FIRST INDEPENDENCE CORP /DE/
SB-2, 1998-07-02
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: SIMS COMMUNICATIONS INC, 8-K, 1998-07-02
Next: ANTEC CORP, S-3, 1998-07-02




      As filed with the Securities and Exchange Commission on July 2, 1998
                                                           Registration No. 333-
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   ----------
                                    FORM SB-2
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                                   ----------
                         FIRST INDEPENDENCE CORPORATION
             (Exact name of registrant as specified in its charter)

         Delaware                         6035                     36-3899950
         --------                         ----                     ----------
(State or other jurisdiction of (Primary Standard Industrial   (I.R.S. Employer)
incorporation or organization)  Classification Code Number)   Identification No.

                                 Myrtle & Sixth
                           Independence, Kansas 67301
                                 (316) 331-1660
       (Address, including zip code, and telephone number, including area
               code, of registrant's principal executive offices)
                                   ----------
             Larry G. Spencer, President and Chief Executive Officer
                         First Independence Corporation
                                 Myrtle & Sixth
                           Independence, Kansas 67301
                                 (316) 331-1660
       (Name, address, including zip code, and telephone number, including
                        area code, of agent for service)
                                   ----------
                  Please send copies of all communications to:

                            Martin L. Meyrowitz, P.C.
                                Beth A. Freedman
                         SILVER, FREEDMAN & TAFF, L.L.P.
      (a limited liability partnership including professional corporations)
                            1100 New York Avenue, NW
                            Washington, DC 20005-3934
                                 (202) 414-6100
                                   ----------
        Approximate date of commencement of proposed sale to the public:
   As soon as practicable after this Registration Statement becomes effective.

         If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

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

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

         If delivery of the  prospectus  is expected to be made pursuant to Rule
434, please check the following box. [X]

<TABLE>
<CAPTION>
                                                 CALCULATION OF REGISTRATION FEE
===========================================================================================================================
                                                                Proposed Maximum    Proposed Maximum
   Title of Each Class of                    Amount to be        Offering Price         Aggregate              Amount of
Securities to be Registered                  Registered(1)        Per Share (1)     Offering Price(1)      Registration Fee
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                      <C>                      <C>               <C>                        <C>   
Common Stock, par value $.01 per share    185,590 shares(1)(2)       $NA (2)          $2,381,000 (2)             $702
===========================================================================================================================
</TABLE>
(1)  Estimated solely for the purpose of calculating the registration fee.

(2)  The  number  of shares to be  issued  by the  Registrant  is based  upon an
     independent  appraisal of The Neodesha Savings & Loan  Association,  F.S.A.
     (the company being  acquired).  Based upon such  appraisal,  the Registrant
     will issue a number of shares equal to $2,381,000,  based on the average of
     the closing bid and ask  quotation on the NASDAQ market for the ten trading
     days ending on the expiration date of the offering.

<PAGE>

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

<PAGE>


PROSPECTUS

                         FIRST INDEPENDENCE CORPORATION
                         185,590 Shares of Common Stock
                              (Anticipated Maximum)

         First  Independence  Corporation (the "Company") is offering its common
stock to the  depositors  of The  Neodesha  Savings  and Loan  Association,  FSA
("Neodesha")  (through subscription rights) and the public pursuant to a plan by
which Neodesha is combining with First Federal  Savings and Loan  Association of
Independence  ("First Federal" or the  "Association")  through the conversion of
Neodesha from the mutual to the stock form of organization  and the simultaneous
merger of Neodesha with and into the Association (the "Merger Conversion").  The
Merger Conversion must be approved by the Office of Thrift  Supervision and by a
majority  of the votes  eligible  to be cast by members of  Neodesha.  No common
stock will be sold if Neodesha  does not receive  these  approvals,  or if First
Independence Corporation does not receive orders for at least the minimum number
of shares.  Pursuant to Neodesha's  plan of merger  conversion  ("Plan of Merger
Conversion"),  non-transferable  rights to subscribe  for the  Company's  common
stock  ("Subscription  Rights") have been given,  in order of priority,  to: (1)
Eligible Account Holders (deposit account holders of Neodesha as of December 31,
1996);  (2)  Tax-Qualified  Employee Plans;  (3)  Supplemental  Eligible Account
Holders  (deposit  account holders of Neodesha as of June 30, 1998); (4) members
of Neodesha,  other than  Eligible  Account  Holders and  Supplemental  Eligible
Account  Holders,  as of  ________  ___,  1998,  the voting  record date for the
Special Meeting ("Other Members"); and (5) officers,  directors and employees of
Neodesha (the "Subscription Offering").  Concurrently,  and subject to the prior
rights of holders of  Subscription  Rights,  the Company is offering  its common
stock for sale in a community offering to members of the general public,  with a
first  preference  to natural  persons  residing in Wilson  County,  Kansas (the
"Community  Offering").  It is anticipated that shares not subscribed for in the
Subscription  and Community  Offering will be offered to certain  members of the
general  public on a best efforts basis through a selected  dealers  arrangement
(the "Syndicated Community Offering") (the Subscription  Offering, the Community
Offering and the Syndicated  Community  Offering are referred to collectively as
the "Subscription and Community Offering"). All purchases will be subject to the
maximum  and  minimum  purchase  limitations  and  other  terms  and  conditions
described in the Prospectus  including  Neodesha's and the Company's  right,  in
their sole  discretion,  to reject  orders  received  in the  Community  and the
Syndicated Community Offering in whole or in part.

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

         An  independent  appraiser  has estimated the pro forma market value of
Neodesha,  as a stock  institution,  to be between  $1,530,000  and  $2,070,000.
Subject to regulatory  approval,  First Independence  Corporation may sell up to
$2,380,500  of its common  stock.  The actual  purchase  price per share  cannot
currently be  determined  because it will be equal to 95% of the average  market
price of First  Independence  Corporation  common stock (based on the average of
the closing bid and ask  quotations on the Nasdaq  SmallCap  Market) for the ten
trading days ending on the expiration  date of this  offering.  On June 9, 1998,
the average of the closing bid and ask  quotations for a share of Company common
stock on the Nasdaq  SmallCap  Market was $13.81.  If that price was the average
market  price for the ten  trading  days ending on the  expiration  date of this
offering,  the actual  purchase  price per share  would be $13.12.  As a result,
subscribers  must order,  and submit  payments or  authorize  withdrawals  for a
specific  dollar  amount of First  Independence  Corporation  common  stock.  No
fractional  shares of common  stock  will be issued.  Based on these  estimates,
First Independence is making the following offering of shares of common stock:

     o Price per share
         Minimum/Maximum:                $11.15  to $15.09

     o Estimated Expenses:               $450,000

     o Net Proceeds to First Independence Corporation
         Minimum/Maximum/Maximum,
         as adjusted:                    $1,080,000  to $1,620,000 to $1,930,500

     o Net Proceeds per Share (based on midpoint price per share)
         Minimum/Maximum/Maximum,
         as adjusted:                    $9.26 to $10.27 to $10.64

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

Please refer to Risk Factors beginning on page 9 of this Prospectus.

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

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

Trident Securities,  Inc. will use its best efforts to assist First Independence
Corporation  in  selling  at least the  minimum  number  of shares  but does not
guarantee  that this number will be sold.  All funds  received from  subscribers
will be held in an interest bearing savings account at the Association until the
completion  or  termination  of  the  Merger   Conversion.   First  Independence
Corporation's  common  stock is listed on the Nasdaq  SmallCap  Market under the
symbol "FFSL".

For information on how to subscribe,  call the Stock Information Center at (316)
325-2268.

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

                            Trident Securities, Inc.

                The date of this Prospectus is _________ __, 1998



<PAGE>













                                  [MAP TO COME]






















THE SHARES OF COMMON STOCK  OFFERED  HEREBY ARE NOT SAVINGS  ACCOUNTS OR SAVINGS
DEPOSITS AND ARE NOT INSURED BY THE SAVINGS ASSOCIATION INSURANCE FUND.




<PAGE>


                               PROSPECTUS SUMMARY


         The following  summary does not purport to be complete and is qualified
in its entirety by the detailed  information and financial  statements appearing
elsewhere herein.


First Independence Corporation

         The Company, a Delaware  corporation,  was organized by the Association
for the  purpose  of  becoming  a thrift  institution  holding  company  for the
Association.  The Company is authorized  to engage in any activity  permitted by
Delaware law.

         The  principal  asset of the  Company is the  outstanding  stock of the
Association,  its wholly owned subsidiary. The Company presently has no separate
operations,  and its business  consists only of the business of the Association,
although it does hold some  investment  securities and the loan on the ESOP. All
references to the Company, unless otherwise indicated,  refer to the Company and
the Association on a consolidated basis, as the context requires.

         The  Company's  sources  of  funds  are  primarily  dividends  from the
Association,  borrowings  and the  issuance  of shares of capital  stock.  For a
description  of  certain  restrictions  on  the  Association's  ability  to  pay
dividends to the Company, see "Common Stock Prices and Dividends."

         The  Company  and  the  Association  are  subject  to  examination  and
comprehensive  regulation  and  oversight by the OTS and by the Federal  Deposit
Insurance   Corporation   ("FDIC").   The  Association  is  further  subject  to
regulations  of the  Board of  Governors  of the  Federal  Reserve  System  (the
"Federal Reserve Board") governing  reserves  required to be maintained  against
transaction accounts and non-personal time deposits. The Association is a member
of the  Federal  Home  Loan  Bank  ("FHLB")  of  Topeka,  which is one of the 12
regional banks  constituting the FHLB System and its savings deposits are backed
by the full faith and credit of the United States  Government and are insured by
the Savings Association  Insurance Fund ("SAIF") to the maximum extent permitted
by law.

         As of March 31, 1998,  the Company had total assets of $124.5  million,
deposits of $84.2 million and stockholders' equity of $11.6 million. For the six
months ended March 31, 1998, the Company recorded net earnings of $375,000.

         The  Company's  executive  offices  are  located  at  Myrtle  &  Sixth,
Independence,  Kansas 67301 and its  telephone  number at that location is (316)
331-1660.

The Neodesha Savings and Loan Association, FSA

         Neodesha began  operation in 1887 as a  state-chartered  mutual savings
institution.  In June, 1993,  Neodesha converted to a federally chartered mutual
savings and loan association.  Its savings accounts have been insured since 1939
and  Neodesha  has  been a member  of the FHLB  System  since  1939.  Neodesha's
operations are conducted through its home office in Neodesha, Kansas.

         As of March  31,  1998,  Neodesha  had total  assets of $13.7  million,
deposits of $12.1  million and retained  earnings of $1.1  million.  For the six
months ended March 31, 1998, Neodesha recorded net earnings of $30,000.

         The business of Neodesha consists primarily of attracting deposits from
the general  public and using those  deposits to originate  one- to  four-family
residential  mortgage and consumer loans, to purchase investment  securities and
to make other investments.

The Merger Conversion

         The Subscription  Offering and Direct Community Offering are being made
in connection  with the  conversion of Neodesha from a mutual to a stock savings
and loan association and the simultaneous merger of Neodesha with and

                                        1

<PAGE>


into the Association.  Net conversion  proceeds are expected to increase the net
worth of the  Company,  which may support  future  deposit  growth and  expanded
operations  and  permit  expansion  of  the  Company's  lending  and  investment
activities and other financial  services to the public. The Merger Conversion is
subject to  certain  conditions,  including  the prior  approval  of the Plan of
Merger  Conversion  (the "Plan") by certain of  Neodesha's  members at a Special
Meeting to be held on ____________,  1998. After the Merger Conversion,  members
of Neodesha will have no voting rights in the Company unless they become Company
stockholders.  Depositors as of December 31, 1996 ("Eligible  Account  Holders")
and depositors as of June 30, 1998  ("Supplemental  Eligible  Account  Holders),
however,  will have  certain  liquidation  rights in  Neodesha.  See "The Merger
Conversion  - Effects  on  Depositors  and  Borrowers  of  Neodesha  Liquidation
Rights."

         Subscription  Offering and Direct  Community  Offering.  The Company is
offering  185,590  newly  issued  shares  of  Common  Stock in the  Subscription
Offering.  Certain  depositors  of  Neodesha,  the  ESOP  of  the  Company,  and
directors,  officers, and employees of Neodesha will receive subscription rights
to purchase  the Common  Stock.  No person may sell,  assign or  transfer  their
subscription rights. Persons found to be selling or otherwise transferring their
rights to purchase  Common Stock in the  Subscription  Offering,  or  purchasing
Common Stock on behalf of another  person will be subject to  forfeiture of such
rights and possible federal penalties and sanctions.  See "The Merger Conversion
- - Restriction on Transfer of Subscription Rights and Shares."

         The Plan of  Merger  Conversion  places  limitations  on the  amount of
Common  Stock  which  may be  purchased  in the  Merger  Conversion  by  various
categories  of persons,  including an overall  limitation of $100,000 of Company
Common Stock which may be purchased in the Merger  Conversion  by any one person
or group of persons  acting in concert  (other than the  Tax-Qualified  Employee
Plan). The minimum purchase limitation is $250 of Common Stock. In addition,  no
fractional  shares of Common Stock will be issued.  See "The Merger Conversion -
Purchase  Limitations." If the Merger  Conversion is not approved by the members
of  Neodesha  at the  Special  Meeting,  or if all of the shares  offered in the
Merger Conversion are not sold, no shares will be issued,  the Merger Conversion
will not take place, all subscription  funds received will be returned  promptly
with  interest  at  the   Association's   passbook   rate  and  all   withdrawal
authorizations will be terminated.

         Concurrently  with the Subscription  Offering,  the Company is offering
all unsubscribed  shares,  if any, to members of the general public to whom this
Prospectus is delivered, with a preference to natural persons residing in Wilson
County,  Kansas. The Direct Community Offering may be extended by the Company up
to 45 days beyond the date of the completion of the Subscription Offering or, in
the event that the Company  resolicits  stock purchase  orders,  for such longer
period as the OTS may approve.

         Stock  Pricing and Number of Shares of Common Stock to be Issued in the
Conversion. The actual per share purchase price for the Conversion Stock will be
equal to 95% of the average of the market  price of the  Company's  Common Stock
(which is the  average  of the  closing  bid and ask  quotations  on the  Nasdaq
SmallCap  Market) for the ten trading days ending on the date of  expiration  of
the Subscription Offering or Direct Community Offering,  whichever is later (the
"Pricing  Date").  The total number of shares of  Conversion  Stock to be issued
will be  determined by dividing the  Aggregate  Purchase  Price by the per share
purchase  price.  The total  number of shares to be issued may be  significantly
increased or decreased without a resolicitation of subscriptions, unless such an
increase or decrease results in an Aggregate Purchase Price which is outside the
Valuation  Range  (without  giving  effect  to any  shares  which  may be issued
pursuant to the Aggregate  Purchase Price being within 15% above the high end of
the  Valuation  Range),  a price per share below $11.15 or above  $15.09,  or is
otherwise determined by the Company and Neodesha to be material.

         The Company has  established  a Stock  Information  Center,  managed by
Trident  Securities,  to coordinate  the  Subscription  and Community  Offering,
including  tabulating orders and answering  questions about the Subscription and
Community Offering received by telephone.  All subscribers will be instructed to
mail payment to the Stock Information  Center or deliver payment directly to the
Company's  main  office.  Payment for shares of Common Stock may be made by cash
(if delivered in person), check or money order or by authorization of withdrawal
from deposit accounts maintained with Neodesha. Such funds will not be available
for withdrawal and will not be released until the Merger Conversion is completed
or  terminated.  The Company will not accept wire  transfers  for the payment of
stock  for any  reason.  See "The  Merger  Conversion  - Method of  Payment  for
Subscriptions."


                                        2

<PAGE>



         The  aggregate pro forma market value of Neodesha,  as  converted,  was
estimated by Ferguson & Company ("Ferguson"), which is experienced in appraising
converting  thrift  institutions,  to be  the  Valuation  Range.  The  Board  of
Directors  of  Neodesha  has  reviewed  the  Valuation  Range as  stated  in the
appraisal and compared it with recent stock trading prices as well as recent pro
forma market value  estimates  for other  financial  institutions.  The Board of
Directors has also reviewed the appraisal report,  including the assumptions and
methodology utilized therein,  and determined that it was not unreasonable.  The
appraisal  is  not  intended  to  be,  and  must  not  be   interpreted   as,  a
recommendation  of any kind as to the  advisability  of  voting to  approve  the
Merger  Conversion  or of  purchasing  shares of  Common  Stock.  Moreover,  the
appraisal is  necessarily  based on many factors which change from time to time.
See "Pro Forma Data" and "The Merger  Conversion  - Stock  Pricing and Number of
Shares to be Issued" for a description of the manner in which such valuation was
made and the limitations on its use.

Use of Proceeds

         The net  proceeds  from the  sale of  Conversion  Stock  in the  Merger
Conversion will increase the net worth of the Company,  which may support future
deposit  growth and expanded  lending and investment  activities.  On an interim
basis the proceeds may be invested in short-term securities.

Interests of Certain Persons in the Merger Conversion

         Certain  members of Neodesha's  management  and Board of Directors have
interests in the Merger  Conversion in addition to their interests as members of
Neodesha generally.  These interests relate to (i) the formation and maintenance
of a  Neodesha,  Kansas  Advisory  Board  which  will  initially  consist of the
non-employee  directors  of  Neodesha;  (ii) the  Company has agreed to grant to
President Miller,  Vice President  Holmquist and each  non-employee  director of
Neodesha options to purchase, upon consummation of the Merger Conversion, 3,000,
1,500,  and 1,000  shares,  respectively,  of Common Stock (all with an exercise
price equal to the fair market value on the date of grant and subject to vesting
over five  years);  (iii) the  Company  has  agreed to enter  into a  three-year
employment  agreement  with  Franklin  Miller,   president  of  Neodesha,   upon
consummation of the Merger Conversion,  which provides for the payment of salary
equal to his  current  compensation,  the  payment of 299% of his "base  amount"
(five-year average)  compensation under certain circumstances in connection with
a change of control of the  Company and the use of a company  car;  and (iv) the
eligibility of former  employees of Neodesha who become employees of the Company
for certain employee benefits. See "The Merger Conversion - Interests of Certain
Persons in the Merger Conversion."

Dividends

         The  Company  has  paid a cash  dividend  on its  Common  Stock in each
quarter since the  Association's  conversion to stock form in October 1993.  The
most recent quarterly  dividend  declared by the Company was for $.075 per share
and was paid on May 22, 1998. The Company  anticipates  that it will continue to
pay  quarterly  cash  dividends on the Common  Stock,  although  there can be no
assurance  as to the  amount  or  timing of future  dividends.  The  payment  of
dividends in the future is at the discretion of the Company's Board of Directors
and will depend on the  Company's  operating  results and  financial  condition,
availability of funds,  regulatory  limitations,  tax  considerations  and other
factors. See "Common Stock Prices and Dividends."

Market for Common Stock

         The  Company's  Common  Stock is quoted on the Nasdaq  SmallCap  Market
under the symbol "FFSL." See "Common Stock Prices and Dividends."

Forward-Looking Statements

         In connection with this offering, when used in this Prospectus,  in the
Company's press releases or other public or shareholder  communications,  and 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"  or similar  expressions  are  intended to
identify "forward-looking  statements." Such statements are subject to risks and
uncertainties,  including  but not limited to changes in economic  conditions in
the  Company's  and  Neodesha's  market area,  changes in policies by regulatory
agencies,  fluctuations in interest rates, demand for loans in the Company's and
Neodesha's

                                        3

<PAGE>



market area and competition,  all or some of which could cause actual results to
differ  materially from historical  earnings and those presently  anticipated or
projected.  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
are subject to the above-stated  qualifications in any event. The Company wishes
to advise  readers  that the factors  listed  above could  affect the  Company's
financial  performance  and could cause the Company's  actual results for future
periods to differ  materially  from any opinions or  statements  expressed  with
respect to future periods in any current statements.

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

                                        4

<PAGE>

                 SELECTED CONSOLIDATED FINANCIAL INFORMATION OF
                         FIRST INDEPENDENCE CORPORATION

<TABLE>
<CAPTION>

                                                                                              September 30,
                                                      March 31,     ----------------------------------------------------------------
                                                        1998         1997           1996          1995          1994         1993(1)
                                                        ----         ----           ----          ----          ----         -------
                                                                                         (In Thousands)
Selected Financial Condition Data:
- ----------------------------------
<S>                                                   <C>           <C>           <C>           <C>           <C>           <C>     
Total assets ...................................      $124,494      $112,523      $108,539      $101,904      $ 94,593      $ 96,166
Cash, cash equivalents and interest-
 bearing deposits ..............................         6,377         3,151         1,763         2,115         1,415        20,146
Loans receivable, net ..........................        85,264        74,559        67,683        60,370        56,895        58,089
Mortgage-backed securities - at cost ...........        20,902        23,528        28,039        28,594        29,617        13,963
Investment securities - at cost ................         5,000         3,000         2,000         1,000         4,245           271
Securities available for sale ..................         3,346         4,783         5,894         7,358            12            --
Real estate acquired through
 foreclosure, net ..............................            15            12            12            62           234         1,409
Deposits .......................................        84,172        76,229        69,356        67,927        64,384        84,941
Borrowings .....................................        27,300        23,700        24,300        18,800        15,400         3,000
Stockholders' equity ...........................        11,554        11,529        13,003        13,600        13,351         6,103
</TABLE>


<TABLE>
<CAPTION>

                                                  Six Months
                                                 Ended March 31,                                Year Ended September 30,
                                              --------------------     -------------------------------------------------------------
                                               1998        1997          1997          1996         1995         1994        1993(1)
                                                                                       (In Thousands)
Selected Operations Data:
- -------------------------
<S>                                           <C>          <C>          <C>          <C>          <C>          <C>          <C>    
Total interest income ...................     $ 4,377      $ 3,970      $ 8,069      $ 7,773      $ 7,186      $ 6,296      $ 6,570
Total interest expense ..................       2,680        2,488        5,059        4,669        3,852        2,857        3,490
                                              -------      -------      -------      -------      -------      -------      -------
  Net interest income ...................       1,697        1,482        3,010        3,104        3,334        3,439        3,080
Provision for losses on loans ...........          --           --           --           --           --           45          332
                                              -------      -------      -------      -------      -------      -------      -------
Net interest income after
 provision for loan losses ..............       1,697        1,482        3,010        3,104        3,334        3,394        2,748
Other income ............................         113          106          281          331          267          216          217
Gain on sale of investments .............          --           --           --          251           --           --          326
General, administrative and
 other expense ..........................      (1,147)      (1,050)      (2,111)      (2,384)      (1,820)      (1,653)      (1,506)
                                              -------      -------      -------      -------      -------      -------      -------
   Earnings before income tax
    expense and cumulative
    effect of change in
    accounting principle ................         663          538        1,180        1,302        1,781        1,957        1,785
Income tax expense ......................         288          206          468          487          694          750          465
                                              -------      -------      -------      -------      -------      -------      -------
   Earnings before cumulative
    effect of change in
    accounting principle ................         375          332          712          815        1,087        1,207        1,320
Cumulative effect of change
  in accounting principle ...............          --           --           --           --           --          241           --
                                              -------      -------      -------      -------      -------      -------      -------
Net earnings ............................     $   375      $   332      $   712      $   815      $ 1,087      $ 1,448      $ 1,320
                                              -------      =======      =======      =======      =======      =======      =======
Basic earnings per share ................     $   .41      $   .33      $   .73      $   .72      $   .87      $   .99          N/A
                                              =======      =======      =======      =======      =======      =======      =======
</TABLE>


                                        5

<PAGE>


<TABLE>
<CAPTION>

                                                            Six Months
                                                           Ended March 31,                    Year Ended September 30,
                                                          ----------------      ----------------------------------------------------
                                                          1998       1997       1997        1996       1995       1994       1993(1)
                                                          ----       ----       ----        ----       ----       ----       -------
Selected Financial Ratios and Other Data:
- -----------------------------------------
<S>                                                       <C>        <C>        <C>        <C>        <C>        <C>        <C>  
Performance Ratios:
   Return on assets (ratio of net earnings
    to average total assets) ..........................    0.64%      0.61%      0.65%      0.78%      1.12%      1.61%      1.50%
   Interest rate spread information:
     Average during period ............................    2.52       2.26       2.31       2.36       2.87       3.38       3.45
     End of period ....................................    2.25       2.17       2.19       2.17       2.36       3.34       2.94
     Net interest margin(2) ...........................    2.99       2.79       2.81       3.02       3.52       3.91       3.64
   Ratio of operating expense to average
    total assets ......................................    1.97       1.93       1.92       2.28       1.88       1.82       1.61
   Return on equity (ratio of net earnings
    to average equity) ................................    6.53       5.60       6.09       6.21       8.16      11.21      24.63

Quality Ratios:
   Non-performing assets to total assets at
    end of period(3) ..................................     .51        .91       1.25       0.57       0.77       1.27       2.81
   Allowance for loan losses to non-performing
    assets at end of period(3) ........................  102.97      69.83      47.64     112.36      87.45      55.31      24.72
   Allowance for loan losses to non-performing
    loans at end of period ............................  105.50      70.46      48.05     114.62      94.91      68.62      51.66

Capital Ratios:
   Equity to total assets, at end of period ...........    9.28      10.50      10.25      11.98      13.35      14.11       6.35
   Average equity to average assets ...................    9.86      10.90      10.62      12.57      13.78      14.38       6.08
   Ratio of average interest-earning assets
    to average interest-bearing liabilities ...........  109.90     111.25     110.64     114.50     115.83     116.42     104.66
   Dividend payout ratio(4) ...........................   36.18      36.29      34.93      27.37      16.47       7.73        N/A
   Number of full service offices .....................       2          2          2          1          1          1          1
</TABLE>

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

(1)  Does not reflect proceeds from the  Association's  conversion to stock form
     and stock issuance by First Independence Corporation which was completed on
     October 5, 1993.

