FIRST INDEPENDENCE CORP /DE/
10KSB, 1998-12-29
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: AMERICAN CENTURY CAPITAL PORTFOLIOS INC, 485BPOS, 1998-12-29
Next: SCHRODER SERIES TRUST, NSAR-B, 1998-12-29



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                   FORM 10-KSB

[X]  ANNUAL REPORT  PURSUANT TO SECTION 13 OR 15(d) OF THE  SECURITIES  EXCHANGE
     ACT OF 1934

     For the fiscal year ended September 30, 1998

                                       OR

[ ]  TRANSITION  REPORT  PURSUANT  TO SECTION 13 OR 15 (d) OF THE  SECURITIES
     EXCHANGE ACT OF 1934

     For the transition period from ______________ to ______________

                         Commission File Number 0-22184

                         FIRST INDEPENDENCE CORPORATION
           (Name of small business issuer as specified in its charter)

            Delaware                                             36-3899950
(State or other jurisdiction of                               (I.R.S. Employer
 incorporation or organization)                              Identification No.)

Myrtle and Sixth Streets, Independence, Kansas                     67301       
   (Address of principal executive offices)                      (Zip Code)

Registrant's telephone number, including area code:  (316) 331-1660

           Securities Registered Pursuant to Section 12(b) of the Act:

                                      None

           Securities Registered Pursuant to Section 12(g) of the Act:

                     Common Stock, par value $.01 per share
                                (Title of Class)

     Check  whether  the issuer (1) filed all  reports  required  to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 12 months (or for such
shorter period that the issuer was required to file such  reports),  and (2) has
been subject to such requirements for the past 90 days. YES _X_. NO ___.

     Check if there is no disclosure  of  delinquent  filers in response to Item
405 of Regulation S-B contained herein, and no disclosure will be contained,  to
the  best  of  registrant's   knowledge,  in  definitive  proxy  or  information
statements  incorporated  by  reference  in Part III of this Form  10-KSB or any
amendment to this Form 10-KSB. [X]

     State the issuer's revenues for its most recent fiscal year: $9,264,444.

     The aggregate  market value of the voting stock held by  non-affiliates  of
the registrant, computed by reference to the average of the bid and asked prices
of such stock on the  NASDAQ  Stock  Market as of  December  4,  1998,  was $7.8
million. (The exclusion from such amount of the market value of the shares owned
by any  person  shall not be deemed an  admission  by the  registrant  that such
person is an affiliate of the registrant.)

     As of December 4, 1998, there were issued and outstanding 963,819 shares of
the Registrant's Common Stock.

                       DOCUMENTS INCORPORATED BY REFERENCE

     Part II of Form 10-KSB - Annual Report to Stockholders  for the fiscal year
ended September 30, 1998.

     Part  III of Form  10-KSB - Proxy  Statement  for 1999  Annual  Meeting  of
Stockholders.

         Transitional Small Business Disclosure Format: YES ___. NO _X_.


<PAGE>



                                     PART I

Item 1.    Description of Business

General

     First  Independence  Corporation (the "Company") is a Delaware  corporation
which was formed at the direction of First Federal Savings and Loan  Association
of  Independence  ("First  Federal" or the  "Association")  in June 1993 for the
purpose of becoming the savings and loan holding  company of First Federal.  The
Company owns all of the outstanding  stock of First Federal issued on October 5,
1993 in connection  with the completion of First  Federal's  conversion from the
mutual to the stock form of organization (the "Conversion").  The Company issued
727,375 shares of common stock at a price of $10.00 per share in the Conversion.
All  references  to the  Company  at or before  October  5, 1993  refer to First
Federal.  At September 30, 1998, the Company had total assets of $124.3 million,
and stockholders' equity of $12.1 million.

     First Federal is a federally  chartered stock savings and loan  association
headquartered in Independence, Kansas. First Federal was originally organized in
1905 as a state-chartered  savings and loan association and later converted to a
federally chartered institution.

     First Federal has been, and intends to continue to be, a community-oriented
financial institution offering a variety of financial services to meet the needs
of the communities it serves. The Association attracts deposits from the general
public and uses such  deposits,  together with  borrowings  and other funds,  to
originate  one- to  four-family  residential  mortgage  loans.  To a much lesser
extent,  the Association also originates loans secured by  non-residential  real
estate and consumer loans and a limited amount of loans secured by  multi-family
real estate.  Subject to market  conditions  and loan demand in its market area,
the  Association  expects to  continue to  originate  the same types of loans it
currently  offers,  which  include  the  origination  of  a  limited  number  of
commercial and multi-family real estate loans secured by property located in its
market area. The Association does not intend to originate or purchase  interests
in commercial or  multi-family  real estate loans secured by properties  located
outside of its market area.

     The  Association  also  invests  in  mortgage-backed  securities  which are
insured by or guaranteed by federal  agencies and other  investment  securities.
See  "Lending  Activities  -  Originations,  Purchases  and  Sales of Loans  and
Mortgage-Backed Securities."

     Like  all  federally  chartered  savings   associations,   First  Federal's
operations are regulated by the Office of Thrift Supervision (the "OTS").  First
Federal is a member of the Federal Home Loan Bank System  ("FHLB  System") and a
stockholder in the Federal Home Loan Bank ("FHLB") of Topeka. The Association is
also a member of the Savings Association Insurance Fund ("SAIF") and its deposit
accounts are insured up to applicable  limits by the Federal  Deposit  Insurance
Corporation ("FDIC").

     The principle  sources of funds for the  Association's  lending  activities
include  deposits,  amortization  and  prepayment of loan  principal  (including
mortgage-backed  securities),  sales or  maturities  of  investment  securities,
mortgage-backed  securities  and  short-term  investments,  borrowings and funds
provided from operations.

     The  Association's  revenues  are  derived  principally  from  interest  on
mortgage   loans  and   mortgage-backed   securities,   interest  on  investment
securities, dividends on FHLB stock and loan origination income.

     On  February  18,  1998,  the  Board  of  Directors  of  the  Company,  the
Association and The Neodesha  Savings and Loan  Association,  FSA  ("Neodesha"),
respectively, adopted a Plan of Merger Conversion (the

                                        2

<PAGE>



"Plan").  Pursuant  to the Plan,  Neodesha  will  combine  with the  Association
through the conversion of Neodesha from a mutual savings and loan association to
s stock savings and loan  association  and the  simultaneous  merger of Neodesha
into the Association. On December 22, 1998, at a special meeting, the members of
Neodesha  approved  the merger  conversion.  Approval  from the Office of Thrift
Supervision was recieved November 9, 1998. The transaction is scheduled to close
during  January  1999.  See  Note  N of  the  Notes  to  Consolidated  Financial
Statements.

     The  executive  offices  of the  Company  are  located  at Myrtle and Sixth
Streets  in  Independence,  Kansas  67301  and its  telephone  number  is  (316)
331-1660.  Unless the context otherwise  requires,  all references herein to the
Association  or the  Company  include  the  Company  and  the  Association  on a
consolidated basis.

Forward-Looking Statements

     When used in this Form  10-KSB or future  filings by the  Company  with the
Securities  and Exchange  Commission,  in the Company's  press releases or other
public  or  shareholder  communications,  or in oral  statements  made  with the
approval of an authorized  executive officer,  the words or phrases "will likely
result",  "are expected to",  "will  continue",  "is  anticipated",  "estimate",
"project",   "believe"   or  similar   expressions   are  intended  to  identify
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation  Reform Act of 1995.  The  Company  wishes to caution  readers not to
place undue reliance on any such forward-looking statements, which speak only as
of the date made, and to advise readers that various factors, including regional
and national  economic  conditions,  changes in levels of market interest rates,
credit risks of lending  activities,  and  competitive  and regulatory  factors,
could affect the Company's  financial  performance and could cause the Company's
actual results for future periods to differ materially from those anticipated or
projected.

     The Company does not undertake,  and specifically disclaims any obligation,
to  publicly  release  the  result  of any  revisions  which  may be made to any
forward-looking   statements  to  reflect  the   occurrence  of  anticipated  or
unanticipated events or circumstances after the date of such statements.

Market Area

     Through its offices in Independence and Coffeyville,  Kansas, First Federal
currently serves primarily  Montgomery  County,  Kansas and, to a lesser extent,
Wilson  County  and the  eastern  part  of  Chautauqua  County  in  Kansas.  The
Association  competes  in loan  originations  and in  attracting  deposits  with
approximately  ten financial  institutions  serving its primary market area. The
Association estimates its share of the savings market in Montgomery County to be
approximately 15%.

     First Federal  established  a loan  production  office in Lawrence,  Kansas
effective October 15, 1997. The office primarily  originates  construction loans
in  Lawrence  and  the  surrounding   area.  Loan  approvals  are  made  at  the
Association's main office with disbursements and collections handled at the loan
production  office.  The office is currently  staffed with a loan originator and
two processors.

     Independence,  Kansas, located in southeastern Kansas, is approximately 110
miles from Wichita, Kansas. Independence is the County Seat of Montgomery County
and the location of Independence Community College.

     Montgomery  County has a population of approximately  38,000.  Although the
economy of southeast  Kansas is closely  tied to the gas,  oil and  agricultural
industries, Montgomery County has attracted a variety of other industries. Major
employers in  Montgomery  County  include  Automotive  Controls  Corp.,  Inc., a
manufacturer  of electronic and electrical  parts,  City Publishing  Company,  a
publisher of

                                        3

<PAGE>



cross-reference  directories,  Emerson  Electric  Co., a  manufacturer  of small
electric  motors,  Hackney & Sons  (Midwest)  Inc., a  manufacturer  of beverage
delivery truck bodies,  Heartland  Cement,  a manufacturer  of cement and Cessna
Aircraft, a manufacturer of single engine airplanes.

Lending Activities

     General.  Historically,  the  Association  originated  fixed-rate  mortgage
loans. Since 1982,  however,  the Association has emphasized,  subject to market
conditions,  the origination  and holding of  adjustable-rate  mortgage  ("ARM")
loans and  loans  with  shorter  terms to  maturity  than  traditional  30-year,
fixed-rate loans.  Management's  strategy has been to increase the percentage of
assets in its portfolio with more frequent repricing or shorter  maturities.  In
response to customer demand, however, the Association continues to originate for
its loan portfolio fixed-rate mortgages with terms not greater than 30 years.

     The Association's primary focus in lending activities is on the origination
of loans  secured by first  mortgages  on  owner-occupied,  one- to  four-family
residences.  Recently,  a significant  portion of the Associations'  lending has
been in the form of construction loans. To a much lesser extent, the Association
also originates loans secured by non-residential  real estate and consumer loans
and a limited amount of  multi-family  real estate loans.  See "-  Originations,
Purchases and Sales of Loans and  Mortgage-Backed  Securities." At September 30,
1998, the Association's net loan portfolio totaled $93.7 million.

     All loans must be reviewed by a committee  comprised  of the  Association's
President  and three  other  officers  of the  Association.  The  committee  has
authority to approve  loans  secured by real estate to any one borrower of up to
$500,000.  The executive committee has authority to approve loans up to $750,000
which provide for a personal  guarantee  from the  borrower.  Loans in excess of
this limit require  approval of the Board of Directors.  All loan approvals made
by the loan committee are ratified by the Board of Directors.

     The  aggregate  amount of loans that the  Association  is permitted to make
under  applicable  federal  regulations to any one borrower,  including  related
entities,  is generally  equal to the greater of 15% of  unimpaired  capital and
surplus or  $500,000.  At  September  30,  1998,  the maximum  amount  which the
Association  could  have lent to any one  borrower  and the  borrower's  related
entities was approximately $1.6 million. See "Regulation - Federal Regulation of
Savings Associations."

                                        4

<PAGE>



     Loan  Portfolio  Composition.  The  following  information  sets  forth the
composition  of the  Association's  loan  portfolio  in  dollar  amounts  and in
percentages  (before  deductions (or  additions) for loans in process,  deferred
fees and discounts and allowances for losses) as of the dates indicated.

<TABLE>
<CAPTION>
                                                                                 September 30,
                                             --------------------------------------------------------------------------------------
                                                      1998                            1997                          1996
                                             ------------------------       ------------------------       ------------------------
                                              Amount        Percent          Amount        Percent          Amount         Percent
                                             --------      ----------       --------      ----------       --------      ----------
                                                                            (Dollars in Thousands)
<S>                                          <C>                <C>         <C>                <C>         <C>                <C>   
Real Estate Loans

 One- to four-family ..................      $ 71,855           71.06%      $ 64,152           84.30%      $ 57,353           82.29%
 Multi-family .........................         1,001             .99          1,164            1.53          1,371            1.97
 Non-residential ......................         9,065            8.97          7,479            9.83          7,224           10.36
 Construction .........................        16,050           15.87            764            1.00          1,834            2.63
                                             --------      ----------       --------      ----------       --------      ----------
    Total real estate loans ...........        97,971           96.89         73,559           96.66         67,782           97.25
                                             --------      ----------       --------      ----------       --------      ----------

Consumer Loans:

 Deposit account ......................           397            0.39            350            0.46            364            0.52
 Automobile ...........................           961            0.95            705            0.93            402            0.58
 Home equity ..........................           837            0.83            550            0.72            781            1.12
 Home improvement .....................           234            0.23            274            0.36            183            0.26
 Other ................................           714            0.71            661            0.87            185            0.27
                                             --------      ----------       --------      ----------       --------      ----------

    Total consumer loans ..............         3,143            3.11          2,540            3.34          1,915            2.75
                                             --------      ----------       --------      ----------       --------      ----------

     Total Loans ......................       101,114          100.00%        76,099          100.00%        69,697          100.00%
                                                           ==========                     ==========                     ==========

Less:

 Loans in process .....................         6,437                            572                          1,050
 Deferred fees and discounts ..........           337                            300                            274
 Allowance for losses .................           656                            668                            690
                                             --------                       --------                       --------
 Total loans receivable, net ..........      $ 93,684                       $ 74,559                       $ 67,683
                                             ========                       ========                       ========
</TABLE>

                                        5

<PAGE>



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

<TABLE>
<CAPTION>
                                                                                        September 30,
                                                            -----------------------------------------------------------------------
                                                                    1998                     1997                    1996
                                                            ---------------------    ---------------------    ---------------------
                                                             Amount     Percent       Amount      Percent      Amount      Percent
                                                            --------   ----------    --------   ----------    --------   ----------
                                                                            (Dollars in Thousands)
<S>                                                         <C>             <C>      <C>             <C>      <C>             <C>   
Fixed-Rate Loans
 Real estate:
  One- to four-family ...................................   $ 50,637        50.08%   $ 37,581        49.38%   $ 31,231        44.81%
  Multi-family ..........................................        639         0.63         683         0.90         871         1.25
  Non-residential .......................................      6,361         6.29       5,055         6.64       4,835         6.94
  Construction ..........................................     16,050        15.87         764         1.00        --           --
                                                            --------   ----------    --------   ----------    --------   ----------
    Total fixed-rate real estate loans ..................     73,687        72.87      44,083        57.92      36,937        53.00
 Consumer ...............................................        837          .83       1,990         2.62       1,437         2.06
                                                            --------   ----------    --------   ----------    --------   ----------
    Total fixed-rate loans ..............................     74,524        73.70      46,073        60.54      38,374        55.06
                                                            --------   ----------    --------   ----------    --------   ==========

Adjustable-Rate Loans
 Real estate:
  One- to four-family ...................................     21,218        20.98      26,571        34.92      26,122        37.47
  Multi-family ..........................................        362         0.36         481         0.63         500         0.72
  Non-residential .......................................      2,704         2.68       2,424         3.19       2,389         3.43
  Construction ..........................................       --           --          --           --         1,834         2.63
                                                            --------   ----------    --------   ----------    --------   ----------
     Total adjustable-rate real estate loans ............     24,284        24.02      29,476        38.74      30,845        44.25
 Consumer ...............................................      2,306         2.28         550         0.72         478         0.69
                                                            --------   ----------    --------   ----------    --------   ----------
     Total adjustable-rate loans ........................     26,590        26.30      30,026        39.46      31,323        44.94
                                                            --------   ----------    --------   ----------    --------   ----------

     Total Loans ........................................    101,114       100.00%     76,099       100.00%     69,697       100.00%
                                                                       ==========               ==========               ==========

Less
 Loans in process .......................................      6,437                      572                    1,050
 Deferred fees and discounts ............................        337                      300                      274
 Allowance for losses ...................................        656                      668                      690
                                                            --------                 --------                 --------

 Total loans receivable, net ............................   $ 93,684                 $ 74,559                 $ 67,683
                                                            ========                 ========                 ========
</TABLE>


                                        6

<PAGE>



     The following  schedule shows the scheduled  contractual  maturities of the
Association's  loan  portfolio  at  September  30,  1998.  Mortgages  which have
adjustable or  renegotiable  interest  rates are shown as repaying in the period
during which the  contract is due. The schedule  does not reflect the effects of
possible prepayments or enforcement of due-on-sale clauses.

<TABLE>
<CAPTION>
                                   Real Estate
                    ---------------------------------------
                          One- to         Multi-family, and
                         Four-Family       Non-Residential      Construction              Consumer                Total
                    ------------------    -----------------    ------------------    -------------------    ------------------
                              Weighted             Weighted              Weighted              Weighted               Weighted
                               Average             Average               Average                Average               Average
                     Amount     Rate      Amount     Rate      Amount      Rate       Amount     Rate       Amount      Rate
                     ------   --------    ------   --------    ------    --------     ------   ---------    ------    --------
                                                           (Dollars in Thousands)

Due During Periods
Ending September 30,
- --------------------
<S>                  <C>         <C>      <C>        <C>       <C>          <C>      <C>          <C>      <C>          <C>  
1999(1) ..........   $   137     8.56%    $   898    9.50%     $14,085      9.62%    $  1,342     8.44%    $ 16,462     9.51%
2000 .............        80     7.93         114    9.70          957      9.50          284     8.98        1,435     9.33
2001 .............       297     7.65          52    7.56           --        --          506     9.23          855     8.58
2002 and 2003 ....     1,298     7.76         413    8.12           --        --          402     8.96        2,113     8.06
2004 to 2008 .....     7,977     7.66         932    8.73          906      7.60          321     8.67       10,136     7.79
2009 to 2023 .....    34,083     7.59       7,511    8.28           --        --          151     8.65       41,745     7.72
2024 and following    27,983     7.37         146    8.25          102      7.50          137     8.73       28,368     7.38
                     -------              -------              -------               --------              --------
       Total .....   $71,855              $10,066              $16,050               $  3,143              $101,114
                     =======              =======              =======               ========              ========
</TABLE>

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

     The total  amount  of loans  due  after  September  30,  1999,  which  have
predetermined  interest rates is $58.6 million,  while the total amount of loans
due after such date which have  floating or adjustable  interest  rates is $26.1
million.


                                        7

<PAGE>



     One-  to  Four-Family   Residential  Mortgage  Lending.   Residential  loan
originations are generated by the Association's  marketing efforts,  its present
customers,  walk-in  customers  and  referrals  from  real  estate  brokers  and
builders.  The  Association  has focused its lending  efforts  primarily  on the
origination of loans secured by first mortgages on owner-occupied, single-family
residences in its market area. At September 30, 1998, the Association's  one- to
four-family  residential  mortgage loans, totaled $71.9 million, or 71.1% of the
Association's loan portfolio.

     The  Association  currently  makes  adjustable-rate,  one-  to  four-family
residential  mortgage  loans in amounts  up to 95% of the  appraised  value,  or
selling  price,  of the security  property,  whichever is less. For loans with a
loan-to-value ratio of 90% or greater, the Association requires private mortgage
insurance  equal to 20% of the loan value in order to reduce  the  Association's
exposure level. For loans with loan-to-value ratios of greater than 80% but less
than 90%, the  Association  typically  requires  private  mortgage  insurance to
reduce the  Association's  exposure.  The  determination as to whether to obtain
such  insurance is made on a case-by-case  basis,  based on a variety of factors
including the borrower's  payment history,  the borrower's length of employment,
the quality of the  property,  the term of the loan and the debt to income ratio
of the borrower.  At September 30, 1998, the  Association had 570 loans totaling
$31.3 million with a  loan-to-value  ratio of greater than 80% but less than 90%
and 365  loans  totaling  $18.1  million  with a  loan-to-value  ratio of 90% or
greater.

     The Association  currently offers one-year ARM loans at rates determined in
accordance with market and competitive factors for a term of up to 30 years. The
interest rate charged on ARM loans  currently  originated by the  Association is
based upon the one year Constant  Maturity  Treasury Index. The  adjustable-rate
loans currently  originated by the  Association  provide for a 1% annual cap and
floor,  and a 5% lifetime cap on the interest rate  adjustment  over the rate in
effect  on  the  date  of  origination.   The  actual  interest  rate  on  these
adjustable-rate loans may not be reduced below 5% over the life of the loan. The
annual and lifetime caps on interest rate  increases  reduce the extent to which
these loans can help protect the  Association  against  interest rate risk.  See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations -  Asset/Liability  Management"  in the  Company's  Annual  Report to
Stockholders attached hereto as Exhibit 13 (the "Annual Report").  Approximately
28.6% of the loans secured by one- to four-family real estate  originated by the
Association  during  fiscal  1998  were  originated  with  adjustable  rates  of
interest. See "- Originations,  Purchases and Sales of Loans and Mortgage-Backed
Securities."

     Adjustable-rate  loans  decrease  the  risks  associated  with  changes  in
interest  rates but involve  other risks,  primarily  because as interest  rates
rise, the payment by the borrower rises to the extent  permitted by the terms of
the loan,  thereby  increasing the potential for default.  At the same time, the
marketability  of the  underlying  property may be adversely  affected by higher
interest rates. The Association  believes that these risks, which have not had a
material  adverse effect on the Association to date, are more than outweighed by
the benefits received by the Association in offering ARM loans.

     The Association also originates fixed-rate mortgage loans. Fixed-rate loans
currently  originated by the Association have terms of up to 30 years.  Interest
rates charged on these  fixed-rate loans are  competitively  priced according to
local market conditions.

     In underwriting  residential real estate loans,  the Association  evaluates
the borrower's  ability to make monthly  payments,  employment  history,  credit
history and the value of the property securing the loan. Potential borrowers are
typically  qualified for both  adjustable-  and fixed-rate  loans based upon the
initial or stated rate of the loan.  Adjustable  rate loans increase the risk of
default to the extent the  interest  rate  adjusts  upward and the  borrower  is
unable  to make the  payments  at the  increased  rate.  Although  borrowers  on
adjustable-rate  loans are qualified based upon the initial rate of the loan, if
a borrower's debt to income ratios are marginal,  the Association will take into
consideration the borrower's ability to make

                                        8

<PAGE>



future payments in the event the interest rate adjusts upward. Since the size of
the  Association's  average  new  loan  originated  is  approximately   $50,000,
management  believes  increases  in  interest  rates do not  generally  increase
payment amounts to levels that would significantly impair the borrower's ability
to make monthly payments.

     An appraisal of the security  property is obtained on all loan applications
from  Board-approved   independent  fee  appraisers.   In  connection  with  the
origination of residential real estate loans, the Association generally requires
that the borrower obtain an opinion from an attorney  regarding the title to the
property or title  insurance and fire and casualty  insurance,  as well as flood
insurance, where applicable, to protect the Association's interest.

     Approximately   $1.7  million,   or  2.4%  of  the  Association's  one-  to
four-family   residential   mortgage  loan  portfolio,   was  purchased  by  the
Association.  These loans are primarily secured by property located in Texas and
have been in the Association's  portfolio for several years. The Association has
purchased  only a limited  amount of one- to  four-family  residential  mortgage
loans since 1989.  However,  in connection with the opening of a loan production
office in  Lawrence,  Kansas  during  fiscal  1998,  the  Association  purchased
approximately  $5.0  million  construction  real estate  loans.  These loans are
secured by one- to four-family  real estate located in the Lawrence market area.
The level of  delinquencies  in the  Association's  portfolio of purchased loans
secured by one- to four-family  residential  real estate is consistent with that
of the loans originated and retained by the Association.

     The   Association's   residential   mortgage  loans   customarily   include
due-on-sale  clauses  giving  the  Association  the  right to  declare  the loan
immediately due and payable in the event, among other things, the borrower sells
or otherwise  disposes of the  property  subject to the mortgage and the loan is
not repaid.  The  Association has enforced  due-on-sale  clauses in its mortgage
contracts  for the purpose of increasing  its loan  portfolio  yield.  The yield
increase is obtained through the  authorization of assumptions of existing loans
at higher rates of interest  and the  imposition  of  assumption  fees.  One- to
four-family  real  estate  loans may be assumed  provided  home  buyers meet the
Association's  underwriting  standards and the loan terms are  modified,  to the
extent necessary, to conform with present yield and maturity requirements.

     Construction  Lending.  The Association  also makes  construction  loans to
builders and  individuals for the  construction of residences.  There were $16.1
million of construction loans outstanding at September 30, 1998.

     Although  the  Association  has offered  construction  loans for years,  it
recently  expanded  its efforts for this type of lending with the opening of its
Lawrence,  Kansas production office. The majority of the construction loans were
originated  at the  Lawrence,  Kansas  loan  production  office.  This office is
staffed with an  originator  and two  processors,  each of whom has  substantial
experience in construction lending. Construction loans are made to both builders
and  individuals  and  generally  have terms of nine months of less and interest
rates  tied to the prime rate plus a margin.  Once the loan rate is  determined,
however,  it remains fixed for the term of the loan.  The borrower pays interest
only  during  the  construction  period.   Residential  construction  loans  are
generally  underwritten  pursuant to the same  guidelines  used for  originating
permanent residential loans, and are approved at the Association's  headquarters
in Independence. The amount loaned to any one builder is subject to pre-approved
guidance  lines  with  the  maximum  amount  not  to  exceed  the  Association's
loans-to-one-borrower limit.

     Construction loans are generally  considered to involve a greater degree of
risk than permanent one-to four- family residential mortgage loans. Risk of loss
on a  construction  loan  depends  largely upon the  concurrence  of the initial
estimate of the property's value at completion of construction and the estimated
cost  (including  interest)  of  construction,  as well as the  availability  of
permanent take-out financing. During the construction phase, a number of factors
could result in delays and cost overruns. If the estimate of

                                        9

<PAGE>



value proves to be inaccurate, the Company may be confronted, at or prior to the
maturity of the loan, with a project which, when completed, has a value which is
insufficient to ensure full repayment.  Because of these uncertainties  inherent
in estimating  development and construction costs, it is relatively difficult to
evaluate  accurately the total loan funds required to complete a project.  Also,
the funding of loan fees and interest  during the  construction  phase makes the
monitoring of the progress of the project particularly  important,  as customary
early warning signals of project difficulties may not be present.

     Non-Residential/Multi-Family  Real Estate Lending.  In order to enhance the
yield  on  and  decrease  the  average  term  to  maturity  of its  assets,  the
Association  has  originated  and purchased  permanent  loans and  participation
interests in loans  originated by other lenders secured by  non-residential  and
multi-family  real estate.  The  Association  also has a limited amount of loans
secured  by  land.  See  "Management's  Discussion  and  Analysis  of  Financial
Condition and Results of Operations - Asset/Liability  Management" in the Annual
Report.   At  September  30,  1998,  the   Association   had  $10.1  million  in
non-residential/  multi-family  real  estate  loans,  representing  10.0% of the
Association's loan portfolio.

