable value of the collateral, which take into consideration
     current and anticipated future operating or sales conditions. These
     estimates are susceptible to changes that could result in a material
     adjustment to operations. Recovery of the carrying value of such loans is
     dependent to a great extent upon economic, operating and other conditions
     that may be beyond the Company s control.

     Effective July 1, 1995, the Company adopted SFAS No. 114 and subsequent
     amendment SFAS No. 118, both entitled Accounting by Creditors for
     Impairment of a Loan, which prescribes criteria for recognition of loan
     impairment as well as methods to measure impairment of certain loans,
     including loans whose terms were modified in troubled debt restructurings.
     The adoption of these Statements did not have a material effect on the
     Company s financial statements.

     Premises and Equipment - Premises and equipment are stated at cost less
     accumulated depreciation and amortization. Depreciation and amortization
     are computed primarily on the straight-line method over the estimated
     useful lives of the related assets. The following represents a summary of
     estimated useful lives:

                                                                      Years

     Building and improvements                                        7- 14
     Furniture and fixtures                                            5- 7
     Leasehold improvements                                              10
     Computer equipment and software                                   3- 5

     Capital Stock of Federal Home Loan Bank - Capital stock of Federal Home
     Loan Bank is carried at cost. Dividends received on such stock is reflected
     as interest income on investment securities in the consolidated statements
     of income.

     Income Taxes - The Company, the Association and its subsidiaries file a
     consolidated Federal income tax return. State income tax returns are
     individually filed for each of the entities. On July 1, 1993, the Company
     changed its method of accounting for income taxes to conform to the
     requirements of SFAS No. 109, Accounting for Income Taxes, which specifies
     the asset and liability
     

                                     F-64
<PAGE>
 
     
     method of accounting for income taxes. Under the asset and liability
     method, deferred tax assets and liabilities are established for the
     temporary differences between the financial accounting basis and tax basis
     of the Company s assets and liabilities at the current statutory tax rates.
     A valuation allowance is established for deferred tax assets when their
     realization is in doubt based on a more likely than not analysis. The
     cumulative effect of the change in accounting for income taxes was to
     increase net income by $191,000 for the year ended June 30, 1994. The
     Company reflected this cumulative effect in operations during the year
     ended June 30, 1994.

     The Association is permitted under the Internal Revenue Code to deduct an
     annual addition to a reserve for bad debts in determining taxable income,
     subject to certain limitations. This addition differs from the bad debt
     experience used for financial accounting purposes. Bad debt deductions for
     income tax purposes are included in taxable income of later years only if
     the bad debt reserve is used subsequently for purposes other than to absorb
     bad debt losses. Under SFAS No. 109, a deferred tax liability is provided
     only to the extent the tax bad debt reserve exceeds the base year reserve.
     The base year reserve is the tax bad debt reserve as of June 30, 1988.
     Retained earnings as of June 30, 1996 includes approximately $1,887,000
     representing such bad debt reserve as of the base year for which no
     deferred income taxes have been provided.

     The Small Business Job Protection Act of 1996 (the "Act") was enacted into
     legislation. The Act repeals the special bad debt reserve method for thrift
     institutions. The Act requires thrifts to recapture only reserves
     accumulated after 1987, but forgives taxes owed on reserves accumulated
     prior to 1988. Thrift institutions will be given six years to account for
     the recaptured excess reserves, beginning with the last taxable year
     beginning after 1995, and will be permitted to delay the timing of this
     recapture for one or two years subject to whether they meet certain
     residential loan tests. The Act will not have a material impact on the
     Association's consolidated financial statements as a deferred tax liability
     has been provided on the excess reserves.

     Earnings Per Share - The Company completed its initial stock offering on
     January 7, 1994, and, accordingly, earnings per share for 1994 was computed
     on net income and common stock outstanding from that date. Earnings per
     share for 1994 was calculated by dividing net income since January 7, 1994,
     aggregating $254,388 by the weighted average number of common and common
     equivalent shares outstanding. The weighted average number of common and
     common equivalent shares outstanding include the vested shares held in the
     management recognition plan and shares issuable upon exercise of dilutive
     options outstanding. The Company accounts for the 25,500 shares acquired by
     its ESOP in accordance with Statement of Position 93-6; shares controlled
     by the ESOP are not considered in the weighted average shares outstanding
     until the shares are committed for allocation to an employee s individual
     account. The weighted number of common and common equivalent shares
     outstanding for the period January 7, 1994 through June 30, 1994 and the
     years ended June 30, 1995 and 1996 were 487,923, 480,886 and 512,318,
     respectively.

     Reclassifications - Certain items in the 1994 and 1995 financial
     statements have been reclassified to conform with the 1996 presentation.
     

                                     F-65
<PAGE>
 
     
     2.   REGULATORY COMPLIANCE

          Under the Financial Institutions Reform, Recovery and Enforcement Act
          of 1989 ( FIRREA ), the Office of Thrift Supervision ( OTS )
          established capital regulations requiring savings associations to
          maintain: (i) core capital equal to 3% of adjusted total assets, (ii)
          tangible capital equal to 1.5% of adjusted total assets and (iii) risk
          based capital equal to 8.0% of risk-weighted assets. Any savings
          association that is not in compliance with the capital standards shall
          have 60 days from the date the savings association falls out of
          compliance to submit a capital plan acceptable to OTS demonstrating
          that the savings association can meet applicable capital standards.
          Any savings association that files and adheres to a capital plan that
          is acceptable to OTS and receives approval of a capital exception or
          exemption shall not be subject to sanctions or penalties for failure
          to meet its statutory capital standards, provided that the association
          complies with its plan. The Company's wholly owned subsidiary,
          Sentinel Federal Savings and Loan Association of Kansas City was
          operating under an OTS approved capital plan through May 31, 1994. As
          a result of the completion of a stock conversion and capital infusion
          during fiscal 1994, OTS terminated the capital plan requirement as of
          June 1, 1994, however the Association continues to operate under a
          supervisory agreement.

          The Association meets all of the minimum capital requirements as of
          June 30, 1996. The Association's capital amounts (in thousands) and
          ratios as of June 30, 1996 are as follows:

                              Required            Actual          Excess
                              Amount  Ratio    Amount  Ratio    Amount   Ratio
     Tangible capital to
        adjusted
        total assets          $2,161  1.5%     $11,144   7.7%   $8,983     6.2%
     Core capital to
        adjusted
        total assets           4,323  3.0       11,144   7.7     6,821     4.7
     Total capital to risk-
        weighted assets        4,469  8.0       11,463  20.5     6,994    12.5

          Reconciliation of stockholders equity of the Association under
          generally accepted accounting principles to risk based regulatory
          capital as of June 30, 1996 is as follows:
                                                                 (in thousands)
  
     Stockholders  equity                                            $11,168
     Unallowed management recognition plan                               (27)
     Unrealized loss on certain available for sale securities              3
                                                                     -------
     Tangible/core capital                                            11,144

     General loan loss reserves                                          319
                                                                     -------  
     Risk-based capital                                              $11,463
                                                                     =======   

     As a result of an OTS review of operations and financial condition, the
     Board of Directors of the Association executed a supervisory agreement with
     OTS dated December 20, 1989 restricting the Association, without prior
     written consent of OTS, from entering into certain types of transactions
     including, among others, the origination or refinancing of certain types of
     consumer loans in excess of $25,000, commercial and mortgage loans in
     excess of $500,000, and restricted the nature of
     

                                     F-66
<PAGE>
 
     
     investments in certain assets, the disposition of certain assets, the
     borrowing of money other than from a Federal Home Loan Bank, increases in
     certain liabilities and the involvement in leases and other contracts with
     affiliated parties. Sanctions would be imposed if the Association is unable
     to continue to comply with the provisions of the agreement as approved.
     Such actions may involve the appointment of a conservator to manage and
     direct the future operations of the Association. Exceptions to the above
     restrictions have been allowed under prior written approval of OTS.

     The Federal Deposit Insurance Corporation Improvement Act of 1991 (FDICIA )
     required each federal banking agency to implement prompt corrective actions
     for institutions that it regulates. In response to this requirement, OTS
     adopted rules based upon FDICIA s five capital tiers. The rules provide
     that a savings association is well capitalized if its total risk-based
     capital ratio is 10% or greater, its Tier 1 risk-based capital ratio is 6%
     or greater, its leverage is 5% or greater and the institution is not
     subject to a capital directive. Under this regulation, the Association
     would be deemed to be well capitalized as of June 30, 1996.
 
3.   INVESTMENT SECURITIES
 
                                                  1995
 
                                      Gross         Gross       Estimated
                         Amortized  Unrealized    Unrealized      Market
                           Cost       Gains         Losses        Value
 
     U.S. Treasury
       Notes
       maturing
       within
       one year          $  499,029                 $1,214       $497,815       
     U.S. Treasury
       Notes
       maturing
       after
       one year
       through
       two years          1,999,065                 28,445      1,970,620
                         ----------                 ------     ----------
                         $2,498,094                $29,659     $2,468,435
                         ==========                =======     ==========
 
                                                  1996
 
                                      Gross         Gross       Estimated
                         Amortized  Unrealized    Unrealized     Market      
                            Cost      Gains         Losses       Value
 
 
     U.S. Treasury
       Notes
       maturing
       within
       one year          $1,999,63                 $12,139      $1,987,500   
                         ==========                =======      ==========
     

                                     F-67
<PAGE>
 
     
4.   MORTGAGE-RELATED SECURITIES

<TABLE>
<CAPTION>
                                                1995   
                                   Gross           Gross     Estimated
                      Amortized  Unrealized    Unrealized     Market
                         Cost      Gains         Losses        Value
    <S>           <C>            <C>           <C>           <C>
    Pass-through
    certificates:
    Federal
    National
    Mortgage
     Association -
    adjustable
    rate          $44,159,151      $204,395    $294,624      $44,068,922
    Federal
    Home
    Loan
    Mortgage
     Corporation -
    adjustable
    rate           24,714,380        86,365     271,530       24,529,215
 
    Small
    Business
    Adminis-
    tration            67,162                     1,563           65,599 
                  -----------      --------    --------      -----------
                  $68,940,693      $290,760    $567,717      $68,663,736
                  ===========      ========    ========      ===========
</TABLE> 
 
<TABLE> 
<CAPTION>                                                    
                                                1996   
                                   Gross           Gross     Estimated
                      Amortized  Unrealized    Unrealized     Market
                         Cost      Gains         Losses        Value
    <S>           <C>            <C>           <C>           <C> 
     Pass-through
     certificates:
     Federal
     National
     Mortgage
      Association -
     adjustable
     rate         $32,837,920      $152,862    $304,540      $32,686,242
     Federal
     Home
     Loan
     Mortgage
      Corporation-
     adjustable
     rate          18,628,503        43,608     236,971       18,435,140

     Small
     Business
     Adminis-
     tration           53,196                     1,997           51,199
                  -----------      --------    --------      ----------- 
                  $51,519,619      $196,470    $543,508      $51,172,581
                  -----------      --------    --------      ----------- 
</TABLE> 
                                                                   
     Certain mortgage-related assets have been pledged as collateral for
     deposits and advances from Federal Home Loan Bank (see Notes 10 and 12).

     The adjustable rate securities have interest rate adjustment limitations
     and are generally indexed to the 1-year U.S. Treasury rate or a cost of
     funds index.
 
     Market prices are determined from independent sources and reflect
     estimated selling prices.
 
5.   SECURITIES AVAILABLE FOR SALE
     
<TABLE> 
<CAPTION>                                                    
                                                1995
                                   Gross           Gross     Estimated
                      Amortized  Unrealized    Unrealized     Market
                         Cost      Gains         Losses        Value
    <S>           <C>            <C>           <C>           <C> 
 
     U.S.
     Government
     agency
     securities,
     maturing on
     October 1,
     1996         $ 1,100,000                  $ 17,186      $ 1,082,814
                  ===========                  ========      ===========
</TABLE>
     

                                     F-68
<PAGE>
 
     
<TABLE>
<CAPTION>
                                                1996
                                   Gross           Gross     Estimated
                      Amortized  Unrealized    Unrealized     Market
                         Cost      Gains         Losses        Value
     <S>          <C>            <C>           <C>           <C> 
     U.S.           
     Government   
     agency       
     securities,  
     maturing on  
     October 1,   
     1996          $1,100,000                   $ 6,875        $1,093,125 
                   ==========                   =======        ==========
</TABLE> 

     Market prices are determined from independent sources and reflect    
     estimated selling prices.
 
     During fiscal 1995, the Association recorded a realized gain of
     $53,509 on the sale of a security available for sale.
 
6.   ASSETS HELD FOR SALE
 
<TABLE>
<CAPTION>
                                                1996
                                   Gross           Gross     Estimated
                      Amortized  Unrealized    Unrealized     Market
                         Cost      Gains         Losses        Value
     <S>          <C>            <C>           <C>           <C>  
      Loans         $ 773,026                                $ 773,026
                   =========                                =========
</TABLE> 

<TABLE>
<CAPTION>
                                                1996
                                   Gross           Gross     Estimated
                      Amortized  Unrealized    Unrealized     Market
                         Cost      Gains         Losses        Value
     <S>          <C>            <C>           <C>           <C>  
      Loans         $ 59,350                               $ 59,350
 
     Land and
     building
     (Note 3)       425,000                                425,000
                 ----------                              ---------
                 $  484,350                              $ 484,350
                 ==========                              =========
</TABLE> 

     Market prices are determined from independent sources and reflect
     estimated selling prices.
 
     A summary of gross realized gains (losses) on sales of assets held for
     sale for the years ended June 30, 1994, 1995 and 1996 is as follows:

<TABLE> 
<CAPTION> 
                                          1994        1995        1996 
 <S>                                 <C>            <C>       <C> 
 Gross realized gains -                                                  
 loans receivable                    $   36,847     $30,281   $  128,564 
                                                                         
                                                                         
 Gross realized losses -                                                 
 loans receivable                       (1,753)                          
                                     ----------   ---------   ---------- 

                                     $   35,094     $30,281   $  128,564
                                     ==========   =========   ==========
</TABLE>
     

                                     F-69
<PAGE>
 
     
<TABLE>
<CAPTION>

7.   LOANS RECEIVABLE
                                             1995              1996          
     <S>                                  <C>               <C>          
      Real estate mortgage loans:                                        
       Residential - one to four                                         
       units                              $74,444,100       $74,768,598  
                                                                         
       Residential -                                                     
       five or more units                   2,736,506         2,650,631  
       Construction                         1,234,970         1,627,450  
                                                                         
        Commercial properties               2,195,008         2,575,687  
                                          -----------       -----------  
                                           80,610,584        81,622,366  
      Other installment                                                  
      loans:                                                             
        Property improvements,                                           
        automobile and other                  909,547         2,088,581  
        Deposits                              354,619           335,456  
                                           __________        __________         
                                            1,264,166         2,424,037  
      Less:                                                             
        Undisbursed loan funds                452,511           942,970  
        Unearned loan fees                    147,685            91,400  
                                                                         
        Allowance for loan losses             318,114           319,160  
                                          -----------       -----------  
                                          $80,956,440       $82,692,873  
                                          ===========       ===========  
</TABLE>

     There were no commercial loans purchased during the three years in the
     period ended June 30, 1996. There were no commercial loans originated
     during 1994. During 1995 and 1996, commercial loan originations aggregated
     approximately $1,675,000 and $500,000, respectively.

     As of June 30, 1995 and 1996, loans totaling approximately $14,000 and
     $168,100, respectively, were on nonaccrual status. The balance of the
     reserve for uncollectible interest on nonaccrual status loans was
     approximately $300 and $6,300 as of June 30, 1995 and 1996, respectively.

     As of June 30, 1994, 1995 and 1996, the Association was servicing loans for
     others aggregating $12,877,460, $11,918,417 and $11,416,101, respectively.
     Such loans are not included in the accompanying consolidated balance
     sheets. Servicing loans for others generally consists of collecting
     mortgage payments, maintaining escrow accounts, disbursing payments to
     investors and foreclosure processing. Loan servicing income includes
     servicing fees from investors and certain charges collected from borrowers,
     such as late payment fees. The Association held borrowers escrow balances
     of $324,829, $302,777 and $259,447 as of June 30, 1994, 1995 and 1996,
     respectively, related to loans serviced for others.     

                                     F-70
<PAGE>
 
     
     The Association originates and purchases both adjustable and fixed interest
     rate loans. As of June 30, 1996, the composition of these loans was as
     follows:

<TABLE> 
<CAPTION> 
           Fixed Rate                                      Adjustable Rate
                                                                          
     Term to                                 Term to Rate                 
     Maturity         Book Value                 Adjustment     Book Value
     <S>              <C>                    <C>               <C> 
      1 mo. - 1  yr.    $548,425               1 mo. - 1 yr.   $25,595,525
      1 yr. - 3 yrs.   2,351,004               1 yr. - 3 yrs.   13,214,828
      3 yrs. - 5 yrs.  1,116,017              3 yrs. - 5 yrs.    5,527,475
      5 yrs. - 10 yrs. 6,084,527              5 yrs. - 7 yrs.      388,092
     10 yrs. - 20 yrs.13,508,797                                          
     Over 20 years    14,768,743                                          
                     -----------                               -----------
                     $38,377,513                               $44,725,920
                     ===========                               =========== 
</TABLE> 

    The adjustable rate loans have interest rate adjustment limitations and are
    generally indexed to the national monthly median cost of funds to Savings
    Association Insurance Fund (SAIF)-insured institutions or the weekly average
    yield on United States Treasury securities adjusted to a constant maturity
    of 1 year.

    The Association is subject to numerous lending-related regulations. Under
    FIRREA, the Association may not make real estate loans to one borrower in
    excess of the greater of 15% of its unimpaired capital and surplus or
    $500,000, whichever is greater. This limitation is further restricted by the
    Association's supervisory agreement as described in Note 2. As of June 30,
    1996, management of the Association believes it is in compliance with this
    limitation.

    Under FIRREA, a federally-chartered savings and loan association's aggregate
    commercial real estate loans may not exceed 400% of its capital as
    determined under the capital standard provisions of FIRREA. The Association
    is federally-chartered and subject to this limitation. This limitation is
    further restricted by the Association s supervisory believes it is in
    compliance with this limitation.

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

<TABLE>
<CAPTION>
                                         1994       1995      1996
     <S>                               <C>        <C>       <C>
     Balance, beginning of year        $277,712   $318,114  $318,114
       Provision charged to expense      41,778
       Recoveries (losses)
       credited (charged) to the
         allowance                       (1,376)               1,046
                                       --------   --------  --------
     Balance, end of year              $318,114   $318,114  $319,160
                                       ========   ========  ========
</TABLE>
     

                                     F-71
<PAGE>
 
     
Aggregate loans to officers, directors and employees are summarized as
follows:

<TABLE>     
<CAPTION> 
                                          1994        1995           1996                                            
     <S>                                  <C>         <C>           <C>                                               
     Balance, beginning of year           $ 590,866   $ 596,470     $ 733,370                                    
                                                                                                                 
      New loans                             317,100     279,131         8,000                                    
                                                                                                                 
      Principal payments                   (311,496)   (142,231)      (37,940)                                   
                                          ---------   ---------    ----------                                    
      Balance, end of year                $ 596,470   $ 733,370    $  703,430                                    
                                          =========   =========    ==========                                     
</TABLE> 

     Management believes such loans were made under terms and conditions
     substantially the same as loans made to parties not affiliated with the
     Company.

     The Company did not engage in any troubled debt restructuring during the
     years ended June 30, 1994, 1995 and 1996.
 
8.   PREMISES AND EQUIPMENT

<TABLE> 
<CAPTION> 
                                                       1995          1996                                           
<S>                                                 <C>          <C> 
       Land                                          $429,525    $  274,275                                       
     Building and improvements                      1,057,971        48,265                                       
     Furniture and fixtures                           221,310       223,389                                       
     Leasehold improvements                           241,079       239,793                                       
     Computer equipment and software                  227,698       238,916                                       
                                                     --------    ----------                                       
                                                    2,177,583     1,024,638                                       
                                                                                                                  
     Less accumulated depreciation                  1,387,342      (661,177)                                      
                                                     --------    ----------                                       
                                                     $790,241    $  363,361                                       
                                                     ========    ==========                                        
</TABLE> 

     During the year ended June 30, 1996, OTS approved the Company's application
     to relocate the Company s North Kansas City office and merge the Company's
     home office into its new location. As a result of OTS approval and the
     pending sale of the Company's Kansas City office, management recorded a
     $242,000 impairment loss, in accordance with SFAS No. 5, to reflect the
     difference between the current market value of the Kansas City office and
     its amortized cost. The adjusted basis of land and building has been
     reclassified to assets held for sale.

9.   REAL ESTATE OWNED

    A summary of the activity in the allowance for losses on real estate owned
    is as follows:

<TABLE>
<CAPTION>
 
                                         1994     
     <S>                               <C>        
                                                  
     Balance, beginning of year        $119,433   
     Recovery of losses                 (42,677)  
     Losses charged against                       
     the allowance                      (76,756)  
                                       --------   
     Balance, end of year              $          
                                       ========    
</TABLE>
     

                                     F-72
<PAGE>
 
     
10.  DEPOSITS

<TABLE> 
<CAPTION> 
                                        1995               1996
                                            Amount       %     Amount       %  
                                                                               
     <S>                                <C>              <C>   <C>          <C>
     Passbook and checking accounts:                                           
      Passbook 2.72% and 2.75% as of                                           
       June 30, 1995 and 1996           $  10,394,792     8     8,817,061    7 
       NOW 2.50% and 2.52% as of                                               
       June 30, 1995 and 1996               3,236,496     3     2,984,822    3 
                                                                               
      Money market demand deposits                                             
       with an average rate of                                                 
       4.95% and 4.59% as of June 30,                                          
       1995 and 1996, respectively          18,563,814   15    19,051,156   15 
                                           -----------  ---    ----------  ---    
                                            32,195,102   26    30,853,039   25 
                                           -----------  ---    ----------  ---    
                                                                               
     Certificate accounts:                                                     
      3.00% to  4.00%                        5,185,334    4       346,558      
      4.01  to  5.00                        16,878,626   13     5,910,423    5 
      5.01  to  6.00                        25,582,590   20    49,133,334   40 
      6.01  to  7.00                        32,519,483   26    26,749,612   22 
      7.01  to  8.00                         8,725,578    7     6,713,609    5 
      8.01  to  9.00                         4,647,321    4     3,195,265    3 
      9.01  to 10.00                           605,792            351,223      
      10.01  to 11.00                          100,000          
                                           -----------  ---     ---------- ---                          
                                            94,244,724   74    92,400,024   75 
                                          ------------  ---  ------------  ---
                                          $126,439,826  100  $123,253,063  100
                                          ============  ===  ============  ===
</TABLE> 

     Weighted average interest rate
     paid on deposits during the year             5.47%             5.96%
                                                  ====              ====

     As of June 30, 1995 and 1996, individual customer's deposits were
     collateralized by mortgage-related securities with an amortized cost of
     approximately $275,946 and $222,157 and a market value of approximately
     $273,684 and $213,698, respectively.

     Certificate accounts mature as follows:

     Fiscal Year                                           Amount
     1997                                               $54,496,028
     1998                                                20,218,920
     1999                                                 8,431,515
     2000                                                 4,015,947
     2001                                                 2,204,312
     Thereafter                                           3,033,302
                                                         ----------

                                                        $92,400,024
                                                        ===========
    

                                     F-73
<PAGE>
 
     
     A summary of interest expense by deposit type is as follows:
 
                                         1994         1995        1996
 
     Passbook savings deposits        $  326,080   $  296,669  $  251,754
     NOW accounts and money market
       demand deposits                   677,188      857,681     977,893
     Certificate accounts              5,135,457    5,144,010   5,563,235
                                      ----------   ----------  ----------
                                      $6,138,725   $6,298,360  $6,792,882
                                      ==========   ==========  ==========

11.  INCOME TAXES

                                            1994         1995        1996
 
     Currently paid or payable        $  123,000   $  243,448   ($311,663)
     Deferred                            (78,000)      40,000      (3,506)
                                      ----------   ----------  ----------
                                      $   45,000   $  283,448   ($315,169)
                                      ==========   ==========  ==========

     Income tax expense (benefit) has been provided at effective rates of 10.8%,
     32.0% and (51.0%) for the years ended June 30, 1994, 1995 and 1996,
     respectively. The differences between such effective rates and the
     statutory Federal income tax rate computed on income before income tax
     expense and extraordinary items result from the following:

                                 1994             1995              1996
                             Amount     %     Amount    %      Amount      %
     Federal income tax
     expense computed at
     statutory rate         $141,962   34.0  $301,334  34.0  $208,478     34.0
    Increases (decreases)
     in taxes resulting
     from:
       Reversal of excess
        tax accrual                                          (601,245)   (98.0)
       Allowance for bad
        debts                (25,610)  (6.1)  (21,418) (2.4)
       State income taxes
        (net of federal
        benefit)              21,597    5.2    40,788   4.6    27,938      4.6
       Change in deferred
        tax asset valuation
        allowance            (99,807) (23.9)  (54,584) (6.2)     (848)
       Acquisition costs                                       53,720      9.1
       Other                   6,858    1.6    17,328   2.0    (3,212)    (0.7)
                             -------   ----   -------  ---- ---------   ------ 
                             $45,000   10.8  $382,448  32.0 $(315,169)   (51.0)
                             =======   ====  ========  ==== =========   ======

     During the year, the Company reversed previously established accruals
     relating to a tax position taken in prior years. The Company s 1991 and
     1992 tax returns were filed with appropriate disclosure of the use of the
     positions taken. As of March 15, 1996, the three year statue of limitations
     expired. As a result of the reversal of previously established tax
     liabilities, the Company recorded an after tax benefit of $601,245. Income
     taxes payable as of June 30, 1996, without consideration of the benefit
     derived from the statute expiration, is $112,332.     

                                     F-74
<PAGE>
 
     
     Deferred tax expense (benefit) results from temporary differences in the
     recognition of revenue and expense for tax and financial statement
     purposes. The sources of these differences and the tax effect of each were
     as follows:

<TABLE>
<CAPTION>
                                              1994       1995       1996                                           
     <S>                                     <C>        <C>        <C>                                         
      Accrued liabilities                    $(88,560)  $ 44,600   $ 98,139                                    
      Unrealized loss on assets held                                                                           
        for sale                              (16,300)    16,300      3,506                                    
      Missouri intangible tax credit                                                                           
        carryforward                                      49,146      6,286                                    
      Valuation allowance                                (54,584)       848                                    
      Impairment loss on building                                   (94,380)                                   
      Depreciation                                        (2,899)    (2,903)                                   
      Allowance for loan losses                30,820                                                          
      Other                                    (3,960)   (12,563)   (15,002)                                   
                                             --------   --------   --------                                               
                                             $(78,000)  $ 40,000   $ (3,506)                                   
                                             ========   ========   ========                                    
</TABLE> 
 
     The components of deferred tax assets and liabilities as of June 30, 1995
     and 1996 are as follows:

<TABLE> 
<CAPTION>  
                                                         1995       1996                                     
      <S>                                               <C>        <C>                                         
      Deferred tax assets:                                                                                  
       Allowance for loan losses                        $124,060   $124,060                                 
       Accrued liabilities                               105,190      7,051                                 
       Deferred compensation                              17,733     49,725                                 
       Missouri intangible tax credit                                                                       
         carryforward                                     17,556     11,270                                 
       Provision for loss on regulatory matter            12,120     12,120                                 
       Unrealized loss on securities available                                                              
         for sale                                          7,753      4,247                                 
       Impairment loss on building                                   94,380                                 
       Other                                                            604                                 
                                              
                                                        --------   --------                                 
                                                         284,412    303,457                                 
      Valuation allowance                                (12,118)   (11,270)                                
                                              
                                                        --------   --------                                 
      Deferred tax asset                                 272,294    292,187                                 
                                              
                                                        --------   --------                                 
      Deferred tax liabilities:                                                                             
       Federal Home Loan Bank stock dividends            157,870    157,870                                 
       Depreciation                                       30,431     33,334                                 
       Prepaid expenses                                    5,940      4,424                                 
       Other                                               1,053     23,065                                 
                                                        --------   --------                                 
      Deferred tax liability                             195,294    218,693                                 
                                              
                                                        --------   --------                                 
      Deferred tax asset, net                           $ 77,000   $ 73,494                                 
                                                        ========   ========                                  
</TABLE>

     The State of Missouri and the Association reached a settlement agreement
     during 1989 concerning the Association s claim for refund of intangible
     taxes. The settlement agreement provided for the Association to recover its
     initial claim of $523,500 through cash payments from a special fund or
     credits against future state tax liabilities (without expiration).     