(2)  Net interest income divided by average interest-earning assets.

(3)  Includes  non-accruing loans, accruing loans delinquent 90 days or more and
     assets acquired though foreclosure.

(4)  Dividends paid per share divided by earnings per share.  The ratio for 1994
     does not give pro forma effect for annualizing dividends paid.


                                        6

<PAGE>


                 SELECTED CONSOLIDATED FINANCIAL INFORMATION OF
                THE NEODESHA SAVINGS AND LOAN ASSOCIATION, F.S.A.

<TABLE>
<CAPTION>

                                                                                                    September 30,
                                                            March 31,     ----------------------------------------------------------
                                                             1998         1997         1996         1995         1994          1993
                                                             ----         ----         ----         ----         ----          ----
                                                                                         (In Thousands)
Selected Financial Condition Data:
- ----------------------------------
<S>                                                         <C>          <C>          <C>          <C>          <C>          <C>    
Total assets .........................................      $13,679      $14,155      $14,411      $13,799      $14,477      $13,943
Cash, cash equivalents and interest-bearing
    deposits .........................................          650          635          772          559          796        1,319
Loans receivable, net ................................        9,088        9,468        9,489        9,049        8,940        9,116
Mortgage-backed securities -- at cost: ...............          238          253          253          253          253          627
Investment securities -- at cost:
    U.S. Treasury ....................................          898          897        1,097        1,098        1,099          806
    Agency ...........................................        1,517        1,617        1,516        1,516        1,817        1,105
   Municipal .........................................          603          603          602          602          602           --
Deposits .............................................       12,065       12,854       12,698       11,673       12,742       12,904
Borrowings ...........................................          400          100          500          950          650           --
Retained earnings - substantially restricted .........        1,122        1,092        1,015        1,012          941          854
</TABLE>



<TABLE>
<CAPTION>

                                                       Six Months
                                                      Ended March 31,                           Year Ended September 30,
                                                    ------------------      --------------------------------------------------------
                                                     1998        1997        1997         1996       1995        1994         1993
                                                     ----        ----        ----         ----       ----        ----         ----
                                                                                       (In Thousands)
Selected Operations Data:
- -------------------------
<S>                                                 <C>         <C>         <C>         <C>         <C>         <C>         <C>    
Total interest income ..........................    $   507     $   519     $ 1,046     $ 1,045     $ 1,009     $ 1,013     $ 1,122
Total interest expense .........................        271         274         560         571         496         461         548
                                                    -------     -------     -------     -------     -------     -------     -------
   Net interest income .........................        236         245         486         474         513         552         573
Provision for losses on loans ..................          3           3           6           6           6          36          24
                                                    -------     -------     -------     -------     -------     -------     -------
Net interest income after provision for
   loan losses .................................        233         242         480         468         507         516         549
Other income ...................................         61          64         135         140         124         104         112
General, administrative and
   other expense ...............................       (253)       (255)       (510)       (604)       (538)       (538)       (520)
                                                    -------     -------     -------     -------     -------     -------     -------
   Earnings before income tax expense
   and cumulative effect of change
   in accounting principle .....................         41          51         105           4          91          82         141
Income tax expense .............................         11          13          28           1          20          18          46
                                                    -------     -------     -------     -------     -------     -------     -------
   Earnings before cumulative effect of
   change in accounting principle ..............         30          38          77           3          71          64          95
Cumulative effect of change in
   accounting principle ........................         --          --          --          --          --          23          --
                                                    -------     -------     -------     -------     -------     -------     -------
Net earnings ...................................    $    30     $    38     $    77     $     3     $    71     $    87     $    95
                                                    =======     =======     =======     =======     =======     =======     =======
</TABLE>



                                        7

<PAGE>

<TABLE>
<CAPTION>

                                                                      Six Months
                                                                     Ended March 31,              Year Ended September 30,
                                                                    ----------------    --------------------------------------------
                                                                    1998       1997      1997      1996      1995     1994     1993
                                                                    ----       ----      ----      ----      ----     ----     ----
Selected Financial Ratios and Other Data:
- -----------------------------------------
<S>                                                                <C>       <C>       <C>       <C>       <C>       <C>       <C>
Performance Ratios:
   Return on assets (ratio of net earnings to average total
      assets) ..................................................     0.43%     0.53%     0.54%     0.02%     0.51%    0.60%    0.66%
   Interest rate spread information:
     Average during period .....................................     3.49      3.54      3.48      3.40      3.86     4.16     4.27
     End of period .............................................     3.44      3.45      3.73      3.49      3.61     4.32     4.46
     Net interest margin(1) ....................................     3.63      3.66      3.61      3.52      3.94     4.15     4.26
   Ratio of operating expense to average total assets ..........     3.68      3.62      3.58      4.22      3.88     3.73     3.59
   Return on equity (ratio of net earnings to average equity) ..     5.37      7.21      7.25       .29      7.30     9.67    11.54

Quality Ratios:
   Non-performing assets to total assets at end of period(2) ...     1.43      1.41      1.29      0.91      1.59     4.41     5.06
   Allowance for loan losses to non-performing assets
        at end of period(2) ....................................    43.59     45.75     48.90     77.10     48.64    23.66    21.82
   Allowance for loan losses to non-performing loans
        at end of period .......................................    49.13     52.67     56.69     77.10     57.53    30.92    31.14

Capital Ratios:
   Equity to total assets, at end of period ....................     8.20      7.28      7.71      7.04      7.34     6.50     6.12
   Average equity to average assets ............................     8.09      7.37      7.45      7.26      7.00     6.25     5.69
   Ratio of average interest-earning assets to average
        interest-bearing liabilities ...........................   103.49    103.02    103.12    102.88    102.13    99.90    99.84

Other data:
   Number of full service offices ..............................        1         1         1         1         1        1        1
</TABLE>

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

(1)  Net interest income divided by average interest-earning assets.

(2)  Includes  non-accruing loans, accruing loans delinquent 90 days or more and
     assets acquired through foreclosure.


                                        8

<PAGE>


                                  RISK FACTORS

         The following factors, in addition to those discussed elsewhere in this
Prospectus,  should be  considered  by  investors  before  deciding  whether  to
purchase the Common Stock offered in the Offering.

Interest Rate Risk Exposure

         The Company's profitability is dependent to a large extent upon its net
interest  income,  which  is the  difference  between  its  interest  income  on
interest-earning assets, such as loans and investments, and its interest expense
on interest-bearing  liabilities, such as deposits and borrowings. When interest
rates rise,  the  Company's net interest  income tends to be adversely  impacted
since its liabilities tend to reprice more quickly than its assets.  Conversely,
in a declining rate  environment  the Company's net interest income is generally
positively  impacted  since its assets  tend to  reprice  more  slowly  than its
liabilities.  Changes in the level of  interest  rates also affect the amount of
loans  originated by the Company and,  thus,  the amount of loan and  commitment
fees,  as well as the market  value of the  Company's  interest-earning  assets.
Moreover,  increases  in  interest  rates also can result in  disintermediation,
which  is  the  flow  of  funds  away  from  savings  institutions  into  direct
investments,  such as corporate securities and other investment vehicles,  which
generally  pay higher  rates of return than  savings  institutions.  Finally,  a
flattening of the "yield curve" (i.e., a decline in the difference  between long
and short-term  interest  rates),  could adversely impact net interest income to
the  extent  that the  Company's  assets  have a longer  average  term  than its
liabilities.

         In managing its asset/liability  mix, the Company has, depending on the
relationship  between long- and short-term interest rates, market conditions and
consumer  preference,  placed more emphasis on managing net interest margin than
on better  matching the interest rate  sensitivity of its assets and liabilities
in an effort to enhance net interest income. In particular,  because of customer
demand, a large majority of the Company's residential loans carry fixed interest
rates. As a result, the Company will continue to be significantly  vulnerable to
changes in interest rates and to decreases in the  difference  between long- and
short-term interest rates.

         The Company is also subject to  reinvestment  risk relating to interest
rate  movements.  Changes in interest rates can affect the average life of loans
and  mortgage  related  securities.  Decreases  in interest  rates can result in
increased  prepayments of loans and mortgage  related  securities,  as borrowers
refinance to reduce borrowing costs. Under these  circumstances,  the Company is
subject to reinvestment  risk to the extent that it is not able to reinvest such
prepayments  at rates that are  comparable to the rates on the maturing loans or
securities.

         Despite the Company's efforts to limit its sensitivity to interest rate
changes,  at March 31, 1998, the  Association's  net portfolio  value would have
declined by 18% in the event of an  instantaneous  200 basis  point  increase in
general interest rates. See  "Management's  Discussion and Analysis of Financial
Condition  and  Results  of   Operations   of  the  Company  -   Asset/Liability
Management."

Diversified Lending Risks

         The Company's current operating strategy includes an increased emphasis
on  originating  real  estate  construction  loans.  This  lending  category  is
generally  considered  to  involve  a  higher  degree  of  risk  than  that  for
traditional  single-family  residential lending,  because,  among other factors,
such loans  involve  larger  loan  balances  to a single  borrower  or groups of
related  borrowers.  In addition  some loans may default  despite the  Company's
policies and  procedures for loan  underwriting.  At March 31, 1998, the Company
had a balance of $13.3 million in residential  construction  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 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.  See  "Business  of the Company -- Lending  Activities -
Construction Lending."


                                        9

<PAGE>



Competition

         Both the Association and Neodesha experience significant competition in
their local  market  areas in both  originating  real estate and other loans and
attracting deposits.  This competition arises from other savings institutions as
well as credit  unions,  mortgage  banks,  commercial  banks,  mutual  funds and
national and local  securities  firms.  Due to their size, many  competitors can
achieve  certain  economies  of scale and as a result  offer a broader  range of
products and services than the  Association  and Neodesha.  The  Association and
Neodesha attempt to mitigate the effect of such factors by emphasizing  customer
service and community outreach.  Such competition may limit the Company's growth
in the future.

Geographic Concentration of Business Activities

         The  Association's   and  Neodesha's   lending  and  deposit  gathering
activities are focused  primarily on the local  communities of Independence  and
Neodesha,  Kansas,  respectively (although the Association has recently expanded
its lending  activities  through  its new loan  production  office in  Lawrence,
Kansas). In the event that such communities experienced an economic slow down or
a decline in real estate values,  the results of operations of the Company could
be materially adversely affected. See "Business of the Company -- Market Area."

Market For Common Stock

         Although  the  Company's  Common  Stock has been  quoted on the  Nasdaq
"Small Cap" Market under the symbol  "FFSL" for several  years,  there can be no
assurance that an active or liquid trading market will continue. A public market
having the desirable characteristics of depth, liquidity and orderliness depends
upon the presence in the  marketplace  of both willing buyers and sellers of the
Common  Stock at any given time,  which is not within the control of the Company
or any market maker. Accordingly, there can be no assurance that purchasers will
be able to sell their  shares at or above the  Purchase  Price.  See "Market for
Common Stock."

Takeover Defensive Provisions

         Certain   provisions   included  in  the   Company's   certificate   of
incorporation  and bylaws are  designed  to  encourage  potential  acquirors  to
negotiate  directly with the Board of Directors of the Company.  By discouraging
non-negotiated  takeover  attempts,  these  provisions  may have the  effect  of
delaying or preventing attempts to change the control of the Company,  including
attempts which might result in the payment to stockholders of a premium over the
market price for the Company's  shares.  These  provisions  include a classified
board of directors,  lack of cumulative voting and authority for stockholders to
call a special  meeting,  authority for the Company to issue preferred stock and
additional  common stock,  certain  restrictions on acquisitions of or offers to
acquire  10%  or  more  of  the   outstanding   voting  stock  of  the  Company,
supermajority  vote  requirements  for  amendments to certain  provisions of the
certificate of incorporation and to the bylaws, and the requirement that certain
business  combinations  be  approved  by either  at least  80% of the  Company's
outstanding  voting stock or by a  two-thirds  vote of the Board of Directors or
satisfy certain minimum price  requirements.  In addition,  a federal regulation
prohibits  transfers  of, or  agreements  to transfer,  the legal or  beneficial
ownership of  subscription  rights or the stock issued upon their exercise prior
to completion of a conversion. This regulation also prohibits direct or indirect
acquisitions of (or offers to acquire) the beneficial ownership of more than 10%
of the stock of a converted savings institution without prior OTS approval.  The
Change in Savings and Loan Control Act and the Savings and Loan Holding  Company
Act, as amended (as well as  regulations  promulgated  pursuant to both of these
Acts) also  require OTS  approval  prior to the  acquisition  of  "control"  (as
defined in the  regulations)  of an  insured  institution,  including  a holding
company thereof. See "Restrictions on Acquisitions of Stock and Related Takeover
Defensive Provisions."

Regulatory Oversight

         The  Association  and  Neodesha  are subject to  extensive  regulation,
supervision and examination by the OTS as their chartering authority and primary
federal  regulator,  and  by  the  FDIC,  which  insures  their  deposits  up to
applicable  limits.  The  Association  and  Neodesha  are members of the FHLB of
Topeka and are subject to certain  limited  regulation  by the  Federal  Reserve
Board. As the savings and loan holding company of the  Association,  the Company
is subject to  regulation  and  oversight  by the OTS.  See  "Regulation."  Such
regulation and supervision governs the

                                       10

<PAGE>



activities in which an institution can engage and is intended  primarily for the
protection of the insurance fund and  depositors.  Regulatory  authorities  have
been granted  extensive  discretion in  connection  with their  supervisory  and
enforcement  activities which are intended to strengthen the financial condition
of the  banking  industry,  including  the  imposition  of  restrictions  on the
operation of an institution,  the  classification  of assets by the institution,
the adequacy of an  institution's  capital and allowance for loan losses and the
assessment of fees to protect the  insurance  funds.  See  "Regulation - Federal
Regulation of Savings Associations" and "- Regulatory Capital Requirements." Any
change in such regulation and oversight, whether by the OTS, the Federal Reserve
Board,  the FDIC or Congress,  could have a material impact on the Company,  the
Association and their respective operations.

Risk of Delay in Completion of the Offering

         The   Subscription   and  Community   Offering  will  expire  at  ____,
Independence, Kansas time, on _____ __, 1998 unless extended by Neodesha and the
Company.  If the offering is extended  beyond _______ _, 1998,  all  subscribers
will have the right to modify or rescind their  subscriptions  and to have their
subscription  funds returned with  interest.  There can be no assurance that the
Subscription and Community Offering will not be extended as set forth above.

         A  material  delay in the  completion  of the sale of all  unsubscribed
shares in the Subscription  and Community  Offering or otherwise may result in a
significant   increase  in  the  costs  in  completing  the  Merger  Conversion.
Significant  changes in the  Company's or  Neodesha's  operations  and financial
condition,  the aggregate  market value of the shares to be issued in the Merger
Conversion and general market  conditions may occur during such material  delay.
See "The Merger Conversion - Risk of Delay in Completion of the Offering."

Capability of the Company's Data Information System to Accommodate the Year 2000

         Like many financial  institutions,  the  Association  and Neodesha rely
upon  computers  for the daily  conduct of their  business  and for  information
systems  processing.  There is concern among industry experts that on January 1,
2000 computers will be unable to "read" the new year and there may be widespread
computer  malfunctions.  The Company and Neodesha generally rely on software and
hardware  developed  by  independent  third  parties to provide the  information
systems they use and management has been advised by the Company's and Neodesha's
information systems providers that the issue is being addressed. The Company and
Neodesha are also in the process of reviewing  internally  developed programs to
assure  year  2000  compliance.   Based  on  information   currently  available,
management  of  the  Company  and  Neodesha  do  not  believe  that  significant
additional costs will be incurred in connection with the year 2000 issue.

                         FIRST INDEPENDENCE CORPORATION

         The Company, a Delaware  corporation,  was organized by the Association
for the  purpose  of  becoming  a thrift  institution  holding  company  for the
Association.  The Company is authorized  to engage in any activity  permitted by
Delaware law.

         The  principal  asset of the  Company is the  outstanding  stock of the
Association,  its wholly-owned subsidiary. The Company presently has no separate
operations,  and its business  consists only of the business of the Association.
All references to the Company, unless otherwise indicated,  refer to the Company
and the Association on a consolidated basis, as the context requires.

         The  Company's  sources  of  funds  are  primarily  dividends  from the
Association,  borrowings  and the  issuance  of shares of capital  stock.  For a
description  of  certain  restrictions  on  the  Association's  ability  to  pay
dividends to the Company, see "Common Stock Prices and Dividends."

         The  Company  and  the  Association  are  subject  to  examination  and
comprehensive  regulation  and  oversight  by  the  OTS  and by  the  FDIC.  The
Association is further subject to regulations of Federal Reserve Board governing
reserves required to be maintained against transaction accounts and non-personal
time deposits.  The Association is a member of the FHLB of Topeka,  which is one
of the 12 regional banks  constituting  the FHLB System and its savings deposits
are backed by the full faith and credit of the United States  Government and are
insured by the SAIF to the maximum extent permitted by law.

                                       11

<PAGE>


         The  Company's  executive  offices  are  located  at  Myrtle  &  Sixth,
Independence,  Kansas 67301 and its  telephone  number at that location is (316)
331-1660.


                 THE NEODESHA SAVINGS AND LOAN ASSOCIATION, FSA

         Neodesha began operations in 1887 as a  state-chartered  mutual savings
institution.  In June, 1993,  Neodesha converted to a federally chartered mutual
savings and loan association.  Its savings accounts have been insured since 1939
and  Neodesha  has  been a member  of the FHLB  System  since  1939.  Neodesha's
operations are conducted through its home office in Neodesha, Kansas.

         As of March  31,  1998,  Neodesha  had total  assets of $13.7  million,
deposits of $12.1 million and retained earnings of $1.1 million.

         The business of Neodesha consists primarily of attracting deposits from
the general  public and using those  deposits to originate  one- to  four-family
residential  mortgage and consumer loans, to purchase investment  securities and
to make other investments.

         Neodesha's  deposits  are  backed by the full  faith and  credit of the
United States  Government and are insured to the maximum extent permitted by law
by the SAIF. Neodesha is subject to examination and comprehensive  regulation by
the OTS and the FDIC. Neodesha is also a member of the FHLB of Topeka.

         The home office of Neodesha  is located at 801 Main  Street,  Neodesha,
Kansas 66757. Its telephone number at that address is (316) 325-3033.


                                 PRO FORMA DATA

Selected Pro Forma Combined Financial Information

         The following  selected pro forma combined  financial  information  has
been  prepared  based on the  purchase  method  of  accounting.  This  method of
accounting for business combinations requires that all assets and liabilities of
Neodesha be adjusted to their fair market value as of the date of acquisition.

         The actual net proceeds from the sale of the Conversion Stock cannot be
determined until the Merger Conversion is completed.  However,  net proceeds are
currently  estimated to be between $1,080,000 and $1,620,000.  Such estimate and
the pro forma  information  which  follows are  computed  based on an  Aggregate
Purchase  Price at the minimum,  midpoint,  maximum and 15% above the maximum of
the  Valuation  Range  on the  assumptions  that (i) the  number  of  shares  of
Conversion Stock at the indicated points within the Valuation Range were sold at
the indicated prices per share (which ranges between 15% above and 15% below the
average of the closing bid and ask  quotations of the Company's  Common Stock on
the Nasdaq  SmallCap Market on June 9, 1998) at the beginning of the appropriate
periods and resulted in net proceeds as  indicated;  (ii) the net proceeds  were
invested at the  beginning  of the  appropriate  periods to yield an  annualized
return of 5.44%, the one-year treasury bill rate on June 9, 1998 less applicable
federal and state taxes at 38.0% of such return  resulting  in a pro forma after
tax  return  of  3.37%;  and  (iii)  other  expenses  of the  Merger  Conversion
(including a fee of $85,000 to Trident for its services in  connection  with the
Merger  Conversion)  will aggregate  $450,000.  The net earnings for the periods
have been adjusted for the pro forma effect of the resulting assumed increase in
Neodesha's and the Company's  interest  income.  No effect has been given to (i)
the withdrawals from savings and deposit accounts for the purpose of subscribing
for  shares  of the  Conversion  Stock to be  offered  in the  Subscription  and
Community  Offering or (ii) the  liquidation  account to be established  for the
benefit of  depositors  of  Neodesha.  See "The Merger  Conversion  - Effects on
Depositors  and  Borrowers  of  Neodesha."  The  pro  forma  information  may be
materially  affected by the actual  Aggregate  Purchase  Price and the number of
shares of Conversion Stock issued in the Merger Conversion.