     Approximately   10.3%   of  the   property   securing   the   Association's
non-residential/multi-family  (including  land) real  estate loan  portfolio  is
located  outside the  Association's  primary market area. Many of the properties
securing  these  purchased  loans or  participations  are  located  in Texas and
neighboring  states.  Some of these  areas  have  experienced  adverse  economic
conditions  including a general  softening in real estate  markets and the local
economy,  which may result in  increased  loan  delinquencies  and loan  losses.
However, most of the Association's non-residential/multi-family real estate loan
portfolio is seasoned and,  during the past five years,  the Association has had
no significant purchases or participations in such loans.

     The table below sets forth, by type of security property, the Association's
non-residential/ multi-family real estate loans at September 30, 1998.

<TABLE>
<CAPTION>
                                                                                  Number        Outstanding         Amount
                                                                                   of            Principal      Non-Performing
                                                                                  Loans           Balance       or of Concern
                                                                                 -------          -------       --------------
                                                                                          (Dollars in Thousands)
<S>                                                                                  <C>          <C>              <C>    
Multi-family ..........................................................                5          $ 1,001          $  --
Small business facilities and office buildings ........................               43            3,413               21
Health care facility ..................................................               12            2,112             --
Churches ..............................................................                3              174             --
Warehouse/mini-storage ................................................                3              313             --
Hotel/motel ...........................................................                3            1,233             --
Land ..................................................................               33            1,820             --
                                                                                 -------          -------          -------

    Total multi-family residential and non-residential real
        estate loans ..................................................              102          $10,066          $    21
                                                                                 =======          =======          =======
</TABLE>



     Permanent  non-residential and multi-family real estate loans originated by
the  Association  generally  have terms  ranging  from 5 to 20 years and up to a
30-year  amortization  schedule.  Rates on  permanent  loans  either  (i) adjust
(subject,  in some cases, to specified interest rate caps) at one year intervals
to  specified  spreads over an index,  (ii) float  (subject,  in some cases,  to
specified  interest  rate caps) with changes in a specified  prime rate or (iii)
carry   fixed   rates.   Under   the   Association's    current   loan   policy,
multi-family/non-residential  real estate loans (other than loans to facilitate)
are written in amounts of up to 80% of the appraised value of the properties.

                                       10

<PAGE>



     Appraisals on properties  securing  non-residential  and multi-family  real
estate  property  loans  originated  by  the  Association  are  performed  by an
independent  appraiser  designated  by the  Association  at the time the loan is
made. All appraisals on multi-family and  non-residential  real estate loans are
reviewed  by  the  Association's  management.  In  addition,  the  Association's
underwriting  procedures generally require verification of the borrower's credit
history, income and financial statements, banking relationships,  references and
income projections for the property.  Personal guarantees are generally obtained
for all or a  portion  of the  Association's  multi-family/non-residential  real
estate    loans.     While    the     Association     continues    to    monitor
multi-family/non-residential   real  estate  loans  on  a  regular  basis  after
origination,  updated  appraisals are not normally obtained after closing unless
the Association  believes that there are questions regarding the progress of the
loan or the value of the collateral.

     At September 30, 1998, the Association had no  non-residential/multi-family
real estate loans to one borrower, or group of borrowers,  which had an existing
carrying  value in excess of  $500,000,  except for the loans to four  unrelated
borrowers or groups of borrowers described below. The first loan is secured by a
residential  care  facility  located  in Caney,  Kansas  and had an  outstanding
balance at September 30, 1998 of $840,000. The other loans in excess of $500,000
at September 30, 1998, included a loan to one borrower totaling $680,000 secured
by a hotel located in Columbia,  Missouri; a loan with an outstanding balance of
$592,000  secured by an apartment  building located in Rogers,  Arkansas;  and a
loan with an outstanding  balance of $531,000 secured by a guest home located in
Caney,  Kansas.  All of these loans were  current at  September  30,  1998.  See
"-Regulation - Federal Regulation of Savings Associations."

     Non-residential/multi-family real estate lending affords the Association an
opportunity to receive  interest at rates higher than that  generally  available
from one- to four-family  residential  lending.  Nevertheless,  loans secured by
such  properties are generally  larger and involve a greater degree of risk than
one- to  four-family  residential  mortgage  loans.  Because  payments  on loans
secured  by  non-residential/multi-family   real  estate  properties  are  often
dependent on the successful operation or management of the properties, repayment
of such loans may be subject to adverse  conditions in the real estate market or
the  economy.  If the cash flow from the  project is reduced  (for  example,  if
leases are not obtained or renewed),  the  borrower's  ability to repay the loan
may be impaired.  The  Association has attempted to minimize these risks through
its underwriting standards and by lending primarily on existing income-producing
properties.

     The Association also generally  maintains an escrow account for most of its
loans  secured by real  estate,  in order to ensure that the  borrower  provides
funds to cover property taxes in advance of the required payment. These accounts
are analyzed  annually to confirm that adequate funds are  available.  For loans
which do not include an escrow requirement,  an annual review of tax payments is
performed by the  Association in order to confirm  payment.  In order to monitor
the adequacy of cash flows on income-producing  properties, the borrower or lead
lender is notified annually,  requesting financial  information including rental
rates and income,  maintenance  costs and an update of real estate  property tax
payments.

     Consumer  Lending.  Consumer loans generally have shorter terms to maturity
(thus reducing First Federal's  exposure to changes in interest rates) and carry
higher rates of interest than do one- to four-family residential mortgage loans.
In addition,  management  believes  that the offering of consumer  loan products
helps to expand and create  stronger  ties to its  existing  customer  base,  by
increasing the number of customer  relationships  and providing  cross-marketing
opportunities.  At September 30, 1998, the Association's consumer loan portfolio
totaled $3.1 million,  or 3.1% of its loan portfolio.  Under applicable  federal
law, the Association is authorized to invest up to 35% of its assets in consumer
loans.

     First Federal offers a variety of secured  consumer  loans,  including home
equity loans,  home improvement  loans, auto loans, and loans secured by savings
deposits and other consumer collateral. The

                                       11

<PAGE>



Association  also offers a limited amount of unsecured  loans.  The  Association
currently  originates  all  of  its  consumer  loans  in its  market  area.  The
Association's  home equity and home  improvement  loans comprised  approximately
34.1% of the  Association's  total  consumer  loan  portfolio.  These  loans are
generally originated in amounts,  together with the amount of the existing first
mortgage,  of up to 100% of the  appraised  value of the  property  securing the
loan.  The  term to  maturity  on such  loans  may be up to seven  years.  Other
consumer loan terms vary according to the type of collateral, length of contract
and  credit  worthiness  of  the  borrower.  The  Association's  consumer  loans
generally  have a fixed rate of  interest,  except for the home equity  lines of
credit which adjust based upon changes in the prime rate.

     The Association  does not originate any consumer loans on an indirect basis
(i.e.,  where loan  contracts are purchased  from retailers of goods or services
which have extended credit to their customers).

     The underwriting  standards  employed by the Association for consumer loans
include a determination of the applicant's payment history on other debts and an
assessment  of the  ability to meet  existing  obligations  and  payments on the
proposed  loan.  Although   creditworthiness  of  the  applicant  is  a  primary
consideration,  the underwriting process also includes a comparison of the value
of the security, if any, in relation to the proposed loan amount.

     Consumer loans may entail greater risk than do residential  mortgage loans,
particularly in the case of consumer loans which are unsecured, such as checking
account overdraft privilege loans, or are secured by rapidly depreciable assets,
such as automobiles.  In such cases, any repossessed  collateral for a defaulted
consumer loan may not provide an adequate source of repayment of the outstanding
loan  balance  as a  result  of  the  greater  likelihood  of  damage,  loss  or
depreciation.  In  addition,  consumer  loan  collections  are  dependent on the
borrower's  continuing  financial  stability,  and thus are  more  likely  to be
affected by adverse  personal  circumstances.  Furthermore,  the  application of
various federal and state laws,  including  bankruptcy and insolvency  laws, may
limit the amount  which can be  recovered  on such loans.  Although the level of
delinquencies  in the  Association's  consumer loan portfolio has generally been
low (at September 30, 1998,  $50,000, or approximately 1.6% of the consumer loan
portfolio,  was 60 days or more  delinquent),  there  can be no  assurance  that
delinquencies will not increase in the future.

Originations, Purchases and Sales of Loans and Mortgage-Backed Securities

     The Association originates real estate loans through marketing efforts, the
Association's  customer base, walk-in customers,  and referrals from real estate
brokers.  The Association  originates both adjustable-rate and fixed-rate loans.
Its  ability  to  originate  loans is  dependent  upon the  relative  demand for
fixed-rate or ARM loans in the origination market, which is affected by the term
structure  (short-term  compared to long-term) of interest  rates as well as the
current and expected future level of interest rates.

     Historically,   the   Association   has  also  purchased   loans  and  loan
participations,  predominantly  for  non-residential  real  estate  and  one- to
four-family  residential  loans.  Such  purchases  have enabled First Federal to
offset the  relatively low level of loan demand in the  Association's  principal
market areas,  to take  advantage of favorable  lending  opportunities  in other
markets,  to diversify  its portfolio and to limit  origination  expenses  while
generally  providing the  Association  with a higher yield than was available on
mortgage-backed securities.

     The Association has underwritten its loan purchases using the same criteria
it  uses in  originating  loans.  Servicing  of  purchased  loans  is  generally
performed by the seller.  At September 30, 1998,  approximately  $3.4 million of
First  Federal's  loan  portfolio was serviced by others.  During the year ended
September  30, 1998,  the  Association  purchased  loans  totaling  $5.0 million
secured by construction real estate.


                                       12

<PAGE>



     During recent years, most of the Association's loan purchase  opportunities
have been at yields that management  believed were not sufficiently  higher than
the yields of comparable  mortgage-backed  securities  that were guaranteed by a
Federal agency as to principal and interest (or derived from  certificates  that
were  so  guaranteed)  to  offset  such  credit  protection.   Accordingly,  the
Association  has recently  increased its  mortgage-backed  securities  portfolio
rather  than  loan  purchases.   See  "Investment  Activities   -Mortgage-Backed
Securities."

     The  Association  had $1.7  million  in loans  serviced  for  others  as of
September 30, 1998.

     The  following  table  shows  the  loan  origination,  purchase,  sale  and
repayment activities of the Association for the periods indicated.

<TABLE>
<CAPTION>
                                                                                     Year Ended September 30,
                                                                      -----------------------------------------------------
                                                                        1998                   1997                  1996
                                                                      --------               --------              --------
                                                                                           (In Thousands)
<S>                                                                   <C>                    <C>                   <C>     
Originations by type
 Adjustable-rate:
  Real estate - one- to four-family .........................         $  5,984               $  6,437              $  4,465
                - non-residential ...........................              250                    633                   614
  Consumer - home equity ....................................              117                    673                   314
                                                                      --------               --------              --------
         Total adjustable-rate ..............................            6,351                  7,743                 5,393
                                                                      --------               --------              --------
 Fixed-rate:
  Real estate - one- to four-family .........................           14,968                 10,167                14,879
                  - non-residential .........................            3,028                  1,492                   320
  Construction ..............................................           23,621                     --                    --
  Consumer - non-residential ................................            2,294                  1,965                 1,429
                                                                      --------               --------              --------
         Total fixed-rate ...................................           43,911                 13,624                16,628
                                                                      --------               --------              --------
         Total loans originated .............................           50,262                 21,367                22,021
                                                                      --------               --------              --------

Purchases
  Real estate - non-residential .............................               --                    546                    --
  Construction ..............................................            4,984                     --                    --
  Mortgage-backed securities (excluding
    REMICs and CMOs) ........................................               --                     --                 4,660
                                                                      --------               --------              --------
         Total purchased ....................................            4,984                    546                 4,660
                                                                      --------               --------              --------

Sales and Repayments
  Mortgage-backed securities ................................            6,164                  4,412                 5,237
  Principal repayments(1) ...................................           30,231                 15,512                13,956
                                                                      --------               --------              --------
        Total reductions ....................................           36,395                 19,924                19,193
  Increase (decrease) in other items, net(2) ................           (5,979)                   375                  (730)
                                                                      --------               --------              --------
         Net increase (decrease) ............................         $ 12,872               $  2,364              $  6,758
                                                                      ========               ========              ========
</TABLE>

- ----------
(1)  Includes transfers to real estate acquired through foreclosure.

(2)  Consists of loans in process, net deferred  origination costs,  unamortized
     discounts and allowance for loan losses.

Asset Quality

     When a borrower fails to make a required payment on a loan, the Association
attempts to cause the delinquency to be cured by contacting the borrower. In the
case of loans secured by real estate,  a computer  generated late notice is sent
15 days after the due date. If the delinquency is not cured between the 30th and
60th day, a personal  letter is sent to the borrower and if the  delinquency  is
not  cured  by the  75th  day,  contact  with  the  borrower  is made by  phone.
Additional written and verbal contacts are made

                                       13

<PAGE>



with the borrower to the extent the borrower  appears to be cooperative.  If the
delinquency  is not  cured or a  payment  plan  arranged  by the 90th  day,  the
Association sends a 30-day default letter and, once that period elapses, usually
institutes  appropriate action to foreclose on the property.  Interest income on
loans at this  point is reduced by the full  amount of accrued  and  uncollected
interest.  If  foreclosed,  the property is sold at a sheriff's  sale and may be
purchased by the Association. Delinquent consumer loans are handled in a similar
manner. If these efforts fail to bring the loan current,  appropriate action may
be taken to collect any loan payment that remains delinquent.  The Association's
procedures  for  repossession  and sale of  consumer  collateral  are subject to
various requirements under Kansas consumer protection laws.

     Real estate acquired by First Federal as a result of foreclosure or by deed
in lieu of foreclosure is classified as real estate acquired through foreclosure
until it is sold. When property is acquired,  it is recorded at the lower of the
loan's unpaid  principal  balance  (cost) or fair value less  estimated  selling
expenses at the date of acquisition  and any write-down  resulting  therefrom is
charged  to the  allowance  for  losses  on  loans.  See Note A of the  Notes to
Consolidated  Financial  Statements in the Annual Report. Upon acquisition,  all
costs incurred in maintaining the property are expensed. However, costs relating
to the development and improvement of the property are capitalized to the extent
of net realizable value.

                                       14

<PAGE>



     Delinquent  Loans.  The following table sets forth  information  concerning
delinquent loans at September 30, 1998, in dollar amounts and as a percentage of
the  Association's  loan portfolio.  The amounts  presented  represent the total
remaining  principal  balances  of the  related  loans,  rather  than the actual
payment amounts which are overdue.

<TABLE>
<CAPTION>
                                                    Loans Delinquent for:  
                              ------------------------------------------------------------------         Total Loans Delinquent
                                         60-90 Days                       Over 90 Days                     60 Days or more
                              -------------------------------    -------------------------------    --------------------------------
                                                   Percent of                         Percent of                          Percent of
                                                  Total Loan                          Total Loan                          Total Loan
                              Number      Amount   Portfolio     Number      Amount   Portfolio     Number      Amount    Portfolio
                              ------      ------  -----------    ------      ------   ----------    ------      ------    ---------
                                                                (Dollars in Thousands)
<S>                               <C>     <C>         <C>            <C>     <C>         <C>            <C>     <C>         <C>  
Real Estate:
  One- to four-family .....       11      $  421      0.41%          18      $  907      0.90%          29      $1,328      1.31%
  Non-residential .........       --          --        --            1          21      0.02            1          21      0.02
Construction ..............        3         223      0.22            1          62      0.06            4         285      0.28
Consumer ..................        1          10      0.01            6          40      0.04            7          50      0.05
                              ------      ------      ----       ------      ------      ----       ------      ------      ----

     Total ................       15      $  654      0.64%          26      $1,030      1.02%          41      $1,684      1.66%
                              ======      ======      ====       ======      ======      ====       ======      ======      ====
</TABLE>

     The following table sets forth information  concerning  delinquent loans at
September 30, 1997, in dollar  amounts and as a percentage of the  Association's
loan portfolio.  The amounts presented  represent the total remaining  principal
balances of the related loans,  rather than the actual payment amounts which are
overdue.


<TABLE>
<CAPTION>
                                                    Loans Delinquent for:  
                              ------------------------------------------------------------------         Total Loans Delinquent
                                         60-90 Days                       Over 90 Days                     60 Days or more
                              -------------------------------    -------------------------------    --------------------------------
                                                   Percent of                         Percent of                          Percent of
                                                  Total Loan                          Total Loan                          Total Loan
                              Number      Amount   Portfolio     Number      Amount   Portfolio     Number      Amount    Portfolio
                              ------      ------  -----------    ------      ------   ----------    ------      ------    ---------
                                                                (Dollars in Thousands)
<S>                             <C>        <C>         <C>           <C>      <C>         <C>           <C>      <C>         <C>  
Real Estate:
  One- to four-family .....         8      $  235      0.31%          27      $1,211      1.59%          35      $1,446      1.90%
  Non-residential .........         2         264      0.35            1          98      0.13            3         362      0.48
Consumer ..................         3          11      0.01            4          32      0.04            7          43      0.05
                               ------      ------      ----       ------      ------      ----       ------      ------      ----

     Total ................        13      $  510      0.67%          32      $1,341      1.76%          45      $1,851      2.43%
                               ======      ======      ====       ======      ======      ====       ======      ======      ====
</TABLE>



                                       15

<PAGE>



     Non-Performing   Assets.  The  table  below  sets  forth  the  amounts  and
categories  of the  Association's  non-performing  assets.  Loans are  placed on
non-accrual  status when the  collection of principal  and/or  interest  becomes
doubtful.  As a matter of policy,  the  Association  does not  generally  accrue
interest  on loans  past  due more  than 90  days.  For all  periods  presented,
troubled debt  restructurings  (which involve forgiving a portion of interest or
principal  on any loans or making loans at a rate  materially  less than that of
market rates) are included in the following table.  Real estate acquired through
foreclosure  includes  assets  acquired in  settlement of loans and reflects the
lower of cost or fair value less selling expense.

<TABLE>
<CAPTION>
                                                               Year Ended September 30,
                                                          --------------------------------
                                                           1998         1997         1996
                                                          ------       ------       ------
                                                                (Dollars in Thousands)
<S>                                                       <C>          <C>          <C>   
Non-accruing loans:
  One- to four-family ..............................      $  217       $  919       $  148
  Non-residential real estate ......................          21           98           99
  Construction .....................................          62           --           94
  Consumer .........................................          35           32           26
                                                          ------       ------       ------
     Total non-accruing loans ......................         335        1,049          367
                                                          ------       ------       ------

Accruing loans delinquent 90 days or more:
   One- to four-family .............................         690          292          183
   Construction ....................................         223           --           --
   Consumer ........................................           5           --           --
                                                          ------       ------       ------
     Total accruing loans delinquent 90 days or more         918          292          183
                                                          ------       ------       ------

Troubled debt restructurings:
   One- to four-family .............................          --           50           52
                                                          ------       ------       ------

     Total non-performing loans ....................       1,253        1,391          602
                                                          ------       ------       ------

Real estate acquired through foreclosure:
  One- to four-family ..............................          72           12           12
                                                          ------       ------       ------

Total non-performing assets ........................      $1,325       $1,403       $  614
                                                          ======       ======       ======
Total as a percentage of total assets ..............        1.07%        1.25%        0.57%
                                                          ======       ======       ======
</TABLE>

     For the year ended  September 30, 1998,  gross interest  income which would
have been recorded had the  non-accruing  loans been current in accordance  with
their original terms amounted to $14,871. The amount included in interest income
on such loans was $15,720 for the year ended September 30, 1998.

     Included in  non-accruing  loans at  September  30,  1998,  were nine loans
totaling $279,000 secured by one- to four-family real estate,  one loan totaling
$21,000  secured  by  non-residential  real  estate,  and eight  consumer  loans
totaling $35,000.  All non-accruing loans at September 30, 1998, were located in
the  Association's  primary  market area. At September 30, 1998,  accruing loans
delinquent 90 days or more included 13 loans totaling  $913,000  secured by one-
to four-family real estate and one consumer loan totaling  $5,000.  At September
30, 1998, all of the  Association's  accruing  loans  delinquent 90 days or more
secured by real estate were located in the  Association's  primary  market area,
except  for one loan  totaling  $336,000  secured by a single  family  residence
located in Texas.



                                       16

<PAGE>



     Management   has   considered   loans  of  concern  in   establishing   the
Association's allowance for loan losses.

     Real Estate  Acquired  through  Foreclosure.  At September  30,  1998,  the
Association's real estate acquired through  foreclosure  consisted of two single
family residences located in the Association's  market area. The properties have
a carrying value of $72,000 and are currently offered for sale.

     Classified Assets.  Federal  regulations  provide for the classification of
loans and other assets, such as debt and equity securities considered by the OTS
to be of lesser  quality,  as  "substandard,"  "doubtful" or "loss." An asset is
considered  "substandard"  if it is  inadequately  protected  by the current net
worth and paying capacity of the obligor or of the collateral  pledged,  if any.
"Substandard"  assets include those characterized by the "distinct  possibility"
that the insured  institution  will sustain "some loss" if the  deficiencies are
not  corrected.  Assets  classified  as  "doubtful"  have all of the  weaknesses
inherent in those classified  "substandard," with the added  characteristic that
the weaknesses present make "collection or liquidation in full," on the basis of
currently  existing facts,  conditions,  and values,  "highly  questionable  and
improbable."  Assets  classified as "loss" are those considered  "uncollectible"
and  of  such  little  value  that  their  continuance  as  assets  without  the
establishment  of a specific loss reserve is not warranted.  Assets which do not
currently  expose  the  insured   institution  to  sufficient  risk  to  warrant
classification in one of the  aforementioned  categories but possess  weaknesses
are placed on a "watch list" by management.

     When an insured institution classifies problem assets as either substandard
or doubtful,  it may establish  general  allowances for loan losses in an amount
deemed prudent by management. General allowances represent loss allowances which
have been  established  to recognize the inherent risk  associated  with lending
activities,  but which, unlike specific  allowances,  have not been allocated to
particular problem assets. When an insured institution classifies problem assets
as "loss," it is required  either to establish a specific  allowance  for losses
equal to 100% of that portion of the asset so classified  or to charge-off  such
amount.  An institution's  determination as to the  classification of its assets
and  the  amount  of its  valuation  allowances  is  subject  to  review  by the
regulatory authorities, who may order the establishment of additional general or
specific loss allowances.

     In connection  with the filing of its periodic  reports with the OTS and in
accordance with its classification of assets policy,  the Association  regularly
reviews  the  problem  loans in its  portfolio  to  determine  whether any loans
require  classification  in accordance with applicable  regulations.  Classified
assets of the  Association  all of which, at September 30, 1998, are included in
the table of non-performing assets on the previous page, were as follows:


                                                        September 30,
                                            ------------------------------------
                                             1998           1997           1996
                                            ------         ------         ------
                                                       (In Thousands)

Substandard .......................         $1,320         $1,261         $  676
Doubtful ..........................              5             92             95
Loss ..............................             --             --             --
                                            ------         ------         ------

Total classified assets ...........         $1,325         $1,353         $  771
                                            ======         ======         ======

     Allowance for Loan Losses.  The  allowance  for loan losses is  established
through a provision for loan losses based on management's evaluation of the risk
inherent in its loan  portfolio and changes in the nature and volume of its loan
activity. Such evaluation, which includes a review of all loans for which full

                                       17

<PAGE>



collectibility may not be reasonably assured, considers among other matters, the
estimated  fair  value  of  the  underlying  collateral,   economic  conditions,
historical  loan loss  experience and other factors that warrant  recognition in
providing for an adequate loan allowance.  Although  management believes it uses
the best information  available to make such determinations,  future adjustments
to the  allowance  may be  necessary,  and net  income  could  be  significantly
affected if  circumstances  differ  substantially  from the assumptions  used in
making the initial determinations. At September 30, 1998, the Association had an
allowance for loan losses of $656,000.

     The following table sets forth an analysis of the  Association's  allowance
for loan losses at the dates indicated.

<TABLE>
<CAPTION>
                                                                   Year Ended September 30,
                                                               ------------------------------
                                                               1998       1997        1996
                                                               ----       ----       -------
                                                                   (Dollars In Thousands)

<S>                                                            <C>        <C>        <C>    
Balance at beginning of period ..........................      $668       $690       $   690

Charge-offs:
  One- to four-family ...................................        12         22            --

Recoveries ..............................................        --         --            --
                                                               ----       ----       -------

  Net charge-offs .......................................        12         22            --
                                                               ----       ----       -------
Balance at end of period ................................      $656       $668       $   690
                                                               ====       ====       =======

Ratio of net charge-offs during the period
to total loans at end of period .........................       .01%      0.03%         0.00%
                                                               ====       ====       =======

Allowance for loan losses to total loans at end of period       .70%      0.90%         1.02%
                                                               ====       ====       =======

Allowance for loan losses to non-performing
loans at end of period ..................................      52.30%     48.05%      114.62%
                                                               ====       ====       =======
</TABLE>

                                       18

<PAGE>



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

<TABLE>
<CAPTION>
                                                                          September 30,
                                            ---------------------------------------------------------------------------------------
                                                     1998                           1997                             1996
                                            ----------------------          -----------------------          ----------------------
                                                           Percent                          Percent                          Percent
                                                          of Loans                         of Loans                         of Loans
                                                           in Each                          in Each                          in 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
  One- to four-family ...........           $286            71.06%           $391            84.30%           $357            82.29%
  Multi-family ..................             --              .99              --             1.53              --             1.97
  Non-residential ...............            103             8.97              92             9.83              87            10.36
  Construction ..................            214            15.87              --             1.00              11             2.63
Consumer ........................             20             3.11              35             3.34              30             2.75
Unallocated .....................             33               --             150               --             205               --
                                            ----           ------            ----           ------            ----           ------
    Total .......................           $656           100.00%           $668           100.00%           $690           100.00%
                                            ====           ======            ====           ======            ====           ======
</TABLE>

Investment Activities

     General.  First Federal must maintain  minimum levels of  investments  that
qualify as liquid  assets  under OTS  regulations.  Liquidity  may  increase  or
decrease  depending upon the  availability  of funds and  comparative  yields on
investments in relation to the return on loans.  Historically,  the  Association
has maintained liquid assets at levels above the minimum requirements imposed by
the OTS regulations and at levels believed  adequate to meet the requirements of
normal operations,  including  repayments of maturing debt and potential deposit
outflows.  Cash flow  projections  are regularly  reviewed and updated to assure
that adequate liquidity is maintained.  At September 30, 1998, the Association's
liquidity  ratio  (liquid  assets as a percentage  of net  withdrawable  savings
deposits and current  borrowings)  was 7.0%.  See  "Management's  Discussion and
Analysis of  Financial  Condition  and  Results of  Operations  - Liquidity  and
Capital Resources" in the Annual Report and "Regulation - Liquidity."

     Federally  chartered  savings  institutions have the authority to invest in
various types of liquid assets,  including  United States Treasury  obligations,
securities  of various  federal  agencies,  certain  certificates  of deposit of
insured banks and savings institutions, certain bankers' acceptances, repurchase
agreements  and  federal  funds.  Subject  to  various  restrictions,  federally
chartered savings institutions may also invest their assets in commercial paper,
investment grade corporate debt securities and mutual funds whose assets conform
to the investments that a federally  chartered savings  institution is otherwise
authorized to make directly.

     Generally,  the  investment  policy of the Company is to invest funds among
various  categories  of  investments  and  maturities  based upon the  Company's
asset/liability  management  policies,  investment  quality  and  marketability,
liquidity needs and performance objectives.