                                     F-75
<PAGE>
 
     
     In 1994, 1995 and 1996, the Association received cash refunds of $84,180,
     $40,662 and $5,300, respectively. Additionally, the Association applied
     $15,627 and $32,600 of the remaining credits against current state income
     tax liabilities in 1994 and 1995, respectively. As of June 30, 1996, there
     were no remaining state tax credits to be received in cash or to offset
     future state tax liabilities. As a result, in accordance with SFAS No. 109,
     the Missouri intangible tax credit carryforward is considered a temporary
     difference for which a 100% valuation allowance has been provided as of
     June 30, 1996.

12.  ADVANCES FROM FEDERAL HOME LOAN BANK

     A summary of advances is as follows:

<TABLE>
<CAPTION>
                                                                             
               June 30, 1995                        June 30, 1996            
                               Weighted                           Weighted   
     Fiscal                    Average     Fiscal                  Average   
     Year                      Interest     Year                  Interest   
     Maturity     Amount        Rate      Maturity      Amount      Rate     
     <S>         <C>           <C>        <C>        <C>          <C>        
       1996      $14,850,000     6.33%       1997    $2,500,000     6.52%    
       1997        2,500,000     6.52        1998     2,000,000     5.80     
       1998        2,000,000     5.80        2000     2,500,000     5.95     
       2000        2,500,000     5.95                                        
                 -----------     ----                ----------     ----
                 $21,850,000     6.26%               $7,000,000     6.11%    
                 ===========     ====                ==========     ====      
</TABLE>

     The advances are collateralized as of June 30, 1995 and 1996 by the pledge
     of certain mortgage-related securities with an amortized cost of
     approximately $32,009,840 and $22,668,209 and a market value of
     approximately $31,720,215 and $22,123,956, respectively.

     During 1994, the Association entered into a line-of-credit agreement with
     the Federal Home Loan Bank wherein the Association can borrow up to
     $7,000,000. As of June 30, 1995, included in advances was an outstanding
     balance on the line of credit of $2,850,000. There was no outstanding
     balance as of June 30, 1996. The interest rate related to the line-of-
     credit reprices daily and had a weighted average rate of 5.56% and 5.98%
     during the years ended June 30, 1995 and 1996. The line of credit agreement
     expires January 25, 1997.

13.  BENEFIT PLANS

     Investment Plan Under Section 401(k) - The Association sponsors an
     investment Plan under Section 401(k) of the Internal Revenue Code which is
     available to eligible employees. Employees may contribute up to a specified
     percentage of their annual salary and the Association will match the
     employee contributions in an amount equal to 75% of the first 3% of annual
     compensation contributed by the employees. The Association's contributions
     under the Plan for the years ended June 30, 1994, 1995 and 1996 were
     $19,343, $19,317 and $19,436, respectively.

     Employee Stock Ownership Plan - The Company has an ESOP for the benefit of
     Association employees who meet certain eligibility requirement which
     include having completed 1,000 hours of service within a 12 month period
     with the Company and having attained age 21. The ESOP Trust purchased
     25,500 shares of common stock in the Company's initial public offering with
     proceeds from a loan from the Company. The Association makes cash
     contributions to the ESOP on a quarterly basis sufficient to enable the
     ESOP to make the required loan payments to the Company.     

                                     F-76
<PAGE>
 
     
     The note payable referred to above bears interest at prime rate adjustable
     annually with interest payable annually and principal payable in equal
     annual installments over seven years. The loan is secured by the shares of
     the stock purchased.

     As the debt is repaid, shares are released from collateral and allocated to
     qualified employees based on the proportion of debt service paid in the
     year. The Company accounts for its ESOP in accordance with AICPA Statement
     of Position 93-6. Accordingly, the shares pledged as collateral are
     reported as a reduction of stockholders' equity in the consolidated balance
     sheet. As shares are released from collateral, the Company reports
     compensation expense equal to the current market price of the shares, and
     the shares become outstanding for earnings per share computations.
     Dividends on allocated ESOP shares are recorded as a reduction of retained
     earnings; dividends on unallocated ESOP shares are recorded as a reduction
     of debt.

     Compensation expense for the ESOP was $14,375, $34,511 and $42,185 for the
     years ended June 30, 1994, 1995 and 1996, respectively.

<TABLE>
<CAPTION>
                                             1995      1996
<S>                                        <C>       <C>
 
        Shares released for allocation        1,913     3,643
        Allocated shares                      2,976     3,643
        Unreleased shares                    20,611    18,214
                                           --------  --------
        Total ESOP shares                    25,500    25,500
                                           ========  ========
        Fair value of unreleased shares    $252,485  $368,843
                                           ========  ========
</TABLE>

     Management Recognition Plan - The Association has adopted an MRP for
     officers and directors to enable the Association to attract and retain
     experienced and capable personnel in key positions of responsibility. A
     total of 15,300 shares of restricted stock were allocated to the Plan on
     January 7, 1994. As of June 30, 1995 and 1996, 14,025 and 14,620 shares,
     respectively have been awarded and 1,275 and 680 shares, respectively
     remain unallocated. The MRP shares purchased in the conversion are excluded
     from stockholders equity until the shares vest to the participants. The
     Association recognizes compensation expense in the amount of the fair
     market value of the common stock, which was fixed at the grant date
     (January 7, 1994), pro rata over the three years during which the shares
     vest and records an addition to stockholders equity. Compensation expense
     attributable to the MRP was $25,500 in 1994 and $51,000 in 1995 and 1996,
     respectively. The shares are entitled to all voting and other stockholder
     rights, except that the shares, while restricted, cannot be sold, pledged
     or otherwise disposed of, and are required to be held in escrow.

     If a holder of restricted stock under the MRP terminates employment for
     reasons other than death, disability, retirement or change of control in
     the Company, such employee forfeits all rights to any allocated shares
     which are still restricted. If termination is caused by death, disability,
     retirement or change in control of the Company, all allocated shares become
     unrestricted.

     Stock Option and Incentive Plan - In connection with the conversion, the
     Company s Board of Directors adopted the 1993 Stock Option and Incentive
     Plan (the Plan ). Pursuant to the Plan, stock options for 51,342 shares of
     common stock have been reserved and may be granted to employees and      

                                     F-77
<PAGE>
 
     
     nonemployee directors of the Company and its subsidiary. Options granted
     under the Plan may be either incentive stock options as defined in the
     Internal Revenue Code or options that do not so qualify. Options issued
     under the Plan are exercisable for a ten year period (five years under
     certain circumstances) and the exercise price may not be less than 100%
     (110% under certain circumstances) of the market value of the shares at the
     date of grant.

     Information relative to the Plan is as follows:

<TABLE>
<CAPTION>
 
                                             1994     1995    1996
       <S>                                   <C>      <C>     <C>
       Shares under option at beginning
        of period                                    38,453  38,453
         Granted:
          $10 per share exercise price       38,453
          $13 per share exercise price                        8,000
          $14 per share exercise price                        2,000
                                             ------  ------  ------
       Shares under option at end of
        period                               38,453  38,453  48,453
                                             ======  ======  ======
     Options exercisable at end of period    33,050  38,453  48,453
                                             ======  ======  ======
     Options available for grant at end
      of period                              12,889  12,889   2,889
                                             ======  ======  ======
</TABLE>

14.  COMMITMENTS AND CONTINGENT LIABILITIES

     As of June 30, 1996, the Association had commitments to originate loans
     approximating $1,183,900 of which approximately $521,950 were fixed-rate
     (interest ranging from 7.50% to 8.50%) and $661,950 were floating rate
     commitments. As of June 30, 1995, the Association had commitments to
     originate loans approximating $1,674,865 of which approximately $924,800
     were fixed-rate (interest ranging from 7.625% to 9.25%) and $750,082 were
     floating rate commitments. These commitments are agreements to lend to a
     customer as long as there is no violation of any condition established in
     the contract. Commitments generally have fixed expiration dates or other
     termination clauses and may require payment of a fee. Certain of the
     commitments are expected to expire without being fully drawn upon; the
     total commitments amount disclosed above does not necessarily represent
     future cash requirements. The Association evaluates each customer's
     creditworthiness on a case-by-case basis. The amount of collateral obtained
     if considered necessary by the Association upon extension of credit is
     based on management s credit evaluation of the counterparty.

     During the year ended June 30, 1996, a former employee of the Company filed
     a sexual harassment suit against the Company. The suit was settled
     resulting in an expense of $145,000 to the Company.

15.  INTEREST RATE SWAP AGREEMENTS

     The Association was a party to two interest rate swap agreements which were
     undertaken to manage the Association s exposure to interest rate risk with
     respect to a group of short-term deposits.      

                                     F-78
<PAGE>
 
     
     As of July 1, 1994, the Association had two interest rate swap agreements
     outstanding with aggregate notional amounts of $5,000,000. The Association
     was the fixed rate payor on both interest rate swap agreements. The
     weighted average fixed rate payable was 6.74% and the weighted average
     variable rate receivable was 3.125% as of June 30, 1993 on these interest
     rate swap agreements. The swaps had a weighted average maturity of four
     years and two months at inception and had a remaining weighted average
     maturity of two years and seven months as of June 30, 1993.

     During 1994, the Association terminated both of the swap agreements and
     incurred related losses of $168,361. Such losses have been reflected as
     interest expense in the consolidated statement of income during the year
     ended June 30, 1994.

16.  FAIR VALUE OF FINANCIAL INSTRUMENTS

     Estimated fair value amounts have been determined by the Company using
     available market information and a selection from appropriate valuation
     methodologies. However, considerable judgment is necessarily required to
     interpret market data to develop the estimates of fair value. Accordingly,
     the estimates presented are not necessarily indicative of the amount the
     Company could realize in a current market exchange. The use of different
     market assumptions and estimation methodologies may have a material effect
     on the estimated fair value amounts.

     The estimated fair value of the Company's financial instruments as of June
     30, 1995 and 1996 are as follows (in thousands):

<TABLE>
<CAPTION>
 
                                            Estimated            Estimated
                                 Carrying     Fair     Carrying     Fair
                                  Amount      Value     Amount      Value
      <S>                        <C>        <C>        <C>       <C>
       Assets:
       Cash and cash
        equivalents              $  3,748   $  3,748  $  2,619  $  2,619
       Investment securities        2,498      2,468     2,000     1,988
       Capital stock of
        Federal Home Loan
        Bank                        1,848      1,848     1,886     1,886
       Securities available
        for sale                    1,083      1,083     1,093     1,093
       Mortgage-related
        securities                 68,941     68,664    51,520    51,173
       Assets held for sale           773        773       484       484
       Loans receivable            80,956     84,034    82,693    83,852
 
      Liabilities:
       Deposits                   126,440    127,145   123,253   126,467
       Accrued and other
        liabilities                   905        905       666       666
       Advances from Federal
        Home Loan Bank             21,850     21,780     7,000     6,913
</TABLE>  
      

                                     F-79
<PAGE>
 
     
<TABLE>
<CAPTION>
 
                                 June 30, 1995             June 30, 1996   
                           Contract         Estimated   Contract   Estimated   
                             or            Unrealized      or     Unrealized   
                           Notional           Gain      Notional     Gain      
                            Amount           (Loss)      Amount    (Loss)    
<S>                        <C>             <C>          <C>       <C>          
 
      Off-balance sheet
       financial
       instruments:
        Commitments to
         originate loans     $1,675                      $1,184
 
</TABLE>

     The following methods and assumptions were used to estimate the fair value
     of the financial instruments.

     Cash and Cash Equivalents and Accrued and Other Liabilities - The carrying
     amounts of these items are a reasonable estimate of their fair value.

     Investment Securities, Mortgage-Related Securities and Assets Available for
     Sale - Estimated fair values of investments, mortgage-related securities
     and assets available for sale are based on quoted market prices where
     available. If quoted market prices are not available, fair values are
     estimated using quoted market prices for similar instruments.

     Capital Stock of Federal Home Loan Bank - The carrying value of capital
     stock of Federal Home Loan Bank approximates its fair value. Transactions
     in capital stock of FHLB have historically been settled at par value.

     Loans Receivable - Fair values are estimated for portfolios with similar
     financial characteristics. Loans are segregated by type, such as single
     family residential mortgage, multi-family residential mortgage,
     nonresidential, commercial business and installment. Each loan category is
     further segmented into fixed and variable interest rate categories. Future
     cash flows of these loans are discounted using the current rates at which
     similar loans would be made to borrowers with similar credit ratings and
     for the same remaining maturities.

     Deposits - The estimated fair value of demand deposits and savings accounts
     is the amount payable on demand at the reporting date. The estimated fair
     value of fixed-maturity certificates of deposit is estimated by discounting
     the future cash flows using the rates currently offered for deposits of
     similar remaining maturities.

     Advances from Federal Home Loan Bank - The estimated fair value of advances
     from Federal Home Loan Bank is determined by discounting the future cash
     flows of existing advances using rates currently available on advances from
     Federal Home Loan Bank having similar characteristics.

     Commitments to Originate Loans - The estimated fair value of commitments to
     originate fixed-rate loans is determined based on the fees currently
     charged to enter into similar agreements and the difference between current
     levels of interest rates and the committed rates. Based on that analysis,
     the estimated fair value of such commitments is a reasonable estimate of
     the loan commitments at par.

     The fair value estimates presented herein are based on pertinent
     information available to management as of June 30, 1996 and 1995. Although
     management is not aware of any factors that would significantly affect the
     estimated fair value amounts, such amounts have not been comprehensively 
     

                                     F-80
<PAGE>
 
     
     revalued for purposes of these financial statements since that date.
     Therefore, current estimates of fair value may differ significantly from
     the amounts presented herein.

17.  PARENT COMPANY FINANCIAL INFORMATION (Parent Company Only)

     Sentinel Financial Corporation was organized in September 1994 and began
     operations on January 7, 1995. The Company s balance sheets as of June 30,
     1995 and 1996 and the related statements of income and cash flows for years
     ended June 30, 1995 and 1996 are as follows:

<TABLE>
<CAPTION>
 
     Condensed Balance Sheets
     June 30, 1995 and 1996                                         1995          1996
     <S>                                                        <C>           <C>                       
      Assets:                                                                                           
       Cash                                                     $   227,183   $   326,000               
       Due from subsidiary                                          282,614       189,429               
       Investment in Sentinel Federal Savings and                                                       
        Loan Association of Kansas City                          10,192,590    11,169,434               
                                                                -----------    ----------               
      Total assets                                              $10,702,387   $11,684,863               
                                                                ===========   ===========               
      Liability and stockholders' equity:                                                               
       Liability - income taxes payable                             $ 1,221       $ 1,221               
                                                                                                        
       Stockholders  equity:                                                                            
        Serial preferred stock, $.01 par value;                                                         
          500,000 shares authorized, no shares                                                          
          issued or outstanding                                                                         
        Common stock, $.01 par value; 2,000,000                                                         
          shares authorized, 513,423 shares issued                    5,134         5,134               
                                                                                                        
        Additional paid-in capital                                4,602,678     4,627,459               
        Unearned compensation -                                                                         
          Employee Stock Ownership Plan                            (206,114)     (163,929)              
                                                                                                        
        Retained earnings, substantially                                                                
          restricted                                              6,299,468     7,214,978               
                                                                -----------   -----------               
                                                                                                        
           Total stockholders' equity                            10,701,166    11,683,642               
                                                                -----------   -----------               
      Total liability and stockholders' equity                  $10,702,387   $11,684,863               
                                                                ===========   ===========               
     Condensed Statements of Income                                                                     
     For the Years Ended June 30, 1994,                                                                 
       1995 and 1996                                  1994          1995          1996                  
     Interest income                           $     8,717   $    16,750   $    16,940                  
     General and administrative expenses            (4,742)      (20,149)      (11,308)                 
                                               -----------   -----------   -----------                  
     Income (loss) before equity in                                                                     
       undistributed earnings of Sentinel                                                               
       Federal Savings and Loan Associa-                                                                
       tion of Kansas City                           3,975        (3,399)        5,632                  
                                                                                                        
     Equity in undistributed earnings of                                                                
       Sentinel Federal Savings and Loan                                                                
       Association of Kansas City                  559,560       633,226       922,708                  
                                               -----------   -----------   -----------                  
         Net income                            $   563,535   $   629,827   $   928,340                  
                                               ===========   ===========   ===========                   
</TABLE>  
     

                                     F-81
<PAGE>
 
     
<TABLE>
<CAPTION>
     Condensed Statements of Cash Flows
     For the Years Ended June 30, 1994,
       1995 and 1996
 
                                                             1994       1995       1996      
     <S>                                                  <C>         <C>         <C>   
     Cash flows from operating activities:                                                  
       Net income                                         $ 563,535   $ 629,827   $ 928,340
       Adjustments to reconcile net                                                         
        income to net cash provided by                                                      
        (used in) operating activities:                                                     
        Equity in undistributed earnings                                                    
         of Sentinel Federal Savings and                                                    
         Loan Association of Kansas City                   (559,560)   (633,226)   (922,708)   
        Change in income taxes payable                        2,000        (779)              
                                                          ---------   ---------   ---------
          Net cash provided by (used in)                                                    
           operating activities                               5,975      (4,178)      5,632   
                                                          ---------   ---------   ---------   
     Cash flows from investing activities:                                                  
       Purchase of Sentinel Federal                                                         
        Savings and Loan Association of                                                     
        Kansas City common stock                         (4,093,987)                        
     Cash flows from financing activities:                                                  
       Proceeds from sale of common stock                 4,193,987                         
       Reimbursement related to ESOP                         14,375      34,511      42,185   
       Reimbursement related to Manage-                                                     
        ment Recognition Plan                                25,500      51,000      51,000   
                                                          ---------   ---------   ---------
           Net cash provided by financing                                                   
           activities                                     4,233,862      85,511      93,185
                                                          ---------   ---------   ---------   
                                                                                            
     Increase in cash and cash equivalents                  145,850      81,333      98,817   
                                                                                            
     Cash and cash equivalents, beginning                                                   
      of year                                                           145,850     227,183   
                                                          ---------   ---------   ---------   
     Cash and cash equivalents, end of year               $ 145,850   $ 227,183   $ 326,000   
                                                          =========   =========   =========    
</TABLE>

     These statements should be read in conjunction with the other notes related
     to the consolidated financial statements.

18.  PROPOSED FEDERAL LEGISLATION

     Legislation proposing a comprehensive reform of the banking and thrift
     industries is under consideration by the U.S. Congress. The proposed
     legislation would (i) impose a one-time assessment on thrift deposits of
     approximately 0.68% of qualifying deposits to recapitalize the SAIF, the
     fund which insures thrift deposits; (ii) merge the Bank Insurance Fund
     ("BIF") and the SAIF on January 1, 1998 at which time banks and thrifts
     would pay the same deposit insurance premiums; (iii) require federal
     savings associations to convert to a national bank or a state-chartered
     thrift by January 1, 1998; and (iv) abolish the OTS. While there can be no
     assurance that this proposed legislation will be effected, a one-time
     assessment could have an adverse impact on the Company s results of
     operations. Based on the estimated assessment of 0.68% and an assessment
     date of June 30, 1996, the assessment could result in expense to the
     Company of approximately $838,000.      

                                     F-82
<PAGE>
 
     
19.  ACQUISITION

     On March 22, 1996, the Company entered into an Agreement and Plan of Merger
     and Reorganization (the Agreement ) to merge with Roosevelt Financial
     Group, Inc., the holding company of Roosevelt Bank ("Roosevelt"), a Federal
     savings bank. The transaction would result in the merger of the Association
     into Roosevelt Bank. Under the Agreement, the Association's shareholders
     will receive 1.4231 shares of Roosevelt stock for each share of the
     Company's common stock. The transaction is subject to Company shareholder
     and regulatory approvals. The consolidated financial statements do not
     reflect any purchase accounting adjustments that may result from the merger
     transaction.      

                                    ******

                                     F-83
<PAGE>
 
                                                                      APPENDIX I

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

                AGREEMENT AND PLAN OF MERGER AND REORGANIZATION

                                  by and among

                        ROOSEVELT FINANCIAL GROUP, INC.,

                                ROOSEVELT BANK,

                         SENTINEL FINANCIAL CORPORATION

                                      and

          SENTINEL FEDERAL SAVINGS AND LOAN ASSOCIATION OF KANSAS CITY

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



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

                                 MARCH 22, 1996

                                ----------------
<PAGE>
 
                               TABLE OF CONTENTS
<TABLE>
<CAPTION>
 
                                                                           Page
<C>          <S>                                                           <C>
RECITALS     ............................................................    1
 
ARTICLE I.   THE MERGER AND RELATED MATTERS..............................    1
 
        1.1  Merger;  Resulting Institution..............................    1
        1.2  Effective Time of the Merger................................    2
        1.3  Company Merger..............................................    2
        1.4  Closing.....................................................    6
        1.5  Reservation of Right to Revise Transaction..................    6
 
ARTICLE II.  REPRESENTATIONS, WARRANTIES AND COVENANTS OF
             SENTINEL FINANCIAL AND SENTINEL FEDERAL.....................    6
 
        2.1  Organization and Authority..................................    6
        2.2  Subsidiaries................................................    7
        2.3  Capitalization..............................................    7
        2.4  Authorization...............................................    8
        2.5  Sentinel Financial Statements...............................    9
        2.6  Sentinel Reports............................................    9
        2.7  Properties and Leases.......................................    9
        2.8  Taxes.......................................................   10
        2.9  Material Adverse Change.....................................   10
       2.10  Commitments and Contracts...................................   11
       2.11  Litigation and Other Proceedings............................   12
       2.12  Insurance...................................................   12
       2.13  Compliance with Laws........................................   12
       2.14  Labor.......................................................   14
       2.15  Material Interests of Certain Persons.......................   14
       2.16  Allowance for Loan Losses; Nonperforming Assets.............   14
       2.17  Employee Benefit Plans......................................   15
       2.18  Conduct to Date.............................................   17
       2.19  Prospectus/Proxy Statement, etc.............................   17
       2.20  Registration Obligations....................................   18
       2.21  Takeover Provisions Not Applicable..........................   18
       2.22  Regulatory, Tax and Accounting Matters......................   18
       2.23  Brokers and Finders.........................................   18
       2.24  Community Reinvestment Act Compliance.......................   19
       2.25  Fairness Opinion............................................   19
 
ARTICLE III. REPRESENTATIONS, WARRANTIES AND COVENANTS OF
             ROOSEVELT FINANCIAL AND ROOSEVELT BANK......................   19
 
        3.1  Organization and Authority..................................   19
        3.2  Capitalization of Roosevelt Financial.......................   19
        3.3  Authorization...............................................   20
        3.4  Roosevelt Financial Statements..............................   21
        3.5  Roosevelt Reports...........................................   21
        3.6  Material Adverse Change.....................................   21
        3.7  Litigation and Other Proceedings............................   22
        3.8  Compliance with Laws........................................   22
        3.9  Registration Statement, etc.................................   23
       3.10  Brokers and Finders.........................................   24
       3.11  Community Reinvestment Act Compliance.......................   24
</TABLE>
<PAGE>
 
<TABLE>
<S>           <C>                                                           <C> 
ARTICLE IV.   CONDUCT OF BUSINESSES PRIOR TO THE EFFECTIVE TIME...........  24
 
        4.1   Conduct of Businesses Prior to the Effective Time...........  24
        4.2   Forbearances................................................  24
 
ARTICLE V.    ADDITIONAL AGREEMENTS.......................................  26
 
        5.1   Access and Information......................................  26
        5.2   Registration Statement; Regulatory Matters..................  27
        5.3   Stockholder Approval........................................  27
        5.4   Current Information.........................................  28
        5.5   Agreements of Affiliates....................................  28
        5.6   Expenses....................................................  28
        5.7   Miscellaneous Agreements and Consents.......................  28
        5.8   Employee Agreements and Benefits............................  29
        5.9   Press Releases..............................................  32
       5.10   D&O Indemnification and Insurance...........................  32
       5.11   Third Parties...............................................  32
       5.12   Schedule 13D or 13G Filings.................................  32
       5.13   Dissenting Shareholders' Appraisal Rights...................  33
       5.14   Reservation of Shares.......................................  33
       5.15   Nasdaq Listing..............................................  33
       5.16   Assistance with Third-Party Agreements......................  33
       5.17   Notices and Communications..................................  33
       5.18   Insurance Policies Assignment...............................  33
 
ARTICLE VI.   CONDITIONS..................................................  34
 
        6.1   Conditions to Each Party's Obligation to Effect the Merger..  34
        6.2   Conditions to Obligations of Sentinel Financial and
              Sentinel Federal to Effect the Merger.......................  35
        6.3   Conditions to Obligations of Roosevelt Financial and
              Roosevelt Bank to Effect the Merger.........................  36
 
ARTICLE VII.  TERMINATION, AMENDMENT AND WAIVER...........................  37
 
        7.1   Termination.................................................  37
        7.2   Effect of Termination.......................................  37
        7.3   Amendment...................................................  38
        7.4   Severability................................................  39
        7.5   Waiver......................................................  39
 
ARTICLE VIII. GENERAL PROVISIONS..........................................  39
 
        8.1   Non-Survival of Representations, Warranties and Agreements..  39
        8.2   Notices.....................................................  39
        8.3   Miscellaneous...............................................  40
</TABLE>

Exhibit A - Form of Voting Agreement (intentionally omitted)
Exhibit B - Subsidiary Agreement and Plan of Merger (intentionally omitted)

                                      ii
<PAGE>
 
                AGREEMENT AND PLAN OF MERGER AND REORGANIZATION
                -----------------------------------------------


     THIS AGREEMENT AND PLAN OF MERGER AND REORGANIZATION (this "Agreement"),
dated March 22, 1996, is by and among ROOSEVELT FINANCIAL GROUP, INC., a
Delaware corporation ("Roosevelt Financial"), ROOSEVELT BANK, a federally
chartered savings bank and a wholly owned subsidiary of Roosevelt Financial
("Roosevelt Bank"), SENTINEL FINANCIAL CORPORATION, a Delaware corporation
("Sentinel Financial"), and SENTINEL FEDERAL SAVINGS AND LOAN ASSOCIATION OF
KANSAS CITY, a federally chartered savings association and a wholly owned
subsidiary of Sentinel Financial ("Sentinel Federal").

     A.   Roosevelt Financial, Roosevelt Bank, Sentinel Financial and Sentinel
Federal wish to provide for the terms and conditions of the following described
business combination in which Sentinel Financial will be merged with Roosevelt
Financial (the "Company Merger"), followed immediately by the merger of Sentinel
Federal with Roosevelt Bank (the "Bank Merger") pursuant to the Subsidiary
Agreement and Plan of Merger, attached hereto as Exhibit B (the "Subsidiary
Merger Agreement").  The surviving entity of the Bank Merger shall sometimes be
referred to herein as the "Surviving Bank." The Company Merger and the Bank
Merger are collectively referred to herein as the "Merger."

     B.   For federal income tax purposes, it is intended that the Company
Merger shall qualify as a reorganization within the meaning of Section
368(a)(1)(A) of the Internal Revenue Code of 1986, as amended (the "Code"), the
Bank Merger shall qualify as a reorganization within the meaning of Section
368(a)(1)(A) or (D) of the Code and this Agreement shall constitute a plan of
reorganization pursuant to Section 368 of the Code.

     C.   For accounting purposes, it is intended that the Merger shall be
accounted for as a pooling of interests.

     D .  The parties hereto desire to make certain representations, warranties,
covenants and agreements in connection with the Merger and also to prescribe
various conditions to the Merger.

     E.   Concurrently with the execution and delivery of this Agreement, and as
a condition and inducement to Roosevelt Financial's willingness to enter into
this Agreement, Roosevelt Financial and each of the directors of Sentinel
Financial have entered into voting agreements in the form attached hereto as
Exhibit A (the "Voting Agreements").

     Accordingly, and in consideration of the representations, warranties,
covenants, agreements and conditions herein contained, the parties hereto agree
as follows:


                                   ARTICLE I

                         THE MERGER AND RELATED MATTERS


     1.1  Merger; Resulting Institution. Subject to the terms and conditions of
          -----------------------------                                        
this Agreement, and pursuant to the provisions of the Delaware General
Corporation Law (the "DGCL"), the Federal Deposit Insurance Act (the "FDIA"),
the Home Owners' Loan Act (the "HOLA") and the rules and regulations promulgated
under the HOLA (the "Thrift Regulations"), (a) at the Effective Time (as
hereinafter defined), Sentinel Financial shall be merged with and into Roosevelt
Financial pursuant to the

                                       1
<PAGE>
 
terms and conditions set forth herein and (b) thereafter, at the Bank Merger
Effective Time (as hereinafter defined), Sentinel Federal shall be merged with
Roosevelt Bank pursuant to the terms and conditions set forth in the Subsidiary
Merger Agreement. Upon the consummation of the Company Merger, the separate
corporate existence of Sentinel Financial shall cease and Roosevelt Financial
shall continue as the surviving corporation.  The name of Roosevelt Financial,
as the resulting institution of the Company Merger shall remain "Roosevelt
Financial Group, Inc."  From and after the Effective Time, Roosevelt Financial,
as the surviving corporation of the Company Merger, shall possess all of the
properties and rights and be subject to all of the liabilities and obligations
of Roosevelt Financial and Sentinel Financial, all as more fully described in
the DGCL.  The Bank Merger will be consummated pursuant to the terms and
conditions set forth in the Subsidiary Merger Agreement.