                                       12

<PAGE>



         This information should be read in conjunction with the other pro forma
financial  information,  the  accompanying  pro forma notes and the consolidated
financial  statements  for the  respective  institutions  and the related  notes
thereto included  elsewhere in this  Prospectus.  The per share prices shown are
for illustrative purposes only, and reflect the minimum, midpoint and maximum of
the per share  price  range  within  which  shares  may be issued in the  Merger
Conversion without a resolicitation of subscriptions. The pro forma net earnings
derived from the assumptions set forth above should not be considered indicative
of the actual  results of  operations  of  Neodesha  or of the  Company  for any
period, and the assumptions  regarding investment yield should not be considered
indicative of the actual yields expected during this and any future period.  The
book value data should not be regarded as indicative of the fair market value of
the Conversion  Stock, nor does it represent  amounts that would be available in
the event of liquidation.


<TABLE>
<CAPTION>

                                                           Pro Forma Information - Aggregate Purchase Price
                                              --------------------------------------------------------------------------
                                                                                                                15% Above
                                                       Minimum of         Midpoint of        Maximum of         Maximum of
                                                       Valuation          Valuation          Valuation          Valuation
                                                         Range              Range              Range              Range
                                                         -----              -----              -----              -----
                                                                               (Dollars in Thousands)
<S>                                                   <C>                <C>                 <C>                <C>
Number of  shares  of the
  Company Common Stock to
  be issued at the  following
  prices:
     $11.15  per share .............                    137,176            161,383            185,590            213,429
     $13.12  per share .............                    116,599            137,176            157,752            181,415
     $15.09  per share .............                    101,391            119,283            137,176            157,752

Gross proceeds .........................                 $1,530             $1,800             $2,070             $2,381
Less offering expenses..................                    450                450                450                450
                                                       --------           --------           --------           --------
     Estimated net proceeds.............                 $1,080             $1,350             $1,620             $1,931
                                                         ======             ======             ======             ======
</TABLE>


                                       13

<PAGE>

<TABLE>
<CAPTION>

                                      At or For the Six Months Ended                    At or For the Year Ended
                                              March 31, 1998                                September 30, 1997
                              ---------------------------------------------    ---------------------------------------------
                                                                    15%                                             15%
                                                                   Above                                           Above
                                Minimum    Midpoint    Maximum    Maximum      Minimum    Midpoint     Maximum    Maximum
                                  of          of          of         of           of         of           of         of
                               Valuation   Valuation   Valuation  Valuation    Valuation  Valuation    Valuation  Valuation
                                 Range       Range       Range      Range        Range      Range        Range      Range
                                 -----       -----       -----      -----        -----      -----        -----      -----
                                                                 (Dollars in Thousands, except per share data)
Net earnings:
<S>                            <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>     
 Historical-- Company ......   $    375    $    375    $    375    $    375    $    712    $    712    $    712    $    712
 Historical-- Neodesha .....         30          30          30          30          77          77          77          77
                               --------    --------    --------    --------    --------    --------    --------    --------
 Historical -- Combined ....        405         405         405         405         789         789         789         789
 Pro forma earnings from
  proceeds .................         18          22          27          32          36          45          54          65
 ESOP ......................        (10)        (12)        (14)        (16)        (21)        (24)        (28)        (33)
 Purchase accounting
  effect on earnings .......         54          54          54          54         108         108         108         108
                               --------    --------    --------    --------    --------    --------    --------    --------
  Pro forma combined net
   earnings ................   $    467    $    469    $    472    $    475    $    912    $    918    $    923    $    929
                               ========    ========    ========    ========    ========    ========    ========    ========

Per Share:
 Historical-- Company ......   $   0.41    $   0.41    $   0.41    $   0.41    $   0.73    $   0.73    $   0.73    $   0.73
 Pro forma combined basic
  net earnings  per share at
  the following assumed
  prices:
    $11.15   per share......   $   0.44    $   0.44    $   0.43    $   0.42    $   0.82    $   0.81    $   0.80    $   0.79
    $13.12   per share......   $   0.45    $   0.45    $   0.44    $   0.44    $   0.84    $   0.83    $   0.82    $   0.81
    $15.09   per share......   $   0.46    $   0.46    $   0.45    $   0.45    $   0.85    $   0.84    $   0.84    $   0.83

Total stockholders' equity
 (net worth):
  Historical-- Company .....   $ 11,554    $ 11,554    $ 11,554    $ 11,554    $ 11,529    $ 11,529    $ 11,529    $ 11,529
  Historical-- Neodesha ....      1,122       1,122       1,122       1,122       1,092       1,092       1,092       1,092
                               --------    --------    --------    --------    --------    --------    --------    --------
  Historical-- Combined ....     12,676      12,676      12,676      12,676      12,621      12,621      12,621      12,621
  Estimated net offering
   proceeds ................      1,080       1,350       1,620       1,930       1,080       1,350       1,620       1,931
  Common stock acquired
   by ESOP .................       (153)       (180)       (207)       (238)       (153)       (180)       (207)       (238)
  Purchase accounting
   effect on equity ........     (1,122)     (1,122)     (1,122)     (1,122)     (1,092)     (1,092)     (1,092)     (1,092)
                               --------    --------    --------    --------    --------    --------    --------    --------
   Pro forma combined
    stockholders' equity ...   $ 12,481    $ 12,724    $ 12,967    $ 13,246    $ 12,456    $ 12,699    $ 12,942    $ 13,222
                               ========    ========    ========    ========    ========    ========    ========    ========

Per share:
 Historical-- Company ......   $  12.09    $  12.09    $  12.09    $  12.09    $  11.78    $  11.78    $  11.78    $  11.78
 Pro forma combined net
  stockholders' equity per
  share at the following
  assumed prices:
    $11.15   per share......   $  11.42    $  11.39    $  11.36    $  11.33    $  11.17    $  11.14    $  11.12    $  11.09
    $13.12   per share......      11.64       11.64       11.65       11.65       11.38       11.38       11.39       11.40
    $15.09   per share......      11.81       11.84       11.86       11.90       11.54       11.57       11.60       11.64
</TABLE>


                                       14

<PAGE>


                    PRO FORMA CONDENSED FINANCIAL STATEMENTS
                                   (Unaudited)

         The following  unaudited pro forma combined condensed balance sheets as
of March 31, 1998 and the unaudited  combined  condensed  statements of earnings
for the six months  ended  March 31, 1998 and for the year ended  September  30,
1997 combine the  historical  financial  statements of the Company and Neodesha.
The pro forma combined  condensed  statements  are presented  under the purchase
method  of  accounting  for  business  combinations.   The  purchase  method  of
accounting  requires  that all  assets  and  liabilities  be  adjusted  to their
estimated fair market value as of the date of acquisition.

         The pro forma statements are provided for informational  purposes only.
The pro forma  combined  condensed  statements  of earnings are not  necessarily
indicative of actual  results that would have been achieved had the  acquisition
been  consummated  at  the  beginning  of  the  periods  presented,  and  is not
indicative of future results.  The pro forma financial statements should be read
in conjunction  with the audited  financial  statements and the notes thereto of
Neodesha and the  Company,  and their  unaudited  interim  financial  statements
included elsewhere herein.

                                       15

<PAGE>


           UNAUDITED PRO FORMA COMBINED CONDENSED FINANCIAL STATEMENTS

                                  BALANCE SHEET
                                 March 31, 1998

<TABLE>
<CAPTION>

                                                                                    Pro Forma        Purchase
                                                                                    Conversion       Accounting            Pro Forma
                                                          Company     Neodesha      Adjustments      Adjustments            Combined
                                                          -------     --------      -----------      -----------            --------
                                                                                  (Dollars in Thousands)
<S>                                                    <C>           <C>           <C>               <C>                  <C>
ASSETS
Cash, cash equivalents and interest-
 bearing deposits .................................     $   6,337     $     650     $   1,170(a)      $      --            $   8,197
Investment securities held to maturity ............         5,000         3,018            --                --                8,018
Investment securities available for sale ..........         3,346            --            --                --                3,346
Mortgage-backed securities held to
     maturity .....................................        20,902           238            --                --               21,140
Loans receivable ..................................        85,264         9,088            --                --               94,352
Premises and equipment ............................         1,308           376            --              (376)(b)            1,308
Federal Home Loan Bank stock ......................         1,423           140            --                --                1,563
Real estate acquired through foreclosure ..........            15            22            --                --                   37
Other assets ......................................           859           147            --                --                1,006
                                                        ---------     ---------     ---------         ---------            ---------
          Total assets ............................     $ 124,494     $  13,679     $   1,170         $    (376)           $ 138,967
                                                        =========     =========     =========         =========            =========


LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits ..........................................     $  84,172     $  12,065     $      --         $      --            $  96,237
Advances from Federal Home Loan Bank ..............        27,300           400            --                --               27,700
Negative goodwill .................................            --            --            --               889 (d)              778
Other liabilities .................................         1,468            92            --              (143)(c)            1,417
                                                        ---------     ---------     ---------         ---------            ---------
          Total liabilities .......................       112,940        12,557            --               746 (b)          126,243
Stockholders' equity ..............................        11,554         1,122         1,170(a)         (1,122)(c)(d)        12,724
                                                        ---------     ---------     ---------         ---------            ---------
                                                        $ 124,494     $  13,679     $   1,170         $    (376)           $ 138,967
                                                        =========     =========     =========         =========            =========
</TABLE>


See notes to Pro Forma Unaudited Combined Condensed Financial Statements.



                                       16

<PAGE>



           UNAUDITED PRO FORMA COMBINED CONDENSED FINANCIAL STATEMENTS

                              STATEMENT OF EARNINGS
                         Six months ended March 31, 1998

<TABLE>
<CAPTION>

                                                                             Pro Forma       Purchase
                                                                             Conversion      Accounting          Pro Forma
                                                 Company     Neodesha        Adjustments     Adjustments         Combined
                                                 -------     --------        -----------     -----------         --------
                                                           (Dollars in thousands, except per share data)
<S>                                          <C>           <C>            <C>                <C>               <C>        
Total interest income...............         $     4,377   $        507   $           37 (e) $         --      $     4,921
Total interest expense..............               2,680            271               --               --            2,951
                                            ------------  -------------    -------------    -------------      -----------
     Net interest income............               1,697            236               37 (e)           --            1,970
Provision for losses on loans.......                 ---              3               --               --                3
                                            ------------   ------------     ------------    -------------      -----------
Net interest income after provision for
     losses on loans................               1,697            233               37 (e)           --            1,967
Other income........................                 113             61               --               44 (f)          218
Other expenses......................              (1,147)          (253)             (20)(g)           15 (h)       (1,405)
                                            ------------   ------------     ------------    -------------      -----------
Earnings before income taxes........                 663             41               17               59              780
Income tax expense..................                (288)           (11)              (7)(i)           (5)(j)         (311)
                                            ------------   ------------      -----------    -------------      -----------
Net earnings........................        $        375   $         30      $        10    $          54      $       469
                                            ============   ============      ===========    =============      ===========
Earnings per share
     Basic..........................           $     .41                                                          $    .45
     Diluted........................                 .38                                                               .42
Average common shares
    Basic...........................             924,407                                                         1,048,355
     Diluted........................             995,600                                                         1,119,548
</TABLE>


See notes to Pro Forma Unaudited Combined Condensed Financial Statements.


                                       17

<PAGE>


           UNAUDITED PRO FORMA COMBINED CONDENSED FINANCIAL STATEMENTS

                              STATEMENT OF EARNINGS
                          Year ended September 30, 1997

<TABLE>
<CAPTION>

                                                                            Pro Forma        Purchase
                                                                           Conversion       Accounting        Pro Forma
                                               Company      Neodesha       Adjustments      Adjustments       Combined
                                               -------      --------       -----------      -----------       --------
                                                           (Dollars in thousands, except per share data)
<S>                                          <C>           <C>             <C>             <C>              <C>        
Total interest income...............         $     8,069   $      1,046    $      73 (e)   $        --      $     9,188
Total interest expense..............               5,059            560           --                --            5,619
                                            ------------   ------------    ---------       -----------      -----------
     Net interest income............               3,010            486           73 (e)            --            3,569
Provision for losses on loans.......                  --              6           --                --                6
                                            ------------   ------------    ---------       -----------      -----------
Net interest income after provision
     for losses on loans............               3,010            480           73 (e)            --            3,563
Other income........................                 281            135           --                89 (f)          505
Other expense.......................              (2,111)          (510)         (39)(g)            30 (h)       (2,630)
                                            ------------   ------------    ---------       -----------      -----------
Earnings before income taxes........               1,180            105           34               119            1,438
Income tax expense..................                (468)           (28)         (13)(i)           (11)(j)         (520)
                                            ------------   ------------    ---------       -----------      -----------
Net earnings........................        $        712   $         77    $      21       $       108      $       918
                                            ============   ============    =========       ===========      ===========
Earnings per share
   Basic............................           $     .73                                                       $    .83
   Diluted..........................                 .68                                                            .77
Average common shares
   Basic............................             980,858                                                      1,118,034
   Diluted..........................           1,051,516                                                      1,188,692
</TABLE>


See notes to Pro Forma Unaudited Combined Condensed Financial Statements.

      NOTES TO PRO FORMA UNAUDITED COMBINED CONDENSED FINANCIAL STATEMENTS

General

         The pro forma unaudited  combined  condensed  balance sheet as of March
31, 1998 gives effect to the Merger  Conversion  between the Holding Company and
Neodesha as if the business  combination  had occurred as of that date.  The pro
forma combined  condensed balance sheet reflects the business  combination using
the purchase method of accounting.  The pro forma unaudited  combined  condensed
statements  of earnings for the year ended  September 30, 1997 and the six-month
period ended March 31, 1998 reflect the historical  results of operations of the
respective  institutions for the periods  presented.  Pro forma adjustments have
been made to reflect the Merger Conversion and purchase  accounting  adjustments
as if the Merger Conversion had occurred at the beginning of the earliest period
presented.

Pro Forma Adjustments

(a)  Net proceeds of offering  ($1,350,000 at midpoint of the Valuation  Range),
     after deducting amount of stock purchased by ESOP ($180,000).
(b)  Write-off of property and equipment.
(c)  Adjustment to deferred tax due to write-off of property and equipment.
(d)  Negative goodwill.
(e)  Earnings on net proceeds.
(f)  Amortization of negative goodwill on a ten-year straight-line basis.
(g)  ESOP expense.
(h)  Remove depreciation expense (due to write-off of property and equipment).
(i)  Tax effect of (e) and (g).
(j)  Tax effect of (h).

                                       18

<PAGE>



                                 CAPITALIZATION

         The following table sets forth the  capitalization,  including  deposit
accounts,  of the Company and Neodesha as of March 31,  1998,  and the pro forma
capitalization  on a combined basis giving effect to the merger and the proposed
sale of the Conversion Stock in the Merger Conversion,  which is to be accounted
for under the  purchase  method of  accounting  for business  combinations.  Any
changes in the number of shares of Common  Stock to be issued and the actual per
share  purchase  price  from  those  assumed  for  purposes  of this  table  may
materially affect such pro forma capitalization.

<TABLE>
<CAPTION>

                                                     March 31, 1998                Pro Forma Combined Capitalization Based Upon
                                                 -----------------------    --------------------------------------------------------
                                                                                                                          15% Above
                                                                            Minimum of     Midpoint of   Maximum of       Maximum of
                                                                            Valuation       Valuation     Valuation        Valuation
                                                 Company        Neodesha       Range          Range          Range           Range
                                                 -------        --------       -----          -----          -----           -----
                                                                                     (In thousands)
<S>                                              <C>            <C>           <C>            <C>            <C>            <C>     
Savings deposits ..........................      $ 84,172       $ 12,065      $ 96,237       $ 96,237       $ 96,237       $ 96,237
                                                 ========       ========      ========       ========       ========       ========
Borrowings:
   FHLB advances ..........................      $ 27,300       $    400      $ 27,700       $ 27,700       $ 27,700       $ 27,700
                                                 ========       ========      ========       ========       ========       ========
Stockholders' equity
   Preferred stock ........................      $     --       $     --      $     --       $     --       $     --       $     --
   Common stock ...........................            15             --            16             16             17             17
   Additional paid-in capital .............         7,188             --         8,267          8,537          8,807          9,117
   Retained earnings ......................         9,689          1,122         9,689          9,689          9,689          9,689
   Unrealized gain on securities
       available for sale, net ............            20             --            20             20             20             20
   Treasury stock at cost
       (542,699 shares) ...................        (5,155)            --        (5,155)        (5,155)        (5,155)        (5,155)
   Required ESOP contribution .............          (181)            --          (334)          (361)          (389)          (420)
   Unearned stock compensation ............           (22)            --           (22)           (22)           (22)           (22)
                                                 --------       --------      --------       --------       --------       --------
   Total stockholders' equity .............      $ 11,554       $  1,122      $ 12,481       $ 12,724       $ 12,967       $ 13,246
                                                 ========       ========      ========       ========       ========       ========
</TABLE>

- --------

(1)  See "The  Merger  Conversion -- Effects  on  Depositors  and  Borrowers  of
     Neodesha"  for  information   concerning  the  liquidation  account  to  be
     established as a result of the Merger Conversion as well as the liquidation
     account  established  pursuant to the  Association's  1993  conversion from
     mutual  to stock  form.  See also  "Common  Stock  Prices  and  Dividends,"
     "Regulation"  and  Note  L of  the  Notes  to  the  Company's  Consolidated
     Financial Statements regarding restrictions on future dividend payments.


                                 USE OF PROCEEDS

         The net Merger  Conversion  proceeds  from the sale of the Common Stock
will increase the net worth of the Company and may support future deposit growth
and expanded lending and investment activities. The Company may retain up to 50%
of such proceeds,  and the balance will become part of the Association's general
funds.  On an  interim  basis,  the  proceeds  may be  invested  in  short  term
securities.  The Company has  considered  and may  continue to consider  certain
acquisition possibilities,  but has no agreement or understanding at the present
time with  respect  to any  acquisition  other  than  Neodesha.  There can be no
assurance that the Company will effect any acquisition. The Company reserves the
right to use the proceeds in any manner authorized by law.

         The final appraisal of Neodesha may reflect a  significantly  different
Valuation  Range and the Aggregate  Purchase  Price may be different than any of
the numbers set forth herein.  The Aggregate  Purchase  Price for the Conversion
Stock will not be determined until after the termination of the Subscription and
Direct  Community  Offerings.  Accordingly,  the net proceeds to the Company may
vary from the estimate set forth herein.  See "Pro Forma Data." The net proceeds
to the Company  will also vary if the  Aggregate  Purchase  Price is adjusted to
reflect a change in the estimated  pro forma market value of Neodesha,  and will
reflect the actual expenses incurred in the Merger Conversion.

                                       19

<PAGE>


                        COMMON STOCK PRICES AND DIVIDENDS

         The  Company's  Common  Stock has been  traded on the  Nasdaq  SmallCap
Market  under the symbol  "FFSL"  since the  consummation  of the  Association's
conversion to stock form in October 1993.  Presented  below are the high and low
bid prices for the Common Stock as reported on the Nasdaq  SmallCap  Market,  as
well as the amount of dividends paid on the Common Stock, for each quarter since
the  Association's  October 7, 1993 conversion to stock form.  Amounts have been
adjusted  to  reflect a  two-for-one  stock  split (in the form of a 100%  stock
dividend paid January 24, 1997) in fiscal 1997.

                                    Price Range                        Dividends
Quarter Ended                          High           Low               Declared
- -------------                          ----           ---               --------

December 31, 1993                 $   6.375       $   5.750         $       --

March 31, 1994                        6.250           5.813              .0250
June 30, 1994                         6.125           5.500              .0250
September 30, 1994                    6.875           6.125              .0250
December 31, 1994                     6.750           6.125              .0250

March 31, 1995                        7.625           6.375              .0375
June 30, 1995                         7.875           7.500              .0375
September 30, 1995                    9.250           7.750              .0375
December 31, 1995                     9.375           9.250              .0375

March 31, 1996                        9.375           9.250              .0500
June 30, 1996                         9.250           8.875              .0500
September 30, 1996                    9.375           8.875              .0500
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
   (through ________, 1998)           _____           _____              _____


         On June 9, 1998,  the average of the closing bid and ask  quotations of
the Common  Stock as  reported  on the Nasdaq  SmallCap  Market was  $13.81.  On
February  25,  1998,  the last  trading  day before  announcement  of the Merger
Conversion,  the  average of the closing  bid and ask  quotations  of the Common
Stock was $14.8125.  As of March 31, 1998,  the Company had 955,693  outstanding
shares of Common Stock, held by approximately  207 stockholders of record.  This
number of  stockholders  does not reflect the number of persons or entities  who
may hold their  stock in nominee or "street"  name  through  brokerage  firms or
others.

         The Company  anticipates  that it will continue to pay  quarterly  cash
dividends  on the Common  Stock,  although  there can be no  assurance as to the
amount or timing of future dividends.  The payment of dividends in the future is
at the  discretion  of the  Company's  Board of Directors and will depend on the
Company's  operating  results and financial  condition,  availability  of funds,
regulatory limitations, tax considerations and other factors.

         The  Company  is  a  legal  entity   separate  and  distinct  from  the
Association.  The principal  source of the Company's funds on an  unconsolidated
basis is  expected  to be  dividends  from the  Association.  There are  various
statutory and regulatory  limitations on the extent to which the Association can
pay  dividends  to  the  Company.  See  Note  L of the  Notes  to the  Company's
Consolidated   Financial   Statements.   In  addition  to  dividends   from  the
Association,  the Company may obtain funds  through  borrowings  and through the
sale of additional equity securities. See "Regulation."


                                       20

<PAGE>


                              THE MERGER CONVERSION

         The OTS has  approved  the Plan of Merger  Conversion,  subject  to the
approval  of the Plan by the  members of  Neodesha  and to the  satisfaction  of
certain other conditions  imposed by the OTS. Such approval,  however,  does not
constitute a recommendation or endorsement of the Plan by the OTS.

General

         On  February  18,  1998 the Boards of  Directors  of the  Company,  the
Association and Neodesha, respectively,  unanimously adopted the Plan subject to
approval by the OTS and the members of Neodesha.  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 with and into the Association.  The OTS has
approved  the Plan,  subject  to its  approval  by the  affirmative  vote of the
members of  Neodesha  holding  not less than a majority  of the total  number of
votes eligible to be cast at a special  meeting (the "Special  Meeting")  called
for that purpose to be held on __________, 1998.

         Subscription  Rights are being  offered in a  Subscription  Offering to
deposit account holders as of December 31, 1996,  Tax-Qualified  Employee Plans,
deposit  account  holders as of June 30, 1998,  voting members of Neodesha as of
__________,   1998,   and   officers,   directors  and  employees  of  Neodesha.
Additionally,  certain  members of the  general  public are being  afforded  the
opportunity  to  subscribe  for  Company  Common  Stock in the Direct  Community
Offering.  See " - Subscription  Offering" and " - Direct  Community  Offering."
Subscriptions  for shares will be subject to the  maximum  and minimum  purchase
limitations set forth in the Plan of Conversion.