     Investment Securities. At September 30, 1998, investment securities totaled
$8.4 million, or 6.8% of total assets. As of such date, the Association also had
a $1.6  million  investment  in  FHLB  stock,  satisfying  its  requirement  for
membership in the FHLB of Topeka. It is the Company's general policy to purchase
investment  securities  which are U.S.  Government  securities or federal agency
obligations  or other  issues  that are rated  investment  grade or have  credit
enhancements.  At September 30, 1998,  the average term to maturity or repricing
of the investment portfolio was 3.3 years.

                                       19

<PAGE>



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

<TABLE>
<CAPTION>
                                                                                           September 30,
                                                               --------------------------------------------------------------------
                                                                     1998                      1997                     1996
                                                               ------------------       ------------------       ------------------
                                                                Book        % of         Book        % of        Book         % of
                                                               Value       Total        Value        Total       Value        Total
                                                               ------      ------       ------      ------       ------      ------
                                                                                     (Dollars in Thousands)
<S>                                                            <C>          <C>         <C>          <C>         <C>          <C>   
Securities held to maturity:
  Federal agency obligations ..............................    $5,000       50.04%      $3,000       34.56%      $2,000       23.60%

Securities available for sale:
  U.S. Government securities ..............................        --          --          999       11.51        1,993       23.52
  Federal agency obligations ..............................     3,065       30.68        2,985       34.39        2,934       34.62
  Other marketable equity securities(1) ...................       353        3.53          327        3.77          308        3.63
                                                               ------      ------       ------      ------       ------      ------
     Total securities available for sale ..................     3,418       34.21        4,311       49.67        5,235       61.77
                                                               ------      ------       ------      ------       ------      ------

  FHLB stock ..............................................     1,574       15.75        1,369       15.77        1,240       14.63
                                                               ------      ------       ------      ------       ------      ------
     Total securities and FHLB stock ......................    $9,992      100.00%      $8,680      100.00%      $8,475      100.00%
                                                               ======      ======       ======      ======       ======      ======

  Average remaining life or term to repricing of securities
  (excluding FHLB stock and other marketable 
  equity securities) ......................................         3.51 yrs.                  4.61 yrs.               5.04 yrs.
Other Interest-Earning Assets:
  Short-term money market investments .....................    $  439      100.00%      $2,190      100.00%      $1,010      100.00%
                                                               ======      ======       ======      ======       ======      ====== 
Average remaining life or term to repricing of
securities and other interest-earning assets
(excluding FHLB stock and other marketable
equity securities) ........................................         3.33 yrs.                  3.51 yrs.               4.40 yrs.
</TABLE>

- ----------
(1)  Represents  primarily   investments  in  mutual  funds  investing  in  U.S.
     Government securities and federal agency obligations.




                                       20

<PAGE>



     The composition and maturities of the securities portfolio,  excluding FHLB
of Topeka stock, are indicated in the following table.

<TABLE>
<CAPTION>
                                                                      September 30, 1998
                                         -----------------------------------------------------------------------------
                                            Less Than         1 to 5         5 to 10            Total Investment
                                             1 Year           Years           Years                Securities
                                         --------------   --------------   --------------  ---------------------------
                                         Amortized Cost   Amortized Cost   Amortized Cost  Amortized Cost   Fair Value
                                         --------------   --------------   --------------  --------------   ----------
                                                               (Dollars in Thousands)
<S>                                          <C>              <C>             <C>             <C>             <C>   
Held to Maturity:                                                                                          
  Federal agency obligations ..........      $     --         $5,000          $     --        $5,000          $5,005
                                             --------         ------          --------        ------          ------
     Weighted average yield ...........           --%           6.30%               --%         6.30%      
                                             ========         ======          --------        ======       
                                                                                                           
Available for Sale:                                                                                        
  Federal agency obligations ..........      $    994         $1,993          $     --        $2,987          $3,066
  Other marketable equity securities(1)           347             --                --           347             352
                                             --------         ------          --------        ------          ------
     Total investment securities ......      $  1,341         $1,993          $     --        $3,334          $3,418
                                             ========         ======          ========        ======          ======
     Weighted average yield ...........          5.50%          5.86%               --%         5.71%      
                                             ========         ======          ========        ======       
</TABLE>

- ----------
(1)  Represents  primarily   investments  in  mutual  funds  investing  in  U.S.
     Government securities and federal agency obligations.


     The Company's  securities  portfolio at September 30, 1998, did not contain
securities  of any issuer with an  aggregate  book value in excess of 10% of the
Company's stockholders' equity, excluding securities issued by the United States
Government, or its agencies.

     The  Association's  securities  portfolio is managed in  accordance  with a
written investment policy adopted by the Board of Directors.  Investments may be
made by the Association's  officers within specified limits and must be approved
in advance by the Board of  Directors  for  transactions  over  certain  limits.
Effective October 1, 1994, the Company adopted Statement of Financial Accounting
Standards  No.  115  "Accounting  for  Certain  Investments  in Debt and  Equity
Securities"  ("SFAS  No.  115").  SFAS No.  115  requires  that  securities  and
mortgage-backed securities be classified as held to maturity, available for sale
or trading  purposes.  Under SFAS No. 115,  securities  that the Company has the
positive  intent and ability to hold until  maturity are  classified  as held to
maturity and are reported at amortized cost.  Securities classified as available
for sale are those the  Company may sell in response  to  liquidity  needs,  for
asset/liability  management  purposes and other reasons and are reported at fair
value. Unrealized gains and losses on securities available for sale are reported
as a  separate  component  of equity.  Trading  securities  are those  which are
purchased for sale in the near future and are reported at fair value. Unrealized
gains and losses on trading securities are included in income. Transfers between
categories  are accounted for as sales and  repurchases  at fair value.  For any
sales or transfers of securities classified as held to maturity, the cost basis,
the realized gain or loss, and the circumstances lending to the decision to sell
are  required  to be  disclosed.  At the  time of  purchase  of new  securities,
management  of  the  Company  makes  a  determination   as  to  the  appropriate
classification  of  securities  as available  for sale or held to  maturity.  At
September 30, 1998, the Company held no investments  for trading  purposes,  but
did hold securities and mortgage-backed securities as available for sale with an
amortized cost and market value of $3.3 million and $3.4 million, respectively.

     Mortgage-Backed   Securities.   The   Association   has  a   portfolio   of
mortgage-backed  securities and has utilized such  investments to complement its
mortgage  lending   activities.   At  September  30,  1998,  the   Association's
mortgage-backed  securities totaled $17.3 million. For information regarding the
carrying  and  fair  values  of  First  Federal's   mortgage-backed   securities
portfolio,  see Note C of the Notes to Consolidated  Financial Statements in the
Annual Report.


                                       21

<PAGE>



     At September  30,  1998,  $10.4  million,  or 60.4%,  of the  Association's
mortgage-backed securities carried adjustable-rates of interest. Under the OTS's
risk-based  capital  requirements,   Government  National  Mortgage  Association
("GNMA")  mortgage-backed  securities  have a zero  percent risk  weighting  and
Federal   National   Mortgage   Association   ("FNMA"),   FHLMC   and   AA-rated
mortgage-backed  securities  have a 20% risk  weighting,  in contrast to the 50%
risk weighting carried by one- to four-family  performing  residential  mortgage
loans.

     The  following  table  sets  forth  the   contractual   maturities  of  the
mortgage-backed securities at September 30, 1998.

<TABLE>
<CAPTION>
                                                                                                                       September 30,
                                                                           Due in                                          1998
                                    ----------------------------------------------------------------------------------    -------
                                    6 months    6 months       1 to        3 to 5      5 to 10    10 to 20     Over 20     Book 
                                    or Less     to 1 Year    3 Years        Years       Years       Years       Years      Value
                                    --------    --------     --------     --------     -------     -------     -------    -------
                                                                            (In Thousands)
<S>                                 <C>         <C>          <C>          <C>          <C>         <C>         <C>        <C>    
Held to Maturity
Adjustable-Rate Mortgage-Backed
Securities:
  Federal Home Loan Mortgage
     Corporation .................  $     --    $     --     $     --     $     --     $    --     $   131     $ 4,993    $ 5,124
  Federal National Mortgage
     Association .................        --          --           --           --          --       1,462       3,853      5,315
                                    --------    --------     --------     --------     -------     -------     -------    -------
     Total adjustable-rate .......        --          --           --           --          --       1,593       8,846     10,439
                                    --------    --------     --------     --------     -------     -------     -------    -------

Fixed-Rate Mortgage-Backed
Securities:
Federal Home Loan Mortgage
   Corporation ...................        --          --           --           --       2,806       1,283          --      4,089
Federal National Mortgage
   Association ...................        --          --           --           --       1,806         901          --      2,707
Government National Mortgage
   Association ...................        --          --           --           --          --          --          39         39
                                    --------    --------     --------     --------     -------     -------     -------    -------
  Total fixed-rate ...............        --          --           --           --       4,612       2,184          39      6,835
                                    --------    --------     --------     --------     -------     -------     -------    -------
Total mortgage-backed 
    securities held to maturity ..  $     --    $     --     $     --     $     --     $ 4,612     $ 3,777     $ 8,885    $17,274
                                    ========    ========     ========     ========     =======     =======     =======    =======
</TABLE>

Sources of Funds

     General. The Company's primary sources of funds are deposits,  amortization
and repayment of loan principal (including mortgage-backed securities), sales or
maturities of investment securities,  mortgage-backed  securities and short-term
investments, borrowings, and funds provided from operations.

     Borrowings  may be used on a short-term  basis to  compensate  for seasonal
reductions in deposits or deposit  inflows at less than  projected  levels,  and
have been used in the past on a longer-term basis to support lending activities.
The Association had $30.1 million in FHLB advances  outstanding at September 30,
1998.

     Deposits.  First Federal offers a variety of deposit accounts having a wide
range of  interest  rates and  terms.  The  Association's  deposits  consist  of
passbook accounts,  NOW accounts, and money market and certificate accounts. The
Association  relies primarily on advertising,  competitive  pricing policies and
customer  service to attract and retain these deposits.  First Federal  solicits
deposits from its market area only and does not use brokers to obtain deposits.


                                       22

<PAGE>



     The flow of  deposits  is  influenced  significantly  by  general  economic
conditions,   changes  in  money  market  and  prevailing   interest  rates  and
competition.  The variety of deposit  accounts  offered by the  Association  has
allowed it to be competitive in obtaining funds and to respond with  flexibility
to changes in consumer  demand.  The Association has become more  susceptible to
short-term  fluctuations in deposit flows as customers have become more interest
rate conscious.  The Association  manages the pricing of its deposits in keeping
with its asset/liability  management and profitability objectives.  Based on its
experience,    the   Association   believes   that   its   passbook,   NOW   and
non-interest-bearing   checking   accounts  are  relatively  stable  sources  of
deposits.  However,  the  ability of the  Association  to attract  and  maintain
certificates of deposit, and the rates paid on these deposits, has been and will
continue to be significantly affected by market conditions.

     Effective  April 1, 1993, the  Association  introduced a new certificate of
deposit program in an attempt to reduce deposit outflows and attract longer term
deposits  which were lost as a result of the general  decline in market rates of
interest.  This program offers two new certificate products which have four- and
five-year terms. The following table sets forth information regarding the dollar
amount and percent of certificates of deposit of this program.


                                                                   % of Total
                                     At September 30, 1998        Certificates
                                     ---------------------       ---------------
                                   (Dollars in Thousands)

Four-Year Certificate..........             $1,279                         2.46%
Five-Year Certificate..........              6,297                        12.12



                                       23

<PAGE>



     The following table sets forth the dollar amount of savings deposits in the
various  types of  deposit  programs  offered by the  Association  for the dates
indicated  and the rates  offered.  See Note H of the Notes to the  Consolidated
Financial Statements in the Annual Report for weighted average nominal rates.

<TABLE>
<CAPTION>
                                                                             September 30,
                                                ------------------------------------------------------------------------
                                                        1998                     1997                      1996
                                                --------------------      --------------------      --------------------
                                                            Percent                   Percent                   Percent
                                                Amount      of Total      Amount      of Total      Amount      of Total
                                                ------      --------      ------      --------      ------      --------
                                                                        (Dollars In Thousands)
<S>                                             <C>          <C>          <C>          <C>          <C>          <C>    
Transactions and Savings Deposits:

 Passbook Demand (2.85%) .................      $ 2,745        3.40%      $ 2,703        3.54%      $ 2,649        3.82%
 NOW Accounts (2.00-2.50%) ...............        3,939        4.88         3,763        4.93         3,232        4.66
 Money Market Accounts (2.50-5.25%) ......       21,952       27.22        20,702       27.13        15,553       22.40
                                                -------      ------       -------      ------       -------      ------

   Total Transactions and Savings Deposits       28,636       35.50        27,168       35.60        21,434       30.88
                                                -------      ------       -------      ------       -------      ------

Certificates:

 0.00 - 3.99% ............................            3         .01             5        0.01             9        0.01
 4.00 - 4.99% ............................        1,792        2.22         2,189        2.87         4,216        6.07
 5.00 - 5.99% ............................       45,364       56.24        39,911       52.30        30,296       43.64
 6.00 - 6.99% ............................        4,751        5.89         6,930        9.08        13,367       19.25
 7.00% and over ..........................           27         .03            26        0.03            34        0.05
                                                -------      ------       -------      ------       -------      ------

Total Certificates .......................       51,937       64.39        49,061       64.29        47,922       69.02
                                                -------      ------       -------      ------       -------      ------
Accrued Interest .........................           85         .11            82        0.11            70        0.10
                                                -------      ------       -------      ------       -------      ------
Total Deposits ...........................      $80,658      100.00%      $76,311      100.00%      $69,426      100.00%
                                                =======      ======       =======      ======       =======      ======
</TABLE>


                                       24

<PAGE>



     The following table sets forth the savings flows at the Association  during
the periods  indicated.  Net increase  refers to the amount of deposits during a
period less the amount of withdrawals during the period.


                                           Year Ended September 30,
                               -----------------------------------------------
                                  1998               1997               1996
                               ---------          ---------          ---------
                                             (Dollars In Thousands)

Opening balance .......        $  76,229          $  69,356          $  67,927
Deposits ..............          101,678             86,304             65,771
Withdrawals ...........         (100,512)           (82,247)           (67,067)
Interest credited .....            3,178              2,816              2,725
                               ---------          ---------          ---------
Ending balance ........        $  80,573          $  76,229          $  69,356
                               =========          =========          =========

Net increase ..........        $   4,344          $   6,873          $   1,429
                               =========          =========          =========

Percent increase ......             5.70%              9.91%              2.10%
                               =========          =========          =========


     The  following   table  shows  rate  and  maturity   information   for  the
Association's certificates of deposit as of September 30, 1998.

<TABLE>
<CAPTION>
                                     0.00-          4.00-          5.00-          6.00-         7.00% or                    Percent
                                     3.99%          4.99%          5.99%          6.99%         greater         Total       of Total
                                    -------        -------        -------        -------        -------        -------      --------
Certificate accounts maturing in quarter ending:

<S>                                 <C>            <C>            <C>            <C>            <C>            <C>            <C>   
December 31, 1998 ...........       $     3        $ 1,033        $ 6,361        $   187             --        $ 7,584        14.60%
March 31, 1999 ..............            --            759          9,322             37             --         10,118        19.48
June 30, 1999 ...............            --             --          8,248             67             --          8,315        16.01
September 30, 1999 ..........            --             --         12,538            680             --         13,218        25.45
December 31, 1999 ...........            --             --          2,469            427             --          2,896         5.58
March 31, 2000 ..............            --             --          2,223            739        $    27          2,989         5.76
June 30, 2000 ...............            --             --            760            156             --            916         1.76
September 30, 2000 ..........            --             --            677            198             --            875         1.68
December 31, 2000 ...........            --             --            777            580             --          1,357         2.61
March 31, 2001 ..............            --             --            833             --             --            833         1.60
June 30, 2001 ...............            --             --            110             75             --            185         0.36
September 30, 2001 ..........            --             --              7            422             --            429         0.83
December 31, 2001 ...........            --             --             85            682             --            767         1.48
Thereafter ..................                           --            954            501             --          1,455         2.80
                                    -------        -------        -------        -------        -------        -------       ------

  TOTAL .....................       $     3        $ 1,792        $45,364        $ 4,751        $    27        $51,937       100.00%
                                    =======        =======        =======        =======        =======        =======       ======

Percent of Total ............          0.01%          3.45%         87.34%          9.15%         0.05%
                                    =======        =======        =======        =======        ======
</TABLE>


                                       25

<PAGE>



     The following table indicates the amount of the Association's  certificates
of deposit and other deposits by time  remaining  until maturity as of September
30, 1998.

<TABLE>
<CAPTION>
                                                                                   Maturity
                                                             --------------------------------------------------------
                                                                              Over            Over
                                                             3 Months        3 to 6          6 to 12          Over
                                                             or Less         Months          Months         12 Months         Total
                                                             -------         ------          ------         ---------         -----
                                                                                          (In Thousands)
<S>                                                          <C>             <C>             <C>             <C>             <C>    
Certificates of deposit less than $100,000 .........         $ 6,637         $ 8,776         $20,253         $11,650         $47,316
Certificates of deposit of $100,00 or more .........             246             514             821           1,052           2,633
Public funds(1) ....................................             701             828             459              --           1,988
                                                             -------         -------         -------         -------         -------
Total certificates of deposit ......................         $ 7,584         $10,118         $21,533         $12,702         $51,937
                                                             =======         =======         =======         =======         =======
</TABLE>

- ----------
(1)  Deposits from governmental and other public entities.

     Borrowings.  Although  deposits are the Company's  primary source of funds,
the Company's policy has been to utilize  borrowings when they are a less costly
source of funds or can be invested at a positive  rate of return.  In  addition,
the Association has relied upon borrowings for short-term liquidity needs.

     First Federal may obtain advances from the FHLB of Topeka upon the security
of its capital stock in the FHLB of Topeka and certain of its mortgage loans and
mortgage-backed  securities.  Such  advances  may be made  pursuant  to  several
different credit programs,  each of which has its own interest rate and range of
maturities.  At September 30, 1998,  the  Association  had $30.1 million in FHLB
advances outstanding.

     The following  table sets forth the maximum  month-end  balance and average
balance of the  Association's  FHLB advances and other borrowings at and for the
dates indicated.

                                        At and for the Year Ended September 30,
                                       -----------------------------------------
                                        1998              1997            1996
                                       -------          -------          -------
                                                    (In Thousands)

Maximum Balance:
 FHLB advances ..............          $30,100          $25,000          $24,400

Average Balance:
 FHLB advances ..............          $26,492          $23,583          $19,133

     The following table sets forth certain  information as to the Association's
FHLB advances at the dates indicated.


                                                   September 30,
                                    -------------------------------------------
                                      1998             1997              1996
                                    -------           -------           -------
                                                  (In Thousands)

FHLB advances ............          $30,100           $23,700           $24,300

Weighted average interest
rate of FHLB advances ....            5.684%            5.930%            5.682%



                                       26

<PAGE>



Regulation

     General.   First  Federal  is  a  federally   chartered  savings  and  loan
association,  the deposits of which are federally insured and backed by the full
faith and credit of the United States Government.  Accordingly, First Federal is
subject  to  broad  federal  regulation  and  oversight  extending  to  all  its
operations.  First  Federal  is a member of the FHLB of Topeka and is subject to
certain  limited  regulation  by the Board of Governors  of the Federal  Reserve
System  ("Federal  Reserve  Board").  As the savings and loan holding company of
First Federal,  the Company also is subject to federal regulation and oversight.
The purpose of the  regulation of the Company and other holding  companies is to
protect  subsidiary  savings  associations.  First  Federal  is a member  of the
Savings  Association  Insurance  Fund  ("SAIF"),  which  together  with the Bank
Insurance Fund ("BIF") are the two deposit  insurance funds  administered by the
FDIC,  and the deposits of First  Federal are insured by the FDIC.  As a result,
the FDIC has certain regulatory and examination authority over First Federal.

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

     Federal Regulation of Savings Associations. The OTS has extensive authority
over the operations of savings  associations.  As part of this authority,  First
Federal is  required  to file  periodic  reports  with the OTS and is subject to
periodic  examinations  by the OTS and the FDIC.  The last  regular OTS and FDIC
examinations  of First Federal were  commenced as of July 1998 and October 1992,
respectively.  Under  agency  scheduling  guidelines,  it is likely that another
examination  will be initiated in the near future.  When these  examinations are
conducted by the OTS and the FDIC,  the  examiners  may require First Federal to
provide  for  higher  general  or  specific  loan  loss  reserves.  All  savings
associations  are subject to a  semi-annual  assessment,  based upon the savings
association's  total assets,  to fund the operations of the OTS. First Federal's
OTS assessment for the fiscal year ended September 30, 1998, was $35,577.

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

     In  addition,  the  investment,  lending and  branching  authority of First
Federal is prescribed by federal laws, and it is prohibited from engaging in any
activities not permitted by such laws. For instance,  no savings institution may
invest in  non-investment  grade  corporate debt  securities.  In addition,  the
permissible  level of  investment  by federal  associations  in loans secured by
non-residential real property may not exceed 400% of total capital,  except with
approval of the OTS. Federal savings  associations are also generally authorized
to  branch   nationwide.   First  Federal  is  in  compliance   with  the  noted
restrictions.

     First Federal's general permissible lending limit for loans-to-one-borrower
is equal to the  greater of $500,000  or 15% of  unimpaired  capital and surplus
(except for loans fully secured by certain  readily  marketable  collateral,  in
which case this limit is increased to 25% of unimpaired capital and surplus). At
September 30, 1998,  First  Federal's  lending limit under this  restriction was
approximately $1.6 million.  At September 30, 1998, the Association had no loans
in excess of its loans-to-one-borrower limit.

     The  OTS,  as well as the  other  federal  banking  agencies,  has  adopted
guidelines  establishing  safety and soundness standards on such matters as loan
underwriting and  documentation,  asset quality,  earnings  standards,  internal
controls and audit  systems,  interest rate risk exposure and  compensation  and
other

                                       27

<PAGE>



employee  benefits.  Any institution  which fails to comply with these standards
must submit a  compliance  plan. A failure to submit a plan or to comply with an
approved plan will subject the institution to further enforcement action.

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

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

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

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

     The  capital  regulations  require  tangible  capital  of at least  1.5% of
adjusted total assets (as defined by  regulation).  Tangible  capital  generally
includes  common   stockholders'   equity  and  retained  income,   and  certain
noncumulative  perpetual  preferred stock and related income.  In addition,  all
intangible  assets,  other than a limited amount of purchased mortgage servicing
rights,  must be deducted from  tangible  capital.  At September  30, 1998,  the
Association did not have any intangible assets.

     The OTS  regulations  establish  special  capitalization  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 agent for
its customers are  "includable"  subsidiaries  that are consolidated for capital
purposes in proportion to the association's  level of ownership.  For excludable
subsidiaries, the debt and equity investments in such

                                       28

<PAGE>



subsidiaries  are deducted from assets and capital.  At September 30, 1998,  the
Association had no subsidiaries.

     At September 30, 1998, First Federal had tangible capital of $10.5 million,
or 8.54% of adjusted total assets, which is approximately $8.7 million above the
minimum requirement of 1.5% of adjusted total assets in effect on that date.

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

     At  September  30,  1998,  First  Federal had core  capital  equal to $10.5
million,  or 8.54% of adjusted  total  assets,  which is $6.8 million  above the
minimum leverage ratio requirement of 3% in effect on that date.

     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  an
additional  amount of total capital to account for  concentration of credit risk
and the risk of non-traditional activities. At September 30, 1998, First Federal
had no capital instruments that qualify as supplementary capital and $656,000 of
general  loss  reserves,  none of which was in excess of 1.25% of  risk-weighted
assets.

     Certain  exclusions from capital and assets are required to be made for the
purpose  of  calculating  total  capital.  Such  exclusions  consist  of  equity
investments  (as  defined  by  regulation)  and that  portion  of land loans and
non-residential  construction loans in excess of an 80% loan-to-value  ratio and
reciprocal holdings of qualifying capital instruments. First Federal had no such
exclusions from capital and assets at September 30, 1998.

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

     OTS regulations also require that every savings  association with more than
normal  interest  rate risk  exposure  to deduct  from its  total  capital,  for
purposes of determining compliance with such requirement, an amount equal to 50%
of its  interest-rate  risk  exposure  multiplied  by the  present  value of its
assets. This exposure is a measure of the potential decline in the net portfolio
value of a 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 rule will not become effective until the OTS
evaluates the process by which savings  associations may appeal an interest rate
risk deduction determination.  It is uncertain as to when this evaluation may be
completed. Any savings

                                       29

<PAGE>



association  with less than $300 million in assets and a total  capital ratio in
excess of 12%, such as the Association,  is exempt from this requirement  unless
the OTS determines otherwise.

     On September 30, 1998, First Federal had total risk-based  capital of $11.2
million  (including  $10.5  million in core capital and  $656,000 in  qualifying
supplementary  capital)  and  risk-weighted  assets of $62.6  million;  or total
capital of 17.82% of  risk-weighted  assets.  This amount was $6.1 million above
the 8% requirement in effect on that date.

     The OTS and the  FDIC  are  authorized  and,  under  certain  circumstances
required, to take certain actions against savings 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  either  a 4%  core  capital  ratio,  a 4%  Tier  1
risked-based  capital  ratio  or an  8%  risk-based  capital  ratio).  Any  such
association  must  submit a  capital  restoration  plan and  until  such plan is
approved by the OTS may not increase its assets,  acquire  another  institution,
establish a branch or engage in any new  activities,  and generally may not make
capital   distributions.   The  OTS  is  authorized  to  impose  the  additional
restrictions that are applicable to significantly undercapitalized associations.

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

     Any 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 made
subject  to  one  or  more  of  additional   specified   actions  and  operating
restrictions  which may cover all aspects of its operations and include a forced
merger  or  acquisition  of  the   association.   An  association  that  becomes
"critically  undercapitalized" (i.e., a tangible capital ratio of 2% or less) is
subject to further mandatory restrictions on its activities in addition to those
applicable to significantly  undercapitalized associations. In addition, the OTS
must appoint a receiver (or conservator  with the concurrence of the FDIC) for a
savings  association,  with certain limited exceptions,  within 90 days after it
becomes critically  undercapitalized.  Any undercapitalized  association is also
subject to the general enforcement  authority of the OTS and the FDIC, including
the appointment of a conservator or receiver.

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

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

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


                                       30

<PAGE>



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

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

     The OTS has  proposed  regulations  that would  revise the current  capital
distribution  restrictions.  Under the proposal a 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 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 form the regulations may be adopted.

     Liquidity. All savings associations,  including First Federal, are required
to  maintain  an  average  daily  balance  of liquid  assets  equal to a certain
percentage of the sum of its average daily balance of net  withdrawable  deposit
accounts and  borrowings  payable in one year or less.  For a discussion of what
the  Association  includes in liquid assets,  see  "Management's  Discussion and
Analysis of Financial Condition and Results of Operations -Liquidity and Capital
Resources" in the Annual Report.  This liquid asset ratio  requirement  may vary
from time to time (between 4% and 10%)  depending  upon economic  conditions and
savings  flows of all savings  associations.  At the present  time,  the minimum
liquid asset ratio is 4%. At September 30, 1998, First Federal was in compliance
with this requirement, with a liquid asset ratio of 7.0%.

     Accounting.  An OTS policy statement applicable to all savings associations
clarifies  and  reemphasizes  that  the  investment   activities  of  a  savings
association  must be in  compliance  with  approved  and  documented  investment
policies and strategies,  and must be accounted for in accordance with generally
accepted accounting principles ("GAAP"). Under the policy statement,  management
must  support its  classification  of and  accounting  for loans and  securities
(i.e.,   whether  held  for  investment,   sale  or  trading)  with  appropriate
documentation. First Federal is in compliance with these amended rules.