     1.2  Effective Time of the Merger.  As soon as practicable after each of
          ----------------------------                                       
the conditions set forth in Article 6 hereof have been satisfied or waived, the
parties will file, or cause to be filed, with the Secretary of State of the
State of Delaware and the Office of Thrift Supervision (the "OTS") such
certificates of merger, articles of combination and other documents as they may
deem necessary or appropriate for the Company Merger and the Bank Merger, which
certificates of merger, articles of combination and other documents shall in
each case be in the form required by and executed in accordance with the
applicable provisions of the DGCL and the Thrift Regulations, respectively.  The
Company Merger shall become effective at the time the certificate of merger for
such merger is filed with the Secretary of State of the State of Delaware (the
"Effective Time"), which, if practicable, shall be on the same day as the
Closing (as defined in Section 1.4 hereof) or at such other date and time as may
be agreed to by the parties and specified in the certificate of merger in
accordance with applicable law. The Bank Merger shall become effective at the
time the articles of combination for such merger are endorsed by the Secretary
of the OTS pursuant to the Thrift Regulations (the "Bank Merger Effective
Time").  The parties shall cause the Company Merger to become effective
immediately prior to the Bank Merger.

     1.3  Company Merger.
          -------------- 

          (a) Conversion of Sentinel Financial Common Stock.  At the Effective
              ---------------------------------------------                   
          Time:

              (i)  Each share of common stock of Sentinel Financial, $.01 par 
          value per share (the "Sentinel Financial Common Stock"), issued and
          outstanding immediately prior thereto (except for Dissenting Shares,
          if applicable, as defined in Section 1.3(c) hereof) shall, by virtue
          of the Company Merger and without any action on the part of the holder
          thereof, but subject to Section 1.3(e) hereof, be converted into the
          right to receive from Roosevelt Financial 1.4231 shares (the "Exchange
          Ratio") of common stock of Roosevelt Financial, par value $.01 per
          share ("Roosevelt Financial Common Stock"). The foregoing sentence
          notwithstanding:

                   (A)  if the weighted average sale price of all Roosevelt 
              Financial Common Stock traded on the Nasdaq National Market during
              the ten trading days ending on the date that is three trading days
              prior to the Closing Date (the "Average Pre-Closing Trading
              Price") is less than $15.83 per share (the "Minimum Average
              Price"), the Exchange Ratio shall be equal to $22.525 divided by
              the Average Pre-Closing Trading Price; and

                   (B)  if the Average Pre-Closing Trading Price is greater 
              than $21.42 per share (the "Maximum Average Price"), the Exchange
              Ratio shall be equal to $30.475 divided by the Average Pre-Closing
              Trading Price.

                                       2
<PAGE>
 
              In the event, subsequent to the date of this Agreement but prior
         to the Effective Time, of a reclassification, recapitalization, stock
         dividend, stock split or reverse stock split with respect to the
         outstanding shares of Roosevelt Financial Common Stock, a conversion of
         the outstanding shares of Roosevelt Financial Common Stock into other
         securities, or the establishment of a date during such period as the
         record date for determining holders of Roosevelt Financial Common Stock
         with respect to any of the foregoing, then the Exchange Ratio, the
         Minimum Average Price and/or the Maximum Average Price, as appropriate,
         shall be appropriately adjusted.

              Notwithstanding any other provision of this Agreement, any shares
         of Sentinel Financial Common Stock issued and outstanding immediately
         prior to the Effective Time which are then owned beneficially or of
         record by Roosevelt Financial, Roosevelt Bank, Sentinel Financial,
         Sentinel Federal or by any direct or indirect Subsidiary (as
         hereinafter defined) of any of them or held in the treasury of Sentinel
         Financial (other than any shares of Sentinel Financial Common Stock
         held (A) directly or indirectly in trust accounts, managed accounts and
         the like, or otherwise held in a fiduciary capacity, that are
         beneficially owned by third parties or (B) in respect of a debt
         previously contracted) shall, by virtue of the Company Merger, be
         canceled without payment of any consideration therefor and without any
         conversion thereof.

              (ii) Each share of Roosevelt Financial Common Stock issued and
          outstanding or held in treasury immediately prior to the Effective
          Time shall remain issued and outstanding or held in treasury and
          continue to be an identical issued and outstanding or treasury share
          of Roosevelt Financial Common Stock after the Effective Time.

              (iii) The holders of certificates representing shares of Sentinel
          Financial Common Stock shall cease to have any rights as stockholders
          of Sentinel Financial, except such rights, if any, as they may have
          pursuant to the DGCL. Except as provided above, until certificates
          representing shares of Sentinel Financial Common Stock are surrendered
          for exchange, each such certificate shall, after the Effective Time,
          represent for all purposes only the right to receive the number of
          whole shares of Roosevelt Financial Common Stock into which their
          shares of Sentinel Financial Common Stock shall have been converted by
          the Company Merger as provided above and the right to receive the cash
          value of any fraction of a share of Roosevelt Financial Common Stock
          as provided below (collectively, the "Merger Consideration").

          (b) Reservation of Shares.  Prior to the Effective Time, the Board of
              ---------------------                                            
     Directors of Roosevelt Financial shall reserve for issuance a sufficient
     number of shares of Roosevelt Financial Common Stock for the purpose of
     issuing its shares to Sentinel Financial's stockholders in accordance
     herewith.

          (c) Dissenting Shares.  Any shares of Sentinel Financial Common 
              -----------------
     Stock held by a holder who shall not have voted such shares in favor of the
     Company Merger and who shall have complied with the applicable procedures
     of Section 262 of the DGCL (if applicable) and becomes entitled to obtain
     payment for the appraised value of such shares pursuant to Section 262 of
     the DGCL (if applicable) shall be herein called "Dissenting Shares."
     Notwithstanding any other provision of this Agreement, any Dissenting
     Shares shall not, after the Effective Time, be entitled to vote for any
     purpose or receive any dividends or other distributions and shall be
     entitled only to such rights as are afforded in respect of Dissenting
     Shares pursuant to the DGCL. All

                                       3
<PAGE>
 
     payments in respect of Dissenting Shares shall be from funds of Roosevelt
     Financial and not from the acquired assets of Sentinel Financial.

          (d) Exchange of Sentinel Financial Common Stock
              -------------------------------------------

              (i) As soon as reasonably practicable after the Effective Time, 
          but in no event later than ten days after the Effective Time, holders
          of record of certificates formerly representing shares of Sentinel
          Financial Common Stock (the "Certificates") shall be instructed to
          tender such Certificates to an independent exchange agent to be
          selected by Roosevelt Financial (the "Exchange Agent") pursuant to a
          letter of transmittal that Roosevelt Financial shall deliver or cause
          to be delivered to such holders. Such letter of transmittal shall
          specify that risk of loss and title to Certificates shall pass only
          upon acceptance of such Certificates by the Exchange Agent.

              (ii) After the Effective Time, each holder of a Certificate that
          surrenders such Certificate to the Exchange Agent will, upon
          acceptance thereof by the Exchange Agent, be entitled to the Merger
          Consideration payable in respect of the shares represented thereby.

              (iii) The Exchange Agent shall accept Certificates upon compliance
          with such reasonable terms and conditions as Roosevelt Financial or
          the Exchange Agent may impose to effect an orderly exchange thereof in
          accordance with customary exchange practices. Certificates shall be
          appropriately endorsed or accompanied by such instruments of transfer
          as Roosevelt Financial or the Exchange Agent may reasonably require.

              (iv) Each outstanding Certificate, other than those representing
          Dissenting Shares, shall, until duly surrendered to Roosevelt
          Financial or the Exchange Agent, be deemed to evidence the right to
          receive the Merger Consideration.

              (v)  After the Effective Time, holders of Certificates shall 
          cease to have rights with respect to the Sentinel Financial Common
          Stock previously represented by such Certificates, and their sole
          rights (other than the holders of Certificates representing Dissenting
          Shares) shall be to exchange such Certificates for the Merger
          Consideration. After the Effective Time, there shall be no further
          transfer on the records of Sentinel Financial of Certificates, and if
          such Certificates are presented to Sentinel Financial for transfer,
          they shall be canceled against delivery of the Merger Consideration.
          Roosevelt Financial shall not be obligated to deliver the Merger
          Consideration to any holder of Sentinel Financial Common Stock until
          such holder surrenders the Certificates as provided herein. No
          dividends declared will be remitted to any person entitled to receive
          Roosevelt Financial Common Stock under this Agreement until such
          person surrenders the Certificate representing the right to receive
          such Roosevelt Financial Common Stock, at which time such dividends
          shall be remitted to such person, without interest and less any taxes
          that may have been imposed thereon. Certificates surrendered for
          exchange by any person constituting an "affiliate" of Sentinel
          Financial for purposes of Rule 145 under the Securities Act of 1933
          and the rules and regulations thereunder (the "Securities Act") shall
          not be exchanged for certificates representing Roosevelt Financial
          Common Stock until Roosevelt Financial has received a written
          agreement from such person as specified in Section 5.5. Neither the
          Exchange Agent nor any party to this Agreement nor any affiliate
          thereof shall be liable to any holder of Sentinel Financial Common
          Stock

                                       4
<PAGE>
 
          represented by any Certificate for any consideration paid to a public
          official pursuant to applicable abandoned property, escheat or similar
          laws. Roosevelt Financial and the Exchange Agent shall be entitled to
          rely upon the stock transfer books of Sentinel Financial to establish
          the identity of those persons entitled to receive consideration
          specified in this Agreement, which books shall be conclusive with
          respect thereto. In the event of a dispute with respect to ownership
          of stock represented by any Certificate, Roosevelt Financial and the
          Exchange Agent shall be entitled to deposit any consideration in
          respect thereof in escrow with an independent third party and
          thereafter be relieved with respect to any claims thereto.

          (e) No Fractional Shares. Notwithstanding any other provision of this
              --------------------                                             
     Agreement, neither certificates nor scrip for fractional shares of
     Roosevelt Financial Common Stock shall be issued in the Company Merger.
     Each holder who otherwise would have been entitled to a fraction of a share
     of Roosevelt Financial Common Stock shall receive in lieu thereof cash
     (without interest) in an amount determined by multiplying the fractional
     share interest to which such holder would otherwise be entitled by the
     Roosevelt Share Price on the last business day preceding the Effective
     Time. The "Roosevelt Share Price" shall mean the closing sale price of one
     share of Roosevelt Financial Common Stock as reported on the Nasdaq
     National Market. No such holder shall be entitled to dividends, voting
     rights or any other rights in respect of any fractional shares interest.

          (f) Stock Options. The Sentinel Financial Corporation 1994 Stock 
              -------------    
     Option Plan and all amendments thereto included in Schedule 2.3 (the
     "Sentinel Financial Option Plan") and each option granted thereunder
     outstanding on the date hereof (including options granted to the non-
     employee directors of Sentinel Financial pursuant to any amendment of the
     Sentinel Financial Option Plan), included in Schedule 2.3, and remaining
     outstanding immediately prior to the Effective Time shall, at the Effective
     Time, be assumed by Roosevelt Financial and each such option shall be
     converted automatically into an option to purchase shares of Roosevelt
     Financial Common Stock in an amount and at an exercise price determined as
     provided below (and otherwise subject to the terms of the Sentinel
     Financial Option Plan):

              (i) The number of shares of Roosevelt Financial Common Stock to 
          be subject to the new option shall be equal to the product of the
          number of shares of Sentinel Financial Common Stock subject to the
          original option and the Exchange Ratio, provided that any fractional
          shares of Roosevelt Financial Common Stock resulting from such
          multiplication shall be rounded to the nearest share; and

              (ii) The exercise price per share of Roosevelt Financial Common 
          Stock under the new option shall be equal to the exercise price per
          share of Sentinel Financial Common Stock under the original option
          divided by the Exchange Ratio, provided that such exercise price shall
          be rounded to the nearest cent.

          The adjustment provided herein with respect to any options which are
     "incentive stock options" (as defined in Section 422 of the Code) shall be
     and is intended to be effected in a manner which is consistent with Section
     424(a) of the Code. The duration and other terms of the new option shall be
     the same as the original option, except that all references to Sentinel
     Financial shall be deemed to be references to Roosevelt Financial.

          (g)  Certificate of Incorporation and Bylaws of the Surviving 
               --------------------------------------------------------
     Corporation. The Certificate of Incorporation and bylaws of Roosevelt
     -----------
     Financial, as in effect immediately prior to

                                       5
<PAGE>
 
     the Effective Time, shall be the Certificate of Incorporation and bylaws of
     Roosevelt Financial, as the surviving corporation of the Company Merger,
     until either is thereafter amended in accordance with applicable law.

          (h)  Directors and Officers of the Surviving Corporation. The 
               --------------------------------------------------- 
     directors and officers of Roosevelt Financial immediately prior to the
     Effective Time shall be the directors and officers of Roosevelt Financial,
     as the surviving corporation of the Company Merger, until their respective
     successors shall be duly elected and qualified or otherwise duly selected.

     1.4  Closing. Subject to the provisions of Article 6 hereof, the closing
          -------                                                             
of the transactions contemplated by this Agreement (the "Closing") shall take
place as soon as practicable after satisfaction or waiver of all of the
conditions to Closing, and shall occur no later than 10:00 a.m. on the last
business day of the first calendar month following the satisfaction of all of
the conditions to Closing, at the executive offices of Roosevelt Financial or at
such other date, time and location as is mutually agreed to by Roosevelt
Financial and Sentinel Financial.  The date on which the Closing actually occurs
is herein referred to as the "Closing Date".

     1.5  Reservation of Right to Revise Transaction.  Roosevelt Financial shall
          ------------------------------------------                            
have the unilateral right to change the method of effecting the Merger
(including without limitation the provisions of this Article I), to the extent
permitted by applicable law and to the extent it deems such change to be
desirable, provided, however, that no such change shall (a) alter or change the
amount or kind of the Merger Consideration or the treatment of stock options as
set forth in Section 1.3(f) and shares subject to forfeiture restrictions as set
forth in Section 5.8(b) hereof, (b) diminish the benefits to be received by the
directors, officers or employees of Sentinel Financial and Sentinel Federal as
set forth in this Agreement or in any other agreements between the parties made
in connection with this Agreement, (c) materially impede or delay the
consummation of the Company Merger or (d) adversely affect the tax treatment of
Sentinel Financial stockholders as a result of receiving the Merger
Consideration. Roosevelt may exercise this right of revision by giving written
notice thereof in the manner provided in Section 8.2 of this Agreement.
Roosevelt Financial may make, and Sentinel Financial's Board of Director's shall
approve and its duly authorized representative shall execute, such amendments as
are permitted by this Section 1.5.


                                   ARTICLE II

                   REPRESENTATIONS, WARRANTIES AND COVENANTS
                   OF SENTINEL FINANCIAL AND SENTINEL FEDERAL

     Sentinel Financial and Sentinel Federal represent and warrant to and
covenant with Roosevelt Financial and Roosevelt Bank as follows:

     2.1  Organization and Authority.  Sentinel Financial is a corporation duly
          --------------------------                                           
organized, validly existing and in good standing under the laws of the State of
Delaware, is duly qualified to do business and is in good standing in all
jurisdictions where its ownership or leasing of property or the conduct of its
business requires it to be so qualified, except where the failure to be so
qualified would not have a material adverse effect on the financial condition,
assets, deposit liabilities, results of operations or business (collectively,
the "Condition") of Sentinel Financial and the Sentinel Financial Subsidiaries,
taken as a whole, and has the corporate power and authority to own its
properties and assets and to carry on its business as it is now being conducted.
The term "Subsidiary" when used with respect to any party means any entity
(including without limitation any corporation, partnership, joint venture or
other organization, whether incorporated or unincorporated) which is
consolidated with such party

                                       6
<PAGE>
 
for financial reporting purposes.  Sentinel Financial is registered as a savings
and loan holding company with the OTS under the HOLA.  True and complete copies
of the Certificate of Incorporation and Bylaws of Sentinel Financial and of the
Charter and Bylaws of Sentinel Federal, each as in effect on the date of this
Agreement, are set forth in Schedule 2.1 hereto.

     2.2  Subsidiaries.  Set forth in Schedule 2.2 is a complete and correct
          ------------                                                      
list of all Subsidiaries of Sentinel Financial (each a "Sentinel Financial
Subsidiary" and collectively the "Sentinel Financial Subsidiaries").  Other than
the Sentinel Financial Subsidiaries, there are no entities in which Sentinel
Financial has a five percent or greater direct or indirect equity or ownership
interest.  All outstanding Equity Securities (as defined in Section 2.3) of each
Sentinel Financial Subsidiary, except as set forth on Schedule 2.2, are owned
directly or indirectly by Sentinel Financial.  Except as set forth on Schedule
2.2, all of the outstanding shares of capital stock of the Sentinel Financial
Subsidiaries are validly issued, fully paid and nonassessable and are owned
directly or indirectly by Sentinel Financial free and clear of any lien, claim,
charge, option, encumbrance, agreement, mortgage, pledge, security interest or
restriction (each a "Lien") with respect thereto.  Each of the Sentinel
Financial Subsidiaries is a corporation, savings association, or other entity
duly incorporated or organized, validly existing, and in good standing under the
laws of its jurisdiction of incorporation or organization, and has the corporate
power and authority to own or lease its properties and assets and to carry on
its business as it is now being conducted.  Each of the Sentinel Financial
Subsidiaries is duly qualified to do business in each jurisdiction where its
ownership or leasing of property or the conduct of its business requires it so
to be qualified, except where the failure to be so qualified, individually or in
the aggregate, would not have a material adverse effect on the Condition of
Sentinel Financial and the Sentinel Financial Subsidiaries, taken as a whole.
Except as set forth on Schedule 2.2 and except for shares of stock of the
Federal Home Loan Bank of Des Moines (the "FHL Bank"), Sentinel Financial does
not own beneficially, directly or indirectly, any shares of any class of Equity
Securities or similar interests of any corporation, bank, business trust,
association or similar organization.  Sentinel Federal is a federally chartered
stock savings association.  The deposits of Sentinel Federal are insured up to
applicable limits by the Savings Association Insurance Fund ("SAIF") of the
Federal Deposit Insurance Corporation (the "FDIC").  Sentinel Federal is a
member of the FHL Bank. Sentinel Federal is a "domestic building and loan
association" as defined in Section 7701(a)(19) of the Code.  Except as set forth
on Schedule 2.2, neither Sentinel Financial nor any Sentinel Financial
Subsidiary holds any interest in a partnership or joint venture of any kind.

     2.3  Capitalization.  The authorized capital stock of Sentinel Financial
          --------------                                                     
consists of (i) 2,000,000 shares of Sentinel Financial Common Stock, of which,
as of the date hereof, 513,423 shares are issued and outstanding (exclusive of
shares that are held in the treasury of Sentinel Financial and not subject to
conversion pursuant to Section 1.3(a)(i) hereof) and (ii) 500,000 shares of
preferred stock, $.01 par value per share, of which none are issued or
outstanding.   As of the date hereof, Sentinel Financial had reserved 51,342
shares of Sentinel Financial Common Stock for issuance under the Sentinel
Financial Option Plan, pursuant to which options covering 48,453 shares of
Sentinel Financial Common Stock are outstanding as of the date hereof (including
6,000 options granted to non-employee directors of Sentinel Financial on October
18, 1995).  Schedule 2.3 includes a copy of the Sentinel Financial Option Plan,
each form of agreement entered into by Sentinel Financial with respect thereto
and a list of the names of all optionees and the numbers of shares, exercise
prices and vesting and expiration dates of their respective options. Since June
30, 1995, no Equity Securities of Sentinel Financial have been issued, other
than shares of Sentinel Financial Common Stock which may have been issued
pursuant to the Sentinel Financial Option Plan.  Except as set forth above,
there are no other Equity Securities of Sentinel Financial outstanding. "Equity
Securities" of an issuer means capital stock or other equity securities of such
issuer, options, warrants, scrip, rights to subscribe to, calls or commitments
of any character whatsoever relating to, or securities or rights convertible
into, shares of any capital stock or other equity securities of such issuer, or
contracts, commitments, understandings or arrangements by which such issuer is
or may become bound

                                       7
<PAGE>
 
to issue additional shares of its capital stock or other equity securities of
such issuer, or options, warrants, scrip or rights to purchase, acquire,
subscribe to, calls on or commitments for any shares of its capital stock or
other equity securities.  All of the issued and outstanding shares of Sentinel
Financial Common Stock are validly issued, fully paid, and nonassessable, and
have not been issued in violation of any preemptive right of any stockholder of
Sentinel Financial.

     2.4  Authorization.
          ------------- 

          (a) Sentinel Financial and Sentinel Federal have the corporate power 
     and authority to enter into this Agreement and, subject to the approval of
     this Agreement by the stockholders of Sentinel Financial, to carry out
     their obligations hereunder. The only stockholder vote required for
     Sentinel Financial to approve this Agreement is the affirmative vote of the
     holders of at least a majority of the outstanding shares of Sentinel
     Financial Common Stock entitled to vote thereon. The execution, delivery
     and performance of this Agreement by Sentinel Financial and Sentinel
     Federal and the consummation by Sentinel Financial and Sentinel Federal of
     the transactions contemplated hereby have been duly authorized by the
     Boards of Directors of Sentinel Financial and Sentinel Federal. Subject to
     the approval of Sentinel Financial's stockholders and subject to the
     receipt of such approvals of Regulatory Authorities (as defined in Section
     2.6) as may be required by statute or regulation, this Agreement is a valid
     and binding obligation of Sentinel Financial and Sentinel Federal
     enforceable against Sentinel Financial and Sentinel Federal in accordance
     with its terms, subject as to enforcement to bankruptcy, insolvency and
     other similar laws of general applicability affecting creditors' rights and
     to general equity principles.

          (b) Neither the execution, delivery or performance by Sentinel 
     Financial and Sentinel Federal of this Agreement, nor the consummation by
     Sentinel Financial and Sentinel Federal of the transactions contemplated
     hereby, nor compliance by Sentinel Financial and Sentinel Federal with any
     of the provisions hereof, will (i) violate or conflict with any term,
     condition or provision of its certificate of incorporation, charter or
     bylaws, (ii) violate, conflict with, or result in a breach of any
     provisions of, or constitute a default (or an event which, with notice or
     lapse of time or both, would constitute a default) under, or result in the
     termination of, or accelerate the performance required by, or result in a
     right of termination or acceleration of, or result in the creation of any
     Lien upon any of the properties or assets of Sentinel Financial or any
     Sentinel Financial Subsidiary under any of the terms, conditions or
     provisions of, any note, bond, mortgage, indenture, deed of trust, license,
     lease, agreement or other instrument or obligation to which Sentinel
     Financial or any Sentinel Financial Subsidiary is a party or by which it
     may be bound, or to which Sentinel Financial or any Sentinel Financial
     Subsidiary or any of their properties or assets may be subject, or (iii)
     subject to compliance with the statutes and regulations referred to in
     subsection (c) of this Section 2.4, to the best knowledge of Sentinel
     Financial and of each Sentinel Financial Subsidiary (collectively, the
     "Best Knowledge of Sentinel"), violate any judgment, ruling, order, writ,
     injunction, decree, statute, rule or regulation applicable to Sentinel
     Financial or any Sentinel Financial Subsidiary or any of their respective
     material properties or assets.

          (c) Other than in connection or in compliance with the provisions of 
     the DGCL, the Securities Act, the Securities Exchange Act of 1934 and the
     rules and regulations thereunder (the "Exchange Act"), the securities or
     blue sky laws of the various states or filings, consents, reviews,
     authorizations, approvals or exemptions required under the Savings and Loan
     Holding Company Act (the "Holding Company Act"), the FDIA, the HOLA, the
     Thrift Regulations, the Bank Merger Act (the "BMA") and the Hart-Scott-
     Rodino Antitrust Improvements Act of 1976 (the "HSR Act"), no notice to,
     filing with, exemption or review by, or authorization, consent or approval
     of,

                                       8
<PAGE>
 
     any public body or authority is necessary on the part of Sentinel Financial
     or Sentinel Federal for the consummation by them of the transactions
     contemplated by this Agreement.

     2.5  Sentinel Financial Statements.  The consolidated balance sheets of
          -----------------------------                                     
Sentinel Financial and the Sentinel Financial Subsidiaries as of June 30, 1995
and 1994 and the related consolidated statements of income, cash flows and
changes in stockholders' equity for each of the three years in the three-year
period ended June 30, 1995, together with the notes thereto, audited by Deloitte
& Touche LLP and included in Sentinel Financial's annual report on Form 10-KSB
for the year ended June 30, 1995 as filed with the Securities and Exchange
Commission (the "SEC"), and the unaudited consolidated condensed balance sheets
of Sentinel Financial and the Sentinel Financial Subsidiaries as of September 30
and December 31, 1995, and the related unaudited consolidated condensed
statements of income and cash flows for the periods then ended, included in
Sentinel Financial's quarterly reports on Form 10-QSB for the periods then ended
(each, a "Sentinel Financial Form 10-QSB") as filed with the SEC (collectively,
the "Sentinel Financial Statements"), have been prepared in accordance with
generally accepted accounting principles applied on a consistent basis ("GAAP")
(except for the omission of notes to unaudited statements and except for the
adoption of FASB 115 for the year ended June 30, 1994), present fairly the
consolidated financial position of Sentinel Financial and the Sentinel Financial
Subsidiaries at such dates, and the consolidated results of operations, cash
flows and changes in stockholders' equity of Sentinel Financial and the Sentinel
Financial Subsidiaries for the periods stated therein and are derived from the
books and records of Sentinel Financial and the Sentinel Financial Subsidiaries,
which are complete and accurate in all material respects and have been
maintained in accordance with good business practices. Neither Sentinel
Financial nor any of the Sentinel Financial Subsidiaries has any material
contingent liabilities that are not described in the financial statements
described above.

     2.6  Sentinel Reports.  Since June 30, 1995, each of Sentinel Financial and
          ----------------                                                      
the Sentinel Financial Subsidiaries has filed all material reports,
registrations and statements, together with any required material amendments
thereto, including, but not limited to, Forms 10-KSB (including Sentinel
Financial's Annual Report on Form 10-KSB for the fiscal year ended June 30,
1995), Forms 10-QSB, Forms 8-K and proxy statements, that it was required to
file with (i) the SEC, (ii) the OTS, (iii) the FHL Bank and the Federal Home
Loan Bank System, (iv) the FDIC and (v) any other federal, state, municipal,
local or foreign government, securities, banking, savings and loan, insurance
and other governmental or regulatory authority and the agencies and staffs
thereof (the entities in the foregoing clauses (i) through (v) being referred to
herein collectively as the "Regulatory Authorities" and individually as a
"Regulatory Authority").  All such reports and statements filed with any such
Regulatory Authority are collectively referred to herein as the "Sentinel
Reports."  As of its respective date, each Sentinel Report complied in all
material respects with all of the rules and regulations promulgated by the
applicable Regulatory Authority and did not contain any untrue statement of a
material fact or omit to state a material fact required to be stated therein or
necessary in order to make the statements therein, in light of the circumstances
under which they were made, not misleading.

     2.7  Properties and Leases.  Except (i) as may be reflected in the Sentinel
          ---------------------                                                 
Financial Statements, (ii) any Lien for current taxes not yet delinquent and
(iii) with respect to assets classified as real estate owned, Sentinel Financial
and the Sentinel Financial Subsidiaries have good title free and clear of any
material Lien to all the real and personal property reflected in Sentinel
Financial's consolidated balance sheet as of December 31, 1995 included in the
most recent Sentinel Financial Form 10-QSB and, in each case, all real and
personal property acquired since such date, except such real and personal
property as has been disposed of in the ordinary course of business.  All leases
material to Sentinel Financial or any Sentinel Financial Subsidiary, pursuant to
which Sentinel Financial or the Sentinel Financial Subsidiary is a lessee or
lessor of real or personal property, are valid and effective in accordance with
their respective terms, and there is not, under any of such leases, any material
existing default by

                                       9
<PAGE>
 
Sentinel Financial or any Sentinel Financial Subsidiary or any event which, with
notice or lapse of time or both, would constitute a material default by Sentinel
Financial or any Sentinel Financial Subsidiary. Substantially all of Sentinel
Financial's and the Sentinel Financial Subsidiaries' buildings, structures and
equipment in regular use are in good and serviceable condition, normal wear and
tear excepted.  To the Best Knowledge of Sentinel, none of the buildings,
structures and equipment of Sentinel Financial or any Sentinel Financial
Subsidiary violates or fails to comply in any material respect with any
applicable health, fire, environmental, safety, zoning or building laws or
ordinances or any restrictive covenant pertaining thereto.