Business Purposes

         Under federal regulations the merger of a mutual  institution,  such as
Neodesha, with and into a stock institution,  such as the Association,  requires
the issuance of equity securities of the surviving institution, in this case the
Company.  The Board of Directors of Neodesha has approved the Merger  Conversion
in the belief that the Merger  Conversion is in the best  interests of Neodesha,
the  depositors  and  borrowers  of  Neodesha,  and the  communities  served  by
Neodesha. The Merger Conversion will enhance Neodesha's competitive position and
further the  interests  of the  depositors  and  borrowers  of Neodesha  and the
communities  served  by  Neodesha  by  promoting  a  program  of  sound  growth,
increasing  funds and capital  available for lending,  and providing  additional
resources  for  expansion  of  services,  as well as by  providing  an  enhanced
opportunity for attracting and retaining qualified personnel.

         Certain  members of Neodesha's  management  and Board of Directors have
interests in the Merger  Conversion in addition to their interests as members of
Neodesha generally. These interests include (i) the formation and maintenance of
a Neodesha, Kansas Advisory Board (which will initially include all non-employee
directors of Neodesha);  (ii) the agreement by the Company to grant to President
Miller,  Vice  President  Holmquist and each  non-employee  director of Neodesha
options to purchase,  upon consummation of the Merger Conversion,  3,000, 1,500,
and 1,000  shares,  respectively,  of Common  Stock (all with an exercise  price
equal to the fair market  value on the date of grant and subject to vesting over
five  years);  (iii) the  agreement  by the  Company  to enter into a three year
employment  agreement  with  Franklin  Miller,   president  of  Neodesha,   upon
consummation of the Merger Conversion,  which provides for the payment of salary
equal to his  current  compensation,  the  payment of 299% of his "base  amount"
(five-year average)  compensation under certain circumstances in connection with
a change of control of the  Company and the use of a company  car;  and (iv) the
eligibility of former  employees of Neodesha who become employees of the Company
for certain employee benefits.

Effects on Depositors and Borrowers of Neodesha

         Voting Rights.  Deposit account holders of Neodesha will have no voting
rights in the resulting institution ("Resulting Institution") or the Company and
will  therefore  not be able to elect  directors of either  entity or to control
their affairs.  Voting rights as to the Company will be held  exclusively by its
stockholders.  Each  purchaser of Company Common Stock shall be entitled to vote
on any matters to be considered by the Company stockholders.  A stockholder will
be entitled to one vote for each share of Common Stock owned.  See  "Description
of Capital Stock." The Company intends to supply each stockholder with quarterly
and annual reports and proxy statements.

                                       21

<PAGE>



         Deposit Accounts and Loans. Upon consummation of the Merger Conversion,
each  deposit  account  holder in  Neodesha  will have a deposit  account in the
Resulting Institution  equivalent in withdrawable amount to the withdrawal value
and upon  substantially  the same terms and  conditions  (other  than voting and
liquidation  rights) as existed  prior to such  consummation.  The  existence of
Neodesha as a financial  institution will be terminated by the Merger Conversion
and  the  Resulting  Institution  will  assume  all of the  rights,  franchises,
interests,  obligations and liabilities of Neodesha.  The Resulting  Institution
will  continue  to be a  member  of the FHLB  System.  Furthermore,  the  Merger
Conversion will not affect the loan accounts, the balances of these accounts, or
the obligations of the borrowers under their individual contractual arrangements
with Neodesha.

         Liquidation   Rights.  The  Association  and  Neodesha  have  no  plans
whatsoever  to liquidate in the  foreseeable  future,  whether or not the Merger
Conversion  is  completed.   However,   if  there  should  ever  be  a  complete
liquidation,  either before or after Merger Conversion,  deposit account holders
of both institutions would receive the protection of insurance by the SAIF up to
applicable  limits.  Subject  thereto,  liquidation  rights before and after the
Merger Conversion would be as follows:

         Liquidation  Rights in Present Mutual  Association.  In addition to the
protection of SAIF insurance up to applicable limits, in the event of a complete
liquidation  each holder of a deposit  account in Neodesha in its present mutual
form would receive his or her pro rata share of any assets of Neodesha remaining
after payment of claims of all creditors (including the claims of all depositors
in the amount of the withdrawal value of their accounts). Such holder's pro rata
share of such remaining  assets, if any, would be in the same proportion of such
assets as the balance in his or her deposit account was to the aggregate balance
in all deposit accounts in Neodesha at the time of liquidation.

         Liquidation Rights in Proposed Resulting Institution.  After the Merger
Conversion, each deposit account holder, in the event of a complete liquidation,
would  have a claim of the same  general  priority  as the  claims  of all other
general creditors of the Resulting  Institution in addition to the protection of
SAIF insurance up to applicable  limits.  Therefore,  except as described below,
the deposit account  holder's claim would be solely in the amount of the balance
in his or her deposit  account plus accrued  interest.  The holder would have no
interest in the value of the Resulting Institution above that amount.

         The Plan of Merger Conversion provides that there shall be established,
upon the completion of the Merger Conversion,  a special  "liquidation  account"
for the benefit of Eligible  Account  Holders of Neodesha  (i.e.,  depositors at
December 31, 1996) and Supplemental  Eligible Account Holders (i.e.,  depositors
at June 30, 1998), who continue to maintain their deposit accounts, in an amount
equal  to the  regulatory  capital  of  Neodesha  as of the  date of its  latest
statement of financial  condition  contained in the final prospectus relating to
the sales of shares of  Company  Common  Stock in the  Merger  Conversion.  Each
Eligible Account Holder and  Supplemental  Eligible Account Holder would have an
initial  interest in such  liquidation  account for each deposit account held in
Neodesha  on their  respective  qualifying  dates.  A deposit  account  holder's
interest as to each deposit account would be in the same proportion of the total
liquidation  account as the balance in his or her  account on December  31, 1996
and June 30,  1998 was to the  aggregate  balance  in all  deposit  accounts  of
Eligible   Account   Holders  and   Supplemental   Eligible   Account   Holders,
respectively,  on such date. However, if the amount in the deposit account of an
Eligible  Account Holder or Supplemental  Eligible  Account Holder on any annual
closing date of the Resulting Institution is less than the lowest amount in such
account  on  December  31,  1996 or June 30,  1998,  as  applicable,  and on any
subsequent  closing date,  then the deposit  account  holder's  interest in this
special liquidation  account would be reduced by an amount  proportionate to any
such reduction,  and the deposit account holder's  interest would cease to exist
if such deposit account were closed.

         In addition,  the  interest in the special  liquidation  account  would
never be increased  despite any  increase in the balance of the deposit  account
holder's related account after Merger Conversion,  and would only decrease.  Any
assets remaining after the above liquidation  rights of Eligible Account Holders
and  Supplemental  Eligible  Account  Holders and other creditors were satisfied
would be  distributed  to the Company as the sole  stockholder  of the Resulting
Institution.

         No merger,  consolidation,  bulk purchase of assets with assumptions of
deposit  accounts  and  other  liabilities,  or  similar  transactions,  with  a
SAIF-insured  institution  in which  Neodesha is not the surviving  institution,
shall be considered to be a complete liquidation for purposes of distribution of
the liquidation  account and, in any such transaction,  the liquidation  account
would be assumed to the full extent authorized by regulations of the OTS as then

                                       22

<PAGE>



in effect. The OTS has stated that the consummation of a transaction of the type
described  in the  preceding  sentence  in which the  surviving  entity is not a
SAIF-insured  institution would be reviewed on a case-by-case basis to determine
whether the transaction  should  constitute a "complete  liquidation"  requiring
distribution of any then remaining balance in the liquidation account. While the
Company  believes  that such a  transaction  should  not  constitute  a complete
liquidation,  there can be no  assurance  that the OTS will not adopt a contrary
position.

         Common Stock. For information as to the  characteristics  of the Common
Stock to be issued  under the Plan of Merger  Conversion,  see  "Dividends"  and
"Description  of Capital  Stock."  Common  Stock issued under the Plan of Merger
Conversion cannot, and will not, be insured by the SAIF.

Tax Consequences of Merger Conversion

         The Company  has  received an opinion  from its legal  counsel  Silver,
Freedman  &  Taff,  L.L.P.  to  the  effect  that,  based  in  part  on  certain
representations  made by the  Company  and  Neodesha,  for  federal  income  tax
purposes:  (i) the Merger Conversion will be a non-taxable  reorganization under
Section 368(a)(1)(A) of the Internal Revenue Code of 1986 ("Code"); (ii) no gain
or loss will be  recognized  by Neodesha or the  Association  as a result of the
Merger  Conversion;  (iii)  the basis of  Neodesha's  assets in the hands of the
Association  will be the  same as the  basis  of those  assets  in the  hands of
Neodesha  immediately  prior to the transaction;  (iv) the holding period of the
Neodesha assets in the hands of the  Association  will include the period during
which such assets were held by Neodesha; (v) the Association will succeed to and
take into account the earnings and profits,  or deficit in earnings and profits,
of Neodesha as of the date of the Merger  Conversion;  (vi) the Association will
succeed to and take into account  immediately  after the Merger  Conversion  the
dollar  amounts of Neodesha's  bad debt reserve  accounts of which  Neodesha has
taken a bad debt deduction for taxable years ending on or before the date of the
Merger  Conversion and the bad debt reserves will not be required to be restored
to gross earnings of either  Neodesha or the Association for the taxable year of
Merger  Conversion;  (vii) no gain or loss will be recognized by the Association
upon receipt of money for Conversion Stock of the Company;  (viii) gain, if any,
will be recognized  by savings  depositors of Neodesha upon the issuance to them
of withdrawable savings deposits in the Association in the same dollar amount as
their savings deposits in Neodesha,  interests in the liquidation account of the
Association,  and  non-transferable  Subscription  Rights to purchase Conversion
Stock,  in exchange for their Neodesha  savings  deposits,  to the extent of the
fair market value of the Subscription  Rights;  (ix) no earnings,  gain, or loss
will be recognized by savings depositors, employees or officers of Neodesha as a
result of the exercise of non-transferable Subscription Rights; (x) the basis of
the savings  deposits in the Association  received by the savings  depositors of
Neodesha  will,  in each  instance,  be the same as the  basis of their  savings
deposits in Neodesha which are  surrendered in exchange  therefor,  decreased by
the fair market value of the  subscription  rights received and increased by the
amount   of  gain   recognized   on  the   exchange;   (xi)  the  basis  of  the
non-transferable  subscription rights will be their fair market value; (xii) the
basis of the Company Common Stock to its shareholders will be the purchase price
thereof  plus,  in the  case of  Conversion  Stock  acquired  by  depositors  of
Neodesha,  the  basis,  if  any,  in  the  subscription  rights;  and  (xiii)  a
shareholder's  holding period for Conversion Stock acquired through the exercise
of the non-transferable subscription rights shall begin on the date on which the
subscription rights are exercised.

         A number of the opinions  described above are premised upon a letter of
Ferguson  which,  based on certain  assumptions,  states  that the  subscription
rights to be received by Eligible Account Holders, Supplemental Eligible Account
Holders and other  eligible  subscribers  do not have any economic  value at the
time of  distribution  or at the time the  subscription  rights  are  exercised,
whether or not a public offering takes place.

         The Company has also  received an opinion of Grant  Thornton,  LLP that
the Merger  Conversion  will not be a taxable  transaction for Kansas income tax
purposes.

         The opinions of Silver,  Freedman & Taff,  L.L.P.,  Grant  Thornton and
Ferguson have no binding  effect on the IRS or the Kansas tax  authorities,  and
there is no assurance  that the  conclusions  in any of those  opinions would be
sustained by a court if contested by such authorities.

Subscription Offering

         In accordance with federal  regulations,  nontransferable  Subscription
Rights have been granted  under the Plan of Merger  Conversion  to the following
persons  in the  following  order of  priority:  (1)  Eligible  Account  Holders
(deposit

                                       23

<PAGE>



account holders of Neodesha as of December 31, 1996); (2) Tax-Qualified Employee
Plans (defined benefit and contribution plans of the Company, the Association or
Neodesha,  qualified  under  Section  401 of the  Internal  Revenue  Code);  (3)
Supplemental Eligible Account Holders (deposit account holders of Neodesha as of
June 30, 1998); (4) members of Neodesha, other than Eligible Account Holders and
Supplemental  Eligible Account  Holders,  at the close of business on _________,
1998, the voting record date for the Special Meeting ("Other Members");  and (5)
officers,  directors and employees of Neodesha.  All subscriptions received will
be subject to the availability of Company Common Stock after satisfaction of all
subscriptions of all persons having prior rights in the  Subscription  Offering,
and to the  maximum and minimum  purchase  limitations  set forth in the Plan of
Merger  Conversion (and described  below).  The  beneficiaries  of IRA and Keogh
accounts are deemed to have the same  subscription  rights as other  depositors.
However,  the IRA and  Keogh  accounts  maintained  in  Neodesha  do not  permit
investment in the Common Stock.  Preference  categories are more fully described
below.

                  Category No. 1 is reserved  for  Neodesha's  Eligible  Account
         Holders.  Subscription  Rights to purchase  shares under this  category
         will be allocated  among Eligible  Account  Holders to permit each such
         depositor to purchase shares in this Category in an amount equal to the
         greater of $100,000 of Common Stock, one-tenth of one percent (.10%) of
         the total  shares  offered  in the Merger  Conversion,  or 15 times the
         product (rounded down to the next whole number) obtained by multiplying
         the total  number of shares of Common  Stock to be issued by a fraction
         of which the numerator is the amount of the qualifying  deposits of the
         Eligible  Account Holder and the denominator is the total amount of the
         qualifying  deposits of the Eligible  Account  Holders in Neodesha,  in
         each case on the  Eligibility  Record  Date.  To the extent  shares are
         oversubscribed  in this  category,  shares shall be allocated  first to
         permit each  subscribing  Eligible  Account Holder to purchase,  to the
         extent  possible,  100 shares  and  thereafter  among each  subscribing
         Eligible  Account  Holder  pro  rata in the  same  proportion  that his
         Qualifying  Deposit  bears  to the  total  Qualifying  Deposits  of all
         subscribing   Eligible  Account  Holders  whose  subscriptions   remain
         unsatisfied.

                  Category  No. 2  provides  for the  issuance  of  Subscription
         Rights to  Tax-Qualified  Employee  Plans to  purchase up to 10% of the
         total  amount  of shares of  Common  Stock  issued in the  Subscription
         Offering on a second priority basis.  However, such plans shall not, in
         the aggregate,  purchase more than 10% of the Conversion  Stock issued.
         The Company's  ESOP intends to purchase a total of 10% of the Company's
         Common  Stock  sold  in the  Merger  Conversion  under  this  category.
         Subscription  Rights  received  pursuant  to  this  category  shall  be
         subordinated  to all rights  received  by Eligible  Account  Holders to
         purchase  shares  pursuant to Category No. 1; provided,  however,  that
         notwithstanding  any provision of the Plan of Merger  Conversion to the
         contrary,  the  Tax-Qualified  Employee Plans shall have first priority
         Subscription  Rights to the extent  that the total  number of shares of
         Common Stock sold in the Merger  Conversion  exceeds the maximum of the
         Valuation Range.

                  Category  No.  3  is  reserved  for  Neodesha's   Supplemental
         Eligible Account Holders.  Subscription Rights to purchase shares under
         this category will be allocated  among  Supplemental  Eligible  Account
         Holders  to  permit  each such  depositor  to  purchase  shares in this
         Category in an amount equal to the greater of $100,000 of Common Stock,
         one-tenth  of one percent  (.10%) of the total  shares of Common  Stock
         offered in the Merger Conversion, or 15 times the product (rounded down
         to the next whole number)  obtained by multiplying  the total number of
         shares  of  Common  Stock to be  issued  by a  fraction  of  which  the
         numerator is the amount of the qualifying  deposit of the  Supplemental
         Eligible  Account Holder and the denominator is the total amount of the
         qualifying  deposits of the  Supplemental  Eligible  Account Holders in
         Neodesha in each case on ______ __, 1998 (the "Supplemental Eligibility
         Record  Date"),  subject  to  the  overall  purchase  limitation  after
         satisfying  the  subscriptions  of  Eligible  Account  Holders  and Tax
         Qualified  Employee Plans.  Any  non-transferable  Subscription  Rights
         received by an Eligible  Account  Holder  shall  reduce,  to the extent
         thereof,  the subscription rights to be distributed to such person as a
         Supplemental   Eligible   Account   Holder.   In   the   event   of  an
         oversubscription  for shares,  the shares  available shall be allocated
         first to permit each subscribing  Supplemental Eligible Account Holder,
         to the extent  possible,  to purchase a number of shares  sufficient to
         make his total  allocation  (including  the number of  shares,  if any,
         allocated in accordance  with Category No. 1) equal to 100 shares,  and
         thereafter among each

                                       24

<PAGE>



         subscribing  Supplemental  Eligible Account Holder pro rata in the same
         proportion  that his Qualifying  Deposit bears to the total  Qualifying
         Deposits of all subscribing Supplemental Eligible Account Holders whose
         subscriptions remain unsatisfied.

                  Category  No. 4  provides,  to the extent that shares are then
         available  after  satisfying  the  subscriptions  of  Eligible  Account
         Holders, Tax-Qualified Employee Plans and Supplemental Eligible Account
         Holders,  for the issuance of  Subscription  Rights to Other Members to
         purchase  in this  Category  up to the  greater of  $100,000  of Common
         Stock,  or one-tenth of one percent  (.10%) of the Common Stock offered
         in the  Merger  Conversion.  In the event of an  oversubscription,  the
         shares available shall be allocated among the subscribing Other Members
         pro rata in the same  proportion that his number of votes on the Voting
         Record  Date bears to the total  number of votes on the  Voting  Record
         Date of all  subscribing  Other  Members on such date.  Such  number of
         votes shall be determined based on Neodesha's mutual charter and bylaws
         in effect on the date of  approval  by  members  of this Plan of Merger
         Conversion.

                  Category  No. 5  provides  for the  issuance  of  Subscription
         Rights to officers, directors and employees of Neodesha, to purchase in
         this  Category up to  $100,000  of the Common  Stock to the extent that
         shares are available  after  satisfying the  subscriptions  of eligible
         subscribers in preference Categories 1, 2, 3 and 4. The total number of
         shares which may be purchased under this Category may not exceed 25% of
         the  number  of  shares  of  Conversion  Stock.  In  the  event  of  an
         oversubscription, the available shares will be allocated pro rata among
         all  subscribers in this category based on the number of shares ordered
         by each subscriber.

Direct Community Offering

         Any shares not  subscribed  for in the  Subscription  Offering  will be
available  for purchase in a Direct  Community  Offering to the general  public,
with a preference to natural  persons  residing in Wilson  County,  Kansas.  The
Direct  Community  Offering  is being made  concurrently  with the  Subscription
Offering,  and may  continue  after the end of the  Subscription  Offering for a
period  of up to 45 days  or for  such  longer  period  as the OTS may  approve.
Purchase orders received during the Direct Community Offering shall be filled on
a when received basis up to a maximum of $100,000 per purchaser.  The Conversion
Stock will be offered  and sold in a manner to  achieve  the widest  practicable
distribution  of the Conversion  Stock.  In the event of an extension for longer
than such 45-day period, purchasers will be notified and may increase,  decrease
or cancel their purchase orders under  conditions  prescribed by the Director in
approving  the  extension.  Purchase  orders may not  otherwise  be decreased or
changed by the  purchaser  without the approval of the Company.  The Company has
the right, in its sole discretion, to reject orders, in whole or in part, in the
Direct Community Offering.

Purchase Limitations

         The  following  purchase  limitations  apply  to all  purchases  of the
Conversion Stock.

         (1) No less than $250 worth of the Conversion Stock may be purchased by
any person purchasing Conversion Stock offered in the Merger Conversion.

         (2) No person,  by himself  or herself or with an  Associate  or with a
group of persons acting in concert (other than a  Tax-Qualified  Employee Plan),
including individuals on joint accounts or having the same address on Neodesha's
records,  may subscribe  for or purchase  more than  $100,000 of the  Conversion
Stock offered in the Merger Conversion.

         (3)  Directors  and Officers of Neodesha and their  associates  may not
purchase an aggregate of more than 35% of the Conversion Stock.

         Depending upon market and financial conditions, the Boards of Directors
of the Company and  Neodesha,  with the  approval of the OTS,  may  increase the
purchase  limitations  set forth in  categories  (1) and (2)  above.  Under such
circumstances,  either  written or oral  notification  of the  increase  will be
provided, to the extent possible, to those persons

                                       25

<PAGE>



who subscribed for the maximum purchase limitation.  Subscribers would then have
the opportunity to subscribe for additional shares of Conversion Stock up to the
new maximum purchase limitation.

         Each person purchasing  Conversion Stock will be deemed to confirm that
such purchase does not conflict with the above purchase  limitations.  Directors
of the Company or Neodesha will not be deemed to be Associates or a group acting
in concert in  purchasing  Conversion  Stock  solely as a result of their  being
directors of the Company or Neodesha.

Independent Valuation

         Federal regulations require that the aggregate purchase price of shares
of stock of a thrift  institution  sold in connection with the conversion of the
thrift  institution,  must be based on an appraised  aggregate  pro forma market
value of the converting institution as determined on the basis of an independent
valuation.  The Company has retained the appraisal firm of Ferguson to make such
a valuation of the  aggregate  pro forma market value of Neodesha to the Company
and, accordingly, the Conversion Stock to be offered and sold. For its appraisal
services,   Ferguson   will  receive  a  fee  of   approximately   $25,000  plus
reimbursement  of ordinary  and  customary  out-of-pocket  expenses  required in
connection with the appraisal and any updates.

         The appraisal was prepared in reliance upon the  information  contained
in this prospectus including Neodesha's and the Company's consolidated financial
statements.  The appraiser also  considered the following  factors among others:
the present and projected  operating results and financial condition of Neodesha
and the Company, the economic and demographic  conditions in Kansas, the quality
and depth of Neodesha's  and the Company's  management  and  personnel,  certain
historical,  financial  and  other  information  relating  to  Neodesha  and the
Company, a comparative  evaluation of the operating and financial  statistics of
Neodesha and the Company with those of other comparable financial  institutions,
the aggregate  size of the offering of the Conversion  Stock,  the impact of the
Merger  Conversion  on  Neodesha's  and the  Company's  net worth  and  earnings
potential, the trading market for comparable financial institutions' stocks, and
general conditions in the markets for such common stocks. However, Ferguson does
not  guarantee the accuracy or  completeness  of such  information.  No detailed
individual  analysis  of  the  separate  components  of  Neodesha's  assets  and
liabilities was performed,  nor was the accuracy of the information  provided by
Neodesha and the Company verified in connection with this evaluation. The Boards
of  Directors  reviewed  the  appraisal,   including  the  methodology  and  the
appropriateness  of the assumptions  utilized by Ferguson and determined that in
their opinions the appraisal was not  unreasonable.  The Valuation  Range may be
amended with the approval of the OTS in connection with changes in the financial
condition or operating  results of Neodesha or market conditions  generally.  As
described  below, an amendment to the Valuation Range above $2,380,500 would not
be made without a  resolicitation  of  subscriptions  and/or  proxies  except in
limited circumstances.