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


                                       31

<PAGE>



     Qualified  Thrift Lender Test. All savings  associations,  including  First
Federal,  are required to meet a qualified  thrift lender  ("QTL") test to avoid
certain  restrictions  on  their  operations.   This  test  requires  a  savings
association  to have  at  least  65% of its  portfolio  assets  (as  defined  by
regulation) in qualified thrift investments on a monthly average for nine out of
every 12 months on a rolling basis. As an alternative,  the savings  association
may maintain 60% of its assets in those assets specified in Section  7701(a)(19)
of the Internal Revenue Code.  Under either test, such assets primarily  consist
of residential  housing  related loans and  investments.  At September 30, 1998,
First Federal met the test and has always met the test since its  effectiveness.
At September 30, 1998, First Federal's QTL percentage was 92.4%.

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

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

     The federal banking agencies,  including the OTS, have recently revised the
CRA regulations and the methodology for determining an institution's  compliance
with the CRA. Due to the heightened attention being given to the CRA in the past
few years,  the  Association  may be  required  to devote  additional  funds for
investment and lending in its local community.  The Association was examined for
CRA compliance in March 1998 and received a rating of satisfactory.

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

     Certain  transactions with directors,  officers or controlling  persons are
also  subject to  conflict of interest  regulations  enforced by the OTS.  These
conflict of interest regulations and other statutes also

                                       32

<PAGE>



impose restrictions on loans to such persons and their related interests.  Among
other  things,  such loans must be made on terms  substantially  the same as for
loans to unaffiliated individuals.

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

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

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

     The Company must obtain approval from the OTS before  acquiring  control of
any other SAIF-insured  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  are  permitted  based  on  specific  state  authorization  or in a
supervisory acquisition of a failing savings association.

     Federal Securities Law. The stock of the Company is registered with the SEC
under the  Exchange  Act.  The  Company  is subject  to the  information,  proxy
solicitation,  insider trading  restrictions  and other  requirements of the SEC
under the Exchange Act.

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

     Federal Reserve  System.  The Federal Reserve Board requires all depository
institutions  to maintain  non-interest  bearing  reserves at  specified  levels
against  their  transaction  accounts  (primarily  checking,  NOW and  Super NOW
checking accounts).  At September 30, 1998, First Federal was in compliance with
these  reserve  requirements.  The  balances  maintained  to  meet  the  reserve
requirements  imposed  by the  Federal  Reserve  Board  may be used  to  satisfy
liquidity requirements that may be imposed by the OTS. See "- Liquidity."

     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.

                                       33

<PAGE>



     Federal  Home Loan Bank  System.  First  Federal is a member of the FHLB of
Topeka,  which is one of 12 regional FHLBs that  administers  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,  which are
subject to the oversight of the Federal Housing Finance Board. All advances from
the FHLB are required to be fully secured by sufficient collateral as determined
by the FHLB. In addition,  all long-term  advances are required to provide funds
for residential home financing.

     As a member,  First  Federal is required to purchase and maintain  stock in
the FHLB of Topeka.  At September  30, 1998,  First  Federal had $1.6 million in
FHLB stock, which was in compliance with this requirement.  In past years, First
Federal has received substantial dividends on its FHLB stock. Over the past five
fiscal years such  dividends  have averaged 6.67% and were 7.66% for fiscal year
1998.

     Under  federal  law,  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  affected  adversely  the  level  of  FHLB
dividends  paid and could continue to do so in the future.  These  contributions
could also have an adverse  effect on the value of FHLB stock in the  future.  A
reduction in value of First  Federal's FHLB stock may result in a  corresponding
reduction in First Federal's capital.

     For the fiscal year ended September 30, 1998, dividends paid by the FHLB of
Topeka to First Federal totaled  $109,591,  which  constitute a $20,410 increase
over the amount of dividends received in fiscal year 1997.

     Federal  Taxation.  Savings  associations  such as the Association that met
certain  definitional  tests  relating  to the  composition  of assets and other
conditions  prescribed  by the Internal  Revenue  Code of 1986,  as amended (the
"Code"),  were permitted to establish  reserves for bad debts and to make annual
additions  thereto which could,  within specified  formula limits, be taken as a
deduction  in  computing  taxable  income for federal  income tax  purposes  for
taxable  years  beginning  prior to January 1, 1997.  The amount of the bad debt
reserve deduction for  "non-qualifying  loans" was computed under the experience
method.  The  amount of the bad debt  reserve  deduction  for  "qualifying  real
property  loans"  (generally  loans  secured by improved  real estate)  could be
computed under either the experience  method or the percentage of taxable income
method (based on an annual election).

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

     The  percentage  of  specially  computed  taxable  income  that was used to
compute a savings  association's bad debt reserve deduction under the percentage
of taxable  income  method (the  "percentage  bad debt  deduction")  was 8%. The
percentage bad debt deduction thus computed was reduced by the amount  permitted
as a  deduction  for  non-qualifying  loans  under the  experience  method.  The
availability  of the  percentage of taxable income method  permitted  qualifying
savings  associations to be taxed at a lower  effective  federal income tax rate
than that applicable to corporations generally (approximately 31.3% assuming the
maximum percentage bad debt deduction).

     Under the  percentage of taxable  income  method,  the  percentage bad debt
deduction  could not exceed the amount  necessary to increase the balance in the
reserve for  "qualifying  real property  loans" to an amount equal to 6% of such
loans outstanding at the end of the taxable year or the greater of (i) the

                                       34

<PAGE>



amount  deductible  under the  experience  method or (ii) the amount  which when
added to the bad debt deduction for "non-qualifying loans" equaled the amount by
which 12% of the amount comprising savings accounts at year end exceeded the sum
of surplus, undivided profits and reserves at the beginning of the year.

     In August 1996,  legislation  was enacted that repeals the  above-described
reserve method of accounting (including the percentage of taxable income method)
used by many thrift institutions to calculate their bad debt reserve for federal
income tax  purposes.  Thrift  institutions  with $500 million or less in assets
may, however,  continue to use the experience method. As a result, First Federal
must  recapture  that  portion of the reserve that exceeds the amount that could
have been taken  under the  experience  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  commencing
with the year ended  September 30, 1997. The  legislation  also requires  thrift
institutions  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.

     In addition to the regular  income  tax,  corporations,  including  savings
associations such as the Association, generally are subject to a minimum tax. An
alternative  minimum tax is imposed at a minimum tax rate of 20% on  alternative
minimum  taxable  income,  which is the sum of a  corporation's  regular taxable
income (with certain  adjustments) and tax preference  items, less any available
exemption.  The alternative  minimum tax is imposed to the extent it exceeds the
corporation's  regular  income tax and net  operating  losses can offset no more
than 90% of alternative  minimum  taxable  income.  For taxable years  beginning
after 1986 and before 1997, corporations, including savings associations such as
First  Federal,  are also subject to an  environmental  tax equal to .12% of the
excess of alternative  minimum  taxable income for the taxable year  (determined
without regard to net operating  losses and the deduction for the  environmental
tax) over $2 million.

     To the extent  earnings  appropriated to a savings  association's  bad debt
reserves for  "qualifying  real property  loans" and deducted for federal income
tax purposes  exceed the allowable  amount of such reserves  computed  under the
experience method and to the extent of the association's  supplemental  reserves
for  losses on loans  ("Excess"),  such  Excess  may not,  without  adverse  tax
consequences,   be  utilized  for  the  payment  of  cash   dividends  or  other
distributions   to  a  shareholder   (including   distributions  on  redemption,
dissolution or  liquidation) or for any other purpose (except to absorb bad debt
losses).  As of September 30, 1998,  the  Association's  Excess for tax purposes
totaled approximately $2.5 million.

     The Company and Association file consolidated federal income tax returns on
a fiscal year basis using the accrual method of accounting. Thrift institutions,
such as the  Association,  that file  federal  income  tax  returns as part of a
consolidated  group are required by applicable  Treasury  regulations  to reduce
their taxable income for purposes of computing the percentage bad debt deduction
for losses attributable to activities of the non-savings  association members of
the consolidated  group that are  functionally  related to the activities of the
savings association member.

     The Company has not been  audited by the Internal  Revenue  Service for the
last 10 years and has federal  income tax returns  which are open and subject to
audit for the years  1995  through  1997.  In the  opinion  of  management,  any
examination  of still open returns would not result in a deficiency  which could
have a material adverse effect on the financial condition of the Association.

     Kansas  Taxation.  The Company and Association  file separate Kansas income
and Kansas privilege tax returns on a fiscal year basis using the accrual method
of accounting.


                                       35

<PAGE>



     Kansas law permits savings and loan associations to deduct from net income,
a reserve  established for the sole purpose of meeting or absorbing  losses,  in
the amount of five percent of such net income determined  without the benefit of
such deduction,  or, in the alternative,  a reasonable addition to a reserve for
losses based on past  experiences.  The Kansas  privilege tax is computed on the
basis of 4.5% of  taxable  income,  plus  2.25% of  taxable  income in excess of
$25,000 for tax years  commencing prior to January 1, 1998. For years commencing
on or after January 1, 1998 the Kansas privilege tax is computed on the basis of
2.5% of taxable income, plus 2.25% of taxable income in excess of $25,000.

     The Company has not been  audited by the Kansas  Department  of Revenue for
the last ten years  and has  Kansas  privilege  tax  returns  which are open and
subject to audit for the years 1995 through 1997. In the opinion of  management,
any  examination  of such open returns  would not result in a  deficiency  which
could have a material adverse effect on the financial condition of the Company.

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

     For additional  information regarding taxation,  see Note K of the Notes to
the Consolidated Financial Statements in the Annual Report.

Competition

     First Federal faces strong competition, both in originating real estate and
other loans and in attracting  deposits.  Competition in originating real estate
loans comes primarily from commercial banks and credit unions.

     The  Association  attracts all of its deposits,  primarily from  Montgomery
County where the Association's offices are located;  therefore,  competition for
those deposits is principally from commercial banks and credit unions located in
the same communities.  The Association competes for these deposits by offering a
variety of deposit accounts at competitive rates and convenient  business hours.
The Association  estimates its share of the savings market in its primary market
area to be approximately 15%.

Executive Officers of the Company

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


       NAME             AGE(1)                   POSITION(S) HELD
       ----             ------                   ----------------
Larry G. Spencer          50        President and Chief Executive Officer

Gary L. Overfield         46        Senior Vice President and Secretary

James B. Mitchell         43        Vice President and Chief Financial Officer

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


                                       36

<PAGE>



Executive Officers of the Association

     The following table sets forth certain  information with respect to each of
the executive officers of the Association.


       NAME             AGE(1)                      POSITION(S) HELD
       ----             ------                      ----------------

Larry G. Spencer          50       President and Chief Executive Officer 
                                   and Director

Gary L. Overfield         46       Senior Vice President, and Secretary 
                                   and Chief Loan Officer

Jim L. Clubine            45       Vice President and Asset Manager

James B. Mitchell         43       Vice President and Chief Financial Officer

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

     Larry G. Spencer.  Mr. Spencer is President and Chief Executive  Officer of
the  Association.  Mr. Spencer has been employed by First Federal since 1974 and
has held a variety of positions including Executive Vice President.  Mr. Spencer
was promoted to his present  position in 1990. Mr. Spencer  received a degree in
Business  Administration  from Pittsburg State University and served in the U.S.
Army for three  years.  He has served on the board of the  Chamber of  Commerce,
Main Street, the Independence Community College Endowment Association, Community
Chest and Junior Achievement. He is presently a member of the board of Heartland
Community Bankers, USD #446 Endowment  Association,  Independence Food Bank, and
Independence Industries. He is also a member of the Rotary Club.

     Gary L. Overfield.  Mr.  Overfield is Senior Vice President,  Secretary and
Chief Loan Officer of the  Association,  a position he has held since 1990.  Mr.
Overfield  has been  employed by First Federal since 1976 and has held a variety
of positions  including  Vice  President and Loan Officer from 1985 to 1990. Mr.
Overfield is a graduate of Pittsburg State University.  He is currently licensed
by the State of Kansas as a Life and Accident and Health Insurance agent. He was
a member of the Board of Directors  and previous  Secretary of the  Independence
Rotary Club, a youth coach for the Independence Recreation Commission,  previous
Treasurer for the local chapter of Duck's  Unlimited,  and previous Director and
Treasurer for the Independence Chamber of Commerce.

     Jim L. Clubine. Mr. Clubine is Vice President and Asset Manager, a position
he has held since  1990.  Prior to joining  First  Federal,  he was  employed as
Branch Manager by MidAmerica  Federal of Parsons,  Kansas from 1979 to 1990. Mr.
Clubine is a member of Independence Chamber of Commerce (Ambassador Club), Mercy
Hospital  Foundation  Fund Raising  Committee,  Eisenhower  Site  Council  team,
Chairman of the Airport Advisory Board,  Carnival  Chairman for Neewolah,  and a
member of the Rotary Club. He was a previous  Chairman of the March of Dimes and
former  board  member  for  Chamber  of  Commerce,  Community  Chest and  Junior
Achievement. Mr. Clubine is a graduate of Kansas State University.

     James B.  Mitchell.  Mr.  Mitchell is Vice  President  and Chief  Financial
Officer of the  Association,  a position he has held since March 1992.  Prior to
joining First Federal,  he was employed by Eureka Savings Bank, Eureka,  Kansas,
in the capacity of Strategic Asset Manager from 1988 to 1991 and Chief Financial
Officer from 1991 to 1992.  From 1976 to 1988, Mr.  Mitchell was Chief Financial
Officer for Peoples Savings and Loan, Parsons,  Kansas. He is presently a member
of the board of Junior  Achievement.  Mr. Mitchell has an accounting degree from
Pittsburg State University.


                                       37

<PAGE>



Employees

     At September 30, 1998,  the  Association  had a total of 27 employees.  The
Association's  employees are not represented by any collective bargaining group.
Management considers its employee relations to be good.

Item 2.  Description of Property

     The Company owns its offices  located at Myrtle and Sixth in  Independence,
Kansas and  McArthur  and Eleventh in  Coffeyville,  Kansas.  The total net book
value of the  Company's  premises  and  equipment at  September  30,  1998,  was
$1,300,400.  Subsequent to the  Merger/Conversion  with The Neodesha Savings and
Loan Association,  FSA, the Company will own a branch office located at 801 Main
Street, Neodesha, Kansas.

     First Federal  established  a loan  production  office in Lawrence,  Kansas
effective October 15, 1997. The office primarily  originates  construction loans
in  Lawrence  and  the  surrounding   area.  Loan  approvals  are  made  at  the
Associations main office with disbursements and collections  handled at the loan
production  office.  The office is currently  staffed with a loan originator and
two processors.

     The Company  maintains  depositor and borrower customer files on an on-line
basis with the FiServ Data Processing System, Milwaukee, Wisconsin. The net book
value of the data processing and computer  equipment  utilized by the Company at
September 30, 1998, was approximately $122,760.

Item 3.  Legal Proceedings

     First  Federal is involved  as  plaintiff  or  defendant  in various  legal
actions  arising  in the normal  course of their  business.  While the  ultimate
outcome of these  proceedings  cannot be  predicted  with  certainty,  it is the
opinion of  management,  after  consultation  with  counsel  representing  First
Federal in the proceedings,  that the resolution of these proceedings should not
have a material effect on the Company's  results of operations.  The Company was
not involved in any legal proceedings at September 30, 1998.

Item 4.  Submission of Matters to a Vote of Security Holders

     No  matter  was  submitted  to a vote  of  security  holders,  through  the
solicitation  of proxies or otherwise,  during the quarter  ended  September 30,
1998.

                                     PART II

Item 5.  Market for Common Equity and Related Stockholder Matters

     Page 34 and the inside back cover of the  attached  1998  Annual  Report to
Stockholders is herein incorporated by reference.

Item 6.  Management's Discussion and Analysis or Plan of Operation

     Pages 4 through 14 of the attached  1998 Annual Report to  Stockholders  is
herein incorporated by reference.


                                       38

<PAGE>



Item 7.  Financial Statements

     The  following  information  appearing in the  Company's  Annual  Report to
Stockholders for the year ended September 30, 1998, is incorporated by reference
in this Annual Report on Form 10-KSB as Exhibit 13.

                                                                       Pages in
                                                                        Annual
                     Annual Report Section                              Report  
                     ---------------------                              ------  

Report of Independent Certified Public Accountants.................         15

Consolidated Balance Sheets (September 30, 1998 and 1997)..........         16

Consolidated Statements of Earnings (For the Years Ended
September 30, 1998 and 1997).......................................         17

Consolidated Statements of Stockholders' Equity (For the
Years Ended September 30, 1998 and 1997)...........................         18

Consolidated Statements of Cash Flows (For the Years Ended
September 30, 1998 and 1997).......................................         19

Notes to Consolidated Financial Statements.........................   20 to 33

     With the exception of the aforementioned information in Part II of the Form
10-KSB,  the  Corporation's  Annual  Report to  Stockholders  for the year ended
September  30, 1998 is not deemed  filed as part of this  Annual  Report on Form
10-KSB.

Item 8.   Changes in and Disagreements with Accountants on Accounting and
          Financial Disclosure

     There has been no Current  Report on Form 8-K filed  within 24 months prior
to the  date of the most  recent  financial  statements  reporting  a change  of
accountants and/or reporting disagreements on any matter of accounting principle
or financial statement disclosure.

                                    PART III

Item 9.  Directors, Executive Officers, Promoters and Control Persons;
         Compliance with Section 16(a) of the Exchange Act 

Directors

     Information  concerning  Directors of the Company is incorporated herein by
reference  from  the  definitive  Proxy  Statement  for the  Annual  Meeting  of
Stockholders  to be held in 1999,  a copy of which  will be filed not later than
120 days after the close of fiscal year.

Executive Officers

     Information  regarding the business experience of the executive officers of
the  Company  and the  Association  contained  in Part I of this Form  10-KSB is
incorporated herein by reference.


                                       39

<PAGE>



Item 10. Executive Compensation

     Information  concerning  executive  compensation is incorporated  herein by
reference  from  the  definitive  Proxy  Statement  for the  Annual  Meeting  of
Stockholders  to be held in 1999,  a copy of which  will be filed not later than
120 days after the close of the fiscal year.

Item 11. Security Ownership of Certain Beneficial Owners and Management

     Information  concerning security ownership of certain beneficial owners and
management  is  incorporated  herein  by  reference  from the  definitive  Proxy
Statement for the Annual Meeting of  Stockholders  to be held in 1999, a copy of
which will be filed not later than 120 days after the close of the fiscal year.

Item 12. Certain Relationships and Related Transactions

     Information  concerning certain  relationships and related  transactions is
incorporated  herein by reference  from the definitive  Proxy  Statement for the
Annual Meeting of Stockholders to be held in 1999, a copy of which will be filed
not later than 120 days after the close of the fiscal year.



                                       40

<PAGE>



Item 13. Exhibits and Reports on Form 8-K

         (a)  Exhibits

<TABLE>
<CAPTION>
                                                                              Reference to
                                                                              Prior Filing
                                                                               or Exhibit
                                                                                 Number
Regulation S-B                                                                  Attached
Exhibit Number                             Document                               Hereto
- --------------                             --------                               ------
<S>             <C>                                                                 <C>
       2        Plan of acquisition, reorganization, arrangement,                   None
                liquidation, or succession

       3(a)     Articles of Incorporation                                             *

       3(b)     By-Laws                                                               *

       4        Instruments defining the rights of security holders,                  *
                including debentures

       9        Voting Trust Agreement                                              None

       10       Executive Compensation Plans and Arrangements

                (a)  1994 Stock Option and Incentive Plan                            **

                (b)  Recognition and Retention Plan                                   *

                (c)  Employment Agreements                                            *

       11       Statement re:  computation of per share earnings                     ***

       12       Statement re:  computation of ratios                            Not required

       13       Annual Report to Security Holders                                    13

       16       Letter on change in certifying accountants                          None

       18       Letter on change in accounting principles                           None

       21       Subsidiaries of the Registrant                                       21

       23       Consents of Experts and Counsel                                      23

       24       Power of Attorney                                               Not required

       27       Financial Data Schedule                                              27

       99       Additional exhibits                                                 None
</TABLE>

- ----------
*    Filed as exhibits to the Company's Form S-1 registration statement filed on
     June 22, 1994 (File No.  33-64812)  pursuant to Section 5 of the Securities
     Act of 1933. All of such previously filed documents are hereby incorporated
     herein by reference in accordance with Item 601 of Regulation S-B.

**   Filed as an exhibit to the Company's  Annual Report on Form 10-KSB filed on
     December 29, 1994 (File No.  0-22184)  pursuant to the Securities  Exchange
     Act of 1934.

***  See Note A of Notes to  Consolidated  Financial  Statements  in the  Annual
     Report to Shareholders' attached hereto as Exhibit 13.


     (b) Reports on Form 8-K

     During the quarter ended  September 30, 1998,  the Company did not file any
Current Reports on Form 8-K.

                                       41

<PAGE>


                                   SIGNATURES

     Pursuant to the  requirements  of Section 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                                     FIRST INDEPENDENCE CORPORATION




Date:  December 29, 1998             By:    /s/ Larry G. Spencer  
                                            ------------------------------------
                                            Larry G. Spencer, President, Chief 
                                            Executive Officer and Director 
                                            (Duly Authorized Representative)

         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this report has been signed below by the following persons in the capacities and
on the dates indicated.

<TABLE>
<S>                                                              <C>
/s/ Larry G. Spencer                                             /s/ James B. Mitchell                      
- ----------------------------------------------                   --------------------------------------------
Larry G. Spencer, President, Chief Executive                     James B. Mitchell, Vice President and Chief
Officer, Officer and Director (Principal                         Financial Officer (Principal Financial and 
Executive and  Operating Officer)                                Accounting Officer)                        
                                                                                                            
Date:  December 29, 1998                                         Date:  December 29, 1998                   
                                                                                                            
                                                                                                            
                                                                                                            
/s/ Donald E. Aitken                                             /s/ William T. NewKirk II                           
- ----------------------------------------------                   --------------------------------------------
Donald E. Aitken, Chairman of the Board                          William T. NewKirk II, Director            
                                                                                                            
Date:  December 29, 1998                                         Date:  December 29, 1998                            
                                                                                                            
                                                                                                            
                                                                                                            
/s/ Harold L. Swearingen                                         /s/ John T. Updegraff                               
- ----------------------------------------------                   --------------------------------------------
Harold L. Swearingen, Director                                   John T. Updegraff, Director                
                                                                                                            
Date:  December 29, 1998                                         Date:  December 29, 1998                            
                                                                                                            
                                                                                                            
                                                                                                            
/s/ Lavern W. Strecker                                           /s/ Joseph M. Smith                                 
- ----------------------------------------------                   --------------------------------------------
Lavern W. Strecker, Director                                     Joseph M. Smith, Director                  
                                                                                                            
Date:  December 29, 1998                                         Date:  December 29, 1998                            
</TABLE>

                                       42

<PAGE>



                                INDEX TO EXHIBITS



 Exhibit
 Number
 ------
   11          Statement  Regarding  Computation of Per Share Earnings (included
               under Note A of Notes to Consolidated Financial Statements in the
               Annual Report to Stockholders' attached hereto as Exhibit 13)

   13          Annual Report to Security Holders

   21          Subsidiaries of the Registrant

   23          Consent of Accountants

   27          Financial Data Schedule

                                       43




                                   Exhibit 13

                        Annual Report to Security Holders
<PAGE>

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations
- --------------------------------------------------------------------------------

General

     Effective  October 5, 1993,  First Federal Savings and Loan  Association of
Independence,  Kansas ("First  Federal" or the  "Association")  converted from a
federally  chartered mutual savings  association to a federally  chartered stock
savings  association and concurrently  became a subsidiary of a holding company,
First  Independence  Corporation  (the  "Company").  The Company owns all of the
outstanding  stock of First  Federal and the  Company's  earnings are  primarily
dependent on the  operations  of First  Federal.  Currently,  the Company has no
other  business  activity  other than  acting as the  holding  company for First
Federal.  As a  result,  the  following  discussion  relates  primarily  to  the
activities of First Federal.  This discussion should be read in conjunction with
the consolidated  Financial Statements and accompanying Notes included elsewhere
in this report.

     The Company's  business  consists of  attracting  deposits from the general
public and using such deposits primarily to make residential  mortgage and other
loans. The Company's  revenues are derived  principally from interest charges on
mortgage loans and  mortgage-backed  securities  and, to a lesser  extent,  from
interest  earned on investment  securities  and  interest-bearing  deposits.  In
addition,  the Company receives fees from loan  originations,  late payments and
for various  services  related to transaction  and other deposit  accounts,  and
dividends  on its Federal  Home Loan Bank  ("FHLB")  stock.  Operating  expenses
consist primarily of employee compensation and benefits, occupancy and equipment
expenses,   federal   deposit   insurance   premiums   and  other   general  and
administrative expenses.

     The operations of the Company,  and savings  institutions and their holding
companies in general, are significantly  affected by general economic conditions
and the related  monetary and fiscal  policies of regulatory  agencies.  Deposit
flows  and  cost  of  funds  are  influenced  by  interest  rates  on  competing
investments  and  general  market  rates of  interest.  Lending  activities  are
affected by the demand for  financing  of real estate and other types of assets,
which in turn is affected by the interest  rates at which such  financing may be
offered and other  factors  including  the  availability  of funds.  The primary
sources of funds for  lending  activities  include  deposits,  loan  repayments,
borrowings,  sales and  maturities  of  securities  available for sale and funds
provided from operations.

     On  February  18,  1998,  the  Boards  of  Directors  of the  Company,  the
Association and The Neodesha Savings and Loan  Association,  FSA,  respectively,
adopted a Plan of Merger Conversion. Pursuant to the Plan, Neodesha will combine
with the  Association  through the  conversion of Neodesha from a mutual savings
and  loan   association  to  a  stock  savings  and  loan  association  and  the
simultaneous  merger of Neodesha into the Association.  The Merger Conversion is
subject to  certain  conditions,  including  the prior  approval  of the Plan of
Merger  Conversion by certain of Neodesha's  members at a Special  Meeting to be
held on December 22, 1998. The  transaction is scheduled to close during January
1999. See Note N of the Notes to Consolidated Financial Statements.

Forward-Looking Statements

     Certain  statements  in this  report that  relate to the  Company's  plans,
objectives or future performance may be deemed to be forward-looking  statements
within the meaning of the Private Securities Litigation Reform Act of 1995. Such
statements are based on Management's current expectations. Actual strategies and
results in future periods may differ  materially from those  currently  expected
because of various  risks and  uncertainties.  Additional  discussion of factors
affecting  the  Company's  business and  prospects is contained in the Company's
periodic filings with the Securities and Exchange Commission.

Asset/Liability Management and Market Risk

     Qualitative  Aspects  of  Market  Risk.  The  Company  derives  its  income
primarily from the excess of interest collected over interest paid. The rates of
interest  the  Company  earns on assets and pays on  liabilities  generally  are
established  contractually  for a period of time.  Market  interest rates change
over time. Accordingly,  the Company's results of operations, like those of many
financial  institutions,  are  impacted  by  changes in  interest  rates and the
Company's  ability to adapt to changes in  interest  rates is known as  interest
rate risk and is the Company's most significant market risk.

     Quantitative  Aspects of Market Risk.  In an attempt to manage our exposure
to changes in interest rates and comply with applicable regulations, the Company
monitors its interest rate risk. In monitoring  interest rate risk,  the Company
continually  analyzes and manages assets and liabilities  based on their payment
streams  and  interest  rates,  the  timing  of  their  maturities,   and  their
sensitivity to actual or potential changes in market interest rates.