     2.8  Taxes.  Except as set forth on Schedule 2.8, Sentinel Financial and
          -----                                                              
each Sentinel Financial Subsidiary have timely filed or will timely (including
extensions) file all tax returns and reports required to be filed at or prior to
the Closing Date ("Sentinel Financial Returns").  Each of Sentinel Financial and
the Sentinel Financial Subsidiaries has paid, or set up adequate reserves on the
Sentinel Financial Statements for the payment of, all taxes required to be paid
in respect of the periods covered by such returns and reports.  To the Best
Knowledge of Sentinel, neither Sentinel Financial nor any Sentinel Financial
Subsidiary will have any liability material to the Condition of Sentinel
Financial and the Sentinel Financial Subsidiaries, taken as a whole, for any
such taxes in excess of the amounts so paid or reserves so established and no
deficiencies for any tax, assessment or governmental charge have been proposed,
asserted or assessed (tentatively or definitely) against any of Sentinel
Financial or any Sentinel Financial Subsidiary which would not be covered by
existing reserves.  Except as set forth on Schedule 2.8, neither Sentinel
Financial nor any Sentinel Financial Subsidiary is delinquent in the payment of
any tax, assessment or governmental charge, nor has it requested any extension
of time within which to file any tax returns in respect of any fiscal year which
have not since been filed and no requests for waivers of the time to assess any
tax are pending.  No federal and state income tax returns of Sentinel Financial
and the Sentinel Financial Subsidiaries have been audited by the Internal
Revenue Service (the "IRS") or appropriate state tax authorities for the five
most recent full calendar years.  There is no deficiency or refund litigation or
matter in controversy with respect to Sentinel Financial's Returns.  Except as
set forth on Schedule 2.8, neither Sentinel Financial nor any Sentinel Financial
Subsidiary (i) has extended or waived any statute of limitations on the
assessment of any tax due; (ii) is a party to any agreement providing for the
allocation or sharing of taxes (other than the allocation of federal income
taxes as provided by regulation 1.1552-1(a)(1) under the Code); (iii) is
required to include in income any adjustment pursuant to Section 481(a) of the
Code, by reason of a voluntary change in accounting method (nor has the IRS has
proposed any such adjustment or change of accounting method) or (iv) has filed a
consent pursuant to Section 341(f) of the Code or agreed to have Section
341(f)(2) of the Code apply.

     2.9  Material Adverse Change.  Except as set forth on Schedule 2.9, since
          -----------------------                                             
June 30, 1995, there has been no material adverse change in the Condition of
Sentinel Financial and the Sentinel Financial Subsidiaries, taken as a whole;
provided however, that in determining whether a material adverse change has
occurred there shall be excluded any effect the cause of which is: (i) any
change in banking, tax and similar laws of general applicability or
interpretations thereof by courts or governmental authorities, (ii) any change
in GAAP or regulatory accounting requirements applicable to savings associations
or their holding companies generally, (iii) any changes in general economic
conditions affecting financial institutions generally, including, but not
limited to, changes in interest and deposit rates, (iv) a special assessment on
SAIF members or other action taken by the FDIC in connection with the funding of
the SAIF, or (v) any action or omission of Sentinel Financial or any Sentinel
Financial Subsidiary taken pursuant to the written request of Roosevelt
Financial.

                                       10
<PAGE>
 
     2.10 Commitments and Contracts.
          ------------------------- 

          (a) Except as set forth on Schedule 2.10 (and with a true and 
     correct copy of the document or other item in question attached to such
     Schedule), neither Sentinel Financial nor any Sentinel Financial Subsidiary
     is a party or subject to any of the following (whether written or oral,
     express or implied):

              (i) any agreement, arrangement or commitment (A) not made in the
          ordinary course of business, (B) by virtue of which the consent or
          approval of any third party (other than a Regulatory Authority) is
          required for or in connection with the execution, delivery and
          performance of this Agreement or the consummation of the Merger or (C)
          pursuant to which Sentinel Financial or any of the Sentinel Financial
          Subsidiaries is or may become obligated to invest in or contribute
          capital to any Sentinel Financial Subsidiary or any other entity;

              (ii) any agreement, indenture or other instrument not disclosed 
          in the Sentinel Financial Statements relating to the borrowing of
          money by Sentinel Financial or any Sentinel Financial Subsidiary or
          the guarantee by Sentinel Financial or any Sentinel Financial
          Subsidiary of any such obligation (other than trade payables or
          instruments related to transactions entered into in the ordinary
          course of business by any Sentinel Financial Subsidiary, such as
          deposits, Fed Funds borrowings, FHL Bank advances and repurchase
          agreements);

              (iii) any contract, agreement or understanding with any labor 
          union or collective bargaining organization;

              (iv) any contract containing covenants which limit the ability of
          Sentinel Financial or any Sentinel Financial Subsidiary to compete in
          any line of business or with any person or containing any restriction
          of the geographical area in which, or method by which, Sentinel
          Financial or any Sentinel Financial Subsidiary may carry on its
          business (other than as may be required by law or any applicable
          Regulatory Authority);

              (v) any off-balance sheet financial instruments, including without
          limitation letters of credit, unfunded commitments (other than
          unfunded commitments made in the ordinary course of business and
          consistent with past practice) and derivative financial instruments;

              (vi) any contract or agreement which is a "material contract" 
          within the meaning of Item 601(b)(10) of Regulation S-K promulgated by
          the SEC that is not listed under Item 13 of Sentinel Financial's
          Annual Report on Form 10-KSB for the year ended June 30, 1995; or

              (vii) any contract or agreement (A) not terminable by Sentinel
          Financial or any of its Subsidiaries on 30 or fewer days' notice or
          (B) involving annual payments by or to them aggregating $25,000 or
          more.

          (b) Neither Sentinel Financial nor any Sentinel Financial Subsidiary 
     is in violation of its certificate of incorporation, charter or bylaws or
     in default under any agreement, commitment, arrangement, lease, insurance
     policy, or other instrument, and there has not occurred any event that,
     with the lapse of time or giving of notice or both, would constitute such a
     default, except in

                                       11
<PAGE>
 
     each case where such violation or default would not have a material adverse
     effect on the Condition of Sentinel Financial and the Sentinel Financial
     Subsidiaries, taken as a whole.

     2.11 Litigation and Other Proceedings.  Other than as set forth on Schedule
          --------------------------------                                      
2.11, there is no claim, action, suit, investigation or proceeding, pending or,
to the Best Knowledge of Sentinel, threatened against Sentinel Financial or any
Sentinel Financial Subsidiary, nor are they subject to any order, judgment or
decree, except for matters which do not involve a claim for damages for more
than $50,000 or for non-monetary relief, but not excepting any actions, suits or
proceedings which purport or seek to enjoin or restrain the transactions
contemplated by this Agreement. Without limiting the generality of the
foregoing, except as set forth on Schedule 2.11, there are no actions, suits, or
proceedings pending or, to the Best Knowledge of Sentinel, threatened against
Sentinel Financial or any Sentinel Financial Subsidiary or any of their
respective officers or directors by any stockholder of Sentinel Financial or any
Sentinel Financial Subsidiary (or by any former stockholder of Sentinel
Financial or any Sentinel Financial Subsidiary relating to or arising out of
such person's status as a stockholder or former stockholder) or involving claims
under the Securities Act, the Exchange Act, the Community Reinvestment Act of
1977 (the "CRA") or the fair lending laws.

     2.12 Insurance.  Each of Sentinel Financial and the Sentinel Financial
          ---------                                                        
Subsidiaries has taken or will timely take all requisite action (including
without limitation the making of claims and the giving of notices) pursuant to
its directors' and officers' liability insurance policy or policies in order to
preserve all rights thereunder with respect to all matters (other than matters
arising in connection with this Agreement and the transactions contemplated
hereby) occurring prior to the Effective Time that are known to Sentinel
Financial.  Set forth on Schedule 2.12 is a list of all insurance policies
(excluding policies maintained on one- to four-family residential properties
acquired through foreclosure) maintained by or for the benefit of Sentinel
Financial or any of the Sentinel Financial Subsidiaries or their respective
directors, officers, employees or agents.  Neither  Sentinel Financial nor any
of the Sentinel Financial Subsidiaries has, during the past three years, had an
insurance policy canceled or been denied insurance coverage for which any of
such companies has applied.

     2.13 Compliance with Laws.
          -------------------- 

          (a) Sentinel Financial and each of the Sentinel Financial 
     Subsidiaries have all material permits, licenses, authorizations, orders
     and approvals of, and have made all material filings, applications and
     registrations with, all Regulatory Authorities that are required in order
     to permit them to own or lease their properties and assets and to carry on
     their business as presently conducted, except where the failure to have all
     such permits, licenses, authorizations, orders and approvals or to have
     made all such filings would not have a material adverse effect on the
     Condition of Sentinel Financial and the Sentinel Financial Subsidiaries,
     taken as a whole; all such permits, licenses, authorizations, orders and
     approvals are in full force and effect and, to the Best Knowledge of
     Sentinel, no suspension or cancellation of any of them is threatened; and
     all such filings, applications and registrations are current.

          (b) (i)  Each of Sentinel Financial and the Sentinel Financial 
     Subsidiaries has complied with all laws, regulations and orders (including
     without limitation zoning ordinances, building codes, the Employee
     Retirement Income Security Act of 1974 ("ERISA"), and securities, tax,
     environmental, civil rights, and occupational health and safety laws and
     regulations, and including without limitation, in the case of any Sentinel
     Financial Subsidiary that is a savings bank or savings and loan
     association, banking organization, banking corporation or trust company,
     all statutes, rules, regulations and policy statements pertaining to the
     conduct of a banking, deposit-taking, lending or related business, or to
     the exercise of trust powers) and governing

                                       12
<PAGE>
 
     instruments applicable to them and to the conduct of their business, except
     such noncompliance as, individually and in the aggregate, would not have a
     material adverse effect on the Condition of Sentinel Financial and the
     Sentinel Financial Subsidiaries, taken as a whole, and (ii) neither
     Sentinel Financial nor any Sentinel Financial Subsidiary is in default
     under, and no event has occurred which, with the lapse of time or notice or
     both, could result in a default under, the terms of any judgment, order,
     writ, decree, permit, or license of any Regulatory Authority or court,
     whether federal, state, municipal, or local and whether at law or in
     equity, except such defaults as, individually and in the aggregate, would
     not have a material adverse effect on the Condition of Sentinel Financial
     and the Sentinel Financial Subsidiaries, taken as a whole. Except as set
     forth in Schedule 2.13B, neither Sentinel Financial nor any Sentinel
     Financial Subsidiary is subject to or reasonably likely to incur a
     liability as a result of its past or present ownership, operation, or use
     of any Property (as defined below) of Sentinel Financial or any Sentinel
     Financial Subsidiary (whether directly or, to the Best Knowledge of
     Sentinel, as a consequence of such Property being part of the investment
     portfolio of Sentinel Financial or any Sentinel Financial Subsidiary) (A)
     that is contaminated by or contains any hazardous waste, toxic substance,
     or related materials, including without limitation asbestos, PCBs,
     pesticides, herbicides, and any other substance or waste that is hazardous
     to human health or the environment (collectively, a "Toxic Substance"), or
     (B) on which any Toxic Substance has been stored, disposed of, placed, or
     used in the construction thereof; and which, in any such case or in the
     aggregate, reasonably could be expected to have a material adverse effect
     on the Condition of Sentinel Financial and the Sentinel Financial
     Subsidiaries, taken as a whole. "Property" of a person shall include all
     property (real or personal) owned, leased or controlled by such person,
     including without limitation property under foreclosure, property held by
     such person or any Subsidiary of such person in its capacity as a trustee
     and property in which any venture capital or similar unit of such person or
     any Subsidiary of such person has an interest. No claim, action, suit, or
     proceeding is pending against Sentinel Financial or any Sentinel Financial
     Subsidiary relating to Property of Sentinel Financial or any Sentinel
     Financial Subsidiary before any court or other Regulatory Authority or
     arbitration tribunal relating to hazardous substances, pollution, or the
     environment, and there is no outstanding judgment, order, writ, injunction,
     decree, or award against or, to the Best Knowledge of Sentinel, materially
     adversely affecting Sentinel Financial or any Sentinel Financial Subsidiary
     with respect to the same. Except for statutory or regulatory restrictions
     of general application, no Regulatory Authority has placed any restriction
     on the business of Sentinel Financial or any Sentinel Financial Subsidiary
     which reasonably could be expected to have a material adverse effect on the
     Condition of Sentinel Financial and the Sentinel Financial Subsidiaries,
     taken as a whole.

          (c) Since June 30, 1995, except as set forth on Schedule 2.13C, 
     neither Sentinel Financial nor any Sentinel Financial Subsidiary has
     received any notification or communication as to any matter which has not
     been resolved from any Regulatory Authority (i) asserting that Sentinel
     Financial or any Sentinel Financial Subsidiary is not in substantial
     compliance with any of the statutes, regulations or ordinances that such
     Regulatory Authority enforces, except with respect to matters which
     reasonably could not be expected to have a material adverse effect on the
     Condition of Sentinel Financial and the Sentinel Financial Subsidiaries,
     taken as a whole, (ii) threatening to revoke any license, franchise, permit
     or governmental authorization that is material to the Condition of Sentinel
     Financial and the Sentinel Financial Subsidiaries, taken as a whole,
     including without limitation Sentinel Federal's status as an insured
     depositary institution under the FDIA, or (iii) requiring or threatening to
     require Sentinel Financial or any of the Sentinel Financial Subsidiaries,
     or indicating that Sentinel Financial or any of the Sentinel Financial
     Subsidiaries may be required, to enter into a cease and desist order,
     agreement or memorandum of understanding or any other agreement restricting
     or limiting or purporting to direct, restrict or

                                       13
<PAGE>
 
     limit in any manner the operations of Sentinel Financial or any of the
     Sentinel Financial Subsidiaries, including without limitation any
     restriction on the payment of dividends. No such cease and desist order,
     agreement or memorandum of understanding or other agreement is currently in
     effect.

          (d) Except as a result of the conversion of Sentinel Federal from 
     mutual to stock form or the acquisition of control of Sentinel Federal by
     Sentinel Financial, neither Sentinel Financial nor any Sentinel Financial
     Subsidiary is required by Section 32 of the FDIA to give prior notice to
     any federal banking agency of the proposed addition of an individual to its
     board of directors or the employment of an individual as a senior executive
     officer.

     2.14 Labor.  No work stoppage involving Sentinel Financial or any Sentinel
          -----                                                                
Financial Subsidiary is pending or, to the Best Knowledge of Sentinel,
threatened.  Neither Sentinel Financial nor any Sentinel Financial Subsidiary is
involved in, or, to the Best Knowledge of Sentinel, threatened with or affected
by, any labor dispute, arbitration, lawsuit or administrative proceeding which
reasonably could be expected to have a material adverse effect on the Condition
of Sentinel Financial and the Sentinel Financial Subsidiaries, taken as a whole.
No employees of Sentinel Financial or any Sentinel Financial Subsidiary are
represented by any labor union or any collective bargaining organization.

     2.15 Material Interests of Certain Persons.
          ------------------------------------- 

          (a) Except as set forth in Sentinel Financial's Proxy Statement for 
     its 1995 Annual Meeting of Stockholders, to the Best Knowledge of Sentinel,
     no officer or director of Sentinel Financial or any Subsidiary of Sentinel
     Financial, or any "associate" (as such term is defined in Rule 14a-1 under
     the Exchange Act) of any such officer or director, has any material
     interest in any material contract or property (real or personal, tangible
     or intangible), used in or pertaining to the business of Sentinel Financial
     or any Sentinel Financial Subsidiary, which in the case of Sentinel
     Financial is required to be disclosed by Item 404 of Regulation S-K
     promulgated by the SEC or in the case of any Sentinel Financial Subsidiary
     would be required to be so disclosed if such Sentinel Financial Subsidiary
     had a class of securities registered under Section 12 of the Exchange Act.

          (b) Except as set forth in Sentinel Financial's Proxy Statement for 
     its 1995 Annual Meeting of Stockholders or on Schedule 2.15, there are no
     loans in excess of $100,000 from Sentinel Financial or any Sentinel
     Financial Subsidiary to any present officer, director, employee or any
     associate or related interest of any such person which was or would be
     required under any rule or regulation to be approved by or reported to
     Sentinel Financial's or any Sentinel Financial Subsidiary's Board of
     Directors ("Insider Loans"). All outstanding Insider Loans from Sentinel
     Financial or any Sentinel Financial Subsidiary were approved by or reported
     to the appropriate board of directors in accordance with applicable law and
     regulations.

     2.16 Allowance for Loan Losses; Nonperforming Assets.
          ----------------------------------------------- 

          (a) The allowances for loan losses contained in the Sentinel Financial
     Statements were established in accordance with the past practices and
     experiences of Sentinel Financial and the Sentinel Financial Subsidiaries,
     and the allowance for loan losses shown on the consolidated condensed
     balance sheet of Sentinel Financial and the Sentinel Financial Subsidiaries
     contained in the most recent Sentinel Financial Form 10-QSB is, in the
     opinion of management of Sentinel Financial, in compliance in all material
     respects with the requirements GAAP and the rules, regulations and policies
     of the OTS and is, in the opinion of management of Sentinel Financial,

                                       14
<PAGE>
 
     adequate to provide for possible losses on loans (including without
     limitation accrued interest receivable) and credit commitments (including
     without limitation stand-by letters of credit) outstanding as of the date
     of such balance sheet.

          (b) Except as set forth on Schedule 2.16B, the sum of the aggregate 
     amount of all Nonperforming Assets (as defined below) and all troubled debt
     restructurings (as defined under GAAP) on the books of Sentinel Financial
     and the Sentinel Financial Subsidiaries does not exceed $500,000 at the
     date hereof. "Nonperforming Assets" shall mean (i) loans and leases
     classified as nonperforming, (ii) assets classified as real estate owned
     and other assets acquired through foreclosure, including in-substance
     foreclosed real estate, and (iii) loans and leases that are on non-accrual
     status, in each case under the definitions applied by the SEC, the OTS and
     under GAAP, as appropriate.

     2.17 Employee Benefit Plans.
          ---------------------- 

          (a) Schedule 2.17A lists all pension, retirement, supplemental 
     retirement, stock option, restricted stock, stock purchase, stock
     ownership, savings, stock appreciation right, profit sharing, employment,
     deferred compensation, consulting, bonus, medical, disability, workers'
     compensation, vacation, group insurance, severance and other material
     employee benefit, incentive and welfare policies, contracts, plans and
     arrangements, and all trust or loan agreements or arrangements related
     thereto, maintained, sponsored or contributed to by Sentinel Financial or
     any Sentinel Financial Subsidiary in respect of any of the present or
     former directors, officers, or other employees of and/or consultants to
     Sentinel Financial or any Sentinel Financial Subsidiary (collectively,
     "Sentinel Financial Employee Plans"). The following documents with respect
     to each Sentinel Financial Employee Plan are included in Schedule 2.17A:
     (i) a true and complete copy of all written documents comprising such
     Sentinel Financial Employee Plan (including amendments and individual
     agreements relating thereto) or, if there is no such written document, an
     accurate and complete description of the Sentinel Financial Employee Plan;
     (ii) the most recent Form 5500 or Form 5500-C (including all schedules
     thereto), if applicable; (iii) the most recent financial statements and
     actuarial reports, if any; (iv) the summary plan description currently in
     effect and all material modifications thereof, if any; and (v) the most
     recent IRS determination letter, if any. Without limiting the generality of
     the foregoing, Sentinel Financial has furnished Roosevelt Financial with
     true and complete copies of each form of stock option grant or stock option
     agreement that is outstanding under any stock option plan of Sentinel
     Financial or any Sentinel Financial Subsidiary. Craig D. Laemmli has
     heretofore acknowledged to and agreed with Roosevelt Financial, in
     consideration of its execution of this Agreement that, provided the
     employment agreement referred to in Section 5.8(a) has superseded the
     Existing Employment Arrangements (as defined below), (i) for purposes of
     any employment contract or similar agreement of Mr. Laemmli with Sentinel
     Financial or any of its Subsidiaries (an "Existing Employment
     Arrangement"), neither the Merger nor his employment by Roosevelt Bank
     after the Effective Time pursuant to the employment agreement referred to
     in Section 5.8(a) hereof will constitute either an involuntary termination
     or a change in control and neither will otherwise trigger, accelerate or
     increase the amount of any compensation, benefits or other consideration
     under any Existing Employment Arrangement and (ii) as of the Effective Time
     all such employment contracts or similar agreements shall terminate without
     any payment or penalty obligation and be superseded and replaced in their
     entirety by the employment agreement referred to in Section 5.8(a) hereof.

          (b) All Sentinel Financial Employee Plans have been maintained and 
     operated materially in accordance with their terms and with the material
     requirements of all applicable

                                       15
<PAGE>
 
     statutes, orders, rules and final regulations, including without limitation
     ERISA and the Code. All contributions required to be made to Sentinel
     Financial Employee Plans have been made.

          (c) With respect to each of the Sentinel Financial Employee Plans 
     which is a pension plan (as defined in Section 3(2) of ERISA) (the "Pension
     Plans"): (i) each Pension Plan which is intended to be "qualified" within
     the meaning of Section 401(a) of the Code is so qualified and, to the
     extent a determination letter has been received from the IRS with respect
     to any such Pension Plan, such determination letter may still be relied
     upon, and each related trust is exempt from taxation under Section 501(a)
     of the Code; (ii) the present value of all benefits vested and all benefits
     accrued under each Pension Plan which is subject to Title IV of ERISA,
     valued using the assumptions in the most recent actuarial report, did not,
     in each case, as of the last applicable annual valuation date (as indicated
     on Schedule 2.17A), exceed the value of the assets of the Pension Plan
     allocable to benefits on a plan termination basis; (iii) there has been no
     "prohibited transaction," as such term is defined in Section 4975 of the
     Code or Section 406 of ERISA, which could subject any Pension Plan or
     associated trust, or, to the Best Knowledge of Sentinel, Sentinel Financial
     or any Sentinel Financial Subsidiary, to any material tax or penalty; (iv)
     no Pension Plan or any trust created thereunder has been terminated, nor
     have there been any "reportable events" with respect to any Pension Plan,
     as that term is defined in Section 4043 of ERISA since January 1, 1986; and
     (v) no Pension Plan or any trust created thereunder has incurred any
     "accumulated funding deficiency", as such term is defined in Section 302 of
     ERISA (whether or not waived). No Pension Plan is a "multiemployer plan" as
     that term is defined in Section 3(37) of ERISA. With respect to each
     Pension Plan that is described in Section 4063(a) of ERISA (a "Multiple
     Employer Pension Plan"): (i) neither Sentinel Financial nor any Sentinel
     Financial Subsidiary would have any liability or obligation to post a bond
     under Section 4063 of ERISA if Sentinel Financial and all Sentinel
     Financial Subsidiaries were to withdraw from such Multiple Employer Pension
     Plan; and (ii) neither Sentinel Financial nor any Sentinel Financial
     Subsidiary would have any liability under Section 4064 of ERISA if such
     Multiple Employer Pension Plan were to terminate.

          (d) Neither Sentinel Financial nor any Sentinel Financial Subsidiary 
     has any liability for any post-retirement health, medical or similar
     benefit of any kind whatsoever, except as required by statute or
     regulation.

          (e) Neither Sentinel Financial nor any Sentinel Financial Subsidiary 
     has any material liability under ERISA or the Code as a result of its being
     a member of a group described in Sections 414(b), (c), (m) or (o) of the
     Code.

          (f) Neither Sentinel Financial nor any Sentinel Financial Subsidiary 
     has any material liability under the continuation of health care provisions
     of the Consolidated Omnibus Budget Reconciliation Act of 1985 or any
     comparable state law.

          (g) Except as set forth on Schedule 2.17G, neither the execution nor
     delivery of this Agreement, nor the consummation of any of the transactions
     contemplated hereby, will (i) result in any material payment (including
     without limitation severance, unemployment compensation or golden parachute
     payment) becoming due to any director or employee of Sentinel Financial or
     any Sentinel Financial Subsidiary from any of such entities, (ii)
     materially increase any benefit otherwise payable under any of the Sentinel
     Financial Employee Plans or (iii) result in the acceleration of the time of
     payment of any such benefit. No holder of an option to acquire stock of
     Sentinel Financial has or will have at any time through the Effective Time
     the right to receive any cash or other payment (other than as contemplated
     by Section 1.3(f) hereof) in exchange for

                                       16
<PAGE>
 
     or with respect to all or any portion of such option. Sentinel Financial
     shall use its best efforts to ensure that no amounts paid or payable by
     Sentinel Financial, Sentinel Financial Subsidiaries or Roosevelt Financial
     to or with respect to any employee or former employee of Sentinel Financial
     or any Sentinel Financial Subsidiary will fail to be deductible for federal
     income tax purposes by reason of Section 280G of the Code or otherwise. No
     such option has an associated "Additional Option Right" or other "re-load"
     or "replacement option" feature.

     2.18 Conduct to Date.  From and after June 30, 1995 through the date of
          ---------------                                                   
this Agreement, except as set forth on Schedule 2.18 or in Sentinel Financial
Statements:  (i) Sentinel Financial and the Sentinel Financial Subsidiaries have
conducted their respective businesses in the ordinary and usual course
consistent with past practices; (ii) neither Sentinel Financial nor any Sentinel
Financial Subsidiary has issued, sold, granted, conferred or awarded any of its
Equity Securities (except shares of Sentinel Financial Common Stock issued
pursuant to the exercise of options granted prior to the date hereof under the
Sentinel Financial Option Plan), or any corporate debt securities which would be
classified under GAAP as long-term debt on the balance sheets of Sentinel
Financial; (iii) Sentinel Financial has not effected any stock split or
adjusted, combined, reclassified or otherwise changed its capitalization; (iv)
Sentinel Financial has not declared, set aside or paid any dividend or other
distribution in respect of its capital stock, or purchased, redeemed, retired,
repurchased, or exchanged, or otherwise acquired or disposed of, directly or
indirectly, any of its Equity Securities, whether pursuant to the terms of such
Equity Securities or otherwise; (v) neither Sentinel Financial nor any Sentinel
Financial Subsidiary has incurred any material obligation or liability (absolute
or contingent), except normal trade or business obligations or liabilities
incurred in the ordinary course of business, or subjected to Lien any of its
assets or properties other than in the ordinary course of business, (vi) neither
Sentinel Financial nor any Sentinel Financial Subsidiary has discharged or
satisfied any material Lien or paid any material obligation or liability
(absolute or contingent), other than in the ordinary course of business; (vii)
neither Sentinel Financial nor any Sentinel Financial Subsidiary has sold,
assigned, transferred, leased, exchanged, or otherwise disposed of any of its
properties or assets other than for a fair consideration (in the reasonable
opinion of management) and in the ordinary course of business; (viii) except as
required by contract or law, neither Sentinel Financial nor any Sentinel
Financial Subsidiary has (A) increased the rate of compensation of, or paid any
bonus to, any of its directors, officers, or other employees, except merit or
promotion increases applicable to individual employees and annual increases
applicable to employees generally, all in accordance with past practice, or (B)
entered into any new, or amended or supplemented any existing, employment,
management, consulting, deferred compensation, severance, or other similar
contract, (C) entered into, terminated, or substantially modified any of the
Sentinel Financial Employee Plans or (D) agreed to do any of the foregoing; (ix)
neither Sentinel Financial nor any Sentinel Financial Subsidiary has suffered
any material damage, destruction, or loss, whether as the result of fire,
explosion, earthquake, accident, casualty, labor trouble, requisition, or taking
of property by any Regulatory Authority, flood, windstorm, embargo, riot, act of
God or war, or other casualty or event, and whether or not covered by insurance;
(x) other than in the ordinary course of business consistent with past practice,
neither Sentinel Financial nor any Sentinel Financial Subsidiary has canceled or
compromised any debt; (xi) other than in the ordinary course of business,
neither Sentinel Financial nor any Sentinel Financial Subsidiary has entered
into any material transaction, contract or commitment and (xii) neither Sentinel
Financial nor any Sentinel Financial Subsidiary has made or guaranteed any loan
to any of the Sentinel Financial Employee Plans.

     2.19 Prospectus/Proxy Statement, etc.  None of the information regarding
          --------------------------------                                   
Sentinel Financial or any Sentinel Financial Subsidiary supplied or to be
supplied in writing by Sentinel Financial for inclusion in (i) the registration
statement on Form S-4 to be filed with the SEC by Roosevelt Financial for the
purpose of registering the shares of Roosevelt Financial Common Stock to be
exchanged for shares of Sentinel Financial Common Stock pursuant to the
provisions of this Agreement (the "Registration Statement"), (ii) the
prospectus/proxy statement to be mailed to stockholders in accordance with
Section

                                       17
<PAGE>
 
5.3 (the "Prospectus/Proxy Statement") or (iii) any other documents to be filed
with any Regulatory Authority in connection with the transactions contemplated
hereby will, at the respective times such documents are filed with any
Regulatory Authority and, in the case of the Registration Statement, when it
becomes effective and, with respect to the Prospectus/Proxy Statement, when
mailed, be false or misleading with respect to any material fact, or omit to
state any material fact  necessary in order to make the statements therein not
misleading or, in the case of the Prospectus/Proxy Statement or any amendment
thereof or supplement thereto, at the time of the meeting of Sentinel
Financial's stockholders referred to in Section 5.3, be false or misleading with
respect to any material fact, or omit to state any material fact necessary to
correct any statement in any earlier communication with respect to the
solicitation of any proxy for such meeting.  All documents, if any, which
Sentinel Financial or any Sentinel Financial Subsidiary is responsible for
filing with any Regulatory Authority in connection with the Merger will comply
as to form in all material respects with the provisions of applicable law.