         On the basis of the  foregoing,  the  appraiser has advised the Company
and  Neodesha  that in its opinion at June 15,  1998,  the date as of which such
valuation was made,  the aggregate  estimated pro forma market value of Neodesha
upon  Merger  Conversion  would  have been  within  the range of  $1,530,000  to
$2,070,000  or 15%  above  and below  the  $1,800,000  midpoint  of the range in
accordance with federal regulations.

         Depending upon market and financial  conditions  subsequent to the date
of this  prospectus and the length of time needed for the sale of the Conversion
Stock,  the  independent  valuation  may  be  updated  as  required  by  federal
regulations.  Subscribers and other  purchasers will be notified of any material
change in the  valuation  that would cause the  Aggregate  Purchase  Price to be
outside of the valuation range.

         Immediately prior to completion of the Merger Conversion, the appraiser
will  provide  Neodesha  and the Company  with an updated  valuation  reflecting
current financial and market  conditions.  The Aggregate Purchase Price at which
the  Conversion  Stock is to be sold must be consistent  with this updated final
valuation.  If the Aggregate  Purchase  Price is not within the final  valuation
range approved by the OTS,  completion of the Merger  Conversion will be delayed
until the updated final valuation has received approval from the Director.

          THE INDEPENDENT VALUATION IS NOT INTENDED AND MUST NOT BE CONSTRUED AS
A RECOMMENDATION OF ANY KIND AS TO THE ADVISABILITY OF PURCHASING THE CONVERSION
STOCK. MOREOVER,  BECAUSE SUCH VALUATION IS NECESSARILY BASED UPON ESTIMATES AND
PROJECTIONS  OF A NUMBER OF MATTERS  (INCLUDING  CERTAIN  ASSUMPTIONS  AS TO THE
AMOUNT

                                       26

<PAGE>



OF NET PROCEEDS AND THE  EARNINGS  THEREON),  ALL OF WHICH ARE SUBJECT TO CHANGE
FROM TIME TO TIME, NO ASSURANCE CAN BE GIVEN THAT PERSONS  PURCHASING  SHARES IN
THE  MERGER  CONVERSION  WILL  THEREAFTER  BE ABLE TO SELL THE  SHARES AT PRICES
RELATED TO THE FOREGOING VALUATION OF THE PRO FORMA MARKET VALUE.

Purchase Price and Number of Shares

         The Aggregate  Purchase Price for all shares of Conversion  Stock to be
issued will be consistent with an independent  valuation of the pro forma market
value of Neodesha, as converted.

         Based on the  Valuation  Range as of June 15, 1998,  the  aggregate pro
forma  market  value of  Neodesha  upon  Merger  Conversion  would be within the
Valuation Range of $1,530,000 to $2,070,000  with a midpoint of $1,800,000.  The
Aggregate  Purchase  Price  at  which  the  Conversion  Stock  is  sold  will be
consistent with the Valuation Range,  unless market and financial  conditions at
the time of the final updated  valuation cause a change in this Valuation Range.
In such  event,  a revised  Valuation  Range  would be subject  to  further  OTS
approval.  If the  estimated pro forma market value of Neodesha as so determined
is not within the Valuation  Range, a  resolicitation  of  subscriptions  may be
made,  the Plan of Merger  Conversion  may be terminated or such other action as
the OTS may permit may be taken;  provided that if the pro forma market value of
Neodesha upon Merger Conversion has increased to an amount which does not exceed
$2,380,500  (15% above the high end of the  Valuation  Range),  the  Company and
Neodesha do not intend to resolicit  subscriptions unless it is determined after
consultation with the OTS that a resolicitation is required.

         All  shares to be issued in the Merger  Conversion  will be sold at the
same actual purchase price per share, which shall be equal to 95% of the average
of the market price of the  Company's  Common Stock (which is the average of the
closing  bid and ask  quotations  on the  Nasdaq  SmallCap  Market)  for the ten
trading days ending on the Pricing  Date.  Assuming a price per share of $13.81,
which was the average of the closing bid and ask  quotations  for the  Company's
Common  Stock as of June 9, 1998,  a minimum of 101,391  shares and a maximum of
185,590 shares (or 213,429 shares if the Valuation Range is increased by 15%) of
Conversion Stock will be issued.

         Depending upon market and financial conditions, the number of shares of
Conversion  Stock  issued may be more or less than the range in number of shares
shown above.  The total  number of shares to be issued in the Merger  Conversion
will be determined by dividing the actual  purchase  price into the  appropriate
aggregate price for the shares within the current  Valuation Range as determined
by Ferguson.  However,  no fractional shares of Common Stock will be issued. The
total  number of shares of the  Conversion  Stock to be issued  and sold to each
purchaser  will be  determined  promptly  after the Pricing Date by dividing the
Aggregate  Purchase Price by the actual purchase price per share,  with a refund
for the  differences  between  (i) such amount paid and (ii) the portion of such
amount representing the actual purchase price multiplied by the highest possible
number of whole shares.

Marketing Arrangements

         The Company has retained Trident,  a broker-dealer  registered with the
Securities  and  Exchange  Commission  (the "SEC") and a member of the  National
Association of Securities Dealers, Inc. (the "NASD"), to consult with and advise
the  Company and  Neodesha  and to assist in the  distribution  of shares in the
offering on a best-efforts  basis.  Among the services  Trident will perform are
(i)  training  and  educating  Company  and  Neodesha  employees,  who  will  be
performing  certain  ministerial  functions  in  the  offering,   regarding  the
mechanics and regulatory  requirements  of the stock sale process,  (ii) keeping
records of orders for shares of Common  Stock,  (iii)  targeting  sales  efforts
including  preparation of marketing materials,  (iv) assisting in the collection
of proxies  from  members of Neodesha  for use at the Special  Meeting,  and (v)
providing its  registered  stock  representatives  to staff the Stock Center and
meeting with and assisting potential subscribers. For its services, Trident will
receive  a  success  fee  of  $85,000.  If the  offering  is  terminated  before
completion,  Trident  will be  entitled  to retain any fee or  expense  payments
already accrued or received.

         To  the  extent  registered   broker-dealers  are  utilized  ("Selected
Dealers"), the Company will pay a fee (to be negotiated,  but not to exceed 4.5%
of the  aggregate  Purchase  Price of shares of Common  Stock sold in the Direct
Community Offering) to such dealers,  including any sponsoring dealer fees. Fees
paid to Trident and to any other  broker-dealer may be deemed to be underwriting
fees,  and  Trident  and  such  other   broker-dealers   may  be  deemed  to  be
underwriters.  The Company has agreed to  reimburse  Trident for its  reasonable
out-of-pocket expenses (not to exceed

                                       27

<PAGE>


$12,500),  and its  legal  fees and  expenses  (not to  exceed  $35,000)  and to
indemnify  Trident  against  certain claims or  liabilities,  including  certain
liabilities under the Securities Act.

         Directors and executive  officers of the Company and Neodesha may, to a
limited  extent,  participate in the  solicitation  of offers to purchase Common
Stock.  Sales will be made from a Stock  Center  located  away from the publicly
accessible  areas  (including  teller  windows)  of  Neodesha's  offices.  Other
employees  of  Neodesha  may  participate  in  the  offering  in  administrative
capacities,  providing  clerical  work  in  effecting  a  sales  transaction  or
answering  questions of a potential  purchaser  provided that the content of the
employee's  responses is limited to information  contained in this Prospectus or
other  offering  document.  Other  questions of prospective  purchasers  will be
directed to executive officers or registered  representatives  of Trident.  Such
other  employees have been  instructed not to solicit offers to purchase  Common
Stock or provide  advice  regarding the purchase of Common Stock.  To the extent
permitted under applicable law,  directors and executive officers of the Company
and Neodesha may  participate in the  solicitation  of offers to purchase Common
Stock.  The Company  will rely on Rule 3a4-1 under the Exchange Act and sales of
Common Stock will be conducted  within the  requirements of Rule 3a4-1, so as to
permit  officers,  directors and employees to  participate in the sale of Common
Stock.  No officer,  director  or  employee  of the Company or Neodesha  will be
compensated  in  connection  with his or her  participation  by the  payment  of
commissions  or other  remuneration  based either  directly or indirectly on the
transactions in the Common Stock.

         A Stock Center will be  established  at Neodesha's  office,  in an area
separated  from  Neodesha's  banking  operations.  No sales  activities  will be
conducted in the public areas of Neodesha's offices, but persons will be able to
obtain a Prospectus  and sales  information  at such places,  and employees will
inform prospective  purchasers to direct their questions to the Stock Center and
will  provide  such  persons  with the  telephone  number of the  Stock  Center.
Completed  stock  orders will be accepted at such  places,  and will be promptly
forwarded to the Stock Center for processing.

         Neodesha  and the Company will make  reasonable  efforts to comply with
the securities laws of all states in the United States in which persons entitled
to  subscribe  for shares,  pursuant to the Plan of Merger  Conversion,  reside.
However,  no shares will be offered or sold under the Plan of Merger  Conversion
to any such  person  who (1)  resides in a foreign  country or (2)  resides in a
state of the United States in which a small number of persons otherwise eligible
to  subscribe  for shares  under the Plan of Merger  Conversion  reside or as to
which Neodesha and the Company determine that compliance with the securities law
of such  state  would  be  impracticable  for  reasons  of  cost  or  otherwise,
including, but not limited to, a requirement that Neodesha or the Company or any
of their officers, directors or employees register, under the securities laws of
such state, as a broker, dealer,  salesmen or agent. No payments will be made in
lieu of the granting of Subscription Rights to any such person.

Method of Payment for Subscriptions

         For  Subscription  Rights to be exercised,  a completed  Order Form and
certification  with the  required  payment  must be  received  by the Company or
Neodesha by ____ p.m., Independence,  Kansas time, on ___________,  1998, unless
the  period of the  Subscription  Offering  and  Direct  Community  Offering  is
extended.  Any Order Forms not  received  during the  Subscription  Offering and
Direct Community Offering period, or any executed  defectively,  or any received
without  full  payment,  will not be accepted and the  Subscription  Rights will
expire.  The Company may seek  correction of defectively  executed forms, or may
waive an  immaterial  irregularity  but does not  represent  that it will do so.
After  receipt by the Company or  Neodesha,  subscriptions  may not be modified,
withdrawn or canceled without the consent of the Company, except in the event of
an extension  of the 45-day  period after the  termination  of the  Subscription
Offering for completion of the sale of all unsubscribed  shares.  In such event,
subscribers will be entitled to increase, decrease or cancel their subscriptions
under conditions set by the Director.

         Full payment for  subscriptions may be made (i) in cash if delivered in
person at the Stock  Information  Center,  (ii) by check,  bank draft,  or money
order, or (iii) by authorization of withdrawal from deposit accounts  maintained
with Neodesha. Appropriate means by which such withdrawals may be authorized are
provided on the Order Form.  However,  neither  the  Company  nor  Neodesha  may
knowingly  lend money to any person for the purpose of purchasing  shares in the
Merger  Conversion.  Payments  from private  third  parties or payments  through
electronic  transfer of funds will not be accepted.  No wire  transfers  will be
accepted.  Interest will be paid on payments made by cash,  check, bank draft or
money order at the Association's passbook rate from the date payment is received
until the completion or

                                       28

<PAGE>


termination of the Merger  Conversion.  If payment is made by  authorization  of
withdrawal from deposit  accounts,  the funds  authorized to be withdrawn from a
deposit account will continue to accrue interest at the contractual  rates until
completion  or  termination  of the Merger  Conversion  (unless the  certificate
matures  after the date of receipt of the Order  Form but prior to  closing,  in
which  case  funds  will earn  interest  at the  passbook  rate from the date of
maturity  until  consummation  of the  Merger  Conversion  ), but a hold will be
placed on such funds,  thereby making them  unavailable  to the depositor  until
completion or  termination  of the Merger  Conversion.  At the completion of the
Merger Conversion, the funds received in the Subscription and Community Offering
will be used to subscribe for the shares of Common Stock ordered.  The shares of
Common Stock issued in the Merger  Conversion  cannot and will not be insured by
the FDIC or any other government agency. In the event that the Merger Conversion
is not consummated for any reason, all funds submitted will be promptly refunded
with interest as described above.

         Interest  penalties  for early  withdrawal  applicable  to  certificate
accounts will not apply to withdrawals authorized for the purchase of Conversion
Stock.  However, if the remaining balances in certificate accounts are less than
the minimum qualifying balance,  the certificates  evidencing such accounts will
be canceled upon consummation of the offering,  and the remaining  balances will
thereafter  earn  interest at the passbook  rate.  Interest  will be paid on all
amounts  authorized for withdrawal  from savings  accounts until the date of the
completion or  termination  of the  Subscription  Offering and Direct  Community
Offering.

         A  depositor  interested  in using  his or her  Neodesha  IRA  funds to
purchase  Common Stock must do so through a  self-directed  IRA.  Since  neither
Neodesha nor the Company  offers such  accounts,  a depositor will be allowed to
make a  trustee-to-trustee  transfer  of the IRA funds to a trustee  offering  a
self-directed  IRA program  with the  agreement  that such funds will be used to
purchase  the  Company's  Common Stock in the  offering.  There will be no early
withdrawal or IRS interest  penalties for such transfers.  The new trustee would
hold the Common Stock in a self-directed  account in the same manner as Neodesha
now holds the depositor's IRA funds. An annual administrative fee may be payable
to the new trustee.  Depositors  interested  in using funds in a Neodesha IRA to
purchase  Common  Stock  should  contact the Stock Center at Neodesha as soon as
possible so that the necessary forms may be forwarded for execution and returned
prior to the Expiration Date.

         The ESOP will not be required to pay for the shares  subscribed  for at
the time it  subscribes,  but rather,  may pay for such  shares of Common  Stock
subscribed for upon consummation of the Merger  Conversion,  provided that there
is in force from the time of its subscription until such time, a loan commitment
to lend to the ESOP, at such time,  the aggregate  purchase  price of the shares
for which it subscribed.

         Cash, checks,  bank drafts and money orders received in anticipation of
stock purchases by subscribers  will be placed in a savings account  established
specifically for this purpose.  Interest will be paid on  subscriptions  made by
check or in cash at the  Association's  passbook  rate from the date  payment is
received until consummation or termination of the Merger Conversion.

         All refunds and any interest due will be paid after  completion  of the
Merger Conversion.  Certificates  representing  shares of Common Stock purchased
will be mailed to  purchasers  at the last address of such persons  appearing on
the  records of  Neodesha,  or to such  other  address  as may be  specified  in
properly completed Order Forms, as soon as practicable following consummation of
the sale of all  shares  of  Conversion  Stock.  Any  certificates  returned  as
undeliverable will be disposed of in accordance with applicable law.

         To ensure that each  purchaser  receives a prospectus at least 48 hours
prior to the Expiration  Date in accordance  with Rule 15c2-8 under the Exchange
Act, no prospectus will be mailed any later than five days prior to such date or
hand  delivered  any later than two days prior to such  date.  Execution  of the
Order Form will  confirm  receipt or delivery in  accordance  with Rule  15c2-8.
Order Forms will only be distributed with a prospectus.  The Company will accept
for processing  only orders  submitted on original  Order Forms.  Photocopies or
facsimile  copies of Order Forms will not be accepted.  Payment by cash,  check,
money  order,  bank  draft or debit  authorization  to an  existing  account  at
Neodesha must accompany the Order Form. No wire transfers will be accepted.

         In order to ensure that Eligible Account Holders, Supplemental Eligible
Account  Holders and Other  Members are  properly  identified  as to their stock
purchase priorities,  depositors as of the Eligibility Record Date (December 31,
1996),  Supplemental  Eligibility  Record Date (June 30, 1998) and/or the Voting
Record Date (_____

                                       29

<PAGE>



__,  1998) must list all  accounts  on the Order  Form  giving all names on each
account and the account number as of the applicable record date.

         In the event  that the Merger  Conversion  is not  consummated  for any
reason,  all funds submitted in the  Subscription  Offering and Direct Community
Offering  will  be  promptly   refunded  after   termination  of  the  offering.
Subscription Rights are  non-transferable  and  non-negotiable,  and may only be
exercised by the holder on his or her own behalf.

Risk of Delayed Offering

          In the event that all shares of the  Conversion  Stock are not sold in
the Subscription Offering and concurrent Direct Community Offering,  the Company
may  extend  the  Direct  Community  Offering  for a period  of 45 days from the
Subscription  Expiration Date.  Further  extensions are subject to OTS approval.
Some converting  financial  institutions and their holding companies have had to
obtain  extensions  from the OTS for the  consummation  of their  offerings.  An
extension  may be  necessitated  by  volatility  of the  market for the stock of
thrift  institutions  or by  periods  of  widespread  operating  losses  in  the
industry.  If the offering is extended beyond _____, 1998, all subscribers  will
have the  right to modify  or  rescind  their  subscriptions  and to have  their
subscription  funds returned with  interest.  There can be no assurance that the
offering will not be extended as set forth above.

         A  material  delay in the  completion  of the sale of all  unsubscribed
shares of Conversion Stock may result in a significant  increase in the costs in
completing the Merger Conversion.  Significant changes in Neodesha's  operations
and financial  condition,  the aggregate market value of the shares to be issued
in the Merger  Conversion  and general  market  conditions may occur during such
material delay. In the event the Merger Conversion is not consummated  within 24
months after the date of the Special  Meeting of Members,  Neodesha would charge
accrued Merger Conversion costs to then current period operations.

Approval, Interpretation, Amendment and Termination

         All  interpretations of the Plan of Merger  Conversion,  as well as the
completeness and validity of order forms and stock order and account  withdrawal
authorizations,  will be made by  Neodesha  and the  Company  and will be final,
subject to the authority of the OTS and the  requirements of applicable law. The
Plan of Merger Conversion provides that, if deemed necessary or desirable by the
Boards of Directors of Neodesha and the Company,  the Plan of Merger  Conversion
may be  substantively  amended by the Boards of  Directors  of Neodesha  and the
Company,  as a result of comments from regulatory  authorities or otherwise,  at
any time with the  concurrence  of the OTS and the SEC. In the event the Plan of
Merger Conversion is substantially  amended,  other than a change in the maximum
purchase limits set forth herein,  the Company intends to notify  subscribers of
the change and to refund  subscription  funds with interest  unless  subscribers
affirmatively elect to increase,  decrease or maintain their subscriptions.  The
Plan of  Merger  Conversion  will  terminate  if the sale of all  shares  is not
completed within 24 months after the date of the Special Meeting of Members. The
Plan of Merger  Conversion  may be  terminated by the Boards of Directors of the
Company and Neodesha  with the  concurrence  of the OTS, at any time. A specific
resolution  approved  by a  two-thirds  vote of the Boards of  Directors  of the
Company  and  Neodesha  would  be  required  to  terminate  the  Plan of  Merger
Conversion prior to the end of such 24-month period.

Restrictions on Transferability

         Prior to the  completion of the Merger  Conversion,  the OTS conversion
regulations  prohibit any person with subscription  rights,  including  Eligible
Account Holders,  Tax-Qualified  Employee Plans,  Supplemental  Eligible Account
Holders, Other Members and employees,  officers and directors, from transferring
or  entering  into any  agreement  or  understanding  to  transfer  the legal or
beneficial  ownership of the  subscription  rights  issued under the Plan or the
shares of Common  Stock to be issued  upon their  exercise.  Such  rights may be
executed  only by the person to whom they are granted and only for his  account.
Each person exercising such subscription rights will be required to certify that
he is purchasing  shares solely for his own account and that he has no agreement
or  understanding  regarding  the  sale  or  transfer  of such  shares.  The OTS
regulations  also prohibit any person from offering or making an announcement of
an offer or  intent to make an offer to  purchase  such  subscription  rights or
shares of Common Stock prior to the completion of the Merger Conversion.

                                       30

<PAGE>


         Neodesha  and the  Company  may pursue any and all legal and  equitable
remedies in the event they become aware of the transfer of  subscription  rights
and will not honor orders known by them to involve the transfer of such rights.

         Except as to directors,  executive officers of Neodesha and the Company
and their  associates,  the shares of Common  Stock sold  pursuant to the Merger
Conversion will be freely transferable. Shares purchased by directors, executive
officers or their  associates in the Merger  Conversion  shall be subject to the
restrictions  that said  shares  shall not be sold during the period of one year
following  the  date of  purchase,  except  in the  event  of the  death  of the
stockholder,  in which event such  restriction  shall be released.  Accordingly,
stock  certificates  issued by the Company to directors,  executive officers and
associates  shall bear a legend giving  appropriate  notice of such  restriction
and, in addition, Neodesha and the Company will give appropriate instructions to
the transfer agent for the Company's Common Stock with respect to the applicable
restriction upon transfer of any restricted shares. Any shares issued at a later
date as a stock  dividend,  stock split or  otherwise,  to holders of restricted
stock,  shall  be  subject  to the  same  restrictions  that  may  apply to such
restricted  stock.  Company  Common Stock (like the stock of most  companies) is
subject to the requirements of the Securities Act.  Accordingly,  Company Common
Stock may be offered and sold only in compliance with registration  requirements
or pursuant to an applicable exemption from registration.

         Company Common Stock  received in the Merger  Conversion by persons who
are not "affiliates" of the Company may be resold without  registration.  Shares
received by affiliates of the Company  (primarily  the  directors,  officers and
principal   stockholders   of  the  Company)  will  be  subject  to  the  resale
restrictions of Rule 144 under the Securities Act, which are discussed below.

         Rule 144 generally  requires that there be publicly  available  certain
information concerning the Company, and that sales thereunder be made in routine
brokerage  transactions or through a market maker. If the conditions of Rule 144
are satisfied, each affiliate (or group of persons acting in concert with one or
more affiliates) is entitled to sell in the public market, without registration,
in any three-month  period, a number of shares which does not exceed the greater
of (i) 1% of the number of outstanding  shares of Company Common Stock,  or (ii)
if the stock is  admitted  to  trading  on a  national  securities  exchange  or
reported  through the  automated  quotation  system of a  registered  securities
association, the average weekly reported volume of trading during the four weeks
preceding the sale.




                                       31

<PAGE>



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

General

         Effective  October 5, 1993,  First Federal  converted  from a federally
chartered  mutual  savings  association to a federally  chartered  stock savings
association  and  concurrently  became a subsidiary of 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.

         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.

         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.

         Historically,  the Company's principal business was the origination for
its portfolio of long-term,  fixed rate mortgage loans,  using funds provided by
passbook  and  short-term  certificate  of  deposit  accounts.  During the early
1980's,  the Board commenced the development  and  implementation  of a strategy
designed to reduce vulnerability to interest rate fluctuations by increasing the
Company's  adjustable  rate assets.  As a result of the  implementation  of this
strategy,  management believes that the Company has reduced its vulnerability to
changes in interest rates.