     The matching of assets and  liabilities  may be analyzed by  examining  the
extent  to  which  they 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  same  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  operations  while a positive gap
would tend to benefit operations.

                                        4

<PAGE>


     Since the early  1980's,  the  Company  has  stressed  the  origination  of
adjustable  rate  residential   mortgage  loans  ("ARMs"),   subject  to  market
conditions.  In recent periods,  the Company has also purchased  adjustable-rate
mortgage-backed  securities. At September 30, 1998, approximately $24.3 million,
or 24.0% of the Company's total loans secured by real estate,  were ARMs. On the
same date, the Company also had $10.4 million in adjustable-rate mortgage-backed
securities.

     The Company's ARMs and adjustable-rate mortgage-backed securities adjust to
various indices.  The Company monitors the mix of indices on its adjustable rate
assets and seeks, consistent with market conditions, to achieve a close match in
the repricing characteristics of its assets and liabilities.

     To increase the interest rate  sensitivity  of its assets,  the Company has
also  maintained  a  relatively  high  level  of  short  and   intermediate-term
investment  securities and other assets.  At September 30, 1998, the Company had
$2.8 million of investment securities and interest-bearing  deposits maturing or
repricing  within  three  years.  Finally,  the Company has  undertaken  various
marketing programs from time to time over the last decade in order to extend the
term  of  its  deposit  liabilities.  In  1993,  the  Company  introduced  a new
certificate  of deposit  program in an attempt to reduce  deposit  outflows  and
attract  longer term  deposits  which were being lost as a result of the general
decline  in market  rates of  interest.  This  program  offers  two  certificate
products which have 4- and 5-year terms.  At September 30, 1998, the Company had
approximately $7.6 million in these two certificates.

     In the future,  in managing  its  interest  rate  sensitivity,  the Company
intends  to  continue  to stress  the  origination  of ARMs,  subject  to market
conditions,  the purchase of adjustable-rate  mortgage-backed securities and the
maintenance  of a  relatively  high  level of  short-term  securities  and other
assets.

     Office of Thrift Supervision  ("OTS")  regulations  provide a Net Portfolio
Value ("NPV") approach to the  quantification of interest rate risk. In essence,
this approach  calculates the  difference  between the present value of expected
cash  flows  from  assets  and the  present  value of  expected  cash flows from
liabilities, as well as cash flows from off-balance-sheet contracts arising from
an assumed 200 basis point  increase  or decrease in interest  rates  (whichever
results in the greater pro forma  decrease in NPV).  Under OTS  regulations,  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 NPV in an amount not
to  exceed 2% of the  present  value of its  assets.  Thrift  institutions  with
greater than "normal"  interest  rate exposure must take a deduction  from their
total  capital  available  to determine  if they meet their  risk-based  capital
requirement.  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 change and (b) its "normal"  level of exposure,  which is 2% of the present
value of its assets. Savings associations, such as First Federal, with less than
$300  million  in assets  and a  risk-based  capital  ratio in excess of 12% are
exempt from this requirement  unless the OTS determines  otherwise.  The OTS has
postponed  the  implementation  of  the  capital  deduction  component  of  this
regulation  until it completes its analysis of the methods of interest rate risk
measurements proposed by the other banking regulators.

     Presented  below,  as  of  September  30,  1998,  is  an  analysis  of  the
Association's interest rate risk as measured by changes in NPV for instantaneous
and sustained parallel shifts in the yield curve, in 100 basis point increments,
up and down 200 basis points and compared to Board policy limits.  The table was
prepared  and  furnished  to the  Association  by the OTS.  Assumptions  used in
calculating  the amounts in this table were  determined  by the OTS  (dollars in
thousands):

                                                  Net Portfolio Value
              Change in                          At September 30, 1998
            interest rate   Board Limit   -----------------------------------
           (Basis Points)   % Change      $ Amount      $ Change     % Change
         -----------------  -----------   --------      --------     --------
               +200           -40%        $ 9,861       $(3,213)        -25%
               +100           -25          11,769        (1,305)        -10
                  0            --          13,074            --          --
               -100           -25          13,780           706          +5
               -200           -40          14,569         1,495         +11

     As  illustrated  in the table,  management  has  structured  its assets and
liabilities  to minimize its exposure to interest  rate risk.  In the event of a
200 basis point change in interest rates,  the Association  would  experience an
11%  increase in NPV in a declining  rate  environment  and a 25%  decrease in a
rising rate  environment.  During periods of rising interest rates, the value of
monetary assets and liabilities generally decline. Conversely, during periods of
falling interest rates,  the value of monetary assets and liabilities  generally
increase.  However,  the  amount  of  change  in value of  specific  assets  and
liabilities  due to  changes  in  interest  rates  is not the  same in a  rising
interest rate environment as in a falling  interest rate  environment  (i.e., as
indicated  above, the amount of value increase under a specific rate decline may
not equal the amount of value decrease under an identical upward rate movement).

     Certain  shortcomings  are inherent in the method of analysis  presented in
the foregoing  table.  For example,  although certain assets and liabilities may
have similar  maturities  or periods to  repricing,  they may react in different
degrees to changes in market interest rates. Also, the interest rates on certain
types of assets and  liabilities  may  fluctuate in advance of changes in market
interest  rates,  while  interest rates on other types may lag behind changes in
market rates.  Additionally,  certain assets,  such as ARMs, have features which
restrict changes in

                                       5

<PAGE>


Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations
- --------------------------------------------------------------------------------

interest rates on a short-term basis and 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.  As a result,  the actual effect of changing
interest rates may differ from that presented in the foregoing table.

Asset Quality

     The ratio of non-performing  assets to total assets is one indicator of the
Company's exposure to credit risk.  Non-performing assets of the Company consist
of non-accruing loans,  accruing loans delinquent 90 days or more, troubled debt
restructurings,  and foreclosed assets,  which have been acquired as a result of
foreclosure   or   deed-in-lieu   of   foreclosure.   At  September   30,  1998,
non-performing assets were approximately $1,325,000, which represents a decrease
of  $78,000,   or  5.6%  as  compared  to  September  30,  1997.  The  ratio  of
non-performing  assets to total assets at September 30, 1998 was 1.07%  compared
to 1.25% at September 30, 1997.  Included in non-accruing loans at September 30,
1998 were nine  loans  totaling  $279,000  secured by one- to  four-family  real
estate,  one loan totaling  $21,000 secured by  non-residential  real estate and
eight consumer loans totaling $35,000.  All non-accruing  loans at September 30,
1998, were located in the Company's  primary market area. At September 30, 1998,
accruing  loans  delinquent 90 days or more  included  thirteen  loans  totaling
$913,000  secured  by one- to  four-family  real  estate and one  consumer  loan
totaling  $5,000.  At September 30, 1998,  all of the Company's  accruing  loans
delinquent 90 days or more were secured by real estate  located in the Company's
primary market area except for one loan totaling  $336,000,  secured by a single
family  residence  located in Texas.  At September 30, 1998,  the Company's real
estate acquired through  foreclosure  consisted of two single family  residences
located in the Company's  market area. The  properties  have a carrying value of
$72,000 and are currently offered for sale.

[GRAPH]

  [THE FOLLOWING TABLE IS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]

        NON-PERFORMING ASSETS TO TOTAL ASSETS

                  1994       1.27%
                  1995       0.77%
                  1996       0.57%
                  1997       1.25%
                  1998       1.07%

     Management  has  taken  into  account  its  non-performing  assets  and the
composition of the loan portfolio in establishing its allowance for loan losses.
The allowance  for loan losses  totaled  $656,000 at September  30, 1998,  which
represented  a $12,000  decrease from the allowance for loan losses at September
30, 1997. The ratio of the allowance for loan losses as a percent of total loans
decreased  from  .90% at  September  30,  1997 to .70% at  September  30,  1998,
primarily  due to the increase in total loans  receivable at September 30, 1998.
The allowance  for loan losses as a percent of  non-performing  loans  increased
from 48.05% at  September  30, 1997 to 52.3% at September  30, 1998,  due to the
decrease in  non-performing  loans at September 30, 1998. At September 30, 1998,
the  Company's   non-performing  loans  were  comprised  primarily  of  one-  to
four-family residential loans.

     The  allowance  for loan losses is  determined  based upon an evaluation of
pertinent  factors  underlying  the types and qualities of the Company's  loans.
Management  considers  such  factors  as the  repayment  status  of a loan,  the
estimated net  realizable  value of the  underlying  collateral,  the borrower's
ability to repay the loan,  current and anticipated  economic  conditions  which
might affect the  borrower's  ability to repay the loan and the  Company's  past
statistical history concerning charge-offs.


                                       6

<PAGE>


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

Results of Operations

     Average Balances,  Interest Rates and Yields.  The following table presents
for the  periods  indicated  the total  dollar  amount of  interest  income from
average  interest-earning  assets and related  yields,  as well as the  interest
expense on average interest-bearing  liabilities,  expressed both in dollars and
rates. No tax equivalent adjustments were made. All average balances are monthly
average  balances.  The use of monthly  averages rather than daily averages does
not have a significant  effect upon the Company's  results.  Non-accruing  loans
have been included in the table as loans carrying a zero yield.
<TABLE>
<CAPTION>
                                                                           Year Ended September 30,
                                  --------------------------------------------------------------------------------------------------
                                                1998                               1997                                   1996
                                  --------------------------------------------------------------------------------------------------
                                   Average    Interest             Average     Interest              Average   Interest
                                  Outstanding  Earned/    Yield/  Outstanding   Earned/    Yield/  Outstanding  Earned/       Yield/
                                   Balance      Paid       Rate    Balance      Paid        Rate     Balance     Paid          Rate
                                  --------------------------------------------------------------------------------------------------
                                                                            (Dollars in Thousands)
<S>                              <C>         <C>           <C>     <C>        <C>           <C>    <C>        <C>              <C>
Interest-earning assets:
   Loans receivable (1)          $ 85,966    $  7,032      8.18%   $ 71,188   $  5,684      7.98%  $ 63,152   $  5,190         8.22%
   Mortgage-backed securities      20,596       1,354      6.57      26,137      1,727      6.61     29,510      1,930         6.54
   Investment securities            7,315         462      6.32       7,598        513      6.75      7,233        479         6.62
   FHLB stock                       1,443         110      7.60       1,314         89      6.79      1,103         70         6.38
   Federal funds sold               1,679          90      5.37         567         34      6.02      1,434         79         5.53
   Other                              435          27      6.23         318         22      6.83        445         25         5.64
                                 --------    --------              --------   --------             --------   --------
      Total interest-earning
      assets                      117,434       9,075      7.72     107,122      8,069      7.53    102,877      7,773         7.56
                                 --------    --------              --------   --------             --------   --------
Interest-bearing liabilities:
   Demand and NOW deposits         26,079       1,083      4.15      22,019        914      4.15     18,765        762         4.06
   Savings deposits and
   certificates                    54,209       2,928      5.40      51,219      2,745      5.36     51,950      2,820         5.43
   FHLB advances                   26,492       1,545      5.83      23,583      1,400      5.93     19,133      1,087         5.68
                                 --------    --------              --------   --------             --------   --------
      Total interest-bearing
      liabilities                 106,780       5,556      5.20      96,821      5,059      5.22     89,848      4,669         5.20
                                 --------    --------              --------   --------             --------   --------
Net interest income                          $  3,519                         $  3,010                        $  3,104
                                             ========                         ========                        ========
Net interest rate spread                                   2.52%                            2.31%                              2.36%
                                                       ========                         ========                         ==========
Net earning assets               $ 10,654                          $ 10,301                        $ 13,029
                                 ========                          ========                        ========
Net yield on average interest-
earning assets                                             2.99%                            2.81%                              3.02%
                                                       ========                         ========                         ==========
Average interest-earning assets
to average interest-bearing
liabilities                                    109.98%                          110.64%                         114.50%
                                             ========                         ========                        ========
</TABLE>


- ----------
(1)  Calculated net of deferred loan fees, loan discounts,  loans in process and
     loss reserves.

                                       7

<PAGE>


Management's  Disussion  and  Analysis  of  Financial  Condition  and Results of
Operations
- --------------------------------------------------------------------------------

Rate/Volume Analysis of Net Interest Income

     The  following  schedule  presents the dollar amount of changes in interest
income and interest expense for major components of interest-earning  assets and
interest-bearing  liabilities.  For each category of interest-earning assets and
interest-bearing liabilities, information is provided on changes attributable to
(i) changes in volume (i.e.,  changes in volume multiplied by old rate) and (ii)
changes in rate (i.e.,  changes in rate multiplied by old volume).  For purposes
of this table,  changes  attributable  to both rate and volume,  which cannot be
segregated,  have been allocated proportionately to the change due to volume and
the change due to rate.
<TABLE>
<CAPTION>
                                                           Year Ended September 30,
                                     ----------------------------------------------------------------------
                                              1998 vs. 1997                        1997 vs. 1996
                                     --------------------------------      --------------------------------
                                                Increase                              Increase
                                               (Decrease)                            (Decrease)
                                                 Due to                                Due to
                                     --------------------------------      --------------------------------
                                                             Total                                 Total
                                                            Increase                              Increase
                                      Volume      Rate     (Decrease)      Volume       Rate     (Decrease)
                                     --------   --------   ----------      -------     -------    ---------
                                                           (Dollars in Thousands)
<S>                                  <C>        <C>        <C>             <C>        <C>        <C>
Interest-earning assets:
   Loans receivable                  $ 1,206    $   142    $ 1,348         $   645    $  (151)   $   494
   Mortgage-backed securities           (363)       (10)      (373)           (223)        20       (203)
   Investment securities                 (19)       (32)       (51)             24         10         34
   FHLB stock                              9         12         21              14          5         19
   Federal funds sold                     60         (4)        56             (52)         7        (45)
   Other                                   7         (2)         5              (8)         5         (3)
                                     -------    -------    -------         -------    -------    -------
      Total interest-earning assets      900        106      1,006             400       (104)       296
                                     -------    -------    -------         -------    -------    -------
Interest-bearing liabilities:
Demand and NOW deposits                  169         --        169             135         17        152
Savings deposits and certificates        162         21        183             (39)       (36)       (75)
FHLB advances                            169        (24)       145             262         51        313
                                     -------    -------    -------         -------    -------    -------
Total interest-bearing liabilities   $   500    $    (3)       497         $   358    $    32        390
                                     =======    =======    =======         =======    =======    =======
      Net interest income                                  $   509                               $   (94)
                                                           =======                               =======
</TABLE>

     The following table sets forth the weighted average yields on the Company's
interest-earning assets, the weighted average interest rates on interest-bearing
liabilities and the interest rate spread between the weighted average yields and
rates for the  Company  at the dates  indicated.  Non-accruing  loans  have been
included in the table as carrying a zero yield.

                                                             At September 30,   
                                                          ---------------------
                                                           1998   1997     1996
                                                          -----   -----   -----
Weighted average yield on:                                
   Loans receivable                                        7.80%   7.74%   7.78%
   Mortgage-backed securities                              6.34    6.66    6.53
   Investment securities                                   6.38    6.97    6.68
   Federal funds sold                                      5.36    5.28    5.48
   Other interest-earning assets                           5.51    5.22    4.93
   Combined weighted average yield on interest-earning    
   assets                                                  7.48    7.40    7.34
                                                          
Weighted average rate paid on:                            
   Savings deposits and certificates                       5.44    5.38    5.38
   Demand and NOW deposits                                 4.04    4.06    4.03
   FHLB advances                                           5.74    6.11    5.65
   Combined weighted average rate paid on interest-       
   bearing liabilities                                     5.19    5.21    5.17
   Spread                                                  2.29    2.19    2.17
                                                        
                                       8

<PAGE>


- --------------------------------------------------------------------------------
                              FINANCIAL CONDITION

     The Company's total assets increased $11.8 million,  or 10.5%,  from $112.5
million at  September  30, 1997 to $124.3  million at September  30, 1998.  This
increase  was  primarily  due to  increases  in net  loans  receivable  of $19.1
million,  investment securities of $1.1 million, Federal Home Loan Bank stock of
$200,000 and other assets of $200,000.  These increases in assets were funded by
increases in advances from the Federal Home Loan Bank of Topeka of $6.4 million,
savings deposits of $4.4 million, and decreases in mortgage-backed securities of
$6.7 million and cash and cash equivalents of $2.3 million.


  [THE FOLLOWING TABLE IS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]

                                  TOTAL ASSETS
                                 (In thousands)
                          1994                   $ 94,593
                          1995                   $101,904
                          1996                   $108,539
                          1997                   $112,523
                          1998                   $124,337
                            
     Total  loans  receivable  increased  $19.1  million  from $74.6  million at
September 30, 1997,  to $93.7  million at September  30, 1998.  The increase was
primarily  due to  construction  loan  originations  at the  Company's  new loan
production office in Lawrence,  Kansas.  These construction loans generally have
terms of nine  months or less and  interest  rates tied to the prime rate plus a
margin.  The increase in construction  loans also  contributed to an increase in
loans in process due to the  disbursement of funds  throughout the  construction
period.  To a  lesser  extent,  the  increase  was  due to  originations  in the
Company's market area consisting  primarily of 15- and 30-year fixed-rate loans,
mortgage loans with a fixed rate for the first three years of the loan term that
automatically  convert to one-year  adjustable rate loans during the fourth year
of the loan term, and to a lesser extent, one-year adjustable rate mortgages.

  [THE FOLLOWING TABLE IS REPRESENTED BY A PIE CHART IN THE PRINTED MATERIAL.]

               Multi-family                   .99%
               Non-residential                8.9%
               Construction                 15.87%
               Home Equity                    .83%
               Other Consumer                2.28%
               1-4 Family                   71.06%
                                
     Total  deposits  increased $4.4 million from $76.2 million at September 30,
1997, to $80.6 million at September 30, 1998.  Deposits increased primarily as a
result of public units  depositing  short-term  funds into the "Platinum"  money
fund account and new accounts opened at the  Coffeyville,  Kansas branch office.
The "Platinum"  money fund account offers tiered rates on a limited  transaction
account with the highest rate paid on balances of $50,000 and above.  Management
feels the "Platinum" money fund provides a lower risk,  insured  alternative for
deposit  customers  considering  higher risk  investments in order to get higher
yields than money market accounts.

     Total borrowed funds increased $6.4 million from $23.7 million at September
30, 1997 to $30.1 million at September 30, 1998.  The increase was from advances
obtained from the Federal Home Loan Bank of Topeka.  The FHLB  advances  allowed
the  Association to invest the funds borrowed in loans  receivable at a positive
spread.

     Total  stockholders'  equity  increased  $570,000  from  $11.5  million  at
September  30, 1997 to $12.1  million at September  30,  1998.  The increase was
primarily due to the Company's  net earnings from  operations of $901,000,  fair
value adjustment of $125,000 on ESOP shares committed for release, the repayment
of employee stock ownership debt of $73,000,  the amortization of unearned stock
compensation of $44,000,  unrealized  gains on securities  available for sale of
$37,000,  and common stock options  exercised of $31,000.  These  increases were
partially offset by the Company's use of $377,000 to repurchase 25,298 shares of
common stock and dividends of $265,000 paid to stockholders.

  [THE FOLLOWING TABLE IS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]

                      STOCKHOLDERS' EQUITY TO TOTAL ASSETS

                        1994                  14.11%
                        1995                  13.35%
                        1996                  11.98%
                        1997                  10.25%
                        1998                   9.73%
                       
                

                                       9

<PAGE>


Management's  Discussion  and  Analysis of  Financial  Condition  and Results fo
Operations
- --------------------------------------------------------------------------------

     Comparison of Fiscal Years Ended September 30, 1998 and September 30, 1997

     General.  Net  earnings for the fiscal year ended  September  30, 1998 were
$901,000 as compared to $712,000 for the fiscal year ended  September  30, 1997,
an increase of $189,000,  or 26.7%.  The increase in net earnings was  primarily
due to increases in net interest income of $509,000 and  non-interest  income of
$33,000.  These  increases  were  partially  offset by  increases  in income tax
expense of $181,000 and non-interest expense of $171,000.


  [THE FOLLOWING TABLE IS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL.]

                                  NET EARNINGS
                                 (In thousands)
                           1994               $1,448
                           1995               $1,087
                           1996               $  815
                           1997               $  712
                           1998               $  901
                                   
     Net Interest Income. Net interest income increased $509,000,  or 16.9%, for
the fiscal  year ended  September  30, 1998 as compared to the fiscal year ended
September  30, 1997.  This increase was due primarily to an increase in interest
income of $1.0 million,  or 12.5%;  offset  partially by an increase in interest
expense of $497,000, or 9.8%. Interest income increased primarily due to a $10.3
million  increase in the average balance of  interest-earning  assets,  and a 19
basis point  increase  in the  average  yield on  interest-earning  assets.  The
average yield on interest-earning assets increased primarily due to construction
loan  originations at the Lawrence loan production  office.  These  construction
loans  generally  have terms of nine  months or less and carry  higher  rates of
interest than loans  originated  for the purchase of  single-family  residences.
Interest  expense  increased  primarily due to a $10.0  million  increase in the
average balance of interest-bearing  liabilities,  offset partially by a 2 basis
point  decrease in the average rate paid on  interest-bearing  liabilities.  The
average rate paid on interest-bearing  liabilities  decreased primarily due to a
$4.1 million increase in the average balance of low cost demand and NOW deposits
(resulting in a larger  percentage of  interest-bearing  liabilities)  and, to a
lesser extent,  a decrease in interest rates on Federal Home Loan Bank of Topeka
advances.

     Interest  Income.  Interest  income for the fiscal year ended September 30,
1998,  increased  to $9.1  million  from $8.1  million for the fiscal year ended
September  30,  1997.  This  increase was caused  primarily  by a $10.3  million
increase in the average outstanding  balance of  interest-earning  assets during
the fiscal year ended  September  30, 1998, as compared to the fiscal year ended
September 30, 1997;  due to the increase in the average  balance of loans.  To a
lesser  extent,  the  increase in interest  income was due to an increase in the
average yield on interest-earning  assets. The average yield on interest-earning
assets  increased 19 basis  points to 7.72% for the fiscal year ended  September
30, 1998, from 7.53% for the fiscal year ended September 30, 1997. This increase
was caused  primarily by increases  in yield on the  Association's  Federal Home
Loan Bank  stock  from  6.79% to 7.60% and on its loan  portfolio  from 7.98% to
8.18% for the fiscal year ended  September  30, 1998,  as compared to the fiscal
year ended  September  30, 1997.  These  increases  were  partially  offset by a
decrease in the investment  securities  portfolio  yield from 6.75% to 6.32% and
mortgage-backed  securities  from  6.61%  to 6.57%  for the  fiscal  year  ended
September 30, 1998, as compared to the fiscal year ended September 30, 1997. The
increase in yield on the loan portfolio was primarily due to  construction  loan
originations  at the Company's new loan production  office in Lawrence,  Kansas.
These  construction  loans  generally  have  terms  of nine  months  or less and
interest  rates tied to the prime rate plus a margin.  The  decrease in yield on
investment  securities  was primarily due to the  reinvestment  of proceeds from
called securities into lower yielding investments.

     Interest Expense.  Interest expense for the fiscal year ended September 30,
1998,  increased by $497,000 to $5.6 million as compared to $5.1 million for the
fiscal year ended  September 30, 1997. This increase was primarily the result of
a $10.0 million increase in the average  outstanding balance of interest-bearing
liabilities  during the fiscal year ended  September 30, 1998 as compared to the
fiscal year ended September 30, 1997. This increase was partially  offset by a 2
basis  point  decrease  in the average  interest  rate paid on  interest-bearing
liabilities, caused by an increase in the average balance of low cost demand and
NOW deposits (resulting in a larger percentage of interest-bearing  liabilities)
and, to a lesser extent,  a decrease in interest rates on Federal Home Loan Bank
advances.  The increase in  interest-bearing  liabilities was primarily due to a
$7.1  million  increase  in the  average  outstanding  balance of  deposits  due
primarily to new accounts  opened at the  Coffeyville,  Kansas branch office and
seasonal deposits from public units.

     Provision  for Loan Losses.  There was no provision for losses on loans for
the fiscal years ended  September 30, 1998 and  September  30, 1997.  Management
determined that additional provisions were not necessary based upon its analysis
of the  established  allowance  and  review  of  the  composition  of  the  loan
portfolio.  The Company will  continue to monitor its  allowance for loan losses
and make future additions to the allowance through the provision for loan losses
as  economic  and  regulatory  conditions  dictate.  However,  there  can  be no
assurance  that  future  losses  will  not  exceed  estimated  amounts  or  that
additional provisions for loan losses will not be required in future periods. In
addition,  the  Company's  determinations  as to the amount of the allowance for
loan losses are subject to review by the regulatory agencies which can order the
establishment of additional general or specific allowances.

     Non-interest  Income.  Non-interest  income  increased  $33,000 to $192,000
during the fiscal year ended  September 30, 1998 as compared to $159,000 for the
fiscal  year ended  September  30,  1997.  The  increase  was  primarily  due to
increased  checking and deposit  account fees as a result of new accounts in the
Coffeyville  branch. To a lesser extent,  the increase was due to increased fees
associated with mortgage loans. Recurring non-interest income generally consists
of  servicing  fees as well as  deposit  and other  types of fees.  Non-interest
income  levels are  anticipated  to remain stable in the future due to the small
number of checking accounts held by the Company.


                                       10

<PAGE>


- --------------------------------------------------------------------------------
     Non-interest Expense.  Total non-interest expense increased to $2.2 million
for the fiscal year ended  September  30, 1998 from $2.0  million for the fiscal
year ended  September 30, 1997, an increase of $171,000,  or 8.6%.  The increase
was  primarily  due to  increases  in  compensation  and  employee  benefits  of
$117,000,  occupancy  and  equipment  of $67,000,  and data  processing  fees of
$46,000.  These  increases  were  primarily  due to the  opening  of a new  loan
production office in Lawrence,  Kansas, resulting in additional staff, occupancy
and equipment, stationery, printing and office supplies expense. Data processing
expenses also  increased  due to increased  account  volumes at the  Coffeyville
branch and  processing  price  increases.  To a lesser  extent,  the increase in
compensation  expense was the result of normal,  annual cost of living increases
in salaries and bonuses, and increased  compensation expense associated with the
Company's ESOP plan due to the Company's  higher stock price during a portion of
the year.  These increases were partially  offset by decreases in other expenses
of $43,000 and federal deposit insurance premiums of $17,000.

     Income Tax  Expense.  Income tax expense was  $649,000  for the fiscal year
ended  September  30,  1998  compared  to  $468,000  for the  fiscal  year ended
September 30, 1997, an increase of $181,000.  This increase was primarily due to
an increase in pre-tax  earnings  during the 1998 period as compared to the 1997
period.  The  Company's  effective tax rates were 41.9% and 39.7% for the fiscal
years ended  September  30, 1998 and  September  30, 1997,  respectively.  Rates
exceed effective combined federal and state statutory rates of 38% due primarily
to  compensation  expense  associated  with the ESOP,  of which a portion is not
deductible for income tax purposes.

     Comparison of Fiscal Years Ended September 30, 1997 and September 30, 1996

     General.  Net  earnings for the fiscal year ended  September  30, 1997 were
$712,000 as compared to $815,000 for the fiscal year ended September 30, 1996, a
decrease of $103,000,  or 12.6%.  The decrease in net earnings was primarily due
to a non-recurring $251,000 gain on the sale of FHLMC stock which was recognized
in the fiscal year ended  September  30, 1996,  with no similar  activity in the
fiscal year ended  September 30, 1997. To a lesser  extent,  the decrease in net
earnings was due to decreases in net interest  income of $94,000 and income from
real  estate  operations  of  $60,000.  These  decreases  to net  earnings  were
partially  offset by decreases in  non-interest  expenses of $278,000 and income
tax expense of $19,000.