     2.20 Registration Obligations.  Except as set forth on Schedule 2.20,
          ------------------------                                        
neither Sentinel Financial nor any Sentinel Financial Subsidiary is under any
obligation, contingent or otherwise, which will survive the Effective Time by
reason of any agreement to register any of its securities under the Securities
Act or other federal or state securities laws or regulations.

     2.21 Takeover Provisions Not Applicable.  The transactions contemplated by
          ----------------------------------                                   
this Agreement and the Voting Agreements are exempt from Section 203 of the DGCL
or any other Delaware takeover law.  The Board of Directors of Sentinel
Financial has determined pursuant to Section E of Article XIV of Sentinel
Financial's Certificate of Incorporation, and hereby represents to Roosevelt
Financial, that (i) neither Roosevelt Financial nor any of the Roosevelt
Financial Subsidiaries are 10% or more "beneficial owners" of Sentinel Financial
Common Stock for purposes of such Article by virtue of the Voting Agreements,
this Agreement or any of the transactions contemplated hereby or thereby; and
(ii) Sentinel Financial has taken all steps necessary so that (a) neither
Roosevelt Financial nor any of its Subsidiaries will be deemed a "Related
Person" under Article XV of Sentinel Financial's Certificate of Incorporation
and (b) any takeover or similar provisions in the charter documents or bylaws of
Sentinel Financial or Sentinel Federal, including without limitation any
provisions thereof restricting the ownership, acquisition or voting of
securities or imposing any "fair price" or supermajority director or stockholder
vote requirements, will not apply to the Voting Agreements, this Agreement or
any of the transactions contemplated hereby or thereby.

     2.22 Regulatory, Tax and Accounting Matters.  Sentinel Financial has not
          --------------------------------------                             
taken or agreed to take any action, nor does it have knowledge of any fact or
circumstance, that would (i) materially impede or delay the consummation of the
transactions contemplated by this Agreement or the ability of the parties to
obtain any approval of any Regulatory Authority required for the transactions
contemplated by this Agreement or to perform their covenants and agreements
under this Agreement or (ii) prevent the Merger from qualifying as a pooling of
interests for accounting purposes, the Company Merger from qualifying as a
reorganization within the meaning of Section 368(a)(1)(A) of the Code or the
Bank Merger from qualifying as a reorganization within the meaning of Section
368(a)(1)(A) or (D) of the Code.

     2.23 Brokers and Finders.  Except as set forth in the agreement with
          -------------------                                            
Trident Financial Corporation ("Trident") dated March 1, 1996, which has not
been amended since such date, neither Sentinel Financial nor any Sentinel
Financial Subsidiary nor any of their respective officers, directors or
employees has employed any broker or finder or incurred any liability for any
financial advisory fees, brokerage fees, commissions or finder's fees, and no
other broker or finder has acted directly or indirectly for Sentinel Financial
or any Sentinel Financial Subsidiary, in connection with this Agreement or the
transactions contemplated hereby.

                                       18
<PAGE>
 
     2.24 Community Reinvestment Act Compliance.  Except as set forth on
          -------------------------------------                         
Schedule 2.24, Sentinel Federal is in material compliance with the applicable
provisions of the CRA and the regulations promulgated thereunder, and, as of the
date hereof, Sentinel Federal has a CRA rating of satisfactory or better from
the OTS.  To the Best Knowledge of Sentinel, there is no fact or circumstance or
set of facts or circumstances which would cause Sentinel Financial or any
Sentinel Financial Subsidiary to fail to comply with such provisions or cause
the CRA rating of Sentinel Federal to fall below satisfactory.

     2.25 Fairness Opinion.  Sentinel Financial has received from Trident a
          ----------------                                                 
fairness opinion, dated as of the date of this Agreement, to the effect that the
consideration to be received by the holders of Sentinel Financial Common Stock
pursuant to this Agreement is fair to such holders from a financial point of
view.

                                  ARTICLE III

                   REPRESENTATIONS, WARRANTIES AND COVENANTS
                   OF ROOSEVELT FINANCIAL AND ROOSEVELT BANK


     Roosevelt Financial and Roosevelt Bank represent and warrant to and
covenant with Sentinel Financial and Sentinel Federal as follows:

     3.1  Organization and Authority.  Roosevelt Financial and each of its
          --------------------------                                      
Subsidiaries (each a "Roosevelt Financial Subsidiary" and collectively the
"Roosevelt Financial Subsidiaries") is a corporation, savings bank or other
entity duly organized, validly existing and in good standing under the laws of
its jurisdiction of organization, is duly qualified to do business and is in
good standing in all jurisdictions where its ownership or leasing of property or
the conduct of its business requires it to be so qualified, except where the
failure to be so qualified would not have a material adverse effect on the
Condition of Roosevelt Financial and the Roosevelt Financial Subsidiaries, taken
as a whole, and has the corporate power and authority to own its properties and
assets and to carry on its business as it is now being conducted.  Roosevelt
Financial is registered as a savings and loan holding company with the OTS under
the HOLA.  True and complete copies of the Certificate of Incorporation and
Bylaws of Roosevelt Financial and of the Charter and Bylaws of Roosevelt Bank,
each as in effect on the date of this Agreement, are set forth in Schedule 3.1.

     3.2  Capitalization of Roosevelt Financial.  The authorized capital stock
          -------------------------------------                               
of Roosevelt Financial consists of (i) 90,000,000 shares of Roosevelt Financial
Common Stock, of which, as of December 31, 1995, 41,991,701 shares were issued
and outstanding and (ii) 3,000,000 shares of preferred stock, issuable in
series, of which 1,301,000 shares of 6 1/2% Non-Cumulative Convertible Preferred
Stock (the "Convertible Preferred") were issued or outstanding on such date, and
as of such date Roosevelt Financial had reserved 4,946,250 shares of Roosevelt
Financial Common Stock for issuance upon conversion of the Convertible
Preferred.  As of the date hereof, Roosevelt Financial had reserved 4,650,000
shares of Roosevelt Financial Common Stock for issuance upon the exercise of
options ("Roosevelt Stock Options") under the Roosevelt Financial stock option
and incentive plans.  Since December 31, 1994 through the date of this
Agreement, no other Equity Securities of Roosevelt Financial have been issued,
excluding any Roosevelt Stock Options and shares of Roosevelt Financial Common
Stock which may have been issued upon exercise of Roosevelt Stock Options or
conversion of the Convertible Preferred, any Restricted Stock and any shares of
Roosevelt Financial Common Stock issued in connection with the acquisition of
Kirksville Bancshares, Inc.  Roosevelt Financial and its Subsidiaries
continually evaluate possible business combinations and may prior to the
Effective Time enter into one or more agreements providing for, and may
consummate, business combinations with other savings and loan holding companies
or other

                                       19
<PAGE>
 
companies (or acquisitions of the assets thereof) for consideration that may
include Equity Securities.  In addition, prior to the Effective Time, Roosevelt
Financial and its Subsidiaries may, depending on market conditions and other
factors, otherwise determine to issue equity, equity-linked or other securities
for financing purposes.  Notwithstanding the foregoing, except as heretofore
disclosed to Sentinel Financial, Roosevelt Financial has not taken and will not
take any action and does not have knowledge of any fact or circumstance, that
would (i) materially impede or delay the consummation of the transactions
contemplated by this Agreement or the ability of Roosevelt Financial or Sentinel
Financial to obtain any approval of any Regulatory Authority required for the
transactions contemplated by this Agreement or to perform its covenants and
agreements under this Agreement, (ii) prevent the Merger from qualifying as a
pooling of interests for accounting purposes, the Company Merger from qualifying
as a reorganization within the meaning of Section 368(a)(1)(A) of the Code or
the Bank Merger from qualifying as a reorganization within the meaning of
Section 368(a)(1)(A) or (D) of the Code or (iii) make any of the representations
and warranties in Article III of this Agreement untrue or incorrect in any
material respect if made anew after engaging in such activity, entering into
such transaction, or taking such other act.  Except as set forth above, there
are no other Equity Securities of Roosevelt Financial outstanding on the date
hereof.  All of the issued and outstanding shares of Roosevelt Financial Common
Stock are validly issued, fully paid, and nonassessable, and have not been
issued in violation of any preemptive right of any stockholder of Roosevelt
Financial.  At the Effective Time, the Roosevelt Financial Common Stock to be
issued in the Company Merger will be duly authorized, validly issued, fully paid
and non-assessable, and will not be issued in violation of any preemptive right
of any stockholder of Roosevelt Financial.

     3.3  Authorization.
          ------------- 

          (a) Roosevelt Financial and Roosevelt Bank have the corporate power
     and authority to enter into this Agreement and to carry out their
     obligations hereunder. The execution, delivery and performance of this
     Agreement by Roosevelt Financial and Roosevelt Bank and the consummation by
     Roosevelt Financial and Roosevelt Bank of the transactions contemplated
     hereby have been duly authorized by all requisite corporate action of
     Roosevelt Financial and Roosevelt Bank. Subject to the receipt of such
     approvals of the Regulatory Authorities as may be required by statute or
     regulation, this Agreement is a valid and binding obligation of Roosevelt
     Financial and Roosevelt Bank enforceable against Roosevelt Financial and
     Roosevelt Bank in accordance with its terms, subject as to enforcement to
     bankruptcy, insolvency and other similar laws of general applicability
     affecting creditors' rights and to general equity principles.

          (b) Neither the execution, delivery or performance by Roosevelt 
     Financial and Roosevelt Bank of this Agreement, nor the consummation by
     Roosevelt Financial and Roosevelt Bank of the transactions contemplated
     hereby, nor compliance by Roosevelt Financial and Roosevelt Bank with any
     of the provisions hereof, will (i) violate or conflict with any term,
     condition or provision of its certificate of incorporation, charter or
     bylaws, (ii) violate, conflict with or result in a breach of any provisions
     of, or constitute a default (or an event which, with notice or lapse of
     time or both, would constitute a default) under, or result in the
     termination of, or accelerate the performance required by, or result in a
     right of termination or acceleration of, or result in the creation of any
     Lien upon any of the material properties or assets of Roosevelt Financial
     or any Roosevelt Financial Subsidiary under any of the terms, conditions or
     provisions of, (x) its articles or certificate of incorporation, charter or
     bylaws, or (y) any material note, bond, mortgage, indenture, deed of trust,
     license, lease, agreement or other material instrument or obligation to
     which Roosevelt Financial or any Roosevelt Financial Subsidiary is a party
     or by which it may be bound, or to which Roosevelt Financial or any
     Roosevelt Financial Subsidiary or any of their material property or assets
     may be subject, or (ii) subject to compliance with the

                                       20
<PAGE>
 
     statutes and regulations referred to in subsection (c) of this Section 3.3,
     to the Best Knowledge of Roosevelt Financial and of each Roosevelt
     Financial Subsidiary (collectively, the "Best Knowledge of Roosevelt"),
     violate any judgment, ruling, order, writ, injunction, decree, statute,
     rule or regulation applicable to Roosevelt Financial or any of the
     Roosevelt Financial Subsidiaries or any of their respective material
     properties or assets.

          (c) Other than in connection with or in compliance with the 
     provisions of the DGCL, the Securities Act, the Exchange Act, the
     securities or blue sky laws of the various states or filings, consents,
     reviews, authorizations, approvals or exemptions required under the Holding
     Company Act, the FDIA, the HOLA, the Thrift Regulations, the BMA and the
     HSR Act, or any required approvals of any other Regulatory Authority, no
     notice to, filing with, exemption or review by, or authorization, consent
     or approval of, any public body or authority is necessary on the part of
     Roosevelt Financial or Roosevelt Bank for the consummation by them of the
     transactions contemplated by this Agreement.

     3.4  Roosevelt Financial Statements.  The consolidated balance sheets of
          ------------------------------                                     
Roosevelt Financial and the Roosevelt Financial Subsidiaries as of December 31,
1994 and related consolidated statements of income, cash flows and changes in
stockholders' equity for each of the three years in the three-year period ended
December 31, 1994, together with the notes thereto, audited by KPMG Peat Marwick
LLP and included in Roosevelt Financial's annual report on Form 10-K for the
year ended December 31, 1994 as filed with the SEC, and the unaudited
consolidated condensed balance sheets of Roosevelt Financial and the Roosevelt
Financial Subsidiaries as of September 30, 1995, and the related unaudited
consolidated condensed statements of income and cash flows for the periods then
ended included in Roosevelt Financial's quarterly report on Form 10-Q for the
quarter ended September 30, 1995 as filed with the SEC (collectively, the
"Roosevelt Financial Statements"), have been prepared in accordance with GAAP
(except for the omission of notes to unaudited statements), present fairly the
consolidated financial position of Roosevelt Financial and the Roosevelt
Financial Subsidiaries at such dates, and the consolidated results of
operations, cash flows and changes in stockholders' equity of Roosevelt
Financial and the Roosevelt Financial Subsidiaries for the periods stated
therein and are derived from the books and records of Roosevelt Financial and
the Roosevelt Financial Subsidiaries, which are complete and accurate in all
material respects and have been maintained in accordance with good business
practices.  Neither Roosevelt Financial nor any of the Roosevelt Financial
Subsidiaries has any material contingent liabilities that are not described in
the financial statements described above.

     3.5  Roosevelt Reports.  Since December 31, 1994, each of Roosevelt
          -----------------                                             
Financial and the Roosevelt Financial Subsidiaries has filed all material
reports, registrations and statements, together with any required material
amendments thereto, that it was required to file with any Regulatory Authority.
All such reports and statements filed with any such Regulatory Authority are
collectively referred to herein as the "Roosevelt Reports."  As of its
respective date, each Roosevelt Report complied in all material respects with
all of the applicable rules and regulations promulgated by the applicable
Regulatory Authority and, in the case of Roosevelt Reports filed pursuant to the
Securities Act or the Exchange Act, did not contain any untrue statement of a
material fact or omit to state a material fact required to be stated therein or
necessary in order to make the statements therein, in light of the circumstances
under which they were made, not misleading.

     3.6  Material Adverse Change.  Except as set forth on Schedule 3.6, since
          -----------------------                                             
December 31, 1994, there has been no material adverse change in the Condition of
Roosevelt Financial and the Roosevelt Financial Subsidiaries, taken as a whole,
except as may have resulted or may result from changes to laws and regulations,
generally accepted accounting principles or regulatory accounting principles or
changes in economic conditions applicable to depositary institutions generally.

                                       21
<PAGE>
 
     3.7  Litigation and Other Proceedings.  Except as to matters set forth in
          --------------------------------                                    
the Roosevelt Reports, there is no claim, action, suit, investigation or
proceeding, pending or, to the Best Knowledge of Roosevelt, threatened against
Roosevelt Financial or any Roosevelt Financial Subsidiary, nor are they subject
to any order, judgment or decree, except for matters which, in the aggregate,
will not have, or reasonably could not be expected to have, a material adverse
effect on the condition of Roosevelt Financial and the Roosevelt Financial
Subsidiaries, taken as whole, but not excepting any actions, suits or
proceedings which purport or seek to enjoin or restrain the transactions
contemplated by this Agreement. Without limiting the generality of the
foregoing, except as to matters set forth in the Roosevelt Reports, there are no
actions, suits, or proceedings pending or, to the Best Knowledge of Roosevelt
Financial, threatened against Roosevelt Financial or any Roosevelt Financial
Subsidiary or any of their respective officers or directors by any stockholder
of Roosevelt Financial or any Roosevelt Financial Subsidiary (or by any former
stockholder of Roosevelt Financial or any Roosevelt Financial Subsidiary
relating to or arising out of such person's status as a stockholder or former
stockholder) or involving claims under the Securities Act, the Exchange Act, the
CRA or the fair lending laws.

     3.8  Compliance with Laws.
          -------------------- 

          (a) Roosevelt Financial and each of the Roosevelt Financial 
     Subsidiaries have all material permits, licenses, authorizations, orders
     and approvals of, and have made all material filings, applications and
     registrations with, all Regulatory Authorities that are required in order
     to permit them to own or lease their properties and assets and to carry on
     their business as presently conducted, except where the failure to have all
     such permits, licenses, authorizations, orders and approvals or to have
     made all such filings would not have a material adverse effect on the
     Condition of Roosevelt Financial and the Roosevelt Financial Subsidiaries,
     taken as a whole; all such permits, licenses, authorizations, orders and
     approvals are in full force and effect and, to the Best Knowledge of
     Roosevelt, no suspension or cancellation of any of them is threatened and
     all such filings, applications and registrations are current.

          (b) Each of Roosevelt Financial and the Roosevelt Financial 
     Subsidiaries has complied with all laws, regulations and orders (including
     without limitation zoning ordinances, building codes, ERISA, and
     securities, tax, environmental, civil rights, and occupational health and
     safety laws and regulations, and including without limitation, in the case
     of any Roosevelt Financial Subsidiary that is a savings bank, banking
     organization, banking corporation or trust company, all statutes, rules,
     regulations and policy statements pertaining to the conduct of a banking,
     deposit-taking, lending or related business, or to the exercise of trust
     powers) and governing instruments applicable to them and to the conduct of
     their business, except as to matters set forth in the Roosevelt Reports or
     where such failure to comply would not have a material adverse effect on
     the Condition of Roosevelt Financial and the Roosevelt Financial
     Subsidiaries, taken as a whole. Neither Roosevelt Financial nor any
     Roosevelt Financial Subsidiary is in default under, and no event has
     occurred which, with the lapse of time or notice or both, could result in a
     default under, the terms of any judgment, order, writ, decree, permit, or
     license of any Regulatory Authority or court, whether federal, state,
     municipal, or local and whether at law or in equity, except such defaults
     as, individually and in the aggregate, would not have a material adverse
     effect on the Condition of Roosevelt Financial and the Roosevelt Financial
     Subsidiaries, taken as a whole. Except as to matters set forth in the
     Roosevelt Reports, neither Roosevelt Financial nor any Roosevelt Financial
     Subsidiary is subject to or reasonably likely to incur a liability as a
     result of its past or present ownership, operation, or use of any Property
     of Roosevelt Financial or any Roosevelt Financial Subsidiary (whether
     directly or, to the Best Knowledge of Roosevelt Financial, as a consequence
     of such Property being part of the investment portfolio of Roosevelt
     Financial or any Roosevelt Financial Subsidiary) (A) that is contaminated
     by or contains

                                       22
<PAGE>
 
     any Toxic Substance, or (B) on which any Toxic Substance has been stored,
     disposed of, placed, or used in the construction thereof; and which, in any
     such case or in the aggregate, reasonably could be expected to have a
     material adverse effect on the Condition of Roosevelt Financial and the
     Roosevelt Financial Subsidiaries, taken as a whole. No claim, action, suit,
     or proceeding is pending against Roosevelt Financial or any Roosevelt
     Financial Subsidiary relating to Property of Roosevelt Financial or any
     Roosevelt Financial Subsidiary before any court or other Regulatory
     Authority or arbitration tribunal relating to hazardous substances,
     pollution, or the environment, and there is no outstanding judgment, order,
     writ, injunction, decree, or award against or materially adversely
     affecting Roosevelt Financial or any Roosevelt Financial Subsidiary with
     respect to the same. Except for statutory or regulatory restrictions of
     general application, no Regulatory Authority has placed any restriction on
     the business of Roosevelt Financial or any Roosevelt Financial Subsidiary
     which reasonably could be expected to have a material adverse effect on the
     Condition of Roosevelt Financial and the Roosevelt Financial Subsidiaries,
     taken as a whole.

          (c) Except as previously disclosed to Sentinel Financial, since 
     December 31, 1994, neither Roosevelt Financial nor any Roosevelt Financial
     Subsidiary has received any notification or communication as to any matter
     which has not been resolved from any Regulatory Authority (i) asserting
     that Roosevelt Financial or any Roosevelt Financial Subsidiary is not in
     substantial compliance with any of the statutes, regulations or ordinances
     that such Regulatory Authority enforces, except with respect to matters
     which reasonably could not be expected to have a material adverse effect on
     the Condition of Roosevelt Financial and the Roosevelt Financial
     Subsidiaries, taken as a whole, (ii) threatening to revoke any license,
     franchise, permit or governmental authorization that is material to the
     Condition of Roosevelt Financial and the Roosevelt Financial Subsidiaries,
     taken as a whole, including without limitation Roosevelt Bank's status as
     an insured depositary institution under the FDIA, or (iii) requiring or
     threatening to require Roosevelt Financial or any of the Roosevelt
     Financial Subsidiaries, or indicating that Roosevelt Financial or any of
     the Roosevelt Financial Subsidiaries may be required, to enter into a cease
     and desist order, agreement or memorandum of understanding or any other
     agreement restricting or limiting or purporting to direct, restrict or
     limit in any manner the operations of Roosevelt Financial or any of the
     Roosevelt Financial Subsidiaries, including without limitation any
     restriction on the payment of dividends. No such cease and desist order,
     agreement or memorandum of understanding or other agreement is currently in
     effect.

     3.9  Registration Statement, etc.  None of the information regarding
          ---------------------------                                    
Roosevelt Financial or any of the Roosevelt Financial Subsidiaries supplied or
to be supplied by Roosevelt Financial for inclusion or included in (i) the
Registration Statement, (ii) the Prospectus/Proxy Statement or (iii) any other
documents to be filed with any Regulatory Authority in connection with the
transactions contemplated hereby will, at the respective times such documents
are filed with any Regulatory Authority and, in the case of the Registration
Statement, when it becomes effective and, with respect to the Prospectus/Proxy
Statement, when mailed, be false or misleading with respect to any material
fact, or omit to state any material fact necessary in order to make the
statements therein not misleading or, in the case of the Prospectus/Proxy
Statement or any amendment thereof or supplement thereto, at the time of the
meeting of stockholders referred to in Section 5.3, be false or misleading with
respect to any material fact, or omit to state any material fact necessary to
correct any statement in any earlier communication with respect to the
solicitation of any proxy for such meeting.  All documents which Roosevelt
Financial or any of the Roosevelt Financial Subsidiaries are responsible for
filing with any Regulatory Authority in connection with the Merger will comply
as to form in all material respects with the provisions of applicable law.

                                       23
<PAGE>
 
     3.10 Brokers and Finders.  Neither Roosevelt Financial nor any of the
          -------------------                                             
Roosevelt Financial Subsidiaries nor any of their respective officers, directors
or employees has employed any broker or finder or incurred any liability for any
financial advisory fees, brokerage fees, commissions or finder's fees, and no
broker or finder has acted directly or indirectly for Roosevelt Financial or any
of the Roosevelt Financial Subsidiaries, in connection with this Agreement or
the transactions contemplated hereby.

     3.11 Community Reinvestment Act Compliance. Roosevelt Bank is in material
          -------------------------------------                               
compliance with the applicable provisions of the CRA and the regulations
promulgated thereunder, and Roosevelt Bank currently has a CRA rating of
satisfactory or better from the OTS.  To the Best Knowledge of Roosevelt, there
is no fact or circumstance or set of facts or circumstances which would cause
Roosevelt Financial or any Roosevelt Financial Subsidiary to fail to comply with
such provisions or cause the CRA rating of Roosevelt Bank to fall below
satisfactory.


                                   ARTICLE IV

               CONDUCT OF BUSINESSES PRIOR TO THE EFFECTIVE TIME


     4.1  Conduct of Businesses Prior to the Effective Time.  During the period
          -------------------------------------------------                    
from the date of this Agreement to the Effective Time, each of Roosevelt
Financial and Sentinel Financial shall, and shall cause each of their respective
Subsidiaries to, conduct its business only in the ordinary and usual course
consistent with past practices (including in the case of Roosevelt Financial and
its Subsidiaries the matters set forth in the fourth and fifth sentences of
Section 3.2 hereof) and shall, and shall cause each such Subsidiary to, use its
best efforts to maintain and preserve its business organization, employees and
advantageous business relationships and retain the services of its officers and
key employees.

     4.2  Forbearances. Except as provided herein, during the period from the
          ------------                                                       
date of this Agreement to the Effective Time, Sentinel Financial shall not and
shall not permit any of the Sentinel Financial Subsidiaries to, without the
prior written consent of Roosevelt Financial:

          (a) declare, set aside or pay any dividends or other distributions,
     directly or indirectly, in respect of its capital stock (other than
     ordinary, normal dividends from a wholly owned Subsidiary of Sentinel
     Financial to Sentinel Financial or another wholly owned Subsidiary of
     Sentinel Financial);

          (b) enter into or amend any employment, severance or similar 
     agreement or arrangement with any director or officer or employee, or
     materially modify any of the Sentinel Financial Employee Plans or security
     acquisition loans relating thereto (or prepay in whole or in part any such
     loans) or grant any salary or wage increase or materially increase any
     employee benefit (including incentive or bonus payments), except (i) normal
     individual bonuses and increases in compensation to employees, in each case
     and in the aggregate consistent with past practice or to the extent
     required by law or contract, (ii) as set forth in Section 5.8 of this
     Agreement and (iii) such increases of which Sentinel Financial notifies
     Roosevelt Financial in writing and which Roosevelt Financial does not
     disapprove in writing within ten days of the receipt of such notice;

          (c) except to the extent that the fulfillment of the fiduciary duties
     of Sentinel Financial's directors requires such action, as so advised in
     writing by Sentinel Financial's outside counsel, authorize, recommend,
     propose or announce an intention to authorize, so recommend or

                                       24
<PAGE>
 
     propose, or enter into an agreement in principle with respect to, any
     merger, consolidation or business combination (other than the Merger), any
     acquisition of a material amount of assets or securities, any disposition
     of a material amount of assets or securities or any release or
     relinquishment of any material contract rights;

          (d) except as may be required by law or regulation, propose or adopt 
     any amendments to its certificate of incorporation or other charter
     document or bylaws;

          (e) issue, sell, grant, confer or award any of its Equity Securities
     (except shares of Sentinel Financial Common Stock issued pursuant to
     options that were granted under the Sentinel Financial Option Plan and are
     outstanding on the date of this Agreement) or effect any stock split or
     adjust, combine, reclassify or otherwise change its capitalization as it
     exists on the date of this Agreement;

          (f) purchase, redeem, retire, repurchase, or exchange, or otherwise 
     acquire or dispose of, directly or indirectly, any of its Equity
     Securities, whether pursuant to the terms of such Equity Securities or
     otherwise;

          (g) (i) without first consulting with Roosevelt Financial, enter into 
     or increase any loan or credit commitment (including stand-by letters of
     credit) to, or invest or agree to invest in, any person or entity or modify
     any of the material provisions or renew or otherwise extend the maturity
     date of any existing loan or credit commitment (collectively, "Lend to") in
     an amount in excess of $100,000, provided no such consultation shall be
     required in respect of single-family residential loans or credits not
     exceeding $350,000 that are made in compliance with Sentinel Federal's
     lending policies as in effect on the date hereof; (ii) enter into, or
     increase in an amount in excess of $350,000 any commercial or multi-family
     real estate loan or credit commitment (including stand-by letters of
     credit) to, or invest or agree to invest in, any commercial or multi-family
     real estate project or entity, or Lend to any person other than in
     accordance with lending policies as in effect on the date hereof, provided
     that Sentinel Financial or any Sentinel Financial Subsidiary may make any
     such loan in the event (A) Sentinel Financial or any Sentinel Financial
     Subsidiary has delivered to Roosevelt Financial or its designated
     representative a notice of its intention to make such loan and such
     information as Roosevelt Financial or its designated representative may
     reasonably require in respect thereof and (B) Roosevelt Financial or its
     designated representative shall not have objected to such loan by giving
     written or facsimile notice of such objection within two business days
     following the delivery to Roosevelt Financial of the notice of intention
     and information as aforesaid; (iii) Lend to any person or entity, any of
     the loans or other extensions of credit to which or investments in which
     are on a "watch list" or similar internal report of Sentinel Financial or
     any Sentinel Financial Subsidiary (except those denoted "pass" or similar
     notation thereon), in an amount in excess of $100,000; or (iv) enter into
     any agreement or engage in any transaction which reasonably could be
     construed as materially affecting the asset/liability management or
     interest rate risk management position of Sentinel Financial or Sentinel
     Federal (in this regard, Sentinel Financial shall promptly telecopy to
     Roosevelt Financial copies of all Sentinel Financial or Sentinel Federal
     loan and deposit pricing reports as well as summaries of any proposed asset
     sales and secondary market transactions as soon as they are identified);
     provided, however, that nothing in this paragraph shall prohibit Sentinel
     Financial or any Sentinel Financial Subsidiary from honoring any
     contractual obligation in existence on the date of this Agreement or, with
     respect to loans described in clause (i) above, making such loans after
     consulting with Roosevelt Financial in accordance with the provisions of
     that clause.