Comparison  of Financial  Condition at March 31, 1998 and September 30, 1997 for
the Company

         The Company's  total assets  increased $12.0 million,  or 10.64%,  from
$112.5 million at September 30, 1997 to $124.5  million at March 31, 1998.  This
increase  was  primarily a result of an  increase of $10.7  million in net loans
receivable,  $3.2  million  in cash and cash  equivalents,  and $1.0  million in
investment  securities.  These  increases  in assets were funded by increases in
savings  deposits of $8.0  million,  advances from the Federal Home Loan Bank of
Topeka of $3.6 million, checks issued in excess of cash items of $300,000, and a
decrease in mortgage-backed securities of $3.1 million.

         Loans  receivable   increased  $10.7  million  from  $74.6  million  at
September  30,  1997,  to $85.3  million at March 31,  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 six  months or less and  interest  rates  tied to the prime rate plus a
margin.  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 allowance for loan losses totaled $656,000,  or .77% of total loans
at March 31, 1998, which  represented a $12,000  decrease from the $668,000,  or
 .90% of total loans,  at September 30, 1997. The ratio of the allowance for loan
losses as a percent of  non-performing  loans increased from 48.05% at September
30,  1997 to  105.50%  at March 31,  1998.  At March  31,  1998,  the  Company's
non-performing loans were comprised primarily of one- to four-family residential
loans. See "Non-performing Assets."


                                       32

<PAGE>


         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.

         Total  deposits  increased $8.0 million from $76.2 million at September
30, 1997, to $84.2 million at March 31, 1998.  Deposits increased primarily as a
result of public units  depositing  short-term  funds into the "Platinum"  money
fund account. 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  $3.6 million  from $23.7  million at
September  30, 1997 to $27.3  million at March 31,  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  $25,000  from  $11,529,000  at
September 30, 1997 to  $11,554,000 at March 31, 1998. The increase was primarily
due to the  Company's  net earnings  from  operations  of  $375,000,  fair value
adjustment  of $68,000 on ESOP shares  committed  for release,  the repayment of
employee stock  ownership debt of $36,000,  the  amortization  of unearned stock
compensation  of  $22,000,   common  stock  options  exercised  of  $9,300,  and
unrealized  gains on securities  available for sale of $5,000.  These  increases
were  partially  offset by the Company's  use of $364,000 to  repurchase  24,500
shares of common stock and dividends of $127,000 paid to stockholders.

Comparison  of Financial  Condition at September 30, 1997 and September 30, 1996
for the Company

         The Company's total assets increased $4.0 million, or 3.7%, from $108.5
million at  September  30, 1996 to $112.5  million at September  30, 1997.  This
increase was primarily due to increases in net loans receivable of $6.9 million,
cash and cash  equivalents of $1.4 million,  premises and equipment of $400,000,
investment  securities of $100,000 and Federal Home Loan Bank stock of $100,000.
These  increases in assets,  along with  reductions in advances from the Federal
Home Loan Bank of Topeka of $600,000,  checks  issued in excess of cash items of
$500,000 and other accrued  expenses and  liabilities of $400,000 were funded by
increases  in  deposits  of  $6.8  million  and  decreases  in   mortgage-backed
securities of $4.7 million.

         Total loans  receivable  increased  $6.9 million from $67.7  million at
September 30, 1996, to $74.6 million at September 30, 1997.  Increased  economic
activity in the Company's lending area resulted in loan  originations  exceeding
loan  repayments.  The loan  portfolio is comprised  primarily of first mortgage
loans  secured by one- to  four-family  residential  real estate  located in the
Company's  market  area.  The  increase in one- to  four-family  mortgage  loans
consisted primarily of 15- and 30-year fixed-rate loans and, to a lesser extent,
one-year  adjustable rate mortgages and 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.

         The  allowance for loan losses  totaled  $668,000 at September 30, 1997
which  represented  a $22,000  decrease  from the  allowance  for loan losses at
September  30, 1996.  The ratio of the allowance for loan losses as a percent of
total loans  decreased from 1.02% at September 30, 1996 to .90% at September 30,
1997,  primarily due to the increase in total loans  receivable at September 30,
1997.  The  allowance  for loan  losses as a  percent  of  non-performing  loans
decreased  from 114.62% at September  30, 1996 to 48.05% at September  30, 1997,
due to the increase in non-performing  loans at September 30, 1997. At September
30, 1997, 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.

                                       33

<PAGE>


         Total  deposits  increased $6.8 million from $69.4 million at September
30, 1996, to $76.2 million at September 30, 1997.  Deposits  increased in fiscal
1997  primarily as a result of the "Bulldog"  certificate  account  developed in
January 1995 and the "Platinum"  money fund account  introduced in May 1995. The
"Bulldog"  account  offers  interest  rates from 25 to 50 basis points above the
local market for a term of eighteen  months.  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 "Bulldog" certificate and
"Platinum"  money fund provide an  alternative to deposit  customers  looking to
higher risk  investments  with higher  yields than  certificates  of deposit and
money market accounts.

         Total borrowed funds decreased $600,000 from $24.3 million at September
30, 1996 to $23.7 million at September 30, 1997 although the average  balance of
FHLB advances  during  fiscal 1997 was $4.5 million  higher than in fiscal 1996.
The decrease was due to the  principal  repayment of advances  obtained from the
Federal Home Loan Bank of Topeka.  The increase in deposits provided the Company
with the opportunity to reduce the amount of its outstanding  advances.  Most of
the advances  obtained from the Federal Home Loan Bank of Topeka were originally
used by the Company to invest in loans  receivable at a positive spread over the
term of the advances.

         Total  stockholders'  equity decreased  approximately $1.5 million from
$13.0 million at September 30, 1996 to $11.5 million at September 30, 1997.  The
decrease  was  primarily  the  result of the  Company's  use of $2.2  million to
repurchase  197,963  shares of common stock and  dividends  of $231,000  paid to
stockholders.  These  decreases  were  partially  offset  by the  Company's  net
earnings from operations of $712,000, a fair value adjustment of $90,000 on ESOP
shares  committed for release,  the repayment of employee  stock  ownership plan
("ESOP")  debt of $73,000,  common  stock  options  exercised  of  $47,000,  the
amortization of unearned stock  compensation of $44,000 and unrealized  gains on
securities available for sale of $26,000, net of deferred taxes.

Non-performing Assets of the Company

         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 March 31, 1998,
non-performing assets were approximately  $637,000,  which represents a decrease
of $766,000,  or 54.6%, as compared to September 30, 1997. This decrease was due
primarily  to  fifteen  loans  which  had been  classified  as  non-accruing  at
September  30,  1997,  but were less than 90 days  delinquent  at March 31, 1998
(including  one loan totaling  $344,000  secured by  single-family  residence in
Texas). In February 1991, the borrowers experienced  financial  difficulties and
filed for  protection  under the  bankruptcy  statutes.  Pursuant to the plan of
reorganization  approved by the Bankruptcy  Court, the borrowers are required to
make  additional  payments  each month to make up the  delinquent  payments  and
interest.  At March 31, 1998, the borrowers were complying with the terms of the
repayment  plan. To a lesser extent,  the decrease was due to 10 loans which had
been  classified  as accruing  delinquent 90 days or more at September 30, 1997,
but were less than 90 days  delinquent  at March 31,  1998  (including  one loan
totaling $139,000 secured by a single family residence in Texas).

         Included  in  non-accruing  loans at March  31,  1998,  were ten  loans
totaling $528,000 secured by one- to four-family real estate,  one loan totaling
$21,000 secured by non-residential  real estate, and two consumer loans totaling
$24,000. All non-accruing loans at March 31, 1998, were located in the Company's
primary market area. At March 31, 1998 there were no accruing  loans  delinquent
90 days or more. At March 31, 1998,  the Company's real estate  acquired  though
foreclosure  included  two single  family  residences  located in the  Company's
primary market area with a carrying value of $15,000.

         A summary  of  non-performing  assets by  category  is set forth in the
following table:


                                                     March 31,     September 30,
                                                       1998             1997
                                                       ----             ----
                                                       (Dollars In Thousands)
Non-Accruing Loans .............................     $  573           $1,049
Accruing Loans Delinquent                                       
 90 Days or More ...............................         --              292
Trouble Debt Restructurings ....................         49               50
Foreclosed Assets ..............................         15               12
                                                     ------           ------
Total Non-Performing Assets ....................     $  637           $1,403
                                                     ======           ======
Total Non-Performing Assets                                     
 as a Percentage of Total Assets ...............       0.51%            1.25%
                                                     ======           ======
                                                               

                                       34
<PAGE>


         Management  has taken into  account its  non-performing  assets and the
composition of the loan portfolio in establishing its allowance for loan losses,
which totaled  $656,000 at March 31, 1998. See "Business of the Company -- Asset
Quality -- Allowance for Loan Losses."

Results of Operations of the Company

         Comparison  of Three and Six Months  Ended March 31, 1998 and March 31,
1997 for the Company

         General.  Net  earnings  for the six months  ended  March 31, 1998 were
$375,000  as  compared to  $332,000  for the six months  ended  March 31,  1997,
resulting in an increase of $43,000,  or 12.9%. The increase in net earnings was
primarily due to increases in net interest  income of $215,000 and  non-interest
income  of  $7,000.  These  increases  were  partially  offset by  increases  in
non-interest expense of $97,000 and income tax expense of $83,000.

         Net Interest Income. Net interest income increased $215,000, or 14.52%,
for the six months  ended March 31,  1998 as  compared  to the six months  ended
March 31,  1997.  This  increase  was due  primarily  to an increase in interest
income of  $407,000,  or 10.25%;  offset  partially  by an  increase in interest
expense of $192,000, or 7.70%. Interest income increased primarily due to a $7.6
million  increase in the average balance of  interest-earning  assets,  and a 22
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 which carry higher
rates of interest than loans  originated in the Company's  primary  market area.
Interest  expense  increased  primarily  due to a $7.9  million  increase in the
average balance of interest-bearing  liabilities,  offset partially by a 3 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
$5.1 million increase in the average balance of low cost demand and NOW deposits
and, to a lesser extent, a decrease in market interest rates.

         Interest  Income.  Interest  income for the six months  ended March 31,
1998, increased to $4,377,000 from $3,970,000 for the six months ended March 31,
1997.  This  increase was caused  primarily  by a $7.6  million  increase in the
average  outstanding  amount of  interest-earning  assets  during the six months
ended March 31, 1998, as compared to the six months ended March 31, 1997; due to
the  increase  in the  average  balance  of  loans  receivable  financed  by the
increased  average balance of savings  deposits.  The average balance of savings
deposits during the six months ended March 31, 1998 was $7.4 million higher than
during the six months ended March 31, 1997. 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 22 basis points
to 7.71% for the six months ended March 31, 1998,  from 7.49% for the six months
ended March 31, 1997.  This increase was caused  primarily by increases in yield
on the  Association's  Federal  Home Loan Bank stock  from 6.48% to 7.75%,  loan
portfolio from 8.01% to 8.20%,  and  mortgage-backed  securities  portfolio from
6.48% to 6.58% for the six months ended March 31,  1998,  as compared to the six
months ended March 31, 1997. These increases were partially offset by a decrease
in the  investment  securities  portfolio  yield from 6.61% to 6.34% for the six
months ended March 31, 1998, as compared to the six months ended March 31, 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 six months or less and
interest rates tied to the prime rate plus a margin.

         Interest  Expense.  Interest expense for the six months ended March 31,
1998,  increased by $192,000 to $2,680,000 as compared to $2,488,000 for the six
months ended March 31, 1997. This increase in interest expense was due primarily
to a $7.9 million increase in the average outstanding amount of interest-bearing
liabilities  during the six months  ended  March 31, 1998 as compared to the six
months ended March 31, 1997.  This  increase was  partially  offset by a 3 basis
point decrease in average interest rates paid on  interest-bearing  liabilities,
caused by decreases in market interest rates.  The increase in  interest-bearing
liabilities  was  primarily  due  to a $7.4  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.  Based  upon  management's   analysis  of
established  reserves  and its  ongoing  review of the  composition  of the loan
portfolio, including non-performing assets and other loans of concern, there was
no  provision  for losses on loans for the six months  ended  March 31, 1998 and
March 31, 1997.  The Company  will  continue to monitor its  allowance  for loan
losses and make future additions to the allowance through the provision for loan
losses

                                       35

<PAGE>


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 is 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 $7,000 to $113,000
during the six months  ended March 31, 1998 as compared to $106,000  for the six
months  ended March 31,  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 late charges and
other fees associated with mortgage loans.

         Non-interest   Expense.   Total   non-interest   expense  increased  to
$1,147,000  for the six months ended March 31, 1998 from  $1,050,000 for the six
months ended March 31, 1997, an increase of $97,000,  or 9.2%.  The increase was
primarily  due to increases in  compensation  and employee  benefits of $59,000,
occupancy and equipment of $45,000,  and data processing fees of $15,000.  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.  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 increase in the Company's  stock price.
These increases were partially offset by decreases in federal deposit  insurance
premiums of $18,000, and other expenses of $3,000.

         Income Tax Expense.  Income tax expense was $288,000 for the six months
ended March 31, 1998  compared  to $205,000  for the six months  ended March 31,
1997, an increase of $83,000.  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  43.4% and 38.2% for the six  months  ended
March 31, 1998 and March 31, 1997, respectively. Rates exceed expected rates due
primarily  to  compensation  expense  associated  with  the  ESOP  which  is not
deductible for income tax purposes.

         Liquidity and Capital Resources. The Company's primary sources of funds
are  deposits,  principal  and  interest  payments on loans and  mortgage-backed
securities,  Federal  Home Loan Bank of Topeka  advances  and funds  provided by
operations.  While scheduled loan and  mortgage-backed  security  repayments and
maturity of short-term investments are a relatively predictable source of funds,
deposit  flows are  greatly  influenced  by  general  interest  rates,  economic
conditions  and  competition.  Current  Office  of  Thrift  Supervision  ("OTS")
regulations require the Association to maintain cash and eligible investments in
an amount  equal to at least 4% 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 the Association  may rely, if necessary,  to
fund deposit  withdrawals  and other  short-term  funding needs. As of March 31,
1998,  the  Association's  liquidity  ratio was 15.44% as  compared  to 7.20% at
September 30, 1997. This increase was primarily due to an increase in short-term
investments funded with public unit deposits.  These ratios exceeded the minimum
regulatory liquidity requirements on both dates.

         The Company uses its capital resources  principally to meet its ongoing
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.  At March 31, 1998, the Company had commitments
to originate loans totaling  $694,000.  The Company  considers its liquidity and
capital  resources to be adequate to meet its  foreseeable  short- and long-term
needs.  The Company expects to be able to fund or refinance,  on a timely basis,
its material commitments and long-term liabilities.

         Regulatory  standards impose the following capital  requirements on the
Association:   a  risk-based   capital  standard   expressed  as  a  percent  of
risk-adjusted assets, a leverage ratio of core capital to total adjusted assets,
and a tangible capital ratio expressed as a percent of total adjusted assets. As
of March 31,  1998,  the  Association  exceeded all fully  phased-in  regulatory
capital standards.

         At March 31, 1998, the Association's tangible capital was $9.8 million,
or 7.93% of adjusted total assets, which is in excess of the 1.5% requirement by
$7.9 million.  In addition,  at March 31, 1998, the Association had core capital
of $9.8  million,  or 7.93% of adjusted  total  assets,  which  exceeds the 3.0%
requirement by $6.1 million. The Association

                                       36

<PAGE>


had  risk-based  capital  of $10.4  million  at March  31,  1998,  or  18.17% of
risk-adjusted  assets, which exceeds the 8.0% risk-based capital requirements by
$5.8 million.

         Under  the  requirements  of  federal  law,  all  the  federal  banking
agencies,  including the OTS, must revise their risk-based capital  requirements
to ensure that such requirements  account for interest rate risk,  concentration
of  credit  risk and the  risks of  non-traditional  activities,  and that  they
reflect the actual performance of and expected loss on multi-family loans.

         The OTS has  adopted a final  rule that  generally  requires  a savings
association  with more than normal  interest  rate risk 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 provides for a two-quarter  lag between
calculating  interest rate risk and recognizing any deductions from capital. The
OTS has  announced  that it will  delay the  effectiveness  of the rule until it
adopts the process by which  savings  associations  may appeal an interest  rate
risk deduction  determination.  The OTS has instructed all savings  associations
not to take any  capital  deductions  for  interest  rate  risk  exposure  until
notified to do so by the OTS. In  addition,  any savings  association  with less
than $300 million in assets and a total  risk-based  capital  ratio in excess of
12%, such as the  Association,  is exempt from this  requirement  unless the OTS
determines otherwise.

Comparison  of Fiscal Years Ended  September 30, 1997 and September 30, 1996 for
the Company

         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 due to
decreases  in net  interest  income of  $94,000  and  income  from  real  estate
operations  of $60,000.  The decrease was also 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.  These decreases to net earnings were partially offset by decreases in
non-interest expenses of $273,000 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

                                       37

<PAGE>


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.

         Non-interest Income. Non-interest income decreased $302,000 to $280,000
during the fiscal year ended  September 30, 1997 as compared to $582,000 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  earnings  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
$2,111,000 for the fiscal year ended  September 30, 1997 from $2,384,000 for the
fiscal year ended  September  30, 1996, a decrease of  $273,000,  or 11.4%.  The
decrease was primarily due to a one-time  pre-tax charge of $431,000  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 $146,000,  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.

Average Balances, Interest Rates and Yields of the Company

         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.
Non-accruing  loans  have been  included  in the table as loans  carrying a zero
yield.


                                       38

<PAGE>

<TABLE>
<CAPTION>
                                                 Six Months Ended March 31,                   Year Ended September 30,
                              ---------------------------------------------------------   ------------------------------
                                            1998                          1997                          1997            
                              ----------------------------   --------------------------   ------------------------------
                                 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)
Interest-earning assets:
<S>              <C>            <C>        <C>        <C>      <C>       <C>       <C>     <C>       <C>          <C>   
 Loans receivable(1).........   $ 81,262   $3,333     8.20%    $69,401   $2,779    8.01%   $ 71,188  $  5,684     7.98% 
 Mortgage-backed securities..     22,169      729     6.58      27,288      885    6.48      26,137     1,727     6.61  
 Investment securities.......      6,304      200     6.34       7,086      234    6.61       7,598       513     6.75  
 FHLB stock..................      1,392       54     7.75       1,287       42    6.48       1,314        89     6.79  
 Federal funds sold..........      1,850       44     4.79         855       22    5.18         567        34     6.02  
 Other earning assets........        545       17     6.33         213        8    5.19         318        22     6.83  
                                --------   ------            ---------   ------            -------    -------           
  Total earning assets.......    113,522    4,377     7.71     106,130    3,970    7.48     107,122     8,069     7.53  
 Non-interest earning assets.      3,079                         2,650                        2,928                     
                                --------                      --------                     --------                     
 Total assets................   $116,601                      $108,780                     $110,050                     
                                ========                      ========                     ========                     
Interest-bearing liabilities:
 Savings deposits and
   certificates..............  $  53,084    1,419     5.35    $ 50,794    1,361    5.36    $ 51,219     2,745     5.36  
 Demand and NOW..............     25,364      525     4.14      20,272      420    4.14      22,019       914     4.15  
 FHLB advances...............     24,850      736     5.92      24,333      707    5.81      23,583     1,400     5.93  
                               ---------   ------             --------   ------            --------    ------           
   Total interest-bearing
    liabilities..............    103,298    2,680     5.19      95,399    2,488    5.22      96,821     5,059     5.22  
                                           ------                        ------                        ------           
Non-interest-bearing
 liabilities ................      1,805                         1,520                        1,538                     
                               ---------                      --------                     --------                     
   Total liabilities.........    105,103                        96,919                       98,359                     
Equity.......................     11,498                        11,861                       11,691                     
                               ---------                      --------                     --------                     
   Total liabilities and
    equity...................   $116,601                      $108,780                     $110,050                     
                                ========                      ========                     ========                     
Net interest/spread..........             $ 1,697     2.52%             $ 1,482    2.26%              $3,010      2.31% 
                                          =======     ====              =======    ====               ======      ====  
Margin.......................                         2.99%                        2.79%                          2.81% 
                                                      ====                         ====                           ====  
Assets to liabilities........     109.90%                       111.25%                      110.64%                    
                                ========                       =======                      =======                     
</TABLE>


<TABLE>
<CAPTION>

                                                      Year Ended September 30,
                               -----------------------------------------------------------------
                                               1996                             x1995           
                               -------------------------------  --------------------------------
                                 Average    Interest               Average   Interest           
                               Outstanding   Earned/    Yield/  Outstanding   Earned/    Yield/ 
                                 Balance      Paid       Rate      Balance     Paid      Rate   
                                 -------      ----       ----      -------     ----      ----   
                                                             (Dollars in Thousands)
Interest-earning assets:                                                                        
<S>              <C>            <C>         <C>          <C>      <C>         <C>         <C>   
 Loans receivable(1).........   $ 63,152    $ 5,190      8.22%    $ 58,628    $ 4,804     8.19% 
 Mortgage-backed securities..     29,510      1,930      6.54       29,191      1,939     6.64  
 Investment securities.......      7,233        479      6.62        4,977        321     6.45  
 FHLB stock..................      1,103         70      6.38        1,028         61     5.93  
 Federal funds sold..........      1,434         79      5.53          650         44     6.77  
 Other earning assets........        445         25      5.64          275         17     6.18  
                                --------                          --------    -------           
  Total earning assets.......    102,877      7,773      7.56       94,749      7,186     7.58  
 Non-interest earning assets.      1,606                             1,883                      
                                --------                          --------                      
 Total assets................   $104,483                          $ 96,632                      
                                ========                          ========                      
Interest-bearing liabilities:                                                                   
 Savings deposits and                                                                           
   certificates..............   $ 51,950      2,820      5.43     $ 51,019      2,441     4.78  
 Demand and NOW..............     18,765        762      4.06       13,508        408     3.02  
 FHLB advances...............     19,133      1,087      5.68       17,275      1,003     5.81  
                                --------      -----               --------    -------           
   Total interest-bearing                                                                       
    liabilities..............     89,848      4,669      5.20       81,802      3,852     4.71  
                                              -----                           -------           
Non-interest-bearing                                                                            
 liabilities ................      1,497                             1,512                      
                                --------                          --------                      
   Total liabilities.........     91,345                            83,314                      
Equity.......................     13,138                            13,318                      
                                --------                          --------                      
   Total liabilities and                                                                        
    equity...................   $104,483                          $ 96,632                      
                                ========                          ========                      
Net interest/spread..........                $3,104      2.36%                $3,334     2.87%  
                                             ======      ====                 ======     ====   
Margin.......................                            3.02%                           3.52%  
                                                         ====                            ====   
Assets to liabilities........    114.50%                            115.83%                     
                                =======                           ========                      
</TABLE>

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


                                       39

<PAGE>


Rate/Volume Analysis of Net Interest Income of the Company

         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>

                                                           Six Months Ended
                                                                 March 31,         Year Ended September 30  Year Ended September 30,
                                                              1998 vs. 1997              1997 vs. 1996           1996 vs. 1995
                                                       --------------------------  -----------------------  ------------------------
                                                          Increase                   Increase                 Increase
                                                         (Decrease)                 (Decrease)               (Decrease) 
                                                           Due to        Total        Due to       Total       Due to       Total
                                                       --------------   Increase   ------------   Increase   ------------  Increase
                                                       Volume    Rate  (Decrease)  Volume  Rate  (Decrease)  Volume  Rate (Decrease)
                                                       ------    ----  ----------  ------  ----  ----------  ------  ----  ---------
                                                                                   (Dollars in Thousands)
Interest-earning assets:
<S>                                                    <C>      <C>      <C>      <C>      <C>      <C>      <C>     <C>      <C>  
 Loans receivable ..................................   $ 486    $  68    $ 554    $ 645    $(151)   $ 494    $ 372   $  14    $ 386
 Mortgage-backed securities ........................    (169)      13     (156)    (223)      20     (203)      21     (30)      (9)
 Securities ........................................     (25)      (9)     (34)      24       10       34      149       9      158
 FHLB stock ........................................       4        8       12       14        5       19        4       5        9
 Federal funds sold ................................      24       (2)      22      (52)       7      (45)      44      (9)      35
 Other earning assets ..............................       8        1        9       (8)       5       (3)      10      (2)       8
                                                       -----    -----    -----    -----    -----    -----    -----   -----    -----
   Total interest-earning assets ...................   $ 328    $  79      407    $ 400    $(104)     296    $ 600   $ (13)     587
                                                       =====    =====    -----    =====    =====    -----    =====   =====    -----

Interest-bearing liabilities:
 Passbook savings and certificates .................   $  61    $  (3)      58    $ (39)   $ (36)     (75)   $  45   $ 334      379
 NOW and Demand ....................................     105       --      105      135       17      152      188     166      354
 FHLB Advances .....................................      15       14       29      262       51      313      106     (22)      84
                                                       -----    -----    -----    -----    -----    -----    -----   -----    -----

   Total interest-bearing
 liabilities .......................................   $ 181    $  11      192    $ 358    $  32      390    $ 339   $ 478      817
                                                       =====    =====    -----    =====    =====    -----    =====   =====    -----
Net interest income.................................                     $ 215                       $(94)                    $(230)
                                                                         =====                       =====                    ======
</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.