     Net Interest Income. Net interest income decreased  $94,000,  or 3.02%, for
the fiscal  year ended  September  30, 1997 as compared to the fiscal year ended
September  30, 1996.  This decrease was due primarily to an increase in interest
expense of  $390,000,  or 8.34%,  offset  partially  by an  increase in interest
income of $296,000, or 3.81%. Interest expense increased primarily due to a $7.0
million increase in the average balance of interest-bearing  liabilities and, to
a  lesser  extent,  a 2  basis  point  increase  in the  average  rate  paid  on
interest-bearing liabilities.  Interest income increased primarily due to a $4.2
million increase in the average balance of  interest-earning  assets,  partially
offset by a 3 basis point decrease in yield on interest-earning assets.

     Interest  Income.  Interest  income for the fiscal year ended September 30,
1997,  increased  to $8.1  million  from $7.8  million for the fiscal year ended
September  30,  1996.  This  increase  resulted  primarily  from a $4.2  million
increase in the average outstanding  balance of interest-earning  assets (due to
the  increase  in  the  average  balance  of  loans  receivable  and  investment
securities  financed with  borrowings  from the Federal Home Loan Bank of Topeka
and increased savings deposits) during the fiscal year ended September 30, 1997,
as compared to the fiscal year ended  September 30, 1996.  These  increases were
partially offset by a decrease in the average yield on interest-earning  assets.
The average yield on  interest-earning  assets decreased 3 basis points to 7.53%
during  fiscal 1997,  from 7.56% during  fiscal 1996.  This  decrease was caused
primarily by a decrease in yield on the Company's loans receivable from 8.22% to
7.98% due to new loans  being  originated  at  interest  rates  lower than those
currently  in the loan  portfolio.  This  decrease  was  partially  offset by an
increase  in yield  on  mortgage-backed  securities  from  6.54%  to  6.61%  and
investment securities from 6.62% to 6.75%.

     Interest Expense.  Interest expense for the fiscal year ended September 30,
1997,  increased by $400,000 to $5.1 million as compared to $4.7 million for the
fiscal year ended  September 30, 1996. This increase was primarily the result of
a $7.0 million increase in the average  outstanding  balance of interest-bearing
liabilities  during the fiscal year ended  September 30, 1997 as compared to the
fiscal year ended  September  30,  1996.  To a lesser  extent,  the  increase in
interest  expense was due to a 2 basis point increase in average  interest rates
paid  on   interest-bearing   liabilities.   The  increase  in  interest-bearing
liabilities  was  primarily  due  to a $4.5  million  increase  in  the  average
outstanding  amount of  advances  obtained  from the  Federal  Home Loan Bank of
Topeka and a $3.3 million increase in demand and Now deposits. The advances were
used by the Company to invest in loans  receivable at a positive spread over the
term of the advances.

     Provision  for Loan Losses.  There was no provision for losses on loans for
the fiscal years ended  September 30, 1997 and  September  30, 1996.  Management
determined  that  additional  provisions  were not  necessary  based  upon their
analysis of the established  allowance and review of the composition of the loan
portfolio.  The Company will  continue to monitor its  allowance for loan losses
and make future additions to the allowance through the provision for loan losses
as  economic  and  regulatory  conditions  dictate.  However,  there  can  be no
assurance  that  future  losses  will  not  exceed  estimated  amounts  or  that
additional provisions for loan losses will not be required in future periods. In
addition,  the  Company's  determinations  as to the amount of the allowance for
loan losses are subject to review by the regulatory agencies which can order the
establishment of additional general or specific allowances.


                                       11

<PAGE>


Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations
- --------------------------------------------------------------------------------

     Non-interest  Income.  Non-interest  income decreased  $306,000 to $159,000
during the fiscal year ended  September 30, 1997 as compared to $465,000 for the
fiscal year ended  September  30,  1996.  The decrease  was  primarily  due to a
non-recurring  $251,000 gain on the sale of FHLMC stock which was  recognized in
the  fiscal  year  ended  September  30,  1996,  with no  gains  on the  sale of
securities  recognized in the fiscal year ended  September 30, 1997. To a lesser
extent, the decrease was due to a decrease of $60,000 in income from real estate
operations  for the fiscal  year ended  September  30,  1997 as  compared to the
fiscal year ended September 30, 1996.  Recurring  non-interest  income generally
consists  of  servicing  fees  as well as  deposit  and  other  types  of  fees.
Non-interest income levels are anticipated to remain stable in the future due to
the small number of checking accounts held by the Company.

     Non-interest  Expense.  Total non-interest  expense decreased to $1,989,000
for the fiscal year ended September 30, 1997 from $2,267,000 for the fiscal year
ended  September  30, 1996, a decrease of $278,000,  or 12.3%.  The decrease was
primarily due to a one-time  pre-tax  charge of $432,000  during the fiscal year
ended  September 30, 1996,  with no similar  charge during the fiscal year ended
September 30, 1997. The charge was related to a special assessment of 65.7 basis
points on deposits of  SAIF-insured  institutions as of March 31, 1995, in order
to recapitalize the Savings Association  Insurance Fund. To a lesser extent, the
decrease  was due to a reduction  in the  Company's  ongoing  deposit  insurance
premium  of  $94,000,  as a  result  of  the  recapitalization  of  the  Savings
Association  Insurance Fund.  These decreases were partially offset by increases
in compensation  and employee  benefits of $142,000,  other expenses of $58,000,
occupancy and equipment of $37,000,  and data  processing  fees of $12,000.  The
increase  in  compensation  expense was  primarily  due to annual  increases  in
salaries and bonuses and expense  associated  with the Company's ESOP due to the
increase in the Company's stock price. In addition,  the opening of a new branch
office  in  Coffeyville,  Kansas  resulted  in  additional  staff,  advertising,
stationery, printing and office supplies expense.

     Income Tax  Expense.  Income tax expense was  $468,000  for the fiscal year
ended  September  30,  1997  compared  to  $487,000  for the  fiscal  year ended
September 30, 1996, a decrease of $19,000. The decrease was primarily the result
of a decrease in pre-tax  income.  The Company's  effective tax rates were 39.7%
and 37.4% for the fiscal years ended  September 30, 1997 and September 30, 1996,
respectively.

Liquidity and Capital Resources

     The OTS requires  minimum levels of liquid  assets.  At September 30, 1998,
OTS  regulations  required First Federal to maintain an average daily balance of
investments  in an amount equal to at least 4.0% of the sum of its average daily
balance of net withdrawable  deposit accounts and borrowings payable in one year
or  less.  Such  requirements  may be  changed  from  time to time by the OTS to
reflect changing economic conditions. Such investments are intended to provide a
source of relatively liquid funds upon which First Federal may rely if necessary
to fund deposit  withdrawals and other short-term funding needs. First Federal's
regulatory  liquidity at September  30, 1998 was 7.01%,  as compared to 7.20% at
September  30,  1997.  First  Federal  normally  attempts to maintain  liquidity
between 7% and 9%.

     The  Company's  primary  sources of funds  consist of deposits and loan and
mortgage-backed   securities  repayments.   Other  potential  sources  of  funds
available include borrowings from the Federal Home Loan Bank ("FHLB") of Topeka.
The Company uses its liquid resources  principally to meet on-going commitments,
to fund maturing certificates of deposit and deposit withdrawals,  to invest, to
fund existing and future loan commitments,  to maintain  liquidity,  and to meet
operating  expenses.  Management believes that loan repayments and other sources
of funds will be adequate to meet the Company's foreseeable liquidity needs.

     The Company's  primary  investing  activity is the  origination of mortgage
loans and the purchase of mortgage-backed and other securities. At September 30,
1998, mortgage loans and mortgage-backed  securities  accounted for 89.2% of the
Company's  total assets.  The Company has been able to generate  sufficient cash
through the retail deposit market,  its traditional  funding source, and through
short-term borrowings,  to provide the cash utilized in investing activities.  A
$9.0  million line of credit has also been  established  with the FHLB of Topeka
with an  outstanding  balance of $1.7 million at September 30, 1998. The line of
credit is  scheduled  to mature on  February  5, 1999,  and will most  likely be
renewed for another one year term at that time. The line of credit is subject to
various conditions,  including the pledge of acceptable collateral.  The primary
purpose of the line of credit is to serve as a back-up  liquidity  facility  for
the  Company,  however,  the Company  may from time to time  utilize the line of
credit to purchase investment securities and fund other commitments.

     Liquidity  management  is  both a daily  and  long-term  responsibility  of
management.  The Company  adjusts its  investments  in liquid  assets based upon
management's  assessment  of (i) expected  loan demand,  (ii)  expected  deposit
flows,  (iii)  yields  available  on  interest-bearing  deposits,  and  (iv) the
objectives  of its  asset/liability  management  program.  Excess  liquidity  is
invested generally in  interest-bearing  overnight deposits and other short-term
government and agency  obligations.  If the Company requires  additional  funds,
beyond its internal ability to generate,  it has additional  borrowing  capacity
with the FHLB of Topeka.

     The Company  anticipates  that it will have  sufficient  funds available to
meet  current  loan  commitments.   At  September  30,  1998,  the  Company  had
outstanding  commitments  to  extend  credit  which  amounted  to $2.4  million,
including  commitments on  construction  loans.  The Company is not aware of any
trends, events or uncertainties which will have or that are reasonably likely to
have a  material  effect  on  the  Company's  liquidity,  capital  resources  or
operations.

     Certificates  of  deposit  scheduled  to  mature  in one  year  or  less at
September 30, 1998 totaled approximately $39.2 million. Management believes that
a significant  portion of such deposits will remain with the Company.  There can
be no assurance, however, that the Company


                                       12

<PAGE>


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

can retain all such  deposits.  At  September  30,  1998,  the Company had $30.1
million in advances  from the FHLB of Topeka with $8.6  million  maturing in one
year or less.

     The Financial  Institutions  Reform,  Recovery and  Enforcement Act of 1989
("FIRREA"),  among other  things,  mandated the adoption of new minimum  capital
requirements  that are no less stringent than the minimum  capital  requirements
for national  banks.  These  minimum  capital  standards  generally  require the
maintenance of regulatory  capital  sufficient to meet each of three tests:  the
tangible capital requirement,  the core capital requirement,  and the risk-based
capital  requirement.  The  tangible  capital  requirement  provides for minimum
tangible capital (defined as retained earnings less all intangible assets) equal
to 1.5% of adjusted  total  assets.  The core capital  requirement  provides for
minimum core capital (tangible capital plus supervisory  goodwill) equal to 3.0%
of assets.  The risk-based capital  requirement  provides for the maintenance of
core  capital  plus  general loss  allowances  (less a specified  percentage  of
certain equity investments) equal to 8.0% of risk-weighted  assets. In computing
risk-weighted assets, the Association multiplies the book value of each asset on
its balance sheet by a defined  risk-weighting factor (e.g., one- to four-family
residential loans carry a risk-weighted factor of 50%).  Management has reviewed
these capital  standards and  determined  that the  Association is in compliance
with each of the three requirements. As of September 30, 1998, the Association's
tangible capital,  core capital, and risk-based capital of $10.5 million,  $10.5
million,  and $11.2 million exceeded the applicable minimum requirements by $8.7
million, $6.8 million, and $6.1 million, respectively.

     The  following  table sets  forth the  Association's  compliance  with such
requirements at September 30, 1998.

                                                     Association capital level
                      OTS  requirement                 at September 30, 1998
                      ----------------             ---------------------------
                       % of                         % of               Amount
Capital standard      Assets   Amount              Assets    Amount  of Excess
                      ------- -------              -------  -------  ---------
                                           (Dollars in Thousands)
Tangible capital      1.50%  $ 1,846                8.54%   $10,505   $ 8,659
Core capital (1)      3.00     3,691                8.54     10,505     6,814
Risk-based capital    8.00     5,012               17.82     11,161     6,149


- ----------
(1)  Based on current core capital requirement of 3%.

     See Note L of Notes to  Consolidated  Financial  Statements  for additional
information.

     Management has reviewed the  restriction in FIRREA relating to loans to one
borrower,  qualification as a qualified thrift lender, and other restrictions on
lending and  investment,  and has determined  that,  based on the  Association's
capital position and lending and investment  policies,  these  restrictions have
not had a material impact on the Association's operations.

Impact of Inflation and Changing Prices

     The  financial  statements  and  related  data  presented  herein have been
prepared in accordance  with generally  accepted  accounting  principles,  which
require the measurement of financial position and results of operations in terms
of historical  dollars without  considering  changes in the relative  purchasing
power of money over time because of inflation.  As a result, interest rates have
a more significant  impact on the Association's  performance than the effects of
general levels of inflation.  Interest rates do not necessarily move in the same
direction or in the same magnitude as the prices of goods and services.

Year 2000 Compliance Issues

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

     The Board of Directors and management  view the year 2000-date  (Y2K) issue
as a  potentially  serious  interruption  to  the  conduct  of  our  day  to day
operations.   To  alleviate  this  potential   interruption,   the  Company  has
established a year 2000 Committee to assess the risk of potential  problems that
might arise from the failures of computer programming to recognize the year 2000
and to develop a plan to mitigate any such risk.  This committee  reports to the
Board at least quarterly about the status and progress of our Y2K plan.

     Our Y2K action plan covers five areas; awareness of the problem,  inventory
& assessment of hardware and software for Y2K problems,  renovation of necessary
systems,  validation of testing plans and  implementation of system changes.  At
the time of this report we have  completed the first three steps of the plan and
are  working on the next two steps.  We  anticipate  that we will be through the
testing  phase  by the  first  quarter  of 1999  and  will  have  implementation
completed by the middle of 1999.  Our major Y2K system  critical  function  lies
with our third party data processing service bureau, Fi-Serv. Fi-Serv is working
closely with their clients and we believe that they will be Y2K compliant before
the middle of the 1999 deadline.


                                       13

<PAGE>


Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations
- --------------------------------------------------------------------------------

     The Company is expensing all costs associated with training and software as
those costs are incurred, and such costs are being funded through operating cash
flows.  Hardware  cost will be  capitalized  and expensed  under our fixed asset
guidelines.  The total cost of the Y2K  conversion  project  for the  Company is
estimated to be $110,000.  Expenses of  approximately  $65,000 were incurred and
expensed by the Company through  September 30, 1998. The Company does not expect
significant   increases  in  future  data  processing   costs  relating  to  Y2K
compliance.  While we believe  this amount will be  sufficient  to complete  the
requirements  of becoming Y2K  compliant,  it is an estimate.  As such,  we will
review  our budget  monthly to help  ensure  that we have  allocated  sufficient
resources to this  project.  Any  deviations to the  preliminary  budget will be
reported to the Board of Directors.

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

     The impact on the  Company for Y2K risk are many and  include,  but are not
limited to, the risk of insufficient  liquidity,  communication loss, power loss
and the  inability  to  process  customer  data.  The  potential  impact  to the
profitability of the Company related to these risks and those not yet identified
cannot be measured or known at this time.

Effect of New Accounting Standards

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

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

     In June 1998,  the FASB  issued SFAS No. 133,  "Accounting  for  Derivative
Instruments and Hedging  Activities."  SFAS No. 133  establishes  accounting and
reporting  standards for derivative  instruments,  including certain  derivative
instruments embedded in other contracts, and for hedging activities. It required
that an entity  recognize all derivatives as either assets or liabilities in the
statement of financial  position and measure  those  instruments  at fair value.
This  Statement is effective for all fiscal  quarters of fiscal years  beginning
after June 15, 1999.  The Company  currently  has no plans to adopt SFAS No. 133
early  or  to  reclassify  securities  from  held  to  maturity  upon  adoption.
Management  believes adoption of SFAS No. 133 will not have a material effect on
the Company's  financial  position or results of  operations,  nor will adoption
require additional capital resources.


                                       14

<PAGE>


REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS
- --------------------------------------------------------------------------------


Board of Directors
First Independence Corporation and Subsidiary

We  have  audited  the  accompanying   consolidated   balance  sheets  of  First
Independence  Corporation  and Subsidiary as of September 30, 1998 and 1997, and
the related consolidated  statements of earnings,  stockholders' equity and cash
flows for the years then ended. These consolidated  financial statements are the
responsibility of the Corporation'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 financial  statements  referred to above present fairly, in
all material respects, the consolidated financial position of First Independence
Corporation  and  Subsidiary  as  of  September  30,  1998  and  1997,  and  the
consolidated  results of their operations and their  consolidated cash flows for
the  years  then  ended  in  conformity  with  generally   accepted   accounting
principles.


Wichita, Kansas
October 23, 1998


                                       15

<PAGE>


First Independence Corporation and Subsidiary
CONSOLIDATED BALANCE SHEETS
- --------------------------------------------------------------------------------

September 30,

<TABLE>
<CAPTION>

                                                                                                   1998             1997
                                                                                               -------------    -------------
<S>                                                                                            <C>              <C>
ASSETS
Cash and due from banks                                                                        $     474,406    $     961,350
Federal funds sold                                                                                        --        1,600,000
Other interest-bearing deposits                                                                      439,174          589,877
                                                                                               -------------    -------------
          Cash and cash equivalents                                                                  913,580        3,151,227

Investment securities held to maturity (estimated fair value of $5,004,700 in 1998 and
   $2,996,300 in 1997)                                                                             5,000,000        3,000,000
Investment securities available for sale                                                           3,418,311        4,311,406
Mortgage-backed securities held to maturity (estimated fair value of $17,403,143 in 1998 and
   $23,748,569 in 1997)                                                                           17,274,238       23,527,689
Mortgage-backed securities available for sale                                                             --          471,618
Loans receivable, net                                                                             93,684,258       74,558,783
Premises and equipment, net                                                                        1,309,633        1,297,500
Federal Home Loan Bank stock, at cost                                                              1,574,000        1,368,900
Accrued interest receivable                                                                          753,970          712,298
Real estate acquired through foreclosure                                                              71,596           12,131
Other                                                                                                337,008          111,107
                                                                                               -------------    -------------
          Total assets                                                                         $ 124,336,594    $ 112,522,659
                                                                                               =============    =============

LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits                                                                                       $  80,573,077    $  76,229,176
Advances from borrowers for taxes and insurance                                                      745,520          693,069
Deferred income taxes                                                                                126,889           34,048
Advances from Federal Home Loan Bank                                                              30,100,000       23,700,000
Accrued expenses and other                                                                           692,067          337,085
                                                                                               -------------    -------------
          Total liabilities                                                                      112,237,553      100,993,378

Stockholders' equity
   Preferred stock, $.01 par value, 500,000 shares authorized; none issued                                --               --
   Common stock, $.01 par value, 2,500,000 shares authorized; 1,498,392 shares issued                 14,984           14,984
   Additional paid-in capital                                                                      7,239,207        7,122,744
   Retained earnings - substantially restricted                                                   10,077,091        9,441,054
   Unrealized gain on securities available for sale, net of related taxes                             52,497           15,112
   Required contributions for shares acquired by Employee Stock Ownership Plan (ESOP)               (145,475)        (218,212)
   Unearned stock compensation - recognition and retention plan (RRP)                                     --          (43,634)
   Treasury stock, 539,073 shares in 1998 and 520,059 shares in 1997 - at cost                    (5,139,263)      (4,802,767)
                                                                                               -------------    -------------
          Total stockholders' equity                                                              12,099,041       11,529,281
                                                                                               -------------    -------------
          Total liabilities and stockholders' equity                                           $ 124,336,594    $ 112,522,659
                                                                                               =============    =============
</TABLE>

The accompanying notes are an integral part of these statements.


                                       16

<PAGE>


First Independence Corporation and Subsidiary
CONSOLIDATED STATEMENTS OF EARNINGS
- --------------------------------------------------------------------------------

Year ended September 30,

                                                          1998           1997
                                                       ----------     ----------

Interest income
     Loans                                             $7,032,289     $5,684,053
     Mortgage-backed securities                         1,353,937      1,726,754
     Investment securities                                462,407        513,223
     Interest-bearing deposits and other                  226,914        145,016
                                                       ----------     ----------
         Total interest income                          9,075,547      8,069,046

Interest expense
     Deposits                                           4,010,717      3,659,320
     Borrowed funds                                     1,545,727      1,399,263
                                                       ----------     ----------
         Total interest expense                         5,556,444      5,058,583
                                                       ----------     ----------
Net interest income                                     3,519,103      3,010,463

Noninterest income
     Service charges                                      105,277         77,929
     Real estate operations                                 3,177         34,179
     Other                                                 83,620         46,795
                                                       ----------     ----------
                                                          192,074        158,903
Noninterest expense
     Employee compensation and benefits                 1,235,386      1,117,986
     Occupancy and equipment                              235,043        167,944
     Data processing fees                                 197,134        150,896
     Federal deposit insurance premiums                    48,550         65,626
     Other operating                                      444,557        487,516
                                                       ----------     ----------
                                                        2,160,670      1,989,968
                                                       ----------     ----------
Earnings before income taxes                            1,550,507      1,179,398
Income tax expense                                        649,087        467,718
                                                       ----------     ----------
         NET EARNINGS                                  $  901,420     $  711,680
                                                       ==========     ==========
Earnings per share
     Basic                                             $      .98     $      .73
     Diluted                                           $      .92     $      .68

The accompanying notes are an integral part of these statements.


                                       17

<PAGE>


First Independence Corporation and Subsidiary
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
- --------------------------------------------------------------------------------

Years ended September 30, 1998 and 1997
<TABLE>
<CAPTION>
                                                                         Unrealized
                                                                            gain     Required
                                                                         (loss) on   contri-
                                                                         securities  butions    Unearned
                                               Additional                available  for shares   stock
                                       Common   paid-in       Retained   for sale,   acquired    compen-    Treasury
                                       stock    capital       earnings      net      by ESOP    sation RRP    stock        Total
                                      -------  ----------   -----------  ---------- ----------  ---------- -----------  -----------

<S>                                   <C>      <C>          <C>          <C>        <C>         <C>        <C>          <C>
Balance at October 1, 1996            $ 7,492  $7,053,143   $ 8,960,098  $(11,293)  $(290,949)  $(87,278)  $(2,628,704) $13,002,509
Net earnings for the year                  --          --       711,680        --          --         --            --      711,680
Cash dividends of $.238 per share          --          --      (230,724)       --          --         --            --     (230,724)
Common stock options exercised             --     (12,499)           --        --          --         --        59,769       47,270
Appreciation of securities available
   for sale                                --          --            --    26,405          --         --            --       26,405
ESOP loan repayments                       --          --            --        --      72,737         --            --       72,737
Fair value adjustment on ESOP
   shares committed for release            --      89,592            --        --          --         --            --       89,592
Amortization of unearned stock
   compensation                            --          --            --        --          --     43,644            --       43,644
Purchase of 197,963 shares of
   treasury stock                          --          --            --        --          --         --    (2,233,832)  (2,233,832)
Two-for-one stock split                 7,492      (7,492)           --        --          --         --            --           --
                                      -------  ----------   -----------  --------   ---------   --------   -----------  -----------
Balance at September 30, 1997          14,984   7,122,744     9,441,054    15,112    (218,212)   (43,634)   (4,802,767)  11,529,281
Net earnings for the year                  --          --       901,420        --          --         --            --      901,420
Cash dividends of $.2875 per share         --          --      (265,383)       --          --         --            --     (265,383)
Common stock options exercised             --      (8,641)           --        --          --         --        40,061       31,420
Appreciation of securities available
   for sale                                --          --            --    37,385          --         --            --       37,385
ESOP loan repayments                       --          --            --        --      72,737         --            --       72,737
Fair value adjustment on ESOP
   shares committed for release            --     125,104            --        --          --         --            --      125,104
Amortization of unearned stock
   compensation                            --          --            --        --          --     43,634            --       43,634
Purchase of 25,298 shares of
   treasury stock                          --          --            --        --          --         --      (376,557)    (376,557)
                                      -------  ----------   -----------  --------   ---------   --------   -----------  -----------
Balance at September 30, 1998         $14,984  $7,239,207   $10,077,091  $ 52,497   $(145,475)  $     --   $(5,139,263) $12,099,041
                                      =======  ==========   ===========  ========   =========   ========   ===========  ===========
</TABLE>

The accompanying notes are an integral part of these statements.


                                       18

<PAGE>


First Independence Corporation and Subsidiary
CONSOLIDATED STATEMENTS OF CASH FLOWS
- --------------------------------------------------------------------------------
Year ended September 30,
<TABLE>
<CAPTION>
                                                                                                          1998              1997
                                                                                                     ------------      ------------
<S>                                                                                                  <C>               <C>         
Cash flows from operating activities
   Net earnings                                                                                      $    901,420      $    711,680
   Adjustments to reconcile net earnings to net cash provided by operating activities
      Depreciation                                                                                        102,889            84,077
      Amortization of premiums and discounts on investments and mortgage-backed
         securities                                                                                        67,751            88,993
      Amortization of deferred loan origination fees                                                     (164,663)          (60,988)
      Amortization of expense related to employee benefit plans                                           241,475           205,973
      Gain on sale of real estate acquired through foreclosure                                             (6,515)          (41,216)
      Deferred income taxes                                                                                69,928           191,768
      Other                                                                                                    --               229
      Increase (decrease) in cash due to changes in
         Accrued interest receivable                                                                      (41,672)          (44,378)
         Other assets                                                                                      13,157            22,957
         Accrued expenses and other liabilities                                                           250,495          (862,622)
         Income taxes payable                                                                             148,643            50,864
                                                                                                     ------------      ------------
          Net cash provided by operating activities                                                     1,582,908           347,337
Cash flows from investing activities
   Proceeds from maturities and repayment of securities
      Available for sale                                                                                1,466,372         2,188,741
      Held to maturity                                                                                  9,164,071         6,412,465
   Purchase of securities
      Available for sale                                                                                 (224,832)       (1,154,129)
      Held to maturity                                                                                 (5,000,000)       (3,000,000)
   Purchase of loans                                                                                   (3,691,591)         (546,000)
   Net increase in loans                                                                              (15,341,907)       (6,284,223)
   Capital expenditures                                                                                  (115,022)         (470,993)
   Proceeds from sale of real estate acquired through foreclosure                                          11,147            24,136
                                                                                                     ------------      ------------
          Net cash used in investing activities                                                       (13,731,762)       (2,830,003)
Cash flows from financing activities
   Net increase in deposits                                                                          $  4,343,901      $  6,872,754
   Net increase in advances from borrowers for taxes and insurance                                         52,451            14,996
   Advances from Federal Home Loan Bank                                                                27,700,000        17,500,000
   Repayment of Federal Home Loan Bank advances                                                       (21,300,000)      (18,100,000)
   Cash dividends paid                                                                                   (265,383)         (230,724)
   Purchase of treasury stock                                                                            (376,557)       (2,233,832)
   Stock issuance costs                                                                                  (274,625)               --
   Stock options exercised                                                                                 31,420            47,270
                                                                                                     ------------      ------------
          Net cash provided by financing activities                                                     9,911,207         3,870,464
                                                                                                     ------------      ------------
Net increase (decrease) in cash and cash equivalents                                                   (2,237,647)        1,387,798
Cash and cash equivalents at beginning of year                                                          3,151,227         1,763,429
                                                                                                     ------------      ------------
Cash and cash equivalents at end of year                                                             $    913,580      $  3,151,227
                                                                                                     ============      ============
Supplemental disclosures of cash flow information
   Cash paid during the year for
      Income taxes                                                                                   $    430,516      $    225,086
      Interest                                                                                          5,532,187         4,935,024
   Noncash investing and financing activities
      Transfer from loans to real estate acquired through foreclosure                                     138,236            88,772
      Issuance of loans receivable in connection with the sale of real estate acquired
          through foreclosure                                                                              65,550            51,600
</TABLE>

The accompanying notes are an integral part of these statements.