                                       25
<PAGE>
 
          (h) directly or indirectly (including, without limitation, through its
     officers, directors, employees or other representatives) (i) initiate,
     solicit or encourage any discussions, inquiries or proposals with any third
     party relating to the disposition of any significant portion of the
     business or assets of Sentinel Financial or any Sentinel Financial
     Subsidiary or the acquisition of 10% or more of any class of Equity
     Securities of Sentinel Financial or any Sentinel Financial Subsidiary or
     the merger of Sentinel Financial or any Sentinel Financial Subsidiary with
     any person (other than Roosevelt Financial) or any similar transaction
     (each such transaction being referred to in this Section 4.2(h) as an
     "Acquisition Transaction") or (ii) except to the extent that the
     fulfillment of the fiduciary duties of Sentinel Financial's directors
     requires such action, as so advised in writing by Sentinel Financial's
     outside counsel, directly or indirectly, (including through its officers,
     directors, employees or other representatives), provide any such person
     with information or assistance or negotiate with any such person with
     respect to an Acquisition Transaction, and Sentinel Financial shall
     immediately notify Roosevelt Financial orally and in reasonable detail of
     all the relevant facts relating to all inquiries, indications of interest
     and proposals which it may receive with respect to any Acquisition
     Transaction and promptly confirm the same to Roosevelt Financial in
     writing;

          (i) take any action that would (A) materially impede or delay the
     consummation of the transactions contemplated by this Agreement or the
     ability of Roosevelt Financial or Sentinel Financial to obtain any approval
     of any Regulatory Authority required for the transactions contemplated by
     this Agreement or to perform its covenants and agreements under this
     Agreement or (B) prevent the Merger from qualifying as a pooling of
     interests for accounting purposes, the Company Merger from qualifying as a
     reorganization within the meaning of Section 368(a)(1)(A) of the Code or
     the Bank Merger from qualifying as a reorganization within the meaning of
     Section 368(a)(1)(A) or (D) of the Code;

          (j) other than in the ordinary course of business consistent with past
     practice, incur any indebtedness for borrowed money, assume, guarantee,
     endorse or otherwise as an accommodation become responsible or liable for
     the obligations of any other individual, corporation or other entity; or

          (k) agree in writing or otherwise to take any of the foregoing 
     actions or engage in any activity, enter into any transaction or take or
     omit to take any other act which would make any of the representations and
     warranties in Article II of this Agreement untrue or incorrect in any
     material respect if made anew after engaging in such activity, entering
     into such transaction, or taking or omitting such other act.


                                   ARTICLE V

                             ADDITIONAL AGREEMENTS


     5.1  Access and Information.  Roosevelt Financial and the Roosevelt
          ----------------------                                        
Financial Subsidiaries, on the one hand, and Sentinel Financial and the Sentinel
Financial Subsidiaries, on the other hand, shall each afford to each other, and
to the other's accountants, counsel and other representatives, reasonable access
during the period prior to the Effective Time, to all their respective
properties, books, contracts, commitments and records and, during such period,
each shall furnish promptly to the other (i) a copy of each report, schedule and
other document filed or received by it during such period pursuant to the
requirements of federal and state securities laws and (ii) all other information
concerning its business,

                                       26
<PAGE>
 
properties and personnel as such other party may reasonably request.  Except as
may be required by law, each party hereto shall, and shall cause its advisors
and representatives to, (A) hold confidential all information obtained in
connection with any transaction contemplated hereby with respect to the other
party which is not otherwise public knowledge, (B) return all documents
(including copies thereof) obtained hereunder from the other party to such other
party and (C) use its best efforts to cause all information obtained pursuant to
this Agreement or in connection with the negotiation of this Agreement to be
treated as confidential and not use, or knowingly permit others to use, any such
information unless such information becomes generally available to the public.

     5.2  Registration Statement; Regulatory Matters.
          ------------------------------------------ 

          (a)  Roosevelt Financial, in cooperation with Sentinel Financial, 
     shall prepare and, subject to the review and consent of Sentinel Financial
     with respect to matters relating to Sentinel Financial (which consent shall
     not be unreasonably withheld), file with the SEC as soon as reasonably
     practicable, but in no event later than 90 days from the date of this
     Agreement, the Registration Statement (or the equivalent in the form of
     preliminary proxy material), with respect to the shares of Roosevelt
     Financial Common Stock to be issued in the Merger. Roosevelt Financial
     shall use its best efforts to cause the Registration Statement to become
     effective. Roosevelt Financial shall also take any reasonable action
     required to be taken under any applicable state blue sky or securities laws
     in connection with the issuance of such shares, and Sentinel Financial and
     the Sentinel Financial Subsidiaries shall furnish Roosevelt Financial all
     information concerning Sentinel Financial and the Sentinel Financial
     Subsidiaries and the stockholders thereof as Roosevelt Financial may
     reasonably request in connection with any such action. Sentinel Financial
     authorizes Roosevelt Financial to utilize in the Registration Statement the
     information concerning Sentinel Financial and the Sentinel Financial
     Subsidiaries provided to Roosevelt Financial for inclusion in the
     Prospectus/Proxy Statement. Roosevelt Financial shall advise Sentinel
     Financial promptly when the Registration Statement has become effective and
     of any supplements or amendments thereto, and shall furnish Sentinel
     Financial with copies of all such documents.

          (b)  Sentinel Financial and Roosevelt Financial shall cooperate and 
     use their respective best efforts to promptly prepare all documentation, to
     effect all filings and to obtain all permits, consents, approvals and
     authorizations of all third parties and Regulatory Authorities necessary to
     consummate the transactions contemplated by this Agreement and, as and if
     directed by Roosevelt Financial, to consummate such other mergers,
     consolidations or asset transfers or other transactions by and among the
     Roosevelt Financial Subsidiaries and the Sentinel Financial Subsidiaries
     concurrently with or following the Effective Time, provided that such
     actions do not materially impede or delay the consummation of the
     transactions contemplated by this Agreement.

     5.3  Stockholder Approval.  Sentinel Financial shall call a meeting of its
          --------------------                                                 
stockholders to be held as soon as practicable on a mutually agreeable date for
the purpose of voting upon the Merger.  In connection with such meeting,
Roosevelt Financial and Sentinel Financial shall cooperate in the preparation of
the Prospectus/Proxy Statement and, with the approval of each of Roosevelt
Financial and Sentinel Financial, which approvals will not be unreasonably
withheld, the Prospectus/Proxy Statement shall be mailed to the stockholders of
Sentinel Financial.  The Board of Directors of Sentinel Financial shall submit
for approval of Sentinel Financial's stockholders the matters to be voted upon
at such meeting.  The Board of Directors of Sentinel Financial hereby does and
(except to the extent that the fulfillment of the fiduciary duties of Sentinel
Financial's directors so requires, as so advised in writing by Sentinel
Financial's outside counsel) will (i) recommend this Agreement and the
transactions contemplated hereby to the stockholders of Sentinel Financial and
(ii) use its best efforts to obtain any

                                       27
<PAGE>
 
vote of Sentinel Financial's stockholders necessary for the approval and
adoption of this Agreement and the Merger.

     5.4  Current Information.  During the period from the date of this
          -------------------                                          
Agreement to the Effective Time, each party shall promptly furnish the other
with copies of all monthly and other interim financial statements as the same
become available and shall cause one or more of its designated representatives
to confer on a regular and frequent basis with representatives of the other
party.  Each party shall promptly notify the other party of any material change
in its business or operations, of any fact, omission or condition which makes
untrue or misleading or shows to have been untrue or misleading the information
supplied by it for inclusion in the Registration Statement or the
Prospectus/Proxy Statement, and of any governmental complaints, investigations
or hearings (or communications indicating that the same may be contemplated), or
the institution or the threat of material litigation involving such party, and
shall keep the other party fully informed of such events.

     5.5  Agreements of Affiliates. As soon as practicable after the date of
          ------------------------                                          
this Agreement, Sentinel Financial shall deliver to Roosevelt Financial a
letter, reviewed by its counsel, identifying all persons whom Sentinel Financial
believes to be "affiliates" of Sentinel Financial for purposes of Rule 145 under
the Securities Act or for purposes of qualifying for pooling of interests
accounting treatment for the Merger. Sentinel Financial shall use its best
efforts to cause each person who is so identified as an "affiliate" to deliver
to Roosevelt Financial, as soon as practicable thereafter, a written agreement,
in form and substance reasonably satisfactory to Roosevelt Financial, providing
that from the date of such agreement each such person will agree not to sell,
pledge, transfer or otherwise dispose of any shares of stock of Sentinel
Financial held by such person or any shares of Roosevelt Financial Common Stock
to be received by such person in the Merger (i) during the period commencing 30
days prior to the Merger and ending at the time of publication of financial
results covering at least 30 days of combined operations after the Merger and
(ii) at any time, except in compliance with the applicable provisions of the
Securities Act and other applicable laws and regulations. Prior to the Effective
Time, Sentinel Financial shall amend and supplement such letter and use its best
efforts to cause each additional person who is identified as an "affiliate" to
execute a written agreement as set forth in this Section 5.5.

     5.6  Expenses.  Each party hereto shall bear its own expenses incident to
          --------                                                            
preparing, entering into and carrying out this Agreement and to consummating the
Merger, provided, however, that Roosevelt Financial shall pay all printing and
mailing expenses and filing fees associated with the Registration Statement and
the Prospectus/Proxy Statement and all filings with Regulatory Authorities for
approval of this Agreement.

     5.7  Miscellaneous Agreements and Consents.  Subject to the terms and
          -------------------------------------                           
conditions herein provided, and except to the extent required for the
fulfillment of the fiduciary duties of Sentinel Financial's directors as so
advised in writing by Sentinel Financial's outside counsel, each of the parties
hereto agrees to use its respective best efforts to take, or cause to be taken,
all actions, and to do, or cause to be done, all things necessary, proper or
advisable under applicable laws and regulations to consummate and make effective
the transactions contemplated by this Agreement as expeditiously as possible,
including without limitation using its respective best efforts to lift or
rescind any injunction or restraining order adversely affecting the ability of
the parties to consummate the transactions contemplated hereby.  Subject to the
terms and conditions of this Agreement, each party shall, and shall cause each
of its respective Subsidiaries to, use its best efforts to obtain consents of
all third parties and Regulatory Authorities necessary or, in the reasonable
opinion of Roosevelt Financial, desirable for the consummation of the
transactions contemplated by this Agreement.

                                       28
<PAGE>
 
     5.8  Employee Agreements and Benefits.
          -------------------------------- 

          (a) Following the Effective Time, Roosevelt Financial or Roosevelt 
     Bank shall honor in accordance with its terms the employment agreement to
     be entered into between Roosevelt Bank and Craig D. Laemmli in the form set
     forth in Schedule 5.8, which agreement shall be executed at the Closing. As
     of the Effective Time, all employment contracts or similar agreements
     theretofore existing between Sentinel Financial or any of its Subsidiaries
     and Craig D. Laemmli shall terminate without any payment or penalty
     obligation and be superseded and replaced in its entirety by the employment
     agreement referred to in the immediately preceding sentence of this Section
     5.8(a). In the event that the substantive terms of the employment agreement
     between Craig D. Laemmli and Roosevelt Bank in the form set forth in
     Schedule 5.8 are modified in any manner that would materially diminish the
     anticipated benefits of such employment agreement to Mr. Laemmli, he and
     Roosevelt Bank shall be under no obligation to execute said agreement and
     Roosevelt Financial and Roosevelt Bank agree that, at and following the
     Effective Time, Craig D. Laemmli's existing employment agreement dated
     January 7, 1994 shall remain in effect. Roosevelt Financial and Roosevelt
     Bank further agree that, notwithstanding any other provision herein, in the
     event Mr. Laemmli's existing employment agreement remains in effect
     pursuant to the preceding sentence, the Company Merger shall constitute a
     change in control within the meaning of Section 5(a) of said agreement.
     Roosevelt Financial and Roosevelt Bank agree, and Mr. Laemmli has
     heretofore acknowledged and agreed with Roosevelt Financial and Roosevelt
     Bank, that upon the Company Merger, in the event that Mr. Laemmli's
     existing employment agreement remains in effect pursuant to the second
     preceding sentence, Mr. Laemmli shall be entitled to receive in full
     satisfaction of the obligations of Roosevelt Financial, Roosevelt Bank,
     Sentinel Financial and Sentinel Federal under such existing employment
     agreement, in cash, 299 percent of Mr. Laemmli's "base amount" of
     compensation, as defined in Section 280G(b)(3) of the Code; provided,
     however, that Mr. Laemmli has heretofore acknowledged and agreed that in no
     event shall Roosevelt Financial or Roosevelt Bank be obligated to make any
     payment or provide any benefits under his existing employment agreement or
     otherwise that would be nondeductible by Roosevelt Financial or Roosevelt
     Bank for federal tax purposes pursuant to Section 280G of the Code. Neither
     Sentinel Financial nor Sentinel Federal shall make, and neither Roosevelt
     Financial nor Roosevelt Federal shall be in any manner obligated to make,
     any payment whatsoever to any other Sentinel Financial or Sentinel Federal
     director or employee under any circumstance in which such payment is not or
     will not be deductible under Section 162(m) or Section 280G of the Code.
     For at least one year after the Effective Time, and for so long thereafter
     as the participating directors and Roosevelt Bank deem the relationship to
     be mutually beneficial and subject to compliance with the Thrift
     Regulations, the directors of Sentinel Financial who wish to do so may
     serve as regional Advisory Directors of Roosevelt Bank with a retainer fee
     for each such Advisory Director of $500 per month.

          (b) Except to the extent provided in Sections 1.3(f) and 5.8(d) 
     hereof: (i) the provisions of each plan, program or arrangement providing
     for the issuance or grant of any interest in respect of the capital stock
     of Sentinel Financial or any Sentinel Financial Subsidiary shall be
     terminated as of the Effective Time and (ii) Sentinel Financial shall
     ensure that following the Effective Time no participant in any Sentinel
     Financial Employee Plan shall have any right thereunder to acquire any
     securities of Sentinel Financial, any Sentinel Financial Subsidiary,
     Roosevelt Financial, any Roosevelt Financial Subsidiary, or any successor
     in interest to any of such entities.

          Shares of Sentinel Financial Common Stock issued pursuant to the
     Sentinel Federal Savings and Loan Association of Kansas City Management
     Recognition and Development

                                       29
<PAGE>
 
     Plan and Trust Agreement for Officers and Key Employees and the Sentinel
     Federal Savings and Loan Association of Kansas City Management Recognition
     and Development Plan and Trust Agreement for Outside Directors (together,
     the "MRP Plans") that are subject to forfeiture restrictions shall no
     longer be subject to such restrictions upon the Effective Time and the
     certificates for Roosevelt Financial Common Stock issued in the exchange
     shall not contain any legend relating to the MRP Plans.

          (c) Roosevelt Bank anticipates retaining the employees of Sentinel 
     Federal as employees of Roosevelt Bank after the Effective Time, subject to
     the needs of Roosevelt Bank and the qualifications of such employees. Those
     employees (other than Craig D. Laemmli) who are not retained for at least
     six months after the Effective Time will be offered a severance arrangement
     of (i) four weeks' pay plus (ii) an additional week's pay for each year of
     service to Sentinel Financial or any Sentinel Financial Subsidiary (and
     shall be entitled to receive in cash the value of their unused accrued
     vacation leave to the extent it has been expensed and accrued in the
     regular course of business for financial reporting purposes during the
     periods it was earned). Employees of Sentinel Financial or any Sentinel
     Financial Subsidiary who continue in employment with Roosevelt Financial or
     any Roosevelt Financial Subsidiary following the Effective Time shall be
     credited for prior years of service with Sentinel Financial or any Sentinel
     Financial Subsidiary for purposes of eligibility and vesting (but not for
     the accrual of benefits) under Roosevelt Financial and Roosevelt Financial
     Subsidiary benefit plans and policies (including, without limitation,
     vacation and sick leave policies), there shall be no exclusion from medical
     coverage as the result of pre-existing conditions that were covered under
     the medical plan of Sentinel Financial or the applicable Sentinel Financial
     Subsidiary, and such employees shall be entitled to participate on an
     equitable basis in the same benefit plans and policies as are generally
     available to Roosevelt Financial and Roosevelt Bank employees of similar
     rank and status not later than January 1, 1998.

          In the event that the combined benefits allocable under the Sentinel
     Qualified Plans (as hereinafter defined) and any qualified retirement plans
     of Roosevelt Financial or the Roosevelt Financial Subsidiaries, as
     applicable (the "Roosevelt Qualified Plans"), by virtue of the allocation
     under Section 5.8(d)(ii) hereof or otherwise, exceed the applicable
     limitations of Section 415 of the Code, any required reductions in
     allocations necessary to meet such limitations will be made first to the
     benefits allocable under the Roosevelt Qualified Plans.

          (d) Prior to the Effective Time, and except to the extent necessary to
     effectuate the intent of subparagraphs (i) and (ii) below, Sentinel
     Financial shall make no amendments to the Sentinel Federal Employee Stock
     Ownership Plan (the "Sentinel Federal ESOP") or any other tax-qualified
     retirement plan maintained by Sentinel Financial or any of its Subsidiaries
     (together with the Sentinel Federal ESOP, the "Sentinel Qualified Plans")
     without the prior written approval of Roosevelt Financial and shall make no
     additional contributions to the Sentinel Federal ESOP except for
     contributions that are (x) made on or before the earlier of June 30, 1996
     or the Effective Time, at levels and with a frequency that is not in excess
     of prior practice, and (y) applied to the repayment of ESOP indebtedness
     ("Debt"); provided, however, that the Sentinel Federal ESOP may be amended
               --------- --------
     to provide for full vesting of participant accounts at the Effective Time.

               (i) As soon as practicable after the Effective Time (but not 
          prior to the publication of financial results covering at least 30
          days of combined operations after the Merger) and without adversely
          affecting the qualified status of the Sentinel Federal ESOP, the
          trustees of the Sentinel Federal ESOP shall convert to cash a portion
          of the

                                       30
<PAGE>
 
          Roosevelt Financial Common Stock received by the Sentinel Federal ESOP
          in the Company Merger with respect to unallocated Sentinel Financial
          Common Stock in order to repay the entire outstanding balance of the
          Sentinel Federal ESOP loan.

              (ii) As soon as practicable after the retirement of the Sentinel 
          Federal ESOP loan as provided in subparagraph (i) above (but not later
          than 120 days after the publication of financial results covering at
          least 30 days of combined operations after the Merger) and without
          adversely affecting the qualified status of the Sentinel Federal ESOP,
          the trustees of the Sentinel Federal ESOP shall allocate the remaining
          Roosevelt Financial Common Stock received by the Sentinel Federal ESOP
          in the Company Merger with respect to unallocated shares of Sentinel
          Financial Common Stock to the accounts of all participants in the
          Sentinel Federal ESOP (whether or not such participants are then
          actively employed) and beneficiaries in proportion to the account
          balances of such participants and beneficiaries as they existed as of
          the Effective Time (and, if required, to the accounts of former
          participants or their beneficiaries) as investment earnings of the
          Sentinel Federal ESOP (except to the extent that any such allocations
          would be subject to the limitations of Section 415 of the Code for
          such year). Sentinel Financial, at its expense, may make an
          Application for Determination to the appropriate District Office of
          the Internal Revenue Service for a determination letter or ruling,
          relating to whether unallocated employer securities (or proceeds)
          remaining after full payment of the Sentinel Federal ESOP loan can be
          allocated as ESOP earnings to participants or former participants of
          the Sentinel Federal ESOP as of the Effective Time without any amount
          thereof being subject to limitation on allocation under Section 415 of
          the Code. In the event that a favorable determination or ruling is
          received by Sentinel Financial on or prior to 90 days following the
          Effective Time relating to the matters set forth in the preceding
          sentence, then the Sentinel Federal ESOP shall make allocation of
          unallocated employer securities in a manner consistent with the
          favorable determination letter or ruling. If a favorable determination
          letter or ruling is not received within the time period specified in
          the preceding sentence, then in that event, after full payment of the
          Sentinel Federal ESOP loan, unallocated employer securities shall be
          allocated as of the Effective Time subject to the limitation on
          allocation under Section 415 of the Code. No allocation of employer
          securities (or proceeds) shall be made under the Sentinel Federal ESOP
          relating to periods after the Effective Time and no employer
          contribution shall be made to the Sentinel Federal ESOP relating to
          periods after the Effective Time.

              (iii) As of the Effective Time, the administrative and other 
          authority previously exercised with respect to the Sentinel Federal
          ESOP by the Board of Directors of Sentinel Financial shall be
          exercised solely by a Committee appointed and selected by the Board of
          Directors of Sentinel Financial and in place under the terms of the
          Sentinel Federal ESOP ("Committee"), which authority shall include the
          authority to appoint and remove trustees of the Sentinel Federal ESOP.

              (iv) Subject to Roosevelt Financial waiting 120 days after the 
          publication of financial results covering at least 30 days of combined
          operations after the Merger with respect to the Sentinel Federal ESOP
          only to permit allocations to be made pursuant to subparagraph (ii),
          Roosevelt Financial may terminate the Sentinel Qualified Plans,
          continue the Sentinel Qualified Plans, or merge the Sentinel Qualified
          Plans with other tax-qualified retirement plans maintained by
          Roosevelt Financial or its Subsidiaries, all in its sole discretion,
          but in a manner consistent with the requirements of ERISA and the
          applicable provisions of the Code. The vested

                                       31
<PAGE>
 
          accrued benefits of participants in the Sentinel Qualified Plans shall
          not be reduced by virtue of any such termination, continuation or
          merger of the Sentinel Qualified Plans. Any such termination or merger
          may be effective as of the Effective Time.

              (v)  Neither Roosevelt Financial nor any of its Subsidiaries 
          shall have any obligation to make any contributions to the Sentinel
          Qualified Plans.

     5.9  Press Releases.  The initial press release announcing this Agreement
          --------------                                                      
shall be as previously agreed upon by Roosevelt Financial and Sentinel
Financial. Except as deemed by Sentinel Financial, after consultation with its
outside counsel, to be necessary to comply with applicable law, Sentinel
Financial and its Subsidiaries shall not issue any press releases or written
statements for general public circulation relating to this Agreement or any of
the transactions contemplated hereby without the prior consent of Roosevelt
Financial, which consent shall not be unreasonably withheld.

     5.10 D&O Indemnification and Insurance.  Roosevelt Financial (and any
          ---------------------------------                               
successor) shall indemnify, defend and hold harmless the present and former
directors, officers and employees of Sentinel Financial and the Sentinel
Financial Subsidiaries against all liabilities, claims, losses, damages or
judgments, or amounts paid in settlement with the approval of Roosevelt
Financial (which approval shall not be unreasonably withheld) of any claim,
action, or suit, arising out of actions or omissions occurring at or prior to
the Effective Time (including, without limitation, the transactions contemplated
by this Agreement) regardless of whether such matter is asserted or claimed
prior to, at or after the Effective Time, to the fullest extent such persons are
indemnified under the DGCL and Sentinel Financial's Certificate of Incorporation
and Bylaws as in effect on the date hereof, including provisions relating to the
advancement of expenses incurred in the defense of any litigation. Roosevelt
Financial shall use its reasonable best efforts to cause the persons serving as
officers and directors of Sentinel Federal immediately prior to the Effective
Time to be covered for a period of three years from the Effective Time by single
(one-time) premium tail coverage under the directors' and officers' liability
insurance policy maintained by Sentinel Federal (provided that Roosevelt
Financial may substitute therefor policies of at least the same coverage and
amounts containing terms and conditions which are not materially less
advantageous than such policy) with respect to acts or omissions occurring prior
to the Effective Time which were committed by such officers and directors in
their capacity as such; provided, however, that in no event shall Roosevelt
Financial be required to expend in the aggregate more than 150% of the annual
amount currently expended by Sentinel Federal (the "Insurance Amount") to
maintain or procure insurance coverage pursuant hereto and further provided that
if Roosevelt Financial is unable to maintain or obtain the insurance called for
by this Section 5.10, Roosevelt Financial shall use its reasonable best efforts
to obtain as much comparable insurance as is available for the Insurance Amount.

     5.11 Third Parties.  Sentinel Financial and each Sentinel Financial
          -------------                                                 
Subsidiary, as applicable, shall immediately terminate all negotiations or
discussions concerning any Acquisition Transaction with parties other than
Roosevelt Financial and enforce the terms of all confidentiality agreements with
such other parties; provided, however, that nothing in this Section 5.11 is
intended to preclude, after such termination, the ability of Sentinel Financial
and the Sentinel Financial Subsidiaries to engage in the actions set forth in
Section 4.2(h)(ii), but only under the circumstances and to the extent permitted
thereby.

     5.12 Schedule 13D or 13G Filings.  Sentinel Financial shall immediately
          ---------------------------                                       
advise Roosevelt Financial of the receipt (and, to the Best Knowledge of
Sentinel, the filing) after the date hereof of all Schedules 13D or 13G (and all
Schedule 13D or 13G amendments) under the Exchange Act with respect to Sentinel
Financial Common Stock, and shall provide Roosevelt Financial with a copy of
each such Schedule 13D or 13G or Schedule 13D or 13G amendment promptly after
receipt thereof.

                                       32
<PAGE>
 
     5.13 Dissenting Shareholders' Appraisal Rights. Roosevelt Financial and
          -----------------------------------------                         
Sentinel Financial, as applicable, will comply with all applicable notification
and other provisions of regulations or statutes relating to Dissenting Shares.

     5.14 Reservation of Shares.  Roosevelt Financial shall take all corporate
          ---------------------                                               
action necessary to reserve for issuance a sufficient number of shares of
Roosevelt Financial Common Stock for delivery upon exercise of Sentinel
Financial stock options assumed by it in accordance with Section 1.3(f) hereof.
As soon as practicable after the Effective Time, Roosevelt Financial shall file
an appropriate registration statement with respect to the shares of Roosevelt
Financial Common Stock subject to such options and shall use its best efforts to
maintain the effectiveness of such registration statement or registration
statements (and maintain the current status of the prospectus or prospectuses
contained therein) for so long as such options remain outstanding.

     5.15 Nasdaq Listing.  Roosevelt Financial shall use all reasonable efforts
          --------------                                                       
to cause the securities to be issued in the Merger, and to be reserved for
issuance upon exercise of Sentinel Financial stock options, to be approved for
listing on the Nasdaq Stock Market (or such other national securities exchange
or stock market on which such securities shall then be traded), subject to
official notice of issuance, prior to or as of the Closing.

     5.16 Assistance with Third-Party Agreements.  Sentinel Financial and
          ---------------------------------------                        
Sentinel Federal shall cooperate with, and use all reasonable efforts to assist,
Roosevelt Financial and Roosevelt Bank in (i) gaining access to all of Sentinel
Financial's and Sentinel Federal's third-party vendors, and the landlords of all
of Sentinel Financial's and Sentinel Federal's leased properties, promptly after
the date of this Agreement, and (b) obtaining the cooperation of such third-
parties in a smooth transition in accordance with Roosevelt Financial's and
Roosevelt Federal's timetable at or after the Effective Time.  Sentinel
Financial and Sentinel Federal shall also, at Roosevelt Financial's or Roosevelt
Bank's request, give notice of termination of third-party contracts to be
effective at or after the Effective Time, and take such additional action as may
be necessary or reasonably appropriate to ensure that such contracts are
terminated at the date requested.

     5.17 Notices and Communications.  Sentinel Financial and Sentinel Federal
          --------------------------                                          
shall, if requested to do so by Roosevelt Financial or Roosevelt Bank following
receipt of all approvals of governmental authorities to the transactions
contemplated by this Agreement, but prior to the expiration of any statutory
waiting periods, cooperate with Roosevelt Financial and Roosevelt Bank by
sending necessary or appropriate customer notifications and communications to
advise such customers of the impending transaction and of Roosevelt Financial's
and Roosevelt Bank's plans for following the Effective Time.

     5.18 Insurance Policies Assignment.  Sentinel Financial and Sentinel
          -----------------------------                                  
Federal agree to make commercially reasonable efforts to obtain consent to
assignment of any insurance policies of Sentinel Financial or Sentinel Federal
if requested to do so by Roosevelt Financial or Roosevelt Bank.  Sentinel
Financial and Sentinel Federal shall also inform Roosevelt Financial and
Roosevelt Bank no later than the Effective Time of any material unfiled
insurance claims of which they have knowledge and for which they believe
coverage exists.