<TABLE>
<CAPTION>

                                                                         At                   September 30,
                                                                      March 31,      ------------------------------
                                                                        1998         1997         1996        1995
                                                                        ----         ----         ----        ----
Weighted average yield on:
<S>                                                                     <C>          <C>          <C>         <C>  
 Loans receivable..........................................             7.87%        7.74%        7.78%       8.13%
 Mortgage-backed securities................................             6.53         6.66         6.53        6.97
 Securities................................................             6.20         6.97         6.68        7.61
 Federal funds sold........................................             5.33         5.28         5.48        5.57
 Other interest-earning assets.............................             5.43         5.22         4.93        5.35
 Combined weighted average yield on interest-earning                                    0         7.             9
    assets.................................................             7.44         7.4            34        7.5

Weighted average rate paid on:
 Passbook Savings and certificates.........................             5.42         5.38         5.38        5.38
 NOW.......................................................             4.21         4.06         4.03        3.78
 FHLB advances.............................................             5.79         6.11         5.65        5.94
 Combined weighted average rate paid on interest-                                       1         5.             3
    bearing liabilities....................................             5.19         5.2            17        5.2

Spread.....................................................             2.25         2.19         2.17        2.36
</TABLE>


                                       40

<PAGE>


Asset/Liability Management of the Company

         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.

         A primary objective of asset/liability management is to manage interest
rate risk.  First Federal monitors its  asset/liability  mix on an ongoing basis
and,  from time to time,  may institute  certain  changes in its product mix and
asset and liability maturities.

         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 March 31, 1998, approximately $28.6 million, or
31.1% of the  Company's  total loans  secured by real estate,  were ARMs. On the
same date, the Company also had $12.3 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 March 31, 1998, the Company had $7.7
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 March 31,  1998,  the Company had
approximately $7.8 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.

                                       41

<PAGE>


         Presented  below,  as  of  March  31,  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 Office of Thrift  Supervision.
Assumptions used in calculating the amounts in this table were determined by the
OTS (dollars in thousands):

<TABLE>
<CAPTION>

                                                 Net Portfolio Value
 Change in                                        At March 31, 1998
Interest Rate        Board Limit      ------------------------------------------
(Basis Points)        % Change        $ Amount         $ Change        % Change
- --------------        --------        --------         --------        --------
<S>                     <C>           <C>             <C>                <C>  
   +200                 -40%           $11,166         $(2,508)           (18)%
   +100                 -25             12,627          (1,047)            (8)
      0                  --             13,674              --             --
   -100                 -25             14,007             334              2
   -200                 -40             13,609             (65)             0

</TABLE>

         As indicated in the table above,  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 a
0% change in NPV in a declining rate environment and an 18% 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 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.

Liquidity and Capital Resources of the Company

         The OTS requires  minimum levels of liquid  assets.  At March 31, 1998,
OTS  regulations  required First Federal to maintain an average daily balance of
liquid assets (United States  Treasury,  federal agency,  and other  investments
having  maturities  of five years or less)  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 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 March 31,  1998 was 15.44%.  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.


                                       42

<PAGE>


         The Company's primary investing activity is the origination of mortgage
loans and the purchase of  mortgage-backed  and other  securities.  At March 31,
1998, mortgage loans and mortgage-backed  securities  accounted for 85.3% 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 $0 at March  31,  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 pledging 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 March 31, 1998, the Company had  outstanding
commitments  to extend  credit which  amounted to  $694,000.  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
March 31, 1998 totaled  approximately $30.9 million.  Management believes that a
significant portion of such deposits will remain with the Company.  There can be
no assurance,  however,  that the Company can retain all such deposits. At March
31, 1998, the Company had $27.3 million in advances from the FHLB of Topeka with
$6.4 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 March 31, 1998,  the  Association's
tangible capital,  core capital,  and risk-based  capital of $9.8 million,  $9.8
million,  and $10.4 million exceeded the applicable minimum requirements by $7.9
million, $6.1 million, and $5.8 million, respectively.

         The following table sets forth the  Association's  compliance with such
requirements at March 31, 1998.

<TABLE>
<CAPTION>
                                                Association capital level
                     OTS requirement               at March 31, 1998
                    ------------------      ---------------------------------
                     % of                    % of                    Amount
                    Assets      Amount      Assets     Amount       of Excess
                    ------      ------      ------     ------       ---------
Capital standard                         (Dollars in Thousands)
<S>                  <C>        <C>         <C>       <C>           <C>    
Tangible capital     1.50%      $1,852      7.93%     $ 9,787       $ 7,935
Core capital (1)     3.00        3,705      7.93        9,787         6,082
Risk-based capital   8.00        4,598     18.17       10,443         5,845

</TABLE>

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


                                       43

<PAGE>



         See Note L of Notes to Consolidated Financial Statements of the Company
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.

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.


                                       44

<PAGE>


                             BUSINESS OF THE COMPANY

General

         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. On January 24, 1997, the
Common  Stock  was  split  two-for-one  through  the  issuance  of a 100%  stock
dividend.  At December 31, 1997, the Company had total assets of $113.7 million,
and stockholders' equity of $11.4 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.

         Like all federally  chartered  savings  associations,  First  Federal's
operations  are  regulated  by the OTS.  First  Federal  is a member of the FHLB
System and a stockholder in the FHLB of Topeka. The Association is also a member
of the SAIF and its deposit accounts are insured up to applicable  limits by the
FDIC.

         The  business  of the  Association  consists  primarily  of  attracting
deposits from the general  public and using these  deposits to originate one- to
four-family and multi-family residential mortgage,  non-residential mortgage and
consumer loans. 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."

         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 earnings.

Community Orientation

         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.

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  10 financial  institutions  serving its primary  market area. The
Association estimates its share of the savings market in Montgomery County to be
approximately 15%.


                                       45

<PAGE>


         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 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 Association's
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
March 31, 1998, the Association's net loan portfolio totaled $85.3 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 March 31, 1998, the maximum amount which the Association
could have lent to any one  borrower  and the  borrower's  related  entities was
approximately  $1.5 million.  See " - Regulation - Federal Regulation of Savings
Associations."

                                       46

<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>

                                                                                       At September 30,
                                           March 31,           -------------------------------------------------------------------
                                             1998                       1997                   1996                   1995
                                    ----------------------     --------------------    ---------------------     -----------------
                                    Amount         Percent      Amount      Percent    Amount        Percent     Amount    Percent
                                    ------         -------      ------      -------    ------        -------     ------    -------
                                                                                           (Dollars in Thousands)
Real Estate Loans
- -----------------
<S>                                 <C>              <C>       <C>           <C>      <C>              <C>      <C>         <C>   
 One- to four-family..........      $67,166          73.13%    $64,152       84.30%   $57,353          82.29%   $50,747     82.34%
 Multi-family.................        1,133           1.23       1,164        1.53      1,371           1.97      1,420      2.30
 Non-residential..............        7,538           8.21       7,479        9.83      7,224          10.36      7,454     12.10
 Construction.................       13,317          14.50         764        1.00      1,834           2.63        526      0.85
                                   --------        -------  ----------    --------  ---------       --------  ---------   -------
    Total real estate loans...       89,154          97.07      73,559       96.66     67,782          97.25     60,147     97.59
                                   --------        -------    --------     -------   --------        -------   --------   -------

Consumer Loans:
- ---------------
 Deposit account..............          408           0.44         350        0.46        364           0.52        314      0.50
 Automobile...................          808           0.88         705        0.93        402           0.58        269      0.44
 Home equity..................          594           0.65         550        0.72        781           1.12        641      1.04
 Home improvement.............          257           0.28         274        0.36        183           0.26        102      0.17
 Other........................          621           0.68         661        0.87        185           0.27        159      0.26
                                 ----------       --------  ----------    -------- ----------       --------  ---------   -------
    Total consumer loans......        2,688           2.93       2,540        3.34      1,915           2.75      1,485      2.41
                                  ---------       --------   ---------    --------  ---------       --------   --------   -------
     Total Loans..............       91,842         100.00%     76,099      100.00%    69,697         100.00%    61,632    100.00%
                                                    ======                  ======                    ======               ======

Less:
- -----
 Loans in process.............        5,617                        572                  1,050                       372
 Deferred fees and discounts..          305                        300                    274                       200
 Allowance for losses.........          656                        668                    690                       690
                                 ----------                 ----------             ----------                ----------
 Total loans receivable, net..      $85,264                    $74,559                $67,683                   $60,370
                                    =======                    =======                =======                   =======
</TABLE>


                                       47

<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>

                                                                                            At September 30,
                                                  March 31,         --------------------------------------------------------------
                                                    1998                     1997                1996                  1995
                                           ---------------------    -------------------    ------------------    -----------------
                                             Amount    Percent      Amount     Percent      Amount    Percent    Amount    Percent
                                             ------    -------      ------     -------      ------    -------    ------    -------
                                                                             (Dollars in Thousands)
<S>                                        <C>         <C>         <C>          <C>        <C>         <C>      <C>        <C>  
Fixed-Rate Loans
 Real estate:
  One- to four-family...................    $41,275        44.94     $37,581      49.38%   $31,231      44.81%   $23,163    37.59%
  Multi-family..........................        662         0.72         683       0.90        871       1.25        821     1.33
  Non-residential.......................      5,315         5.79       5,055       6.64      4,835       6.94      5,304     8.61
  Construction..........................     13,317        14.50         764       1.00         --         --        526     0.85
                                          ---------      -------    --------   --------    -------    -------    -------   ------
    Total fixed-rate real estate loans..     60,569        65.95      44,083      57.92     36,937      53.00     29,814    48.38
 Consumer...............................      2,094         2.28       1,990       2.62      1,437       2.06      1,123     1.82
                                          ---------     --------   ---------   --------    -------    -------    -------   ------
    Total fixed-rate loans..............     62,663        68.23      46,073      60.54     38,374      55.06     30,937    50.20
                                          ---------      -------    --------    -------    -------    =======    -------   ------

Adjustable-Rate Loans
 Real estate:
  One- to four-family...................     25,891        28.19      26,571      34.92     26,122      37.47     27,584    44.75
  Multi-family..........................        471         0.51         481       0.63        500       0.72        599     0.97
  Non-residential.......................      2,223         2.42       2,424       3.19      2,389       3.43      2,150     3.49
  Construction..........................         --           --          --         --      1,834       2.63         --       --
                                          ---------     --------    ----------   ------    -------    -------     ------   ------
     Total adjustable-rate real
      estate loans......................     28,585        31.12      29,476      38.74     30,845      44.25     30,333    49.21
 Consumer...............................        594         0.65         550       0.72        478       0.69        362     0.59
                                          ---------     --------    --------   --------    -------   --------     ------   ------
     Total adjustable-rate loans........     29,179        31.77      30,026      39.46     31,323      44.94     30,695    49.80
                                          ---------      -------    --------    -------   --------    -------     ------   ------

     Total Loans........................     91,842       100.00%     76,099     100.00%    69,697     100.00%    61,632   100.00%
                                                          ======                 ======                ======              ======

Less
 Loans in process.......................      5,617                      572                 1,050                  372
 Deferred fees and discounts............        305                      300                   274                  200
 Allowance for losses...................        656                      668                   690                  690
                                          ---------                 --------                ------                ------

 Total loans receivable, net............    $85,264                  $74,559               $67,683               $60,370
                                            =======                  =======               =======               =======
</TABLE>


                                       48

<PAGE>



         The following  schedule shows the scheduled  contractual  maturities of
the  Association's  loan  portfolio  at March 31,  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 Period
Ending March 31,
- -----------------
<S>                            <C>            <C>      <C>          <C>     <C>        <C>      <C>        <C>     <C>         <C>  
1999(1)....................    $     366      8.45%    $   126      9.00%   $11,878    9.84%    $1,036     9.08%   $13,406     9.74%
2000.......................           68      9.23          69      8.10        868    9.18        291     8.88      1,296     9.06
2001.......................          260      7.61         769      8.92         --      --        339     9.38      1,368     8.79
2002 and 2003..............        1,247      7.88         136      8.76         --      --        757     8.89      2,140     8.29
2004 to 2008...............        6,817      7.86       1,615      8.64         --      --        265     8.65      8,697     8.03
2009 to 2023...............       34,882      7.66       5,809      8.42        374    8.13         --       --     41,065     7.77
2024 and following.........       23,526      7.52         147      8.25        197    7.50         --       --     23,870     7.52
                                 -------               -------              -------             ------             -------
       Total                     $67,166                $8,671              $13,317             $2,688             $91,842
                                 =======                ======              =======             ======             =======
</TABLE>

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

         The  total  amount of loans due after  March  31,  1999,  which  have a
predetermined  interest rate is $49.9  million,  while the total amount of loans
due after such date which have a floating or  adjustable  interest rate is $28.6
million.

                                       49

<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 March 31, 1998,  the  Association's  one- to
four-family  residential  mortgage loans, totaled $67.2 million, or 73.1% 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 March 31, 1998, the Association had 508 loans totaling $27.4
million with a loan-to-value ratio of greater than 80% but less than 90% and 320
loans totaling $15.4 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 of the Company - Asset/Liability  Management." Approximately 38.8% of
the  loans  secured  by  one-  to  four-family  real  estate  originated  by the
Association  during  fiscal  1997  were  originated  with  adjustable  rates  of
interest.  Approximately  25.7% of the loans secured by one- to four-family real
estate originated by the Association  during the six months ended March 31, 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 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

                                       50

<PAGE>



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  $2.4  million,  or  3.6%  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. 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.

         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   of  the  Company  -   Asset/Liability
Management."   At  March  31,  1998,  the   Association   had  $8.7  million  in
non-residential/  multi-family  real  estate  loans,  representing  9.4%  of the
Association's loan portfolio.

         Approximately   12.4%  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.


                                       51

<PAGE>



         The  table  below  sets  forth,  by  type  of  security  property,  the
Association's non-residential/ multi-family real estate loans at March 31, 1998.

                                          Number    Outstanding      Amount
                                           of        Principal   Non-Performing
                                          Loans       Balance    or of Concern
                                          -----       -------    -------------
                                                (Dollars in Thousands)
Multi-family ........................         6        $1,133        $   --
Small business facilities                                       
 and office buildings ...............        44         4,000            21
Health care facility ................        11         1,308            --
Churches ............................         3           186            --
Warehouse/mini-storage ..............         3           325            --
Shopping centers ....................        --            --            --
Hotel/motel .........................         2           735            --
Land ................................        24           984            --
                                         ------        ------        ------
  Total multi-family                                            
   residential and non-                                         
   residential real                                             
   estate loans .....................        93        $8,671        $   21
                                         ======        ======        ======
                                                                  

         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.

         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 March 31, 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 five  unrelated
borrowers or groups of borrowers described below. The first loan is secured by a
hotel located in Columbia,  Missouri and had an outstanding balance at March 31,
1998 of $693,000.  This loan has been current  since its inception in June 1991.
The other loans in excess of $500,000 at March 31, 1998,  included a loan to one
borrower totaling  $604,000 secured by an apartment  building located in Rogers,
Arkansas;  a loan with an outstanding  balance of $523,000 secured by a motel in
Independence,  Kansas; a loan with an outstanding balance of $541,000 secured by
a guest home located in Caney, Kansas; and a loan with an outstanding balance of
$721,000 secured by an apartment building located in Gladstone, Missouri. All of
these  loans  were  current  at March 31,  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

                                       52

<PAGE>



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.

         Construction   Lending.   The  Association   also  makes  a  number  of
construction   loans  to  builders  and  individuals  for  the  construction  of
residences.  There were $13.3 million of construction loans outstanding at March
31, 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 six months or less and  interest
rates tied to the prime rate plus a margin.  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.

         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 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.  See  "Business  of the Company -- lending  Activities -
Construction  Lending."  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.

         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 March 31, 1998, the  Association's  consumer
loan  portfolio  totaled  $2.7  million,  or 2.9% 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 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  31.7% 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 90% 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 creditworthiness 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.

         At March 31, 1998, the  Association  had $808,000 of automobile  loans.
The  Association's  automobile loans are originated as installment  loans with a
fixed interest rate and terms of up to 60 months. The Association originates

                                       53

<PAGE>



automobile  loans  directly from its existing  customers,  for both new and used
automobiles, and will lend up to 80% of the value of the automobile.

         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 March 31, 1998, $49,000, or approximately 1.8% 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 March 31, 1998,  approximately $4.2 million of First
Federal's loan portfolio was serviced by others. During the year ended September
30,  1997,  the  Association   purchased  loans  totaling  $546,000  secured  by
non-residential  real  estate,  and none  during the six months  ended March 31,
1998.

         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 $2.1  million in loans  serviced for others as of
March 31, 1998.


                                       54

<PAGE>



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


<TABLE>
<CAPTION>
                                                                        Six Months
                                                                           Ended                      Year Ended September 30,
                                                                          March 31,       ------------------------------------------
                                                                            1998             1997            1996             1995
                                                                            ----             ----            ----             ----
                                                                                                    (In Thousands)
Originations by type
- --------------------
<S>                                                                      <C>              <C>             <C>              <C>
 Adjustable-rate:
  Real estate - one- to four-family ..............................        $  2,075         $  6,437        $  4,465         $  6,144
                - multi-family ...................................              --               --              --              173
                - non-residential ................................              --              633             614              921
  Consumer - home equity .........................................              --              673             314              469
                                                                          --------         --------        --------         --------
         Total adjustable-rate ...................................           2,075            7,743           5,393            7,707
                                                                          --------         --------        --------         --------
 Fixed-rate:
  Real estate - one- to four-family ..............................           6,006           10,167          14,879            5,886
                - non-residential and land .......................             693            1,492             320              219
                - construction ...................................          11,367               --              --               --
  Consumer - non-real estate .....................................           1,117            1,965           1,429            1,234
                                                                          --------         --------        --------         --------
         Total fixed-rate ........................................          19,183           13,624          16,628            7,339
                                                                          --------         --------        --------         --------
         Total loans originated ..................................          21,258           21,367          22,021           15,046
                                                                          --------         --------        --------         --------
Purchases
  Real estate - non-residential ..................................              --              546              --               --
                 - construction ..................................           4,984               --              --               --
  Mortgage-backed securities (excluding
    REMICs and CMOs) .............................................              --               --           4,660            2,982
                                                                          --------         --------        --------         --------
         Total purchased .........................................           4,984              546           4,660            2,982
                                                                          --------         --------        --------         --------
Sales and Repayments
  Mortgage-backed securities .....................................           2,576            4,412           5,237            3,041
  Transfer of mortgage-backed securities to
    mortgage-backed securities available for sale ................              --               --              --              968
  Principal repayments(1) ........................................          10,499           15,512          13,956           11,854
                                                                          --------         --------        --------         --------
        Total reductions .........................................          13,075           19,924          19,193           15,863
Increase (decrease) in other items, net(2) .......................          (5,088)             375            (730)             287
                                                                          --------         --------        --------         --------
         Net increase ............................................        $  8,079         $  2,364        $  6,758         $  2,452
                                                                          ========         ========        ========         ========
</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.


                                       55

<PAGE>

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 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 of the Company.  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.

    Delinquent  Loans.  The following  table sets forth  information  concerning
delinquent loans at March 31, 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)
Real Estate:
<S>                                 <C>    <C>       <C>       <C>    <C>          <C>       <C>    <C>           <C> 
  One- to four-family......         7      $335      .36%      10     $ 528        .58%      17     $  863        .94%
  Non-residential..........        --        --        --       1        21        .02        1         21        .02
Consumer. . . . . .........         4        25       .03       2        24        .03        6         49        .06
                                 ----     -----     -----    ----     -----      -----     ----     ------       ----
     Total.................        11      $360      .39%      13     $ 573        .63%      24     $  933       1.02%
                                  ===      ====     =====     ====    =====      =====     ====     ======       ====
</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)
Real Estate:
<S>                                           <C>   <C>        <C>        <C>    <C>         <C>        <C>    <C>         <C>  
  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>

                                       56

<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 become  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>
                                                                                                         September 30,
                                                                           March 31,         ---------------------------------------
                                                                              1998             1997           1996            1995
                                                                              ----             ----           ----            ----
                                                                                                (Dollars in Thousands)
Non-accruing loans:
<S>                                                                          <C>             <C>             <C>             <C>   
  One- to four-family ..............................................         $  528          $  919          $  148          $  444
  Non-residential real estate ......................................             21              98              99             100
  Construction .....................................................             --              --              94              --
  Consumer .........................................................             24              32              26              11
                                                                             ------          ------          ------          ------
     Total non-accruing loans ......................................            573           1,049             367             555
Accruing loans delinquent 90 days or more:
  One- to four-family ..............................................             --             292             183             116
Troubled debt restructurings:
  One- to four-family ..............................................             49              50              52              56
                                                                             ------          ------          ------          ------
Total non-performing loans .........................................            622           1,391             602             727
                                                                             ------          ------          ------          ------
Real estate acquired through foreclosure:
  One- to four-family ..............................................             15              12              12              --
  Non-residential real estate ......................................             --              --              --              62
                                                                             ------          ------          ------          ------
     Total real estate acquired through foreclosure ................             15              12              12              62
                                                                             ------          ------          ------          ------
Total non-performing assets ........................................         $  637          $1,403          $  614          $  789
                                                                             ======          ======          ======          ======
Total as a percentage of total assets ..............................            .51%           1.25%           0.57%           0.77%
                                                                             ======          ======          ======          ======
</TABLE>


    For the three months ended March 31, 1998, gross interest income which would
have been recorded had the  non-accruing  loans been current in accordance  with
their original terms amounted to $22,000. The amount included in interest income
on such loans was $1,356 for the six months ended March 31, 1998.