                                       19

<PAGE>


First Independence Corporation and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- --------------------------------------------------------------------------------

September 30, 1998 and 1997

NOTE A -- SUMMARY OF ACCOUNTING POLICIES

     First  Independence  Corporation (the  "Corporation") is a savings and loan
holding company whose  activities are primarily  limited to holding the stock of
First Federal Savings and Loan Association of Independence (the  "Association").
Future  references to the  Corporation or the Association are utilized herein as
the context  requires.  The Association  conducts a general banking  business in
southeastern  Kansas  which  consists of  attracting  deposits  from the general
public and applying  those funds to the  origination  of loans for  residential,
consumer  and  nonresidential  purposes  and  the  purchase  of  investment  and
mortgage-backed  securities.  The  Association's  profitability is significantly
dependent on net  interest  income,  which is the  difference  between  interest
income generated from interest-earning  assets (i.e., loans and investments) and
the  interest  expense  paid on  interest-bearing  liabilities  (i.e.,  customer
deposits and borrowed  funds).  Net interest  income is affected by the relative
amount of  interest-earning  assets  and  interest-bearing  liabilities  and the
interest received or paid on these balances. The level of interest rates paid or
received  by the  Association  can be  significantly  influenced  by a number of
environmental factors, such as governmental monetary policy, that are outside of
management's control.

     The consolidated  financial  information presented herein has been prepared
in accordance with generally accepted  accounting  principles (GAAP) and general
accounting  practices  within the  financial  services  industry.  In  preparing
consolidated  financial  statements  in  accordance  with  GAAP,  management  is
required to make estimates and assumptions  that affect the reported  amounts of
assets and liabilities  and the disclosure of contingent  assets and liabilities
at the date of the  financial  statements  and revenues and expenses  during the
reporting period. Actual results could differ from such estimates.

     The  following  is a summary of the  Corporation's  significant  accounting
policies  which  have  been  consistently  applied  in  the  preparation  of the
accompanying consolidated financial statements.

     1.   Principles of consolidation

     The  consolidated  financial  statements  include  the  accounts  of  First
Independence Corporation and its wholly-owned subsidiary,  First Federal Savings
and Loan Association of Independence.  All significant intercompany balances and
transactions have been eliminated.

     2.   Cash equivalents

     For purposes of reporting  cash flows,  cash and cash  equivalents  include
cash, due from banks, federal funds sold and other overnight deposits.

     3.   Investment securities and mortgage-backed securities

     Investment  securities  and  mortgage-backed  securities  are classified in
three  categories  and accounted for as follows:  (a) debt  securities  that the
Corporation  has the  positive  intent  and  ability  to hold  to  maturity  are
classified as  held-to-maturity  securities and reported at amortized  cost, (b)
debt and equity  securities that are bought and held principally for the purpose
of  selling  them in the near term are  classified  as  trading  securities  and
reported at fair value,  with  unrealized  gains and losses included in earnings
and (c) debt and equity  securities  not  classified as either  held-to-maturity
securities or trading securities are classified as available-for-sale securities
and  reported at fair value,  with  unrealized  gains and losses  excluded  from
earnings and reported in a separate component of stockholders' equity.

     Premiums and discounts on investment securities are amortized to operations
over the term of the  security  using  the  level  yield  method.  Premiums  and
discounts on mortgage-backed securities are amortized and accreted to operations
using the level yield method over the  estimated  life of the  underlying  loans
collateralizing  the  securities.  Gains and  losses  on the sale of  securities
designated as available for sale are recorded using the specific  identification
method.

     4.   Loans receivable

     Loans  receivable  that management has the intent and ability to hold until
maturity  or  pay-off  are  reported  at their  outstanding  principal  balance,
adjusted for any charge-offs,  the allowance for loan losses, unearned discounts
and net deferred loan origination fees.

     The  allowance  for loan losses is increased by charges to  operations  and
decreased by charge-offs (net of recoveries).  Management's  periodic evaluation
of the adequacy of the  allowance is based on the  Association's  past loan loss
experience,  known and inherent risks in the portfolio,  adverse situations that
may affect the borrower's  ability to repay,  estimated  value of any underlying
collateral and current economic conditions.

     Specific reserves are established for any impaired  nonresidential loan for
which the recorded  investment  in the loan  exceeds the  measured  value of the
loan.  Loans subject to impairment  valuation are defined as nonaccrual loans or
any other  loan where it is  probable  that all  amounts  due  according  to the
contractual terms will not be collected, exclusive of smaller balance homogenous
loans such as home  equity,  consumer  and 1-4 family  residential  real  estate
loans. The values of loans subject to impairment  valuation are determined based
on the present  value of expected  future  cash flows,  the market  price of the
loans, or the fair values of the underlying collateral if the loan is collateral
dependent.


                                       20

<PAGE>


- --------------------------------------------------------------------------------
     Uncollectible  interest on loans that are contractually past due is charged
off or an allowance is established  based on management's  periodic  evaluation.
The  allowance  is  established  by a charge  to  interest  income  equal to all
interest  previously  accrued.  Income is  subsequently  recognized  only to the
extent  cash  payments  are  received  until,  in  management's   judgment,  the
borrower's  ability to make periodic interest and principal  payments is back to
normal,  in which case the loan is returned to accrual status. If the collection
of  principal  in  whole  or in part  is in  doubt,  all  payments  received  on
nonaccrual loans are credited to principal until such doubt is eliminated.

     5. Loan origination fees and related costs

     Loan origination fees received, net of certain direct origination costs are
deferred on a  loan-by-loan  basis and  amortized  to  interest  income over the
contractual life of the loan using the interest method,  giving effect to actual
loan  prepayments.  Loan  origination  costs are  considered  to be direct costs
attributable to originating a loan.

     6. Real estate acquired through foreclosure

     Real estate properties  acquired  through,  or in lieu of, loan foreclosure
are to be  sold  and  are  initially  recorded  at  fair  value  at the  date of
foreclosure  establishing a new cost basis.  After  foreclosure,  valuations are
periodically performed by management and the real estate is carried at the lower
of carrying  amount or fair value less cost to sell.  Revenue and expenses  from
operations  and changes in the  valuation  allowance are included in real estate
operations.

     7. Premises and equipment

     Premises and equipment are carried at cost less  accumulated  depreciation.
Depreciation  is included in occupancy and equipment  expense and is provided by
the straight-line method over the following estimated useful lives:

                                                                   Years
                                                                   -----
      Building                                                     8-50
      Furniture, fixtures and equipment                            5-20
      Automobiles                                                     5

     The costs of maintenance and repairs are charged to operations as incurred.
The costs of  significant  additions,  renewals and  betterments  to depreciable
properties  are  capitalized  and  depreciated  over the  remaining  or extended
estimated  useful lives of the  properties.  Gains and losses on  disposition of
property and equipment are included in operations.

     8. Employee stock ownership plan

     The Corporation  sponsors a leveraged employee stock ownership plan (ESOP).
The ESOP holds company  stock which serves as  collateral  for the ESOP debt. As
shares are  released  from  collateral,  the  Corporation  reports  compensation
expense equal to the current  market price of the shares,  and the shares become
outstanding for earnings-per-share  ("EPS") computations.  Dividends on released
and  allocated  ESOP shares are  recorded as a reduction  of retained  earnings;
dividends on unallocated ESOP shares are recorded as compensation cost.

     9. Stock-based compensation

     The Company uses the intrinsic  value based method of accounting  for stock
options.  Under the  intrinsic  method,  compensation  cost for stock options is
measured as the  excess,  if any, of the quoted  market  price of the  Company's
stock over the exercise price at the measurement date.

     10. Income taxes

     First  Independence  Corporation  and its  subsidiary  file a  consolidated
federal income tax return.  Deferred tax assets and  liabilities  are determined
based on the  differences  between  the  financial  accounting  and tax basis of
assets and  liabilities.  Deferred tax assets or  liabilities at the end of each
period are determined using the currently  enacted tax rate expected to apply to
taxable  income in the periods in which the  deferred  tax asset or liability is
expected to be settled or realized.

     11. Earnings per share

     Basic  earnings  per share is  computed  by  dividing  net  earnings by the
weighted average number of common shares outstanding during the year.


                                       21

<PAGE>


First Independence Corporation and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--Continued
- --------------------------------------------------------------------------------

     Diluted  earnings  per share is computed by  dividing  net  earnings by the
weighted  average number of common shares  outstanding  during the year plus the
common share equivalents related to outstanding stock options.  Weighted average
common shares outstanding and diluted shares deemed outstanding were as follows:
<TABLE>
<CAPTION>
                                                                                                        Year ended
                                                                                                       September 30,
                                                                                              ------------------------------
                                                                                                 1998                1997
                                                                                              ---------            ---------
<S>                                                                                             <C>                <C>
Weighted average common shares outstanding                                                      924,091              980,858
Common share equivalents related to outstanding stock options                                    53,403               70,658
                                                                                              ---------            ---------
Adjusted weighted average common shares deemed to be outstanding                                977,494            1,051,516
                                                                                              =========            =========
</TABLE>

     Common shares outstanding  exclude unallocated and committed shares held by
the ESOP trust.

     12. Common stock split

     On December  18, 1996,  the  Corporation's  Board of Directors  announced a
two-for-one stock split effected in the form of a stock dividend to stockholders
of record as of January 10, 1997. All references in the financial  statements to
number of  shares,  per share  amounts  and market  prices of the  Corporation's
common stock have been retroactively restated to reflect the increased number of
common shares outstanding.

NOTE B -- INVESTMENT SECURITIES

     The amortized cost, gross  unrealized  gains,  gross unrealized  losses and
estimated fair value of investment securities are as follows:

<TABLE>
<CAPTION>
                                                                                           September 30, 1998
                                                                       -------------------------------------------------------------
                                                                                           Gross            Gross          Estimated
                                                                        Amortized       unrealized       unrealized          fair
          Held to maturity                                                cost             gains            losses          value
          ----------------                                             ----------       ----------       ----------       ----------
<S>                                                                    <C>              <C>              <C>              <C>
U.S. Government agency obligations                                     $5,000,000       $    4,700       $       --       $5,004,700
                                                                       ==========       ==========       ==========       ==========
         Available for sale
         ------------------
                                                                                                                          ----------
Intermediate term liquidity portfolio                                  $  346,749       $    5,862       $       --       $  352,611
U.S. Government and agency obligations                                  2,986,888           78,812               --        3,065,700
                                                                       ----------       ----------       ----------       ----------
                                                                       $3,333,637       $   84,674       $       --      $3 ,418,311
                                                                       ==========       ==========       ==========       ==========
</TABLE>


<TABLE>
<CAPTION>
                                                                                           September 30, 1997
                                                                      --------------------------------------------------------------
                                                                                          Gross            Gross          Estimated
                                                                       Amortized        unrealized       unrealized         fair
          Held to maturity                                               cost             gains            losses           value
          ----------------                                            -----------       ----------       ----------       ----------
<S>                                                                    <C>              <C>              <C>              <C>
U.S. Government agency obligations                                     $3,000,000       $    2,860       $    6,560       $2,996,300
                                                                       ==========       ==========       ==========       ==========
         Available for sale
         ------------------

Intermediate term liquidity portfolio                                  $  327,017       $      639       $       --       $  327,656
U.S. Government and agency obligations                                  3,961,757           29,213            7,220        3,983,750
                                                                       ----------       ----------       ----------       ----------
                                                                       $4,288,774       $   29,852       $    7,220       $4,311,406
                                                                       ==========       ==========       ==========       ==========
</TABLE>

     The amortized cost and estimated  fair value of U.S.  Government
and agency obligations at September 30, 1998, by term to maturity are
as follows:

<TABLE>
<CAPTION>
                                                                                                                           Estimated
                                                                                                         Amortized           fair
          Held to maturity                                                                                 cost              value
          ----------------                                                                               ---------        ----------
<S>                                                                                                      <C>              <C>       
Due in two to five years                                                                                 $5,000,000       $5,004,700
                                                                                                         ==========       ==========
         Available for sale
         ------------------
Due in one year or less                                                                                  $  993,726       $1,001,000
Due in two to five years                                                                                  1,993,162        2,064,700
                                                                                                         ----------       ----------
                                                                                                         $2,986,888       $3,065,700
                                                                                                         ==========       ==========
</TABLE>

     The intermediate  term liquidity  portfolio does not have a contractual due
date.

     Investment  securities  with a fair value of  $3,065,700  and  $993,440  at
September  30, 1998 and 1997,  respectively,  are  pledged to secure  government
deposits.


                                       22

<PAGE>


NOTE C -- MORTGAGE-BACKED SECURITIES

     The amortized cost, gross  unrealized  gains,  gross unrealized  losses and
estimated fair value of mortgage-backed securities are summarized as follows:

<TABLE>
<CAPTION>
                                                                                        September 30, 1998
                                                             -----------------------------------------------------------------------
                                                                                    Gross              Gross             Estimated
                                                              Amortized          unrealized          unrealized             fair
          Held to maturity                                      cost                gains              losses               value
          ----------------                                   -----------         -----------         -----------        ------------
<S>                                                          <C>                 <C>                 <C>                 <C>
GNMA certificates                                            $    39,291         $     3,673         $        --         $    42,964
FHLMC certificates                                             6,188,601              82,373               6,104           6,264,870
FNMA certificates                                              4,361,636             101,460              25,069           4,438,027
Collateralized mortgage obligations
   FHLMC                                                       3,661,107               9,022               9,764           3,660,365
   FNMA                                                        3,023,603               5,750              32,436           2,996,917
                                                             -----------         -----------         -----------         -----------
                                                             $17,274,238         $   202,278         $    73,373         $17,403,143
                                                             ===========         ===========         ===========         ===========
</TABLE>


<TABLE>
<CAPTION>
                                                                                        September 30, 1997
                                                             -----------------------------------------------------------------------
                                                                                    Gross              Gross              Estimated
                                                              Amortized          unrealized          unrealized             fair
          Held to maturity                                      cost                gains              losses               value
          ----------------                                   -----------         -----------        -----------          -----------
<S>                                                          <C>                 <C>                 <C>                 <C>
GNMA certificates                                            $    88,687         $     8,094         $        --         $    96,781
FHLMC certificates                                             8,304,231             145,519              10,514           8,439,236
FNMA certificates                                              6,535,590             154,284              29,048           6,660,826
Collateralized mortgage obligations
   FHLMC                                                       4,799,170               2,250              44,099           4,757,321
   FNMA                                                        3,800,011              23,289              28,895           3,794,405
                                                             -----------         -----------         -----------         -----------
                                                             $23,527,689         $   333,436         $   112,556         $23,748,569
                                                             ===========         ===========         ===========         ===========
         Available for sale
         ------------------
FHLMC certificates                                           $   469,874         $     1,744         $        --         $   471,618
                                                             ===========         ===========         ===========         ===========
</TABLE>


     Mortgage-backed  securities  generally mature ratably over the 30-year term
of the underlying loans  collateralizing the securities.  Expected maturities on
mortgage-backed  securities  will differ  from  contractual  maturities  because
borrowers may have the right to call or prepay  obligations with or without call
or prepayment penalties.

     Mortgage-backed securities with a fair value of $10,637,352 and $13,295,170
at September 30, 1998 and 1997,  respectively,  are pledged to secure government
and other deposits.


                                       23

<PAGE>


First Independence Corporation and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--Continued
- --------------------------------------------------------------------------------

NOTE D -- LOANS RECEIVABLE

     Loans receivable at September 30 are summarized as follows:

                                                      1998              1997
                                                 ------------      ------------
First mortgage loans
   One-to-four family residences                 $ 71,854,962      $ 64,152,604
   Multi-family residences                          1,001,302         1,164,442
   Nonresidential                                   9,065,316         7,478,908
   Construction                                    16,049,334           763,712
                                                 ------------      ------------
      Total first mortgage loans                   97,970,914        73,559,666
Consumer and other loans
   Savings                                            396,736           349,531
   Automobile                                         961,613           704,519
   Home equity and second mortgages                   837,396           550,008
   Unsecured home improvement                         233,947           274,267
   Other                                              713,796           661,209
                                                 ------------      ------------
      Total consumer and other loans                3,143,488         2,539,534
Less
   Allowance for loan losses                         (655,745)         (668,185)
   Loans in process                                (6,437,204)         (571,808)
   Unearned discounts                                  (2,483)           (2,726)
   Deferred loan origination fees                    (334,712)         (297,698)
                                                 ------------      ------------
                                                   (7,430,144)       (1,540,417)
                                                 ------------      ------------
      Net loans receivable                       $ 93,684,258      $ 74,558,783
                                                 ============      ============

Activity in the allowance for loan losses is summarized as follows for the years
ended September 30:

                                                    1998            1997
                                                 ---------       ---------
     Balance at beginning of year                $ 668,185       $ 690,009
     Loans charged off                             (12,440)        (21,824)
                                                 ---------       ---------
     Balance at end of year                      $ 655,745       $ 668,185
                                                 =========       =========

     The Association's  lending efforts have historically focused on one-to-four
family  residential real estate loans,  which comprise  approximately 71% (1998)
and 84%  (1997) of the total  loan  portfolio.  Approximately  2% (1998)  and 4%
(1997) of the Association's one-to-four family residential real estate loans are
collateralized  by  properties  located  outside of the primary  lending area of
Montgomery and  surrounding  Kansas  counties.  Generally,  such loans have been
underwritten  on  the  basis  of  80% to 90%  loan-to-value  ratio  or  mortgage
insurance was required.  The Association,  as with any lending  institution,  is
subject to the risk that real estate  values  could  deteriorate  in its primary
lending area thereby impairing collateral values. Management believes,  however,
that real estate values in the Association's  primary lending area are currently
stable or increasing.

     Approximately  10% (1998) and 11% (1997) of the loan portfolio is comprised
of  nonresidential  and multi-family  real estate loans with  approximately  10%
(1998) and 13% (1997) of this total collateralized by properties located outside
the Association's primary lending area. During the year ended September 30, 1998
the Association began originating  construction loans at its new loan production
office in Lawrence,  Kansas.  These  construction  loans generally have terms of
nine months or less with permanent financing provided by other lenders.

     Serviced  loans,  primarily  under a County  Mortgage  Revenue  Bond,  were
$1,734,818 and $2,199,519 at September 30, 1998 and 1997, respectively.


                                       24

<PAGE>


     In the normal course of business, the Association makes loans to directors,
executive officers and related entities.  An analysis of aggregate loan activity
with this group is as follows:

     Loans outstanding at October 1, 1997                        $ 527,884
     New loans                                                      59,260
     Repayments                                                    (82,093)
                                                                 ---------
     Loans outstanding at September 30, 1998                     $ 505,051
                                                                 =========

     Loan  impairment is measured by estimating  the expected  future cash flows
and discounting them at the respective effective interest rate or by valuing the
underlying collateral.  The recorded investment in these loans and the valuation
allowance for losses related to loan impairment at September 30 are as follows:

                                                                     1997
                                                                   --------
     Principal amount of impaired loans                            $206,691
     Less valuation allowance                                        69,691
                                                                   --------
                                                                   $137,000
                                                                   ========

     The  Association  has provided an allowance for loan losses on all impaired
loans.  Interest  income of $16,023 and $9,537 was  recognized  and collected on
impaired loans during the years ended September 30, 1998 and 1997, respectively.
The  Association has no impaired loans which are not included in smaller balance
homogeneous home equity,  consumer and 1-4 family  residential real estate loans
at September 30, 1998.

     Nonaccrual  loans totaled $335,554 and $1,049,367 at September 30, 1998 and
1997,  respectively.  Interest  income that would have been  recorded  under the
original  terms of such loans  approximated  $15,000  and  $40,000 for the years
ended  September  30,  1998 and 1997,  respectively.  Interest  income  that was
recorded was  insignificant for the years ended September 30, 1998 and 1997. The
Association is not committed to make  additional  loans to borrowers whose loans
have been modified.


NOTE E -- ACCRUED INTEREST RECEIVABLE

     Accrued interest receivable at September 30 is summarized as follows:

                                                      1998           1997
                                                    --------       --------
     Loans receivable                               $576,798       $450,257
     Mortgage-backed securities                      119,858        171,729
     Investment securities                            57,314         90,312
                                                    --------       --------
                                                    $753,970       $712,298
                                                    ========       ========

NOTE F - PREMISES AND EQUIPMENT

     Premises and equipment at September 30 are summarized as follows:

                                                      1998          1997
                                                   ----------    ----------
     Land                                          $   74,958    $   74,958
     Building                                       1,319,309     1,281,916
     Furniture, fixtures and equipment                458,636       383,148
     Automobiles                                       43,579        43,579
                                                   ----------    ----------
                                                    1,896,482     1,783,601
     Less accumulated depreciation                    586,849       486,101
                                                   ----------    ----------
                                                   $1,309,633    $1,297,500
                                                   ==========    ==========


                                       25

<PAGE>


First Independence Corporation and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS--Continued
- --------------------------------------------------------------------------------

September 30, 1998 and 1997

NOTE G -- REAL ESTATE OPERATIONS

     A summary  of real  estate  operations  is as follows  for the years  ended
September 30:
<TABLE>
<CAPTION>
                                                                      1998       1997
                                                                    --------   --------
<S>                                                                 <C>        <C>
     Gain on sale of real estate acquired through foreclosure, net  $  6,515   $ 41,216
     Net operating loss                                               (3,338)    (7,037)
                                                                    --------   --------
     Income from real estate operations                             $  3,177   $ 34,179
                                                                    ========   --------
</TABLE>

     Real estate  operations  of the  Association  consist  primarily  of paying
property taxes and general maintenance expenses on the properties held.

NOTE H -- DEPOSITS

     Deposits at September 30 are summarized as follows:
<TABLE>
<CAPTION>
                                                        Weighted
                                                     average rate at
                                                       September 30,              1998                           1997
                                                     ---------------     -----------------------      -------------------------
                                                     1998       1997        Amount       Percent         Amount         Percent
                                                     ----       ----     -----------     -------      -----------       -------
<S>                                                  <C>        <C>      <C>              <C>          <C>              <C>
     NOW accounts ...........................        2.05%      2.05%    $ 2,507,101        3.11%      $ 2,058,500        2.70%
     First Super NOW accounts ...............        2.30       2.30       1,431,706        1.78         1,704,678        2.24
     First Money Fund accounts ..............        4.47       4.51      21,952,555       27.24        20,702,177       27.15
                                                                         -----------      ------       -----------      ------
          Total demand deposits .............        4.15       4.16      25,891,362       32.13        24,465,355       32.09
     Passbook savings accounts ..............        2.89       2.89       2,744,506        3.41         2,702,740        3.55
     Certificates of deposit
        3.00% to 3.99% ......................        3.80       3.75           3,310         .01             4,539         .01
        4.00% to 4.99% ......................        4.77       4.77       1,792,483        2.22         2,189,277        2.87
        5.00% to 5.99% ......................        5.64       5.55      45,363,830       56.30        39,910,696       52.36
        6.00% to 6.99% ......................        6.28       6.30       4,750,692        5.90         6,930,530        9.09
        7.00% to 7.99% ......................        7.00       7.00          26,894         .03            26,039         .03
                                                                         -----------      ------       -----------      ------
     Total savings certificates .............        5.67       5.62      51,937,209       64.46        49,061,081       64.36
                                                                         -----------      ------       -----------      ------
     Total savings ..........................        5.53       5.48      54,681,715       67.87        51,763,821       67.91
                                                                         -----------      ------       -----------      ------
     Total deposits .........................        5.09       5.06     $80,573,077      100.00%      $76,229,176      100.00%
                                                                         ===========      ======       ===========      ======
</TABLE>


                                       26

<PAGE>


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

     The aggregate  amount of certificates of deposit and savings with a minimum
denomination of $100,000 was $4,621,272 and $3,844,877 at September 30, 1998 and
1997, respectively.

     Scheduled maturities of certificates of deposit are as follows:

September 30, 1998

<TABLE>
<CAPTION>
                                                                                 Less than     One to       Three to
                                                                                 one year    three years   five years     Total
                                                                                -----------  -----------  -----------  -----------
<S>          <C>                                                                <C>          <C>          <C>          <C>
             3.00% to 3.99%                                                     $     3,310  $        --  $        --  $     3,310
             4.00% to 4.99%                                                       1,792,483           --           --    1,792,483
             5.00% to 5.99%                                                      36,468,747    7,854,690    1,040,393   45,363,830
             6.00% to 6.99%                                                         970,954    2,597,477    1,182,261    4,750,692
             7.00% to 7.99%                                                              --       26,894           --       26,894
                                                                                -----------  -----------  -----------  -----------
                                                                                $39,235,494  $10,479,061  $ 2,222,654  $51,937,209
                                                                                ===========  ===========  ===========  ===========
</TABLE>

     September 30, 1997
<TABLE>
<CAPTION>

                                                                                 Less than     One to       Three to
                                                                                 one year    three years   five years     Total
                                                                                -----------  -----------  -----------  -----------
<S>                                                                             <C>          <C>          <C>          <C>        
             3.00% to 3.99%                                                     $     4,539  $        --  $        --  $     4,539
             4.00% to 4.99%                                                       1,734,025      455,252           --    2,189,277
             5.00% to 5.99%                                                      23,918,436   15,493,876      498,384   39,910,696
             6.00% to 6.99%                                                       2,351,745    2,411,600    2,167,185    6,930,530
             7.00% to 7.99%                                                              --       26,039           --       26,039
                                                                                -----------  -----------  -----------  -----------
                                                                                $28,008,745  $18,386,767  $ 2,665,569  $49,061,081
                                                                                ===========  ===========  ===========  ===========
</TABLE>

     Interest expense on deposits for the years ended September 30 is summarized
as follows:

<TABLE>
<CAPTION>

                                                                                                              1998         1997
                                                                                                          -----------  -----------
<S>                                                                                                       <C>          <C>        
          Certificates of deposit                                                                         $ 2,927,897  $ 2,745,188
          NOW accounts                                                                                      1,040,855      878,302
          Demand deposits                                                                                      41,965       35,830
                                                                                                          -----------  -----------
                                                                                                          $ 4,010,717  $ 3,659,320
                                                                                                          ===========  ===========
</TABLE>

NOTE I -- ADVANCES FROM FEDERAL HOME LOAN BANK

     Advances  from the Federal  Home Loan Bank at  September  30 consist of the
following:

<TABLE>
<CAPTION>
                                                             1998                             1997
                                                 ----------------------------     ----------------------------
                                                    Rates            Amount          Rates            Amount
                                                 ------------      ----------     ------------      ----------

<S>                                              <C>               <C>            <C>               <C>
     Variable rates .....................        5.72% - 6.00%     $ 8,600,000    5.67% - 6.00%     $ 8,400,000
     Fixed rates ........................        5.65  - 7.06        9,000,000    4.92  - 7.06       15,300,000
     Fixed rate convertible* ............        4.87  - 5.08       12,500,000              --               --
                                                                   -----------                      -----------
                                                                   $30,100,000                      $23,700,000
                                                                   ===========                      ===========
</TABLE>

     *Due in 2008 unless converted.


                                       27

<PAGE>


First Independence Corporation and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- Continued
- --------------------------------------------------------------------------------

     The Company has a variable  rate line of credit with the Federal  Home Loan
Bank totaling  $9,000,000 with an outstanding balance of $1,700,000 at September
30, 1998 included above.