                                       33
<PAGE>
 
                                  ARTICLE VI

                                  CONDITIONS


     6.1  Conditions to Each Party's Obligation to Effect the Merger.  The
          ----------------------------------------------------------      
respective obligations of each party to effect the Merger shall be subject to
the fulfillment or waiver at or prior to the Effective Time of the following
conditions:

          (a) This Agreement and the Merger shall have received the requisite
     approval of the stockholders of Sentinel Financial at the meeting of
     stockholders called pursuant to Section 5.3 of this Agreement;

          (b) All requisite approvals of this Agreement and the transactions
     contemplated hereby shall have been received from the OTS and all other
     Regulatory Authorities, if any, having approval authority with respect to
     the Merger, without the imposition of any condition which differs from
     conditions customarily imposed by such Regulatory Authorities in orders
     approving acquisitions of the type contemplated hereby and compliance with
     which would materially diminish the reasonably anticipated benefits of the
     Merger to Roosevelt Financial or Roosevelt Bank, and all applicable waiting
     periods shall have expired.

          (c) The Registration Statement shall have been declared effective and
     shall not be subject to a stop order or any threatened stop order.

          (d) Neither Roosevelt Financial, Roosevelt Bank, Sentinel Financial
     nor Sentinel Federal shall be subject to any order, decree or injunction of
     a court or agency of competent jurisdiction which enjoins or prohibits the
     consummation of the Merger.

          (e) A tax opinion addressed to both Roosevelt Financial and Sentinel
     Financial by counsel or independent certified accountants mutually
     acceptable to Roosevelt Financial and Sentinel Financial shall have been
     obtained with respect to the Merger, based on customary reliance and
     subject to customary qualifications, to the effect that for federal income
     tax purposes:

              (i) The Company Merger and the Bank Merger will each qualify as a
          "reorganization" under Section 368(a) of the Code.

              (ii) No gain or loss will be recognized by Roosevelt Financial,
          Roosevelt Bank, Sentinel Financial or Sentinel Federal by reason of
          the Company Merger or the Bank Merger.

              (iii) No gain or loss will be recognized by any Sentinel Financial
          shareholder (except in connection with the receipt of cash in lieu of
          a fractional share of Roosevelt Financial Common Stock) upon the
          exchange of Sentinel Financial Common Stock solely for Roosevelt
          Financial Common Stock in the Merger .

              (iv) The basis of the Roosevelt Financial Common Stock received 
          by a Sentinel Financial shareholder who exchanges Sentinel Financial
          Common Stock for Roosevelt Financial Common Stock will be the same as
          the basis of the Sentinel Financial Common Stock surrendered in
          exchange therefor (subject to any adjustments required as

                                       34
<PAGE>
 
          the result of receipt of cash in lieu of a fractional share of
          Roosevelt Financial Common Stock).

              (v) The holding period of the Roosevelt Financial Common Stock
          received by a Sentinel Financial shareholder receiving Roosevelt
          Financial Common Stock will include the period during which the
          Sentinel Financial Common Stock surrendered in exchange therefore was
          held (provided that such Common Stock of such Sentinel Financial
          shareholder was held as a capital asset at the Effective Time).

              (vi) Cash received by a Sentinel Financial shareholder in lieu 
          of a fractional share interest of Roosevelt Financial Common Stock
          will be treated as having been received as a distribution in full
          payment in exchange for the fractional share interest of Roosevelt
          Financial Common Stock which he would otherwise be entitled to receive
          and will qualify as capital gain or loss (assuming the Sentinel
          Financial stock was a capital asset in his hands at the Effective
          Time).

          (f) Listing of Shares. The securities to be issued in the Merger shall
              -----------------                                                 
     be approved for listing as contemplated by Section 5.15 hereof, subject to
     official notice of issuance.

     6.2  Conditions to Obligations of Sentinel Financial and Sentinel
          ------------------------------------------------------------
Federal to Effect the Merger. The obligations of Sentinel Financial and Sentinel
- ----------------------------                                                    
Federal to effect the Merger shall be subject to the fulfillment or waiver at or
prior to the Effective Time of the following additional conditions:

              (a)  Representations and Warranties.  The representations and
                  ------------------------------                          
          warranties of Roosevelt Financial and Roosevelt Bank set forth in
          Article III of this Agreement shall be true and correct in all
          material respects as of the date of this Agreement and as of the
          Effective Time (as though made on and as of the Effective Time except
          (i) to the extent such representations and warranties are by their
          express provisions made as of a specified date, (ii) for the effect of
          transactions contemplated by this Agreement and (iii) where the
          failure to be true and correct would not have a material adverse
          effect on the Condition of Roosevelt Financial and its Subsidiaries
          taken as a whole) and Sentinel Financial and Sentinel Federal shall
          have received a certificate of the president and chief executive
          officer of Roosevelt Financial and Roosevelt Bank to that effect.

              (b)  Performance of Obligations.  Roosevelt Financial and 
                   --------------------------   
          Roosevelt Bank shall have performed in all material respects all
          obligations required to be performed by them under this Agreement
          prior to the Effective Time, and Sentinel Financial and Sentinel
          Federal shall have received a certificate of the president and chief
          executive officer of Roosevelt Financial and Roosevelt Bank to that
          effect.

              (c)  Opinion of Counsel.  Sentinel Financial and Sentinel 
                   ------------------
          Federal shall have received an opinion from Silver, Freedman & Taff,
          L.L.P., counsel to Roosevelt Financial and Roosevelt Bank, dated the
          Closing Date, in form and substance substantially as heretofore
          provided to Sentinel Financial and Sentinel Federal.

               (d) Delivery of Merger Consideration. Roosevelt Financial shall 
                   --------------------------------
          have provided to the Exchange Agent (i) certificates representing at
          least the aggregate number of shares of Roosevelt Financial Common
          Stock to be issued to the shareholders of Sentinel Financial pursuant
          to the provisions of Section 1.3(a) hereof and (ii) sufficient cash to
          pay to Sentinel Financial shareholders their fractional share interest
          as provided in Section 1.3(e) hereof.

                                       35
<PAGE>
 
     6.3  Conditions to Obligations of Roosevelt Financial and Roosevelt Bank
          -------------------------------------------------------------------
to Effect the Merger. The obligations of Roosevelt Financial and Roosevelt
- ---------------------                                                      
Bank to effect the Merger shall be subject to the fulfillment or waiver at or
prior to the Effective Time of the following additional conditions:

          (a) Representations and Warranties.  The representations and
              ------------------------------                          
     warranties of Sentinel Financial and Sentinel Federal set forth in Article
     II of this Agreement shall be true and correct as of the date of this
     Agreement and as of the Effective Time (as though made on and as of the
     Effective Time except (i) to the extent such representations and warranties
     are by their express provisions made as of a specific date, (ii) for the
     effect of transactions contemplated by this Agreement and (iii) where the
     failure to be true and correct would not have a material adverse effect on
     the Condition of Sentinel Financial and its Subsidiaries taken as a whole)
     and Roosevelt Financial and Roosevelt Bank shall have received a
     certificate of the president and chief executive officer of Sentinel
     Financial and Sentinel Federal to that effect.

          (b) Performance of Obligations.  Sentinel Financial and Sentinel
              --------------------------                                  
     Federal shall have performed in all material respects all obligations
     required to be performed by them under this Agreement prior to the
     Effective Time, and Roosevelt Financial and Roosevelt Bank shall have
     received a certificate of the president and chief executive officer of
     Sentinel Financial and Sentinel Federal to that effect.

          (c) Opinion of Counsel.  Roosevelt Financial and Roosevelt Bank shall
              ------------------                                               
     have received an opinion from Breyer & Aguggia, special counsel to Sentinel
     Financial and Sentinel Federal, dated the Closing Date, in form and
     substance substantially as heretofore provided to Roosevelt Financial and
     Roosevelt Bank.

          (d) Voting Agreements.  Simultaneous with the execution and delivery
              -----------------                                               
     of this Agreement (and in the case of any person who becomes a director of
     Sentinel Financial after the execution and delivery of this Agreement,
     promptly upon becoming such a director), each of the directors of Sentinel
     Financial shall have executed and delivered to Roosevelt Financial a Voting
     Agreement in the form attached hereto as Exhibit A.

          (e) Third Party Consents.  All consents or approvals of all persons
              --------------------                                           
     (other than Regulatory Authorities) required for or in connection with the
     execution, delivery and performance of this Agreement or the consummation
     of the Merger shall have been obtained and shall be in full force and
     effect, except only such consents and approvals the failure to obtain which
     would not, individually and in the aggregate, have a material adverse
     effect on the Condition of Roosevelt Financial as the surviving
     corporation.

          (f) Pooling of Interests. Roosevelt Financial shall have received from
              --------------------                                              
     KPMG Peat Marwick LLP a letter, in the form then customarily issued by such
     accountants in transactions of this type, to the effect that the Merger
     will qualify for pooling of interests accounting treatment.

          (g) Agreements of Affiliates. Roosevelt Financial shall have received
              ------------------------                                         
     the written affiliates' agreements described in Section 5.5 hereof.

          (h) Supervisory Agreement  The Supervisory Agreement, dated December
              ---------------------                                           
     20, 1989, between Sentinel Federal and the OTS shall have been terminated
     prior to the Effective Time.

                                       36
<PAGE>
 
                                 ARTICLE VII

                       TERMINATION, AMENDMENT AND WAIVER


     7.1  Termination.  This Agreement may be terminated at any time prior
          -----------                                                     
to the Effective Time, whether before or after any requisite stockholder
approval:

          (a) by mutual consent of the  Board of Directors of Roosevelt
     Financial and the Board of Directors of Sentinel Financial;

          (b) by the Board of Directors of Roosevelt Financial or the Board of
     Directors of Sentinel Financial at any time after January 31, 1997 if the
     Company Merger shall not theretofore have been consummated (provided that
     the terminating party is not then in material breach of any representation,
     warranty, covenant or other agreement contained herein);

          (c) by the Board of Directors of Roosevelt Financial or the Board of
     Directors of Sentinel Financial if (i) any Regulatory Authority denies
     approval of the Merger, or (ii) the stockholders of Sentinel Financial do
     not approve this Agreement and the Merger at the meeting referred to in
     Section 5.3 (provided that the terminating party is not then in material
     breach of any representation, warranty, covenant or other agreement
     contained herein);

          (d) by the Board of Directors of Roosevelt Financial in the event of a
     material breach by Sentinel Financial or Sentinel Federal of any
     representation, warranty, covenant or other agreement contained in this
     Agreement, which breach is not cured within 30 days after written notice
     thereof to Sentinel Financial by Roosevelt Financial;

          (e) by the Board of Directors of Sentinel Financial in the event of a
     material breach by Roosevelt Financial or Roosevelt Bank of any
     representation, warranty, covenant or other agreement contained in this
     Agreement, which breach is not cured within 30 days after written notice
     thereof is given to Roosevelt Financial by Sentinel Financial.

          (f) by the Board of Directors of Sentinel Financial if in the exercise
     of good faith judgment as to fiduciary duties to stockholders imposed by
     law, as advised in writing by special counsel, the Board of Directors of
     Sentinel Financial determines that such termination is required by the
     occurrence of any of the events set forth in subparagraphs (i), (ii) or
     (iii) of Section 7.2(a), provided that Sentinel Financial's ability to
     terminate this Agreement pursuant to this paragraph is conditioned upon the
     prior payment by Sentinel Financial of the Third-Party Fee (as defined in
     Section 7.2(a).

     7.2  Effect of Termination.  In the event of termination of this Agreement
          ---------------------                                      
as provided in Section 7.1 hereof, this Agreement shall forthwith become void
and there shall be no liability under this Agreement on the part of Roosevelt
Financial or Sentinel Financial or their respective officers or directors except
as set forth in the second sentence of Section 5.1, in Section 5.6, in the last
sentence of Section 8.1 or in this Section 7.2.

          (a) Third-Party Fee   In recognition of the expenses of, and other
              ---------------                                               
     opportunities forgone by, Roosevelt Financial in connection with this
     Agreement and the Merger, the parties agree that Sentinel Financial shall
     pay to Roosevelt Financial a fee of $680,000 in cash (the

                                       37
<PAGE>
 
     "Third-Party Fee") on demand if, within 18 months after the date hereof,
     the Merger has not been completed and there occurs any of the events set
     forth in subparagraphs (i), (ii) or (iii) below.

              (i)  Any person other than Roosevelt Financial or an affiliate of
          Roosevelt Financial acquires beneficial ownership of 25% or more of
          the then-outstanding Sentinel Financial Common Stock;

              (ii) Sentinel Financial or any of its affiliates, without having
          received Roosevelt Financial's prior written consent, enters into an
          agreement to engage in an Acquisition Transaction (as defined below)
          with any person (the term "person" for purposes of this Agreement
          having the meaning assigned thereto in Sections 3(a)(9) and 13(d)(3)
          of the Exchange Act and the rules and regulations thereunder) other
          than Roosevelt Financial or any of its Subsidiaries, or Sentinel
          Financial's Board of Directors recommends that the shareholders of
          Sentinel Financial approve or accept any Acquisition Transaction with
          any person other than Roosevelt Financial or any of its Subsidiaries.
          For purposes of this Section, "Acquisition Transaction" shall mean (i)
          a merger or consolidation, or any similar transaction, involving
          Sentinel Financial or Sentinel Federal, (ii) a purchase, lease or
          other acquisition of all or substantially all of the assets of
          Sentinel Financial or Sentinel Federal, or (iii) a purchase or other
          acquisition (including by way of merger, consolidation, share exchange
          or otherwise) of securities representing 10% or more of the voting
          power of Sentinel Financial or Sentinel Federal; provided, that the
          term "Acquisition Transaction" does not include any internal merger or
          consolidation involving only Sentinel Financial and/or its
          Subsidiaries; or

              (iii) A bona fide proposal is made by a third party to Sentinel
          Financial or any of its Subsidiaries or shareholders to engage in an
          Acquisition Transaction and after such proposal is made any of the
          following events occurs: Sentinel Financial willfully breaches this
          Agreement and such breach entitles Roosevelt Financial to terminate
          this Agreement; the holders of Sentinel Financial Common Stock do not
          approve this Agreement at the meeting referred to in Section 5.3; such
          meeting is not held or is canceled prior to termination of this
          Agreement for reasons other than the fault of Roosevelt Financial; or
          Sentinel Financial's Board of Directors withdraws or modifies in a
          manner adverse to Roosevelt Financial the recommendation of Sentinel
          Financial's Board of Directors with respect to this Agreement.

          Notwithstanding the foregoing, Sentinel Financial shall not be
     obligated to pay to Roosevelt Financial the Third-Party Fee if, prior to
     the occurrence any of the events set forth in subparagraphs (i), (ii) or
     (iii) above, Sentinel Financial validly terminates this Agreement pursuant
     to Sections 7.1(a), (c)(i) or (e).

     7.3  Amendment.  This Agreement and the Schedules hereto may be
          ---------                                                 
amended by the parties hereto, by action taken by or on behalf of their
respective Boards of Directors, at any time before or after approval of this
Agreement by the stockholders of Sentinel Financial; provided, however, that
after any such approval by the stockholders of Sentinel Financial no such
modification shall (i) alter or change the amount or kind of consideration to be
received by holders of Sentinel Financial Common Stock as provided in this
Agreement or (ii) adversely affect the tax treatment to Sentinel Financial
stockholders of the stock portion of the Merger Consideration.  This Agreement
may not be amended except by an instrument in writing signed on behalf of each
of Roosevelt Financial and Sentinel Financial.

                                       38
<PAGE>
 
     7.4  Severability.  Any term, provision, covenant or restriction contained
          ------------                                               
in this Agreement held by a court or a Regulatory Authority of competent
jurisdiction to be invalid, void or unenforceable, shall be ineffective to the
extent of such invalidity, voidness or unenforceability, but neither the
remaining terms, provisions, covenants or restrictions contained in this
Agreement nor the validity or enforceability thereof in any other jurisdictions
shall be affected or impaired thereby. Any term, provision, covenant or
restriction contained in this Agreement that is so found to be so broad as to be
unenforceable shall be interpreted to be as broad as is enforceable.

     7.5  Waiver.  Any term, condition or provision of this Agreement may be
          ------                                                         
waived in writing at any time by the Board of Directors of the party which is,
or whose stockholders are, entitled to the benefits thereof.


                                  ARTICLE VIII

                               GENERAL PROVISIONS


     8.1  Non-Survival of Representations, Warranties and Agreements.  No
          ----------------------------------------------------------     
investigation by the parties hereto made heretofore or hereafter shall affect
the representations and warranties of the parties which are contained herein and
each such representation and warranty shall survive such investigation. Except
as set forth below in this Section 8.1, all representations, warranties and
agreements in this Agreement of the parties or in any instrument delivered by a
party pursuant to or in connection with this Agreement shall not survive at the
Effective Time or the termination of this Agreement in accordance with its
terms.  In the event of consummation of the Merger, the agreements contained in
or referred to in Sections 5.2, 5.8 and 5.10 shall survive the Effective Time.
In the event of termination of this Agreement in accordance with its terms, the
agreements contained in or referred to in the second sentence of Section 5.1,
in Sections 5.6 and 7.2 and in the last sentence of this Section 8.1 shall
survive such termination. Nothing herein shall relieve a breaching party from
liability to a non-breaching party in the event of a proper termination of this
Agreement pursuant to Section 7.1(d) or Section 7.1(e).

     8.2  Notices.  All notices and other communications hereunder shall be in
          -------                                                          
writing and shall be deemed to be duly received (i) on the date given if
delivered personally or (ii) upon confirmation of receipt if by facsimile
transmission or (iii) on the date received if mailed by registered or certified
mail (return receipt requested), in each case to the parties at the following
addresses (or at such other address for a party as shall be specified by like
notice):

              (i)  if to Roosevelt Financial or Roosevelt Bank, or both:

                        Roosevelt Financial Group, Inc.
                        900 Roosevelt Parkway
                        Chesterfield, Missouri  63017
                        Attention:  Stanley J. Bradshaw
                                    President and Chief
                                    Executive Officer
                        Telecopy:   (314) 532-6292

                                       39
<PAGE>
 
                        Copies to:

                                    Gary W. Douglass
                                    Executive Vice President and
                                     Chief Financial Officer
                                    Roosevelt Financial Group, Inc.
                                    900 Roosevelt Parkway
                                    Chesterfield, Missouri  63017
                                    Telecopy: (314) 532-6641

                                    and

                                    Silver, Freedman & Taff, L.L.P.
                                    1100 New York Avenue, N.W.
                                    Washington, D.C.  20005
                                    Attention:   Christopher R. Kelly, P.C.
                                    Telecopy:    (202) 682-0354

              (ii) if to Sentinel Financial or Sentinel Federal, or both:

                                    Sentinel Financial, Inc.
                                    1001 Walnut Street
                                    Kansas City, Missouri 64106
                                    Attention:   Craig D. Laemmli
                                                 President and Chief
                                                  Executive Officer
                                    Telecopy:    (816) 472-0045

                   Copy to:

                                    Breyer & Aguggia
                                    Suite 470 East
                                    1300 I Street, N.W.
                                    Washington, D.C. 20005
                                    Attention:  John F. Breyer, Jr., Esq.
                                    Telecopy:   (202) 737-7979

     8.3  Miscellaneous.  This Agreement (including the Schedules referred to
          -------------                                                   
herein) (i) constitutes the entire agreement and supersedes all other prior
agreements and understandings, both written and oral, among the parties, or any
of them, with respect to the subject matter hereof, including any
confidentiality agreement between the parties hereto, (ii) except as expressly
provided herein, is not intended to confer upon any person not a party hereto
any rights or remedies hereunder, (iii) shall be binding upon and shall inure to
the benefit of the parties hereto and their respective successors and assigns
and (iv) shall be governed in all respects by the laws of the State of Delaware,
except as otherwise specifically provided herein or required by federal law or
regulation.  The table of contents and headings contained in this Agreement are
for reference purposes only and shall not affect in any way the meaning or
interpretation of this Agreement.  This Agreement may be executed in
counterparts which together shall constitute a single agreement.

                                       40
<PAGE>
 
     Roosevelt Financial, Roosevelt Bank, Sentinel Financial and Sentinel 
Federal have caused this Agreement to be duly executed by their authorized
representatives on the date first above written.


SENTINEL FINANCIAL CORPORATION         ROOSEVELT FINANCIAL GROUP, INC.



By: /s/ Craig D. Laemmli               By: /s/ Stanley J. Bradshaw
       -----------------------                ------------------------ 
Name:   Craig D. Laemmli               Name:   Stanley J. Bradshaw

Title:  President and Chief            Title:  President and Chief
          Executive Officer                      Executive Officer



Attested by: /s/ John C. Spencer       Attested by: /s/ Gary W. Douglass 
            -----------------------                ------------------------ 
Name:   John C. Spencer                Name:   Gary W. Douglass 

Title:  Executive Vice President,      Title:  Executive Vice President and
          Controller and Secretary               Chief Financial Officer



SENTINEL FEDERAL SAVINGS AND LOAN      ROOSEVELT BANK
ASSOCIATION OF KANSAS CITY


By: /s/ Craig D. Laemmli               By: /s/ Stanley J. Bradshaw 
       -----------------------                ------------------------ 
Name:   Craig D. Laemmli               Name:   Stanley J. Bradshaw 

Title:  President and Chief            Title:  President and Chief
          Executive Officer                      Executive Officer



Attested by: /s/  John C. Spencer      Attested by: /s/ Gary W. Douglass 
            -----------------------                ------------------------ 
Name:   John C. Spencer                Name:   Gary W. Douglass 

Title:  Executive Vice President,      Title:  Executive Vice President and
          Controller and Secretary               Chief Financial Officer

                                       41
<PAGE>
 
                                                                     APPENDIX II

                 [LETTERHEAD OF TRIDENT FINANCIAL CORPORATION]

                                Form of Opinion


                                     [Date]


Board of Directors
Sentinel Financial Corporation
1001 Walnut Street
Kansas City, MO  64106

Gentlemen:

     You have requested our opinion as to the fairness, from a financial point
of view, to the holders of shares of common stock (the "Sentinel Common Stock")
of Sentinel Financial Corporation ("Sentinel") of the consideration to be
received by such stockholders in the Merger (the "Merger") of Sentinel with
Roosevelt Financial Group, Inc. ("Roosevelt"), pursuant to the Agreement and
Plan of Merger and Reorganization dated March 22, 1996 (the "Agreement").

     As more specifically set forth in the Agreement, and subject to a number of
conditions and procedures described in the Agreement, in the Merger each of the
issued and outstanding shares of Sentinel Common Stock shall be converted into
1.4231 shares (the "Exchange Ratio") of Roosevelt Common Stock.  All unexercised
options for the right to purchase shares of Sentinel Common Stock shall be
exchanged for Roosevelt options using the Exchange Ratio applicable to the
holders of Sentinel Common Stock.

     Trident Financial Corporation ("Trident") is a financial consulting and
investment banking firm experienced in the valuation of business enterprises
with considerable experience in the valuation of thrift institutions.  Since
1975, Trident has valued hundreds of thrift institutions in connection with
mutual-to-stock conversions, mergers and acquisitions, as well as other
transactions.  Trident is not affiliated with Sentinel or Roosevelt.

     In connection with rendering our  opinion, we have reviewed and analyzed,
among other things, the following: (i) the Proxy Statement/Prospectus (ii) the
Agreement; (iii) certain publicly available information concerning Sentinel,
including the audited financial statements of Sentinel for each of the years in
the three year period ended June 30, 1995 and unaudited financial statements for
each of the six month periods ended March 31, 1995 and 1996; (iv) certain
publicly available information concerning Roosevelt, including the audited
financial statements of Roosevelt for each of the years in the three year period
ended December 31, 1995 and unaudited financial statements for each of the three
month periods ended March 31, 1995 and 1996; (v) certain other internal
information, primarily financial in nature, concerning the business and
operations of Sentinel and Roosevelt furnished to us by Sentinel and Roosevelt
for purposes of our analysis; (vi) information with respect to the trading
market for Sentinel Common Stock; (vii) information with respect to the trading
market for Roosevelt Common
<PAGE>
 
Board of Directors
[Date]
Page 2

Stock; (viii) certain publicly available information with respect to other
companies that we believe to be comparable to Sentinel and Roosevelt and the
trading markets for such other companies' securities; and (ix) certain publicly
available information concerning the nature and terms of other transactions that
we believe relevant to our inquiry.  We have also met with certain officers and
employees of Sentinel and Roosevelt to discuss the foregoing as well as other
matters we believe relevant to our inquiry.

     In our review and analysis and in arriving at our opinion, we have assumed
and relied upon the accuracy and completeness of all of the financial and other
information provided to us or publicly available.  We have not attempted
independently to verify any such information.  We have not conducted a physical
inspection of the properties or facilities of Sentinel or Roosevelt, nor have we
made or obtained any independent evaluations or appraisals of any of such
properties or facilities.  We did not specifically evaluate Sentinel's or
Roosevelt's loan portfolio or the adequacy of Sentinel's or Roosevelt's reserves
for possible loan losses.

     In conducting our analysis and arriving at our opinion as expressed herein,
we have considered such financial and other factors as we have deemed
appropriate under the circumstances including, among others, the following: (i)
the historical and current financial condition and results of operations of
Sentinel and Roosevelt, including interest income, interest expense, net
interest income, net interest margin, interest sensitivity, non-interest
expenses, earnings, dividends, book value, return on assets, return on equity,
capitalization, the amount and type of non-performing assets and the reserve for
loan losses; (ii) the business prospects of Sentinel and Roosevelt; (iii) the
economies in Sentinel's and Roosevelt's market areas; (iv) the historical and
current market for Sentinel Common Stock and Roosevelt Common Stock and for the
equity securities of certain other companies that we believe to be comparable to
Sentinel and Roosevelt; and (v) the nature and terms of certain other
acquisition transactions that we believe to be relevant.  We have also taken
into account our assessment of general economic, market, financial and
regulatory conditions and trends, as well as our knowledge of the thrift
industry, our experience in connection with similar transactions, and our
knowledge of securities valuation generally.  Our opinion necessarily is based
upon conditions as they exist and can be evaluated on the date hereof.  Our
opinion is, in any event, limited to the fairness, from a financial point of
view, of the consideration to be received by the holders of Sentinel Common
Stock in the Merger and does not address Sentinel's underlying business decision
to effect the Merger.

     Based upon and subject to the foregoing, we are of the opinion that the
consideration to be received by the holders of Sentinel Common Stock in the
Merger is fair, as of the date hereof, from a financial point of view, to such
holders.
    
     This opinion is being delivered to the Board of Directors of Sentinel and
is not to be reproduced, disseminated or delivered to any third party without
the express written consent of Trident Financial Corporation, except as required
by law; provided, however, that we hereby consent to the inclusion of this 
opinion as Appendix II to the Proxy Statement/Prospectus of Roosevelt and 
Sentinel, dated October __, 1996.     
 
                                               Very truly yours,

                                               TRIDENT FINANCIAL CORPORATION
<PAGE>
 
                                                                    APPENDIX III

                        DELAWARE GENERAL CORPORATION LAW

                                  SECTION 262

     APPRAISAL RIGHTS.--(a)  Any stockholder of a corporation of this State who
holds shares of stock on the date of the making of a demand pursuant to
subsection (d) of this section with respect to such shares, who continuously
holds such shares through the effective date of the merger or consolidation, who
has otherwise complied with subsection (d) of this section and who has neither
voted in favor of the merger or consolidation nor consented thereto in writing
pursuant to Section 228 of this title shall be entitled to an appraisal by the
Court of Chancery of the fair value of his shares of stock under the
circumstances described in subsections (b) and (c) of this section. As used in
this section, the word "stockholder" means a holder of record of stock in a
stock corporation and also a member of record of a nonstock corporation; the
words "stock" and "share" mean and include what is ordinarily meant by those
words and also membership or membership interest of a member of a nonstock
corporation; and the words "depository receipt" mean a receipt or other
instrument issued by a depository representing an interest in one or more
shares, or fractions thereof, solely of stock of a corporation, which stock is
deposited with the depository.

     (b)  Appraisal rights shall be available for the shares of any class or
series of stock of a constituent corporation in a merger or consolidation to be
effected pursuant to Sections 251, 252, 254, 257, 258, 263 or 264 of this title:

          (1) Provided, however, that no appraisal rights under this section
     shall be available for the shares of any class or series of stock which
     stock, or depository receipts in respect thereof, at the record date fixed
     to determine the stockholders entitled to receive notice of and to vote at
     the meeting of stockholders to act upon the agreement of merger or
     consolidation, were either (i) listed on a national securities exchange or
     designated as a national market system security on an interdealer quotation
     system by the National Association of Securities Dealers, Inc. or (ii) held
     of record by more than 2,000 holders; and further provided that no
     appraisal rights shall be available for any shares of stock of the
     constituent corporation surviving a merger if the merger did not require
     for its approval the vote of the holders of the surviving corporation as
     provided in subsections (f) or (g) of Section 251 of this title.

          (2) Notwithstanding paragraph (1) of this subsection, appraisal rights
     under this section shall be available for the shares of any class or series
     of stock of a constituent corporation if the holders thereof are required
     by the terms of an agreement of merger or consolidation pursuant to
     Sections 251, 252, 254, 257, 258, 263 and 264 of this title to accept for
     such stock anything except:

                a.  Shares of stock of the corporation surviving or resulting
        from such merger or consolidation, or depository receipts in respect
        thereof;

                b.  Shares of stock of any other corporation, or depository
        receipts in respect thereof, which shares of stock or depository
        receipts at the effective date of the merger or consolidation will be
        either listed on a national securities exchange or designated as a
        national market system security on an interdealer quotation system by
        the National Association of Securities Dealers, Inc. or held of record
        by more than 2,000 holders;

                c.  Cash in lieu of fractional shares or fractional depository
        receipts described in the foregoing subparagraphs a. and b. of this
        paragraph; or

                d.  Any combination of the shares of stock, depository receipts
        and cash in lieu of fractional shares or fractional depository receipts
        described in the foregoing subparagraphs a., b. and c. of this
        paragraph.

          (3)  In the event all of the stock of a subsidiary Delaware
     corporation party to a merger effected under Section 253 of this title is
     not owned by the parent corporation immediately prior to the merger,
     appraisal rights shall be available for the shares of the subsidiary
     Delaware corporation.
<PAGE>
 
     (c)  Any corporation may provide in its certificate of incorporation that
appraisal rights under this section shall be available for the shares of any
class or series of its stock as a result of an amendment to its certificate of
incorporation, any merger or consolidation in which the corporation is a
constituent corporation or the sale of all or substantially all of the assets of
the corporation.  If the certificate of incorporation contains such a provision,
the procedures of this section, including those set forth in subsections (d) and
(e) of this section, shall apply as nearly as is practicable.

     (d)  Appraisal rights shall be perfected as follows:

          (1)  If a proposed merger or consolidation for which appraisal rights
     are provided under this section is to be submitted for approval at a
     meeting of stockholders, the corporation, not less than 20 days prior to
     the meeting, shall notify each of its stockholders who was such on the
     record date for such meeting with respect to shares for which appraisal
     rights are available pursuant to subsections (b) or (c) hereof that
     appraisal rights are available for any or all of the shares of the
     constituent corporations, and shall include in such notice a copy of this
     section. Each stockholder electing to demand the appraisal of his shares
     shall deliver to the corporation, before the taking of the vote on the
     merger or consolidation, a written demand for appraisal of his shares. Such
     demand will be sufficient if it reasonably informs the corporation of the
     identity of the stockholder and that the stockholder intends thereby to
     demand the appraisal of his shares. A proxy or vote against the merger or
     consolidation shall not constitute such a demand. A stockholder electing to
     take such action must do so by a separate written demand as herein
     provided. Within 10 days after the effective date of such merger or
     consolidation, the surviving or resulting corporation shall notify each
     stockholder of each constituent corporation who has complied with this
     subsection and has not voted in favor of or consented to the merger or
     consolidation as of the date that the merger or consolidation has become
     effective; or

          (2) If the merger or consolidation was approved pursuant to Section
     228 or 253 of this title, the surviving or resulting corporation, either
     before the effective date of the merger or consolidation or within 10 days
     thereafter, shall notify each of the stockholders entitled to appraisal
     rights of the effective date of the merger or consolidation and that
     appraisal rights are available for any or all of the shares of the
     constituent corporation, and shall include in such notice a copy of this
     section. The notice shall be sent by certified or registered mail, return
     receipt requested, addressed to the stockholder at his address as it
     appears on the records of the corporation. Any stockholder entitled to
     appraisal rights may, within 20 days after the date of mailing of the
     notice, demand in writing from the surviving or resulting corporation the
     appraisal of his shares. Such demand will be sufficient if it reasonably
     informs the corporation of the identity of the stockholder and that the
     stockholder intends thereby to demand the appraisal of his shares.

     (e)  Within 120 days after the effective date of the merger or
consolidation, the surviving or resulting corporation or any stockholder who has
complied with subsections (a) and (d) hereof and who is otherwise entitled to
appraisal rights, may file a petition in the Court of Chancery demanding a
determination of the value of the stock of all such stockholders.
Notwithstanding the foregoing, at any time within 60 days after the effective
date of the merger or consolidation, any stockholder shall have the right to
withdraw his demand for appraisal and to accept the terms offered upon the
merger or consolidation.  Within 120 days after the effective date of the merger
or consolidation, any stockholder who has complied with the requirements of
subsections (a) and (d) hereof, upon written request, shall be entitled to
receive from the corporation surviving the merger or resulting from the
consolidation a statement setting forth the aggregate number of shares not voted
in favor of the merger or consolidation and with respect to which demands for
appraisal have been received and the aggregate number of holders of such shares.
Such written statement shall be mailed to the stockholder within 10 days after
his written request for such a statement is received by the surviving or
resulting corporation or within 10 days after expiration of the period for
delivery of demands for appraisal under subsection (d) hereof, whichever is
later.

     (f)  Upon the filing of any such petition by a stockholder, service of a
copy thereof shall be made upon the surviving or resulting corporation, which
shall within 20 days after such service file in the office of the Register in
Chancery in which the petition was filed a duly verified list containing the
names and addresses of all stockholders who have demanded payment for their
shares and with whom agreements as to the value of their shares have not been
reached by the surviving or resulting corporation.  If the petition shall be
filed by the surviving or resulting corporation, the petition shall be
accompanied by such a duly verified list.  The Register in Chancery, if so
ordered by the Court, shall give notice of the time and place fixed for the
hearing of such petition by registered

                                     II-2
<PAGE>
 
or certified mail to the surviving or resulting corporation and to the
stockholders shown on the list at the addresses therein stated.  Such notice
shall also be given by 1 or more publications at least 1 week before the day of
the hearing, in a newspaper of general circulation published in the City of
Wilmington, Delaware or such publication as the Court deems advisable.  The
forms of the notices by mail and by publication shall be approved by the Court,
and the costs thereof shall be borne by the surviving or resulting corporation.

     (g)  At the hearing on such petition, the Court shall determine the
stockholders who have complied with this section and who have become entitled to
appraisal rights.  The Court may require the stockholders who have demanded an
appraisal for their shares and who hold stock represented by certificates to
submit their certificates of stock to the Register in Chancery for notation
thereon of the pendency of the appraisal proceedings; and if any stockholder
fails to comply with such direction, the Court may dismiss the proceedings as to
such stockholder.

     (h)  After determining the stockholders entitled to an appraisal, the Court
shall appraise the shares, determining their fair value exclusive of any element
of value arising from the accomplishment or expectation of the merger or
consolidation, together with a fair rate of interest, if any, to be paid upon
the amount determined to be the fair value.  In determining such fair value, the
Court shall take into account all relevant factors.  In determining the fair
rate of interest, the Court may consider all relevant factors, including the
rate of interest which the surviving or resulting corporation would have had to
pay to borrow money during the pendency of the proceeding.  Upon application by
the surviving or resulting corporation or by any stockholder entitled to
participate in the appraisal proceeding, the Court may, in its discretion,
permit discovery or other pretrial proceedings and may proceed to trial upon the
appraisal prior to the final determination of the stockholder entitled to an
appraisal.  Any stockholder whose name appears on the list filed by the
surviving or resulting corporation pursuant to subsection (f) of this section
and who has submitted his certificates of stock to the Register in Chancery, if
such is required, may participate fully in all proceedings until it is finally
determined that he is not entitled to appraisal rights under this section.

     (i)  The Court shall direct the payment of the fair value of the shares,
together with interest, if any, by the surviving or resulting corporation to the
stockholders entitled thereto.  Interest may be simple or compound, as the Court
may direct.  Payment shall be so made to each such stockholder, in the case of
holders of uncertificated stock forthwith, and the case of holders of shares
represented by certificates upon the surrender to the corporation of the
certificates representing such stock.  The Court's decree may be enforced as
other decrees in the Court of Chancery may be enforced, whether such surviving
or resulting corporation be a corporation of this State or of any state.

     (j)  The costs of the proceeding may be determined by the Court and taxed
upon the parties as the Court deems equitable in the circumstances.  Upon
application of a stockholder, the Court may order all or a portion of the
expenses incurred by any stockholder in connection with the appraisal
proceeding, including, without limitation, reasonable attorney's fees and the
fees and expenses of experts, to be charged pro rata against the value of all
the shares entitled to an appraisal.

     (k)  From and after the effective date of the merger or consolidation, no
stockholder who has demanded his appraisal rights as provided in subsection 
(d) of this section shall be entitled to vote such stock for any purpose or to
receive payment of dividends or other distributions on the stock (except
dividends or other distributions payable to stockholders of record at a date
which is prior to the effective date of the merger or consolidation); provided,
however, that if no petition for an appraisal shall be filed within the time
provided in subsection (e) of this section, or if such stockholder shall deliver
to the surviving or resulting corporation a written withdrawal of his demand for
an appraisal and an acceptance of the merger or consolidation, either within 60
days after the effective date of the merger or consolidation as provided in
subsection (e) of this section or thereafter with the written approval of the
corporation, then the right of such stockholder to an appraisal shall cease.
Notwithstanding the foregoing, no appraisal proceeding in the Court of Chancery
shall be dismissed as to any stockholder without the approval of the Court, and
such approval may be conditioned upon such terms as the Court deems just.

     (l)  The shares of the surviving or resulting corporation to which the
shares of such objecting stockholders would have been converted had they
assented to the merger or consolidation shall have the status of authorized and
unissued shares of the surviving or resulting corporation.

                                     III-3
<PAGE>
 
                                    PART II

                   INFORMATION NOT REQUIRED IN THE PROSPECTUS


Item 20.  Indemnification of Directors and Officers

     Section 145 of the General Corporation Law of Delaware empowers Roosevelt
to indemnify, subject to the standards therein prescribed, any person in
connection with any action, suit or proceeding brought or threatened by reason
of the fact that such person is or was a director, officer, employee or agent of
Roosevelt or is or was serving as such with respect to another corporation or
other entity at the request of Roosevelt.  Section Ten of Roosevelt's
Certificate of Incorporation provides that each person who was or is made a
party to (or is threatened to be made a party to) or is otherwise involved in
any action, suit or proceeding by reason of the fact that such person is or was
a director, officer, employee or agent of Roosevelt or acting at the request of
Roosevelt as a director, officer, employee or agent of another corporation or
other entity shall be indemnified and held harmless by Roosevelt to the fullest
extent authorized by the General Corporation Law of Delaware against all
expenses, liability and loss (including without limitation attorney's fees,
judgments, fines and amounts paid in settlement) reasonably incurred by such
person in connection therewith.  The rights conferred by Section Ten are
contractual rights and include the right to be paid by Roosevelt the expenses
incurred in defending such action, suit or proceeding in advance of the final
disposition thereof.

     Section Eleven of Roosevelt's Certificate of Incorporation provides that
Roosevelt's directors will not be personally liable to Roosevelt or its
stockholders for monetary damages resulting from breaches of their fiduciary
duty as directors except (i) for any breach of the duty of loyalty to Roosevelt
or its stockholders, (ii) for acts or omissions not in good faith or which
involve intentional misconduct or a knowing violation of law, (iii) under
Section 174 of the General Corporation Law of Delaware (which makes directors
liable for unlawful dividends or unlawful stock repurchases or redemptions) or
(iv) for transactions from which directors derive improper personal benefit.

     Roosevelt maintains directors and officers liability insurance.

                                     II-1
<PAGE>
 
Item 21.        Exhibits and Financial Statement Schedules

        The following Exhibits are filed as part of this Registration Statement.
<TABLE> 
<CAPTION> 
     <S>    <C>  

     2.1    Agreement and Plan of Merger and Reorganization, dated as of 
            March 22, 1996 (included as Appendix I to the Proxy
            Statement/Prospectus)

     4.1    Certificate of Incorporation (incorporated by reference to 
            Exhibit 4.1 to Roosevelt's Registration Statement No. 33-79308)

     4.2    Bylaws of Roosevelt Financial Group, Inc. (incorporated by reference
            to Exhibit 3.2 to Roosevelt's Registration Statement No. 33-20337)
  
     4.3    Specimen common stock certificate (incorporated by reference to
            Exhibit 4 to Roosevelt's Registration Statement No. 33-20337)
 
     4.4    Certificate of Designation of 6 1/2% Non-Cumulative Convertible
            Preferred Stock, Series A (incorporated by reference to Exhibit 4.3
            to Roosevelt's Registration Statement No. 33-76738)
 
     4.5    Specimen stock certificate of 6 1/2% Non-Cumulative Convertible
            Preferred Stock, Series A (incorporated by reference to Exhibit 4.4
            to Roosevelt's Registration Statement No. 33-76738)
 
     4.6    Indenture, dated as of April 15, 1988, with respect to Roosevelt's
            10 1/8% Mortgage-Backed Bonds, due April 15, 2018*
 
     4.7    Indenture, dated as of July 30, 1992, with respect to Roosevelt's 
            9 1/2% Subordinated Notes, due August 1, 2002 (incorporated by
            reference to Exhibit 4.1 to Roosevelt's Registration Statement 
            No. 33-49108)
 
     4.8    Certificate of Designation of 6 1/2% Non-Cumulative Convertible
            Preferred Stock, Series F (incorporated by reference to Exhibit 4.15
            to Roosevelt's Registration Statement No. 33-79308)
 
     4.9    Specimen stock certificate of 6 1/2% Non-Cumulative Convertible
            Preferred Stock, Series F (incorporated by reference to Exhibit 4.16
            to Roosevelt's Registration Statement No. 33-79308)

     5      Opinion of Silver, Freedman & Taff, L.L.P. as to legality of the
            securities being registered**

     8      Opinion of Silver, Freedmont Taff, L.L.P. as to certain tax 
            matters**

     23.1   Consent of KPMG Peat Marwick LLP
 
     23.2   Consent of Deloitte & Touche LLP

     23.3   Consent of Silver, Freedman & Taff, L.L.P. (included in Exhibit 5)**

     23.4   Consent of Trident Financial Corporation 

     23.5   Consent of Silver, Freedmont & Taff, L.L.P. (with respect to 
            Exhibit 8)**

     24     Power of Attorney (contained on signature page) 

     99     Form of proxy card of Sentinel Financial Corporation** 
</TABLE> 

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

*  Registrant hereby agrees to furnish a copy of the instrument to the SEC upon
   request.

** Previously Filed.  

                                     II-2
<PAGE>
 
Item 22.        Undertakings

(a)   The undersigned registrant hereby undertakes:

      (1) To file, during any period in which offers or sales are being made,
a post-effective amendment to this Registration Statement:

            (i)   To include any prospectus required by Section 10(a)(3) of the
      Securities Act of 1933;

            (ii)  To reflect in the prospectus any facts or events arising after
      the effective date of the Registration Statement (or the most recent post-
      effective amendment thereof) which, individually or in the aggregate,
      represent a fundamental change in the information set forth in the
      Registration Statement. Notwithstanding the foregoing, any increase or
      decrease in volume of securities offered (if the total dollar value of
      securities offered would not exceed that which was registered) and any
      deviation from the low or high end of the estimated maximum offering range
      may be reflected in the form of prospectus filed with the Commission
      pursuant to Rule 424(b) if, in the aggregate, the changes in volume and
      price represent no more than a 20% change in the maximum aggregate
      offering price set forth in the "Calculation of Registration Fee" table in
      the effective registration statement; and

            (iii) To include any material information with respect to the plan
      of distribution not previously disclosed in the Registration Statement or
      any material change to such information in the Registration Statement.

      (2)   That, for the purpose of determining any liability under the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new registration statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the initial bona
fide offering thereof.

      (3)   To remove from registration by means of a post-effective amendment
any of the securities being registered which remain unsold at the termination of
the offering.
    
(b)   The undersigned registrant hereby undertakes as follows: that prior to any
public reoffering of the securities registered hereunder through use of a
prospectus which is a part of this Registration Statement, by any person or
party who is deemed to be an underwriter within the meaning of Rule 145(c), the
issuer undertakes that such reoffering prospectus will contain the information
called for by the applicable registration form with respect to reofferings by
persons who may be deemed underwriters, in addition to the information called
for by the other Items of the applicable form.     
    
(c)   Roosevelt undertakes that every prospectus (i) that is filed pursuant to
paragraph (b) immediately preceding, or (ii) that purports to meet the
requirements of Section 10(a)(3) of the Act and is used in connection with an
offering of securities subject to Rule 415, will be filed as part of an
amendment to the Registration Statement and will not be used until such
amendment is effective, and that, for purposes of determining any liability
under the Securities Act of 1933, each such post-effective amendment shall be
deemed to be a new registration statement relating to the securities and at that
time shall be deemed to be the initial bona fide offering thereof.     
    
(d)   Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors, officers and controlling persons of
Roosevelt pursuant to the foregoing provisions, or otherwise, Roosevelt has been
advised that in the opinion of the Securities and Exchange Commission such
indemnification is against public policy as expressed in the Act and is,
therefore, unenforceable. In the event that a claim for indemnification     

                                     II-3
<PAGE>
 
against such liabilities (other than the payment by Roosevelt of expenses
incurred or paid by a director, officer or controlling person of Roosevelt in
the successful defense of any action, suit or proceeding) is asserted by such
director, officer or controlling person in connection with the securities being
registered, Roosevelt will, unless in the opinion of its counsel the matter has
been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.
    
(e)   The undersigned registrant hereby undertakes to supply by means of a post-
effective amendment all information concerning a transaction, and the company
being acquired involved therein, that was not the subject of and included in the
Registration Statement when it became effective.      
    
(f)   The undersigned registrant hereby undertakes to respond to requests for
information that is incorporated by reference into the prospectus pursuant to
Items 4, 10(b), 11, or 13 of this Form, within one business day of receipt of
such request, and to send the incorporated documents by first class mail or
other equally prompt means. This includes information contained in documents
filed subsequent to the effective date of the Registration Statement through the
date of responding to the request.      

                                     II-4
<PAGE>
 
                                   SIGNATURES

    
     Pursuant to the requirements of the Securities Act of 1933, the Registrant
has duly caused this Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized in the City of Chesterfield, State of
Missouri, on October 7, 1996.      
                       
                                       ROOSEVELT FINANCIAL GROUP, INC.



                                       By: /s/Stanley J. Bradshaw
                                           ---------------------------------
                                           Stanley J. Bradshaw
                                           President, Chief Executive Officer 
                                             and Director
                                           (Duly Authorized Representative)


     Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons in the
capacities and on the dates indicated.

     We, the undersigned directors and officers of the Registrant, hereby
severally constitute and appoint Stanley J. Bradshaw and Gary W. Douglass, and
either of them, our true and lawful attorneys and agents, to do any and all
things in our names in the capacities indicated below which said Stanley J.
Bradshaw and/or Gary W. Douglass may deem necessary or advisable to enable the
Registrant to comply with the Securities Act of 1933, as amended, and any rules,
regulations and requirements of the Securities and Exchange Commission, in
connection with the registration statement on Form S-4 relating to the offering
of the registrant's common stock, including specifically, but not limited to,
power and authority to sign for us in our names in the capacities indicated
below this registration statement and any and all amendments (including post-
effective amendments) thereto; and, we hereby approve, ratify and confirm all
that said Stanley J. Bradshaw and/or Gary W. Douglass shall do or cause to be
done by virtue thereof.

<TABLE>     
<S>                                        <C> 
By: /s/Stanley J. Bradshaw                 By: /s/Gary W. Douglass
    ---------------------------------          ---------------------------------
    Stanley J. Bradshaw                        Gary W. Douglass
    President, Chief Executive                 Executive Vice President and   
      Officer and Director                       Chief Financial Officer
    (Principal Executive Officer)              (Principal Financial and 
                                               Accounting Officer)


Date: October 7, 1996                      Date: October 7, 1996  
     ---------------------------------         ---------------------------------


 
By: /s/Douglas T. Breeden                  By: /s/Richard E. Beumer
    ----------------------------------         ---------------------------------
    Douglas T. Breeden                         Richard E. Beumer
    Chairman of the Board                      Director


Date: October 7, 1996                      Date: October 7, 1996   
     ---------------------------------          --------------------------------
</TABLE>      
<PAGE>
 
<TABLE>     
<S>                                        <C>  
By: /s/Anat Bird                           By:  /s/Robert M. Clayton II
    ----------------------------------          --------------------------------
    Anat Bird                                   Robert M. Clayton II
    Senior Executive Vice President,            Director
      Chief Operating Officer and 
      Director


Date: October 7, 1996                     Date: October 7, 1996  
     ---------------------------------          --------------------------------



By: /s/Bradbury Dyer III                   By:  /s/Patricia M. Gammon
    ----------------------------------          --------------------------------
    Bradbury Dyer III                           Patricia M. Gammon
    Director                                    Director


Date: October 7, 1996                     Date: October 7, 1996   
     ---------------------------------          --------------------------------



By: /s/Hiram S. Liggett, Jr.               By:  /s/Clarence M. Turley, Jr.
    ----------------------------------          --------------------------------
    Hiram S. Liggett, Jr.                       Clarence M. Turley, Jr.
    Director                                    Director


Date: October 7, 1996                     Date: October 7, 1996   
     ---------------------------------          --------------------------------



By: /s/Alvin D. Vitt
    ----------------------------------
    Alvin D. Vitt
    Director


Date: October 7, 1996                   
     ---------------------------------
</TABLE>      
<PAGE>
 
                                 EXHIBIT INDEX
                                 -------------


The following Exhibits are filed in connection with the Registration Statement
of Roosevelt Financial Group, Inc. on Form S-4, pursuant to the requirements of
Item 601 of Regulation S-K:

<TABLE>    
<CAPTION>


                                                                         
                                                                          
Exhibit No.                          Exhibit                              
- -----------                          -------                              
<S>            <C>                                                        
                                                                          
    2.1        Agreement and Plan of Merger and Reorganization, dated as  
               of March 22, 1996 (included as Appendix I to the Proxy     
               Statement/Prospectus)                                      
                                                                          
    4.1        Certificate of Incorporation (incorporated by reference    
               to Exhibit 4.1 to Roosevelt's Registration Statement       
               No. 33-79308)                                              
                                                                          
    4.2        Bylaws of Roosevelt Financial Group, Inc. (incorporated    
               by reference to Exhibit 3.2 to Roosevelt's                 
               Registration Statement No. 33-20337)                       
                                                                          
    4.3        Specimen common stock certificate (incorporated by         
               reference to Exhibit 4 to Roosevelt's                      
               Registration Statement No. 33-20337)                       
                                                                          
    4.4        Certificate of Designation of 6 1/2% Non-Cumulative        
               Convertible Preferred Stock, Series A (incorporated by     
               reference to Exhibit 4.3 to Roosevelt's Registration       
               Statement No. 33-76738)                                    
                                                                          
    4.5        Specimen stock certificate of 6 1/2% Non-Cumulative        
               Convertible Preferred Stock, Series A (incorporated by     
               reference to Exhibit 4.4 to Roosevelt's Registration       
               Statement No. 33-76738)                                    
                                                                          
    4.6        Indenture, dated as of April 15, 1988, with respect to     
               Roosevelt's 10 1/8% Mortgage-Backed Bonds, due             
               April 15, 2018*                                            
                                                                          
    4.7        Indenture, dated as of July 30, 1992, with respect to      
               Roosevelt's 9 1/2% Subordinated Notes, due                 
               August 1, 2002 (incorporated by reference to Exhibit 4.1   
               to Roosevelt's Registration Statement No. 33-49108)        
                                                                          
    4.8        Certificate of Designation of 6 1/2% Non-Cumulative        
               Convertible Preferred Stock, Series F (incorporated by     
               reference to Exhibit 4.15 to Roosevelt's Registration      
               Statement No. 33-79308)                                    
                                                                          
    4.9        Specimen stock certificate of 6 1/2% Non-Cumulative        
               Convertible Preferred Stock, Series F (incorporated by
               reference to Exhibit 4.16 to Roosevelt's Registration 
               Statement No. 33-79308)
 
    5          Opinion of Silver, Freedman & Taff, L.L.P. as to legality 
               of the securities being registered**                           
   
    8          Opinion of Silver, Freedman & Taff, L.L.P. as to certain tax 
               matters** 

    23.1       Consent of KPMG Peat Marwick LLP
 
    23.2       Consent of Deloitte & Touche LLP           
 
    23.3       Consent of Silver, Freedman & Taff, L.L.P. (included in         
               Exhibit 5)**
 
    23.4       Consent of Trident Financial Corporation                        
</TABLE>      
<PAGE>
 
<TABLE>    
<CAPTION> 
                                                                           
                                                                            
Exhibit No.                          Exhibit                                 
- -----------                          -------                                 
<S>             <C>                                                            

       23.5     Consent of Silver, Freedman & Taff, L.L.P. (with respect to 
                Exhibit 8)**

       24       Power of Attorney (contained on signature page)
 
       99       Form of proxy card of Sentinel Financial Corporation**         
</TABLE>     

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

*      Registrant hereby agrees to furnish a copy of the instrument to the SEC
       upon request.

**     Previously filed. 

n/a    Not applicable.

<PAGE>
 
                                                                    EXHIBIT 23.1
 
                         Independent Auditors' Consent
                         -----------------------------

The Board of Directors
Roosevelt Financial Group, Inc.:
    
We consent to the use in the Registration Statement (No. 333-4499) on Form S-4
of Roosevelt Financial Group, Inc. ("Roosevelt") of our report dated January 16,
1996, except for note 15 as to which the date is September 6, 1996, relating to
the consolidated balance sheets of Roosevelt Financial Group, Inc. and
subsidiaries as of December 31, 1995 and 1994, and the related consolidated
statements of operations, stockholders' equity, and cash flows for each of the
years in the three-year period ended December 31, 1995, which report appears in
the Proxy Statement/Prospectus which is a part of such Registration Statement
and to the reference to our firm under the heading "Experts" in the Proxy
Statement/Prospectus.      

Our report refers to a change during 1993 in the method of accounting for 
certain investments in debt securities.  Additionally, our report states that 
the supplemental fair value balance sheets of Roosevelt have been prepared by 
management to present relevant financial information that is not provided by the
historical cost balance sheets and is not intended to be a presentation in 
conformity with generally accepted accounting principles.  The supplemental fair
value balance sheets do not purport to present the net realizable, liquidation, 
or market value of Roosevelt as a whole.  Furthermore, amounts ultimately 
realized by Roosevelt from the disposal of assets may vary significantly from 
the fair values presented.

                                                  /s/ KPMG Peat Marwick LLP

St. Louis, Missouri
   
October 4, 1996    

<PAGE>
 
                                                                    EXHIBIT 23.2
 
 
              [LETTERHEAD OF DELOITTE & TOUCHE LLP APPEARS HERE]


INDEPENDENT AUDITORS' CONSENT
    
We consent to the use in this Registration Statement of Roosevelt Financial
Group, Inc. on Form S-4 of our report dated August 15, 1996 (which expresses an
unqualified opinion and includes explanatory paragraphs referring to the
operation of Sentinel Federal Savings and Loan Association of Kansas City under
a supervisory agreement with the Office of Thrift Supervision and changes in
method of accounting for certain investments in debt and equity securities
during the year ended June 30, 1995 and income taxes during the year ended June
30, 1994 and to the Company entering into an Agreement and Plan of Merger and
Reorganization with another institution), appearing in the Proxy
Statement/Prospectus, which is a part of this Registration Statement.    

We also consent to the reference to us under the heading "Experts" in such Proxy
Statement/Prospectus.

                                                /s/ Deloitte & Touche LLP

Kansas City, Missouri
    
October 4, 1996       


<PAGE>
 
                                                                    EXHIBIT 23.4

 

                 [LETTERHEAD OF TRIDENT FINANCIAL CORPORATION]
                                
                             October 4, 1996      

     We hereby consent to the use of our name and to the description of our 
opinion letter, to be signed and dated the date of the Proxy 
Statement/Prospectus referred to below, under the caption "The Merger--Opinion 
of Financial Advisor" in, and to the inclusion of such opinion letter as 
Appendix II to, the Proxy Statement/Prospectus of Roosevelt Financial Group, 
Inc. and Sentinel Financial Corporation, which Proxy Statement/Prospectus is 
part of this Registration Statement on Form S-4 of Roosevelt Financial Group, 
Inc. By giving such consent we do not thereby admit that we are experts with 
respect to any part of such Registration Statement within the meaning of the 
term "expert" as used in, or that we come within the category of persons whose 
consent is required under, the Securities Act of 1933, as amended, or the rules 
and regulations of the Securities and Exchange Commission promulgated 
thereunder.

                                                  TRIDENT FINANCIAL CORPORATION


                                                  By /s/ Michael A. Murphy
                                                     --------------------------
                                                         Michael A. Murphy
                                                         Managing Director




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