     Aggregate  maturities  for the years  following  September  30, 1998 are as
follows:

    1999 .....................................     $ 8,600,000
    2001 .....................................       3,000,000
    2002 .....................................       5,000,000
    2003 .....................................       1,000,000
    2008 .....................................      12,500,000
                                                   -----------
      ........................................     $30,100,000
                                                   ===========

     Assets of the  Association  are subject to a blanket  pledge  agreement  to
collateralize the advances.


NOTE J -- EMPLOYEE BENEFITS

     The Corporation sponsors a leveraged employee stock ownership plan ("ESOP")
that covers all  full-time  employees.  All  employees  of the  Corporation  are
eligible to  participate  in the ESOP after they attain age 21 and  complete one
year of service  during  which they work at least 1,000 hours.  The  Corporation
makes annual  contributions  to the ESOP equal to the ESOP's debt  service.  All
dividends  received by the ESOP are credited to the employee's  stock  ownership
account.  The unallocated ESOP shares are pledged as collateral for its debt. As
the debt is repaid,  shares are released from collateral and allocated to active
employees,   based  on  the  proportion  of  debt  service  paid  in  the  year.
Accordingly,  unpaid ESOP debt is  reflected as a deduction  from  stockholders'
equity. ESOP compensation  expense was $208,752 and $174,786 for the years ended
September 30, 1998 and 1997, respectively.

     The ESOP shares as of September 30, 1998 were as follows:

     Allocated shares ..........................................     72,737
     Unreleased shares .........................................     29,095
                                                                   --------
     Total ESOP shares .........................................    101,832
                                                                   ========
     Fair value of unreleased shares at September 30, 1998 .....   $294,587
                                                                   ========

     Additionally, the Corporation has a Recognition and Retention Plan (RRP) as
a means of providing directors and certain key employees of the Association with
an ownership  interest in a manner designed to compensate such directors and key
employees for services to the Corporation.  During fiscal 1994 the RRP purchased
43,642 shares of common stock.  Such shares are earned and allocated  ratably to
participants over five years.  Expense under the RRP totaled $43,634 and $43,644
for the years ended September 30, 1998 and 1997, respectively.

     The  Company  has  adopted a Stock  Option  and  Incentive  Plan  (SOP) for
designated  participants.  The SOP provides  for up to 145,474  shares of common
stock to be issued to participants.  The option price of any options granted may
not be less than the market  value of the common  stock on the date of the grant
and unless  otherwise  specified,  the options expire ten years from the date of
the grant. A summary of the Company's stock option plan as of September 30, 1998
and 1997 and  changes  during  the years  ended as of those  dates is  presented
below:

                                                                    Weighted
                                                                     average
                                                                     exercise
                                                         Shares       price
                                                        -------     ---------
     Outstanding at October 1, 1996                     121,276      $ 5.14
     Exercised                                            9,454        5.00
                                                        ------
                                                        111,822        5.15
     Outstanding at September 30, 1997
     Issued                                               1,000       14.63
     Exercised                                            6,284        5.00
                                                        ------
     Outstanding at September 30,1998                   106,538        5.25
                                                        ======


                                       28

<PAGE>


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

     All options  outstanding at September 30, 1998 were  exercisable and can be
summarized as follows:

                                Exercise             Remaining
          Shares                 price                life
         --------              ----------        -----------------
          91,902                 $5.00           5 years
          11,636                  6.19           5 years 4 months
           2,000                  6.69           5 years 10 months
           1,000                 14.63           9 years 1 month
         -------              
         106,538
         =======

     The stock  option  plan is  accounted  for under APB Opinion 25 and related
interpretations.  Accordingly,  no compensation cost has been recognized for the
plan. Had compensation cost for the plan been determined based on the fair value
of the  options at the grant  dates  consistent  with the fair  value  method of
Statement of Financial  Accounting  Standards 123,  Accounting  for  Stock-Based
Compensation (SFAS 123), the Company's net earnings and earnings per share would
have been reduced to the pro forma  amounts  indicated  below for the year ended
September 30, 1998.

                      Net earnings - as reported                    $901,420
                      Net earnings - pro forma                       894,270
                      Earnings per share
                         Basic - as reported                            $.98
                         Basic - pro forma                               .97
                         Diluted - as reported                           .92
                         Diluted - pro forma                             .91

     The fair value of each option grant is estimated on the date of grant using
the  Black-Scholes  options-pricing  model with the  following  weighted-average
assumptions  used:  dividend  yield  of .51%,  expected  volatility  of  28.39%,
risk-free interest rate of 5.62% and expected lives of 10 years.

     The Association  participates in a defined benefit  multi-employer  pension
plan.  Substantially  all  employees  are eligible and benefits are based on the
employee's salary and years of service.  No contribution was made or required to
be made by the  Association  for the years ended September 30, 1998 and 1997 due
to the plan's overfunded status.  Separate actuarial  disclosure  information is
not available due to the plan being a multi-employer pension plan.

NOTE K -- INCOME TAXES

     Income  tax  expense  for the years  ended  September  30  consists  of the
following:

<TABLE>
<CAPTION>
                                                                                    1998        1997
                                                                                  ---------   ---------
<S>                                                                               <C>         <C>
     Current                                                                      $ 579,159   $ 275,950
     Deferred                                                                        69,928     191,768
                                                                                  ---------   ---------
                                                                                  $ 649,087   $ 467,718
                                                                                  =========   =========
</TABLE>

     Reconciliation of income tax expense computed at the federal statutory rate
of 34% and income tax expense for the years ended September 30 is as follows:

<TABLE>
<CAPTION>
                                                                                     1998        1997
                                                                                  ---------   ---------
<S>                                                                               <C>         <C>
     Income tax expense at statutory rate                                         $ 527,172   $ 400,995
     Kansas privilege tax, net of federal tax benefit                                69,075      52,542
     State contribution credit                                                      (26,303)    (28,875)
     Nondeductible ESOP fair value adjustment                                        48,109      30,461
     Other                                                                           31,034      12,595
                                                                                  ---------   ---------
                                                                                  $ 649,087   $ 467,718
                                                                                  =========   =========
</TABLE>


                                       29

<PAGE>


First Independence Corporation and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- Continued
- --------------------------------------------------------------------------------

September 30, 1998 and 1997

     The tax effects of  temporary  differences  that give rise to deferred  tax
assets and liabilities at September 30 are as follows:

                                                          1998           1997
                                                       ---------      ---------
Deferred tax assets
   Allowance for loan losses                           $ 231,272      $ 241,667
   Accrued bonuses                                         8,775          8,327
   State contribution credit                                  --         18,924
   Other                                                      --          5,780
                                                       ---------      ---------
       Total deferred tax assets                         240,047        274,698
                                                       ---------      ---------
Deferred tax liabilities
   Securities available for sale                          33,022         23,393
   Depreciation of property and equipment                 37,637         34,622
   Federal Home Loan Bank stock dividends                289,302        250,731
   Other                                                   6,975             --
                                                       ---------      ---------
       Total deferred tax liabilities                    366,936        308,746
                                                       ---------      ---------
Net deferred tax liability                             $(126,889)     $ (34,048)
                                                       =========      =========

     The Association was allowed a special bad debt deduction, generally limited
to 8% of  otherwise  taxable  income  subject  to certain  limitations  based on
aggregate  loans and deposit  account  balances  at the end of the year.  If the
amounts that qualify as deductions  for federal  income taxes are later used for
purposes other than for bad debt losses, including distributions in liquidation,
such  distributions  will be subject to federal income taxes at the then current
corporate  income tax rate.  Retained  earnings at September 30, 1998,  includes
approximately  $2.6  million  for  which  federal  income  taxes  have  not been
provided.  The amount of  unrecognized  deferred tax  liability  relating to the
cumulative  bad  debt   deduction  at  September  30,  1998,  is   approximately
$1,000,000.

NOTE L -- STOCKHOLDERS' EQUITY AND REGULATORY CAPITAL

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

     Quantitative  measures established by regulation to ensure capital adequacy
require the Association to maintain minimum amounts and ratios (set forth in the
table below) of total and Tier 1 capital to  risk-weighted  assets and of Tier 1
(core)  capital  and  tangible  capital to  adjusted  total  assets.  Management
believes,  as of September  30,  1998,  that the  Association  meets all capital
adequacy requirements to which it is subject.


                                       30

<PAGE>


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

     As of  September  30,  1998,  the  most  recent  notification  from the OTS
categorized the Association as well capitalized  under the regulatory  framework
for prompt  corrective  action.  There are no  conditions  or events  since that
notification that management  believes have changed the Association's  category.
To be categorized as well  capitalized  the  Association  must maintain  minimum
total risk-based, Tier 1 risk-based and Tier 1 (core) ratios as set forth in the
table below.

<TABLE>
<CAPTION>
                                                                            To be well
                                                       For capital       capitalized under
                                                        adequacy         prompt corrective
                                     Actual             purposes         action provisions
                                ----------------     --------------     ------------------
                                 Amount    Ratio     Amount   Ratio      Amount   Ratio
                                -------    -----     ------   -----     -------  ---------
                                                (Dollars in thousands)
<S>                             <C>        <C>      <C>      <C>        <C>     <C>
     As of September 30, 1998
     Total risk-based capital   $11,161    17.8%    $5,012   >=8.0%     $6,265  >=10.0%
     Tier 1 risk-based capital   10,505    16.8      2,506   >=4.0       3,759  >= 6.0
     Core capital                10,505     8.5      3,691   >=3.0       6,152  >= 5.0
     Tangible capital            10,505     8.5      1,846   >=1.5         N/A     N/A
</TABLE>

<TABLE>
<CAPTION>
                                                                          To be well
                                                     For capital       capitalized under
                                                      adequacy         prompt corrective
                                   Actual             purposes         action provisions
                              -----------------     ---------------    ------------------
                                  Amount  Ratio      Amount   Ratio      Amount    Ratio
                              ----------  -----     -------   -----    ------      ------
                                              (Dollars in thousands)
<S>                             <C>        <C>       <C>      <C>        <C>     <C>
     As of September 30, 1997
     Total risk-based capital   $ 9,989    19.5%     $4,093   >=8.0%     $5,116  >=10.0%
     Tier 1 risk-based capital    9,349    18.3       2,046   >=4.0       3,069  >= 6.0
     Core capital                 9,349     8.4       3,333   >=3.0       5,555  >= 5.0
     Tangible capital             9,349     8.4       1,666   >=1.5         N/A     N/A
</TABLE>

     Regulations  of the OTS impose  limitations on the payment of dividends and
other capital  distributions by savings  associations.  Under such regulations a
savings  association that immediately  prior to and on a pro forma basis,  after
giving effect to a proposed capital distribution,  has total capital (as defined
by OTS  regulation)  that is equal to or  greater  than the  amount of its fully
phased-in capital  requirement is generally  permitted without OTS approval (but
subsequent  to 30 days prior notice to the OTS of the planned  dividend) to make
capital  distributions during a calendar year in the amount of up to the greater
of (1) 100% of its net  earnings to date during the year plus an amount equal to
one-half of the amount by which its total  capital to assets ratio  exceeded its
fully phased-in  capital to assets ratio at the beginning of the year or (2) 75%
of its net  income  for the most  recent  four  quarters.  Pursuant  to such OTS
dividend  regulations,  the  Association  had the  ability to pay  dividends  of
approximately  $3,800,000  to First  Independence  Corporation  at September 30,
1998.

NOTE M -- COMMITMENTS

     The Association is a party to financial  instruments with off-balance sheet
risk in the  normal  course  of  business  to meet  the  financing  needs of its
customers including  commitments to extend credit. Such commitments  involve, to
varying  degrees,  elements  of credit and  interest-rate  risk in excess of the
amount recognized in the consolidated  balance sheets.  The contract or notional
amounts of the commitments  reflect the extent of the Association's  involvement
in such financial instruments.

     The Association's exposure to credit loss in the event of nonperformance by
the other party to the financial  instrument for commitments to extend credit is
represented  by the  contractual  notional  amount  of  those  instruments.  The
Association uses the same credit policies in making  commitments and conditional
obligations   as  those   utilized  for  on-balance   sheet   instruments.   The
Association's  commitments  to extend credit at September 30, 1998 include loans
in process as  disclosed  in Note D and first  mortgage  loans with fixed  rates
ranging from 6.5% to 11.0% aggregating  $2,231,130 and $131,000 of variable rate
loans at 5.5%.  Collateral for loans in process and  commitments are the same as
for other  Association  loans. The commitment period is generally for forty-five
days.

NOTE N -- ACQUISITION

     On February 18, 1998,  the Boards of Directors of the  Corporation  and The
Neodesha Savings and Loan Association,  FSA (Neodesha)  adopted a Plan of Merger
Conversion.  Pursuant to the Plan,  Neodesha  will combine with the  Association
through the conversion of Neodesha from a mutual savings and loan association to
a stock savings and loan  association  and the  simultaneous  merger of Neodesha
into the  Association.  The  transaction  is subject to approval  by  regulatory
authorities.

     Pursuant to the conversion  merger  transaction the Corporation  will issue
new common  shares with a fair value equal to the  appraised  value of Neodesha.
The  appraised  value  of  Neodesha  is  currently  anticipated  to  range  from
$1,020,000 to $1,380,000.


                                       31

<PAGE>


First Independence Corporation and Subsidiary
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- Continued
- --------------------------------------------------------------------------------

September 30, 1998 and 1997

     The  transaction  will be  accounted  for  under  the  purchase  method  of
accounting for business combinations.  Issuance costs will be netted to proceeds
if the merger/conversion is successful. If unsuccessful,  costs will be recorded
as  expense  in  the  applicable  period,  two-thirds  by  the  Corporation  and
one-third, capped at $150,000, by Neodesha. Total costs incurred and deferred at
September 30, 1998 were $274,625.

     At the  date  of  conversion,  the  merged  association  will  establish  a
liquidation  account equal to the amount of retained  earnings  contained in the
offering circular. The liquidation account will be maintained for the benefit of
the merged  association's  eligible savings account holders who maintain deposit
accounts in the Association after conversion.

     In the  event of a  complete  liquidation  (and only in such  event),  each
eligible  savings  account  holder  will  be  entitled  to  receive  a pro  rata
liquidation  distribution from the liquidation account in the amount of the then
current  adjusted  balance  of deposit  accounts  held,  before any  liquidation
distribution may be made with respect to common stock. Except for the repurchase
of stock and payment of dividends, the existence of the liquidation account will
not  restrict  the  use  or  application  of  such  retained   earnings  by  the
Association.

     Subsequent to  consummation  of the  transaction,  the  Association may not
declare or pay a cash dividend on or repurchase any of its common stock,  if the
effect thereof would cause  stockholders'  equity to be reduced below either the
amount required for the combined  liquidation accounts or the regulatory capital
requirements for insured institutions.

NOTE O -- FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following  methods and assumptions were used to estimate the fair value
of each class of financial instruments at September 30, 1998 and 1997.

     Cash and cash equivalents:  The balance sheet carrying amounts for cash and
short-term instruments approximate the estimated fair values of such assets.

     Investment  securities  and  mortgage-backed  securities:  Fair  values for
investment securities and mortgage-backed  securities are based on quoted market
prices, if available. If quoted market prices are not available, fair values are
based on quoted market prices of comparable instruments.

     Loans receivable: For variable rate loans that reprice frequently and which
entail no  significant  change  in credit  risk,  fair  values  are based on the
carrying  values.  The  estimated  fair values of fixed rate loans are estimated
based on discounted cash flow analyses using prepayment assumptions and interest
rates  currently  offered for loans with  similar  terms to borrowers of similar
credit  quality.  Nonperforming  loans have not been  discounted.  The  carrying
amount of accrued interest receivable approximates its fair value.

     Commitments to extend  credit:  No premium or discount was ascribed to loan
commitments  because when funded virtually all funding will be at current market
rates.

     Federal  Home  Loan  Bank  stock:   The  balance  sheet   carrying   amount
approximates the stock's fair value.

     Deposit  liabilities:  The fair values estimated for demand  deposits,  NOW
accounts, savings and certain types of money market accounts are, by definition,
equal to the  amount  payable  on  demand at the  reporting  date  (i.e.,  their
carrying  amounts).  The carrying  amounts of variable  rate,  fixed-term  money
market accounts and certificates of deposit approximate their fair values at the
reporting date. Fair values of fixed rate  certificates of deposit are estimated
using a discounted cash flow  calculation  that applies interest rates currently
being  offered  to a  schedule  of  aggregated  expected  monthly  time  deposit
maturities.  The carrying amount of accrued  interest  payable  approximates its
fair value.

     Advances  from Federal  Home Loan Bank:  For variable  rate  advances  fair
values are considered equal to their carrying  values.  The estimated fair value
of fixed rate  advances are  estimated  based on  discounted  cash flow analysis
using interest rates currently offered for advances with similar terms.


                                       32

<PAGE>


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

     The  following  table  provides  summary  information  on the fair value of
financial  instruments.  Such  information  does not  purport to  represent  the
aggregate net fair value of the Company.  Further,  the fair value estimates are
based on various assumptions, methodologies and subjective considerations, which
vary widely  among  different  financial  institutions  and which are subject to
change. The carrying amounts are the amounts at which the financial  instruments
are reported in the consolidated financial statements.

                                                               1998
                                                    ----------------------------
                                                     Carrying        Estimated
                                                      amount of     fair value
                                                     assets and    of assets and
                                                    (liabilities)  (liabilities)
                                                    -------------  -------------

     Cash and cash equivalents                      $    913,580   $    913,580
     Investment securities available for sale          3,418,311      3,418,311
     Investment securities held to maturity            5,000,000      5,004,700
     Mortgage-backed securities held to maturity      17,274,238     17,403,143
     Loans                                            94,340,003     94,885,003
     Federal Home Loan Bank stock                      1,574,000      1,574,000
     Deposits                                        (80,573,077)   (81,128,077)
     Advances from Federal Home Loan Bank            (30,100,000)   (30,769,000)

                                                                1997
                                                   -----------------------------
                                                     Carrying        Estimated
                                                     amount of      fair value
                                                    assets and     of assets and
                                                    liabilities)   (liabilities)
                                                   ------------     ------------


     Cash and cash equivalents                      $  3,151,227    $ 3,151,227
     Investment securities available for sale          4,311,406      4,311,406
     Investment securities held to maturity            3,000,000      2,996,300
     Mortgage-backed securities available for sale       471,618        471,618
     Mortgage-backed securities held to maturity      23,527,689     23,748,569
     Loans                                            75,226,968     75,929,533
     Federal Home Loan Bank stock                      1,368,900      1,368,900
     Deposits                                        (76,229,176)   (75,926,401)
     Advances from Federal Home Loan Bank            (23,700,000)   (23,736,269)


                                       33

<PAGE>






                          STOCKHOLDER INFORMATION
- --------------------------------------------------------------------------------

Stock Listing Information

First Federal  Savings and Loan  Association  of  Independence  converted from a
mutual to a stock savings and loan  association  effective  October 5, 1993, and
formed First  Independence  Corporation  (the  "Company")  to act as its holding
company.  The  Company's  Common  Stock  (the  "Common  Stock") is traded on the
National  Association,  of Securities  Dealers  Automated  Quotation  ("NASDAQ")
Small-Cap Market under the symbol "FFSL."

Stock Price Information and Dividends

As of December 4, 1998, there were  approximately  193 shareholders of record of
the Company's Common Stock, not including those shares held in nominee or street
name through various brokerage firms or banks.

The  following  table sets forth the high and low bid prices of the Common Stock
and dividends  declared for each fiscal quarter since October 1, 1996. The stock
price  information was provided by the NASD, Inc.  Amounts have been adjusted to
reflect a two-for-one stock split in fiscal 1997.
                                                        Dividends
    Quarter Ended              High          Low        Declared
    -------------            -------       -------      ---------
December 31, 1996            $10.250       $ 9.375       $.0500
March 31, 1997                11.750        10.250        .0625
June 30, 1997                 11.750        10.750        .0625
September 30, 1997            14.000        11.375        .0625
December 31, 1997             14.625        13.625        .0625
March 31, 1998                15.000        13.500        .0750
June 30, 1998                 14.750        12.750        .0750
September 30, 1998            13.250        10.000        .0750

The Company has paid a cash  dividend on its Common Stock for each quarter since
the Association's  conversion to stock form.  Future dividends,  if any, will be
dependent upon the results of operations and financial condition of the Company,
tax considerations,  industry standards,  economic conditions,  general business
practices and other factors. The Company's ability to pay dividends is dependent
on the dividend payments it receives from the Association,  which are subject to
regulations  and the  Association's  continued  compliance  with all  regulatory
capital  requirements.  See  Note  L of  the  Notes  to  Consolidated  Financial
Statements for a discussion of regulations  governing the Association's  ability
to pay dividends.

Annual Report on Form 10-KSB and Investor Information

A copy of the Company's annual report on Form 10-KSB,  filed with the Securities
and Exchange Commission, is available without charge by writing:

   Gary L. Overfield
   Senior Vice President and Secretary
   First Independence Corporation
   Myrtle and Sixth
   Independence, Kansas 67301

Stock Transfer Agent

Inquiries regarding stock transfer,  registration,  lost certificates or changes
in name and address should be directed to the stock transfer agent and registrar
by writing:

   Registrar and Transfer Company
   10 Commerce Drive
   Cranford, New Jersey 07016

Investor Information

Stockholders, investors, and analysts interested in additional information may 
contact:

   James B. Mitchell,
   Vice President and Chief Financial Officer

Corporate Office
First Independence Corporation
Myrtle and Sixth
Independence, Kansas 67301
(316) 331-1660

Special Counsel
Silver, Freedman & Taff, L.L.P.
7th Floor - East Tower
1100 New York Avenue, NW
Washington, DC 20005

Independent Auditor
Grant Thornton, LLP
100 N. Broadway, Suite 800
Wichita, Kansas 67202

First Federal Savings and Loan Association of Independence
Myrtle and Sixth
Independence, Kansas 67301
(316) 331-1660


<PAGE>

                        DIRECTORS AND EXECUTIVE OFFICERS
- --------------------------------------------------------------------------------
                         FIRST INDEPENDENCE CORPORATION


OFFICERS
Donald E. Aitken
Chairman of the Board

Larry G. Spencer
President and Chief Executive Officer

Gary L. Overfield
Senior Vice President and Secretary

James B. Mitchell
Vice President and Chief Financial Officer


BOARD OF DIRECTORS
Donald E. Aitken
Chairman of the Board
First Independence Corporation and
First Federal Savings and Loan Association of Independence
Retired - Manager
City Publishing Co., Inc.

Larry G. Spencer
President and Chief Executive Officer
First Independence Corporation
President and Chief Executive Officer
First Federal Savings and Loan Association of Independence

William T. Newkirk II
Agent
Newkirk, Dennis & Buckles Insurance Co.

John T. Updegraff
Retired - Former Vice President and Senior Counsel
Arco Pipe Line Company

Harold L. Swearingen
Retired - Former Telecommunications Manager
Arco Pipe Line Company

Joseph M. Smith
County Extension Agent - Agriculture and Coordinator
Montgomery County Extension Council

Lavern W. Strecker
Retired - Former Manager of Accounting and Control
Arco Pipe Line Company

           FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION OF INDEPENDENCE

OFFICERS
Donald E. Aitken
Chairman of the Board

Larry G. Spencer
President and Chief Executive Officer

Gary L. Overfield
Senior Vice President and Secretary

James B. Mitchell
Vice President and Chief Financial Officer

Jim L. Clubine
Vice President and Asset Manager

Gregg S. Webster
Vice President

C. Alan Hoggatt
Vice President

Lori L. Kelley
Assistant Vice President and Compliance Officer

Betty J. Redman
Treasurer

BOARD OF DIRECTORS
Donald E. Aitken

Larry G. Spencer

William T. Newkirk II

John T. Updegraff

Harold L. Swearingen

Lavern W. Strecker

Joseph M. Smith




                                                                      Exhibit 21


                         SUBSIDIARIES OF THE REGISTRANT


<TABLE>
<CAPTION>
                                                                                                       State of
                                                                                     Percentage      Incorporation
                                                                                         of               or
               Parent                                 Subsidiary                      Ownership      Organization
               ------                                 ----------                      ---------      ------------
<S>                                 <C>                                                      <C>        <C>
First Independence Corporation      First Federal Savings and Loan Association of            100%       Federal
                                    Independence
</TABLE>




                                                                      Exhibit 23

               CONSENT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


We have issued our report dated October 23, 1998,  accompanying the consolidated
financial  statements  incorporated  by reference in the Annual  Report of First
Independence  Corporation  and  Subsidiary  on Form  10-KSB  for the year  ended
September 30, 1998. We hereby consent to the  incorporation by reference of said
report in the Registration  Statement of First Independence  Corporation on Form
S-8  (File  No.  33-58095,  effective  March  13,  1995 and  File No.  33-75404,
effective February 16, 1994).

GRANT THORNTON LLP

/s/ Grant Thornton LLP

Wichita, Kansas
December 29, 1998


<TABLE> <S> <C>


<ARTICLE>                     9
<LEGEND>
The schedule  contains summary financial  information  extracted from the annual
report on Form  10-KSB  for the  fiscal  year ended  September  30,  1998 and is
qualified in its entirety by reference to such financial statements.
</LEGEND>

       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                                SEP-30-1998
<PERIOD-END>                                     SEP-30-1998
<CASH>                                               474,406
<INT-BEARING-DEPOSITS>                               439,174
<FED-FUNDS-SOLD>                                           0
<TRADING-ASSETS>                                           0
<INVESTMENTS-HELD-FOR-SALE>                        3,418,311
<INVESTMENTS-CARRYING>                            22,274,238
<INVESTMENTS-MARKET>                              22,407,843
<LOANS>                                           94,340,003
<ALLOWANCE>                                          655,745
<TOTAL-ASSETS>                                   124,336,594
<DEPOSITS>                                        80,573,077
<SHORT-TERM>                                       8,600,000
<LIABILITIES-OTHER>                                1,564,476
<LONG-TERM>                                       21,500,000
                                 14,984
                                                0
<COMMON>                                                   0
<OTHER-SE>                                        12,084,057
<TOTAL-LIABILITIES-AND-EQUITY>                   124,336,594
<INTEREST-LOAN>                                    7,032,289
<INTEREST-INVEST>                                  1,816,344
<INTEREST-OTHER>                                     226,914
<INTEREST-TOTAL>                                   9,075,547
<INTEREST-DEPOSIT>                                 4,010,717
<INTEREST-EXPENSE>                                 5,556,444
<INTEREST-INCOME-NET>                              3,519,103
<LOAN-LOSSES>                                              0
<SECURITIES-GAINS>                                         0
<EXPENSE-OTHER>                                    2,160,670
<INCOME-PRETAX>                                    1,550,507
<INCOME-PRE-EXTRAORDINARY>                           901,420
<EXTRAORDINARY>                                            0
<CHANGES>                                                  0
<NET-INCOME>                                         901,420
<EPS-PRIMARY>                                            .98
<EPS-DILUTED>                                            .92
<YIELD-ACTUAL>                                          7.72
<LOANS-NON>                                          335,554
<LOANS-PAST>                                         918,185
<LOANS-TROUBLED>                                           0
<LOANS-PROBLEM>                                            0
<ALLOWANCE-OPEN>                                     668,185
<CHARGE-OFFS>                                         12,440
<RECOVERIES>                                               0
<ALLOWANCE-CLOSE>                                    655,745
<ALLOWANCE-DOMESTIC>                                       0
<ALLOWANCE-FOREIGN>                                        0
<ALLOWANCE-UNALLOCATED>                              655,745
                                               


</TABLE>


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