    Included in  non-accruing  loans at March 31, 1998,  were ten loans totaling
$528,000 secured by one- to four-family  real estate,  one loan totaling $21,000
secured by non-residential real estate, and two consumer loans totaling $24,000.
All non-accruing  loans at March 31, 1998 were located in the Company's  primary
market area. At March 31, 1998,  there were no accruing loans delinquent 90 days
or more.

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

    Real  Estate  Acquired   Through   Foreclosure.   At  March  31,  1998,  the
Association's real estate acquired through  foreclosure  consisted of two single
family residences located in the Association's market area with a carrying value
of $15,000, which 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

                                       57

<PAGE>


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 March 31, 1998, are included in the
table of non-performing assets above or are described under the caption "- Other
Loans of Concern" above, were as follows:

<TABLE>
<CAPTION>

                                                          September 30,
                                       March 31,  ------------------------------
                                        1998       1997        1996       1995
                                        ----       ----        ----       ----
                                                      (In Thousands)
<S>                                   <C>         <C>         <C>         <C>   
Substandard ....................      $  486      $1,261      $  676      $1,003
Doubtful .......................          63          92          95          89
Loss ...........................          --          --          --          --
                                      ------      ------      ------      ------
Total classified assets ........      $  549      $1,353      $  771      $1,092
                                      ======      ======      ======      ======
</TABLE>


         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
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 earnings  could be  significantly
affected if  circumstances  differ  substantially  from the assumptions  used in
making the initial  determinations.  At March 31, 1998, the  Association  had an
allowance for loan losses of $656,000.


                                       58

<PAGE>


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

<TABLE>
<CAPTION>

                                                                           Six Months
                                                                              Ended                   Year Ended September 30,
                                                                             March 31,        ------------------------------------
                                                                                1998           1997           1996          1995
                                                                                ----           ----           ----          ----
                                                                                             (Dollars In Thousands)
<S>                                                                            <C>            <C>            <C>             <C>  
Balance at beginning of period .......................................         $ 668          $ 690          $  690          $ 667
Charge-offs:
  One- to four-family ................................................            12             22              --             15
Recoveries:
  Non-residential real estate ........................................            --             --              --             38
                                                                               -----          -----          ------          -----
  Net charge-offs (recoveries)........................................            12             22              --            (23)
                                                                               -----          -----          ------          -----
Balance at end of period .............................................         $ 656          $ 668          $  690          $ 690
                                                                               =====          =====          ======          =====
Ratio of net charge-offs (recoveries) during the
  period to total loans at end of period .............................          0.02%          0.03%         ---%            (0.04)%
                                                                               =====          =====          ======          =====
Allowance for loan losses to total loans at end of
  period .............................................................          0.77%          0.90%           1.02%          1.14%
                                                                               =====          =====          ======          =====
Allowance for loan losses to non-performing loans at
  end of period ......................................................         105.50%        48.05%         114.62%         94.91%
                                                                               =====          =====          ======          =====
</TABLE>


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

<TABLE>
<CAPTION>
                                                                                       September 30,
                                     March 31,         ---------------------------------------------------------------------------
                                       1998                      1997                     1996                    1995
                             ----------------------    -----------------------    ---------------------     ----------------------
                                            Percent                   Percent                  Percent                    Percent
                                            of Loans                  of Loans                 of Loans                   of Loans
                                            in Each                   in Each                  in Each                    in Each
                                            Category                  Category                 Category                   Category
                                            to Total                  to Total                 to Total                   to Total
                              Amount         Loans      Amount         Loans      Amount        Loans       Amount         Loans
                              ------         -----      ------         -----      ------        -----       ------         -----
                                                                            (Dollars in Thousands)
Real Estate:
<S>                            <C>           <C>         <C>           <C>         <C>           <C>         <C>           <C>   
  One- to four-family .....    $397          73.13%      $391          84.30%      $357          82.29%      $343          82.34%
  Multi-family ............      --           1.23         --           1.53         --           1.97         17           2.30
  Non-residential .........      89           8.21         92           9.83         87          10.36         87          12.10
Construction ..............     135          14.50         --           1.00         11           2.63         --            .85
Consumer ..................      35           2.93         35           3.34         30           2.75          7           2.41
Unallocated ...............      --             --        150             --        205             --        236             --
                               ----         ------       ----         ------       ----         ------       ----         ------
    Total .................    $656         100.00%      $668         100.00%      $690         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

                                       59

<PAGE>


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  March  31,  1998,  the
Association's liquidity ratio (liquid assets as a percentage of net withdrawable
savings  deposits  and  current   borrowings)  was  15.44%.   See  "Management's
Discussion and Analysis of Financial  Condition and Results of Operations of the
Company Liquidity and Capital Resources" 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 March 31, 1998, investment securities totaled
$8.3 million, or 6.7% of total assets. As of such date, the Association also had
a $1.4  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 March 31,  1998,  the average term to maturity or repricing of
the investment portfolio was 2.4 years.

                                       60

<PAGE>


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

<TABLE>
<CAPTION>
                                                                                                September 30,
                                                               March 31,      ------------------------------------------------------
                                                                 1998                1997             1996              1995
                                                           ---------------    ----------------    -------------    ----------------
                                                            Book      % of    Book     % of      Book      % of     Book      % of
                                                           Value     Total    Value    Total     Value    Total     Value    Total
                                                           -----     -----    -----    -----     -----    -----     -----    -----
                                                                                            (Dollars in Thousands)
<S>                                                       <C>       <C>       <C>      <C>      <C>       <C>       <C>      <C>
Securities held to maturity:
  Federal agency obligations ...........................   $5,000    51.18%   $3,000   34.56%    $2,000    23.60%   $1,000    11.68%
                                                           ------    -----    ------   ------    ------   ------    ------   ------
Securities available for sale:
  U.S. Government securities ...........................        0     0.00       999   11.51      1,993    23.52     1,997    23.32
  Federal agency obligations ...........................    3,009    30.80     2,985   34.39      2,934    34.62     3,981    46.48
  FHLMC preferred stock ................................       --       --        --      --         --       --       253     2.95
  Other marketable equity securities(1) ................      337     3.45       327    3.77        308     3.63       294     3.43
                                                           ------   ------    ------   ------    ------   ------    ------   ------
     Total securities available for sale ...............    3,346    34.25     4,311   49.67      5,235    61.77     6,525    76.18
                                                           ------   ------    ------   ------    ------   ------    ------   ------
  FHLB stock ...........................................    1,423    14.57     1,369   15.77      1,240    14.63     1,040    12.14
                                                           ------   ------    ------   ------    ------   ------    ------   ------
     Total securities and FHLB stock ...................   $9,769   100.00%   $8,680  100.00%    $8,475   100.00%   $8,565   100.00%
                                                           ======   ======    ======   ======    ======   ======    ======   ======
  Average  remaining  life or term to
   repricing of securities  (excluding  FHLMC
   preferred stock, FHLB stock and other
   marketable equity securities) .......................      4.02 yrs.          4.61 yrs.           5.04 yrs.          4.49 yrs.
Other Interest-Earning Assets:
  Short-term money market investments ..................   $5,507   100.00%   $2,190   100.00%   $1,010   100.00%   $1,745   100.00%
                                                           ======   ======    ======   ======    ======   ======    ======   ======
Average remaining life or term
  to repricing of securities and
  other interest-earning assets
  (excluding FHLB stock, FHLMC
  preferred stock and other
  marketable equity securities) ........................      2.38 yrs.          3.51 yrs.           4.40 yrs.          3.59 yrs.
</TABLE>

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

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

                                       61

<PAGE>


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

<TABLE>
<CAPTION>

                                                        March 31, 1998
                                          --------------------------------------
                                          Less Than    1 to 5   Total Investment
                                            1 Year      Years      Securities
                                          ----------  ---------  ---------------
                                           Amortized  Amortized  Amortized  Fair
                                             Cost       Cost       Cost    Value
                                             ----       ----       ----    -----
                                                    (Dollars in Thousands)
Held to Maturity:
<S>                                                   <C>       <C>       <C>   
  Federal agency obligations ............             $5,000    $5,000    $4,961
                                                      ------    ------    ------
     Weighted average yield .............               6.30%     6.30%
                                                      ======    ======
Available for Sale:
  Federal agency obligations ............   $  986    $1,991    $2,977    $3,009
  Other marketable equity securities(1) .      337        --       337       337
                                            ------    ------    ------    ------
     Total investment securities ........   $1,323    $1,991    $3,314    $3,346
                                            ======    ======    ======    ======
     Weighted average yield .............     5.54%     5.86%    5.73%
                                            ======    ======    ======

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

      The  Company's  securities  portfolio at March 31,  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 net of
related taxes 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
earnings.   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  leading 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 March 31, 1998, the Company held no investments
for  trading  purposes,  but did hold  securities  available  for  sale  with an
amortized cost and market value of $3.3 million and $3.3 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  March   31,   1998,   the   Association's
mortgage-backed  securities totaled $20.9 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 of the
Company.

      At  March  31,  1998,  $12.3  million,  or  59.0%,  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.

                                       62

<PAGE>



      The  following  table  sets  forth  the  contractual   maturities  of  the
mortgage-backed   securities  at  March  31,  1998.  The   Association   had  no
mortgage-based securities available for sale at that date.

<TABLE>
<CAPTION>
                                                                                  Due in                              March 31, 1998
                                                 --------------------------------------------------------------------  ------------
                                                    6 months   6 months    1 to      3 to 5   5 to 10  10 to 20  Over 20
                                                     or Less   to 1 Year  3 Years     Years    Years     Years    Years   Book 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 ................................   $    --   $     --   $     --   $     --   $    --   $   167   $ 5,970   $ 6,137
  Federal National Mortgage
     Association ................................        --         --         --         --        --     1,297     4,895     6,192
                                                    -------   --------   --------   --------   -------   -------   -------   -------
     Total adjustable-rate ......................        --         --         --         --        --     1,464    10,865    12,329
                                                    -------   --------   --------   --------   -------   -------   -------   -------

Fixed-Rate Mortgage-Backed
Securities:
Federal Home Loan Mortgage
   Corporation ..................................        --         --         --         --     2,592     2,769        --     5,361
Federal National Mortgage
   Association ..................................        --         --         --         --     2,068     1,080        --     3,148
Government National Mortgage
   Association ..................................        --         --         --         --        --        --        64        64
                                                    -------   --------   --------   --------   -------   -------   -------   -------
  Total fixed-rate ..............................        --         --         --         --     4,660     3,849        64     8,573
                                                    -------   --------   --------   --------   -------   -------   -------   -------
Total mortgage-backed securities held
    to maturity .................................   $    --   $     --   $     --   $     --   $ 4,660   $ 5,313   $10,929   $20,902
                                                    =======   ========   ========   ========   =======   =======   =======   =======
</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 $27.3  million in FHLB advances  outstanding  at March 31,
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.

      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

                                       63

<PAGE>


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.

<TABLE>
<CAPTION>
                              At March 31, 1998         % of Total Certificates
                              -----------------         -----------------------
                           (Dollars in Thousands)
<S>                                <C>                            <C>  
Four-Year Certificate......        $1,503                         2.88%
Five-Year Certificate......         6,300                        12.06
</TABLE>


      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 Financial Statements
of the Company for weighted average nominal rates.

<TABLE>
<CAPTION>

                                                                                             September 30,
                                                  March 31,         ------------------------------------------------------------
                                                    1998                  1997                1996                   1995
                                             -------------------    -----------------   -----------------      -----------------
                                                         Percent              Percent              Percent               Percent
                                                           of                   of                   of                    of
                                              Amount      Total     Amount     Total    Amount      Total      Amount     Total
                                              ------      -----     ------     -----    ------      -----      ------     -----
                                                                             (Dollars In Thousands)
Transactions and Savings Deposits:
- ----------------------------------
<S>                                         <C>            <C>     <C>         <C>    <C>           <C>      <C>           <C>  
 Passbook Demand (2.85%)..................   $  2,951       3.50%   $2,703      3.54%  $ 2,649       3.82%    $ 2,752       4.05%
 NOW Accounts (2.00-2.50%)................      4,025       4.78     3,763      4.93     3,232       4.66       2,899       4.26
 Money Market Accounts (2.50-5.75%).......     24,939      29.59    20,702     27.13    15,553      22.40      11,694      17.20
                                              -------     ------    ------    ------   -------      -----      ------     ------
   Total Transactions and Savings Deposits     31,915      37.87    27,168     35.60    21,434      30.88      17,345      25.51
                                              -------     ------    ------    ------   -------      -----      ------     ------
Certificates:                                                                                                
- -------------                                                                                                
 0.00  -  3.99%...........................         --         --         5      0.01         9       0.01         804       1.18
 4.00  -  4.99%...........................      1,770       2.10     2,189      2.87     4,216       6.07      10,498      15.44
 5.00  -  5.99%...........................     45,786      54.33    39,911     52.30    30,296      43.64      16,882      24.83
 6.00  -  6.99%...........................      4,675       5.55     6,930      9.08    13,367      19.25      22,351      32.87
 7.00%  and over..........................         26       0.03        26      0.03        34       0.05          47       0.07
                                              -------     ------    ------    ------   -------      -----    --------    -------
Total Certificates........................     52,257      62.01    49,061     64.29    47,922      69.02      50,582      74.39
                                              -------     ------    ------    ------   -------      -----      ------     ------
Accrued Interest..........................         96       0.12        82      0.11        70       0.10          70       0.10
                                              -------     ------    ------    ------   -------               
Total Deposits............................    $84,268     100.00%  $76,311    100.00%  $69,426     100.00%    $67,997     100.00%
                                              =======     ======   =======    ======   =======     ======     =======     ======
                                                                                                          
</TABLE>


                                       64

<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.

<TABLE>
<CAPTION>
                            Six Months
                              Ended             Year Ended September 30,
                              March 31,   -----------------------------------
                               1998         1997         1996            1995
                               ----         ----         ----            ----
                                        (Dollars In Thousands)
<S>                         <C>           <C>           <C>           <C>     
Opening balance ........    $ 76,229      $ 69,356      $ 67,927      $ 64,384
Deposits ...............      51,789        86,304        65,771        61,024
Withdrawals ............     (45,361)      (82,247)      (67,067)      (59,578)
Interest credited ......       1,515         2,816         2,725         2,097
                            --------      --------      --------      --------
Ending balance .........    $ 84,172      $ 76,229      $ 69,356      $ 67,927
                            ========      ========      ========      ========
Net increase ...........    $  7,943      $  6,873      $  1,429      $  3,543
                            ========      ========      ========      ========
Percent increase .......       10.42%         9.91%         2.10%         5.50%
                            ========      ========      ========      ========
</TABLE>


      The  following   table  shows  rate  and  maturity   information  for  the
Association's certificates of deposit as of March 31, 1998.

<TABLE>
<CAPTION>
                                  4.00-    5.00-     6.00-       7.00-                Percent
                                  4.99%    5.99%     6.99%       7.99%     Total      of Total
                                  -----    -----     -----       -----     -----      --------
                                                        (Dollars in Thousands)
Certificate accounts
maturing in quarter ending:
- ---------------------------
<S>                          <C>        <C>        <C>        <C>        <C>           <C>   
June 30, 1998 .............   $   708    $ 5,575    $    13    $    --    $ 6,296       12.05%
September 30, 1998 ........       605      8,909        105         --      9,619       18.41
December 31, 1998 .........       308      5,976        177         --      6,461       12.36
March 31, 1999 ............       149      8,312         36         --      8,497       16.26
June 30, 1999 .............        --      5,773         65         --      5,838       11.17
September 30, 1999 ........        --      7,589        669         --      8,258       15.80
December 31, 1999 .........        --        438        428         --        866        1.66
March 31, 2000 ............        --      1,164        725         26      1,915        3.66
June 30, 2000 .............        --        758        151         --        909        1.74
September 30, 2000 ........        --        641        192         --        833        1.59
December 31, 2000 .........        --         96        572         --        668        1.28
March 31, 2001 ............        --        233         --         --        233         .45
June 30, 2001 .............        --        113         75         --        188         .36
Thereafter ................        --        209      1,467         --      1,676        3.21
                              -------    -------    -------    -------    -------      ------
   Total ..................   $ 1,770    $45,786    $ 4,675    $    26    $52,257      100.00%
                              =======    =======    =======    =======    =======      ======
   Percent of total .......     3.39%      87.61%      8.95%      .05%
                              =======    =======    =======    ======
</TABLE>


                                       65

<PAGE>


      The following table indicates the amount of the Association's certificates
of deposit and other deposits by time  remaining  until maturity as of March 31,
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 .........        $ 5,440        $ 7,567        $13,518        $20,067        $46,592
Certificates of deposit
 of $100,00 or more .........            200            403            747          1,136          2,486
Public funds(1) .............            656          1,649            694            180          3,179
                                     -------        -------        -------        -------        -------
Total certificates of deposit        $ 6,296        $ 9,619        $14,959        $21,383        $52,257
                                     =======        =======        =======        =======        =======
</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 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 March 31, 1998, the
Association had $27.3 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 the dates and
for the periods indicated.

<TABLE>
<CAPTION>

                         At and for the
                          Six Months
                            Ended        At and for the Year Ended September 30,
                           March 31,     ---------------------------------------
                             1998           1997          1996           1995
                             ----           ----          ----           ----
                                                (In Thousands)
Maximum Balance:
<S>                         <C>            <C>            <C>            <C>    
 FHLB advances .....        $27,300        $25,000        $24,400        $19,900

Average Balance:
 FHLB advances .....        $24,850        $23,583        $19,133        $17,275
</TABLE>

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

<TABLE>
<CAPTION>

                      At and for the
                        Six Months
                          Ended           At September 30,
                         March 31,  ----------------------------
                           1998       1997       1996       1995
                           ----       ----       ----       ----
                                    (In Thousands)
<S>                      <C>        <C>        <C>        <C>    
FHLB advances ........   $27,300    $23,700    $24,300    $18,800

Weighted average
 interest rate of FHLB
   advances ..........     5.751%     5.930%     5.682%     5.933%
</TABLE>


                                       66

<PAGE>


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,  credit unions,  mortgage
bankers and brokers.

      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 the 10 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%.

Employees

      At March 31, 1998, the Association  had a total of 27 full-time  employees
and one part-time employee.  The Association's  employees are not represented by
any collective bargaining group.  Management considers its employee relations to
be good.

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 March 31, 1998,  was
$1,307,769.

         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.

         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 March 31, 1998, was approximately $109,000.

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 March 31, 1998.



                                       67

<PAGE>


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

General

         Neodesha  is  a  community  oriented  financial   institution   engaged
primarily in attracting deposits from the general public and using such deposits
to originate one- to four-family  residential  mortgage and, to a lesser extent,
non-residential  and consumer  loans  primarily  in its market area.  Neodesha's
revenues are derived  principally from interest earned on loans and, to a lesser
extent,  from  interest  earned on  investments  securities.  The  operations of
Neodesha are  influenced  significantly  by general  economic  conditions and by
policies of financial institution regulatory agencies, including the OTS and the
FDIC.  Neodesha's  cost of funds is  influenced  by interest  rates on competing
investments and general market interest rates.  Lending  activities are affected
by the demand for  financing  of real estate and other types of loans,  which in
turn is affected by the interest rates at which such financings may be offered.

         Neodesha's  net  interest  income  is  dependent   primarily  upon  the
difference or spread  between the average yield earned on loans  receivable  and
investments  and the  average  rate paid on  deposits,  as well as the  relative
amounts  of  such  assets  and   liabilities.   Neodesha,   like  other   thrift
institutions,  is  subject  to  interest  rate  risk  to  the  degree  that  its
interest-bearing  liabilities  mature or reprice  at  different  times,  or on a
different basis, than its interest-earning assets.

Financial Condition of Neodesha

         Comparison of March 31, 1998 and September 30, 1997

         Assets. The total assets at March 31, 1998 were $13,679,000 as compared
to total assets of  $14,155,000  at September 30, 1997.  This decrease in assets
was primarily a result of a $380,000 decrease in loans.

         Liabilities.  Total  liabilities at March 31, 1998 were  $12,556,000 as
compared to  $13,063,000  at September  30, 1997.  This  decrease was  primarily
attributable to a $789,000 decrease in deposits,  partially offset by a $300,000
increase in borrowings.

         Comparison of September 30, 1997 and September 30, 1996

         Assets. As of September 30, 1997, Neodesha's assets totaled $14,155,000
as compared to $14,411,000  as of September 30, 1996. The three largest  factors
in this  $256,000  decrease  were a  decrease  of cash and cash  equivalents  of
$137,000,  a decrease in securities  holdings of $98,000 and a decrease in loans
of $21,000.

         Liabilities.   The   liabilities  as  of  September  30,  1997  totaled
$13,063,000  as  compared  to  $13,396,000  as of  September  30,1996.  Deposits
increased by $156,000 during the year, but this increase was more than offset by
a decrease in FHLB advances of $400,000.

Results of Operations of Neodesha

         Neodesha's results of operations depend primarily upon the level of net
interest income,  which is the difference  between the interest income earned on
its  interest-earning  assets  such as loans  and  securities,  and the costs of
Neodesha's  interest-bearing  liabilities,  primarily  deposits and  borrowings.
Results  of  operations   are  also  dependent  upon  the  level  of  Neodesha's
noninterest  income,  including fee income and service charges,  and affected by
the level of its noninterest expenses,  including its general and administrative
expenses. Net interest income depends upon the volume of interest-earning assets
and  interest-bearing  liabilities and the interest rate earned or paid on them,
respectively.



                                       68

<PAGE>



Comparison of the Six Months Ended March 31, 1997 and March 31, 1998

         General.  The net earnings for the six months ended March 31, 1998 were
$30,000 as  compared to net  earnings of $38,000 for the six months  ended March
31, 1997. This decrease was due primarily to a decrease in net interest income.

         Net Interest Income. Net interest income for the six months ended March
31, 1998 was $236,000 as compared to $245,000 for the six months ended March 31,
1997.  This decrease was due primarily to a reduction in the average  balance of
interest-earning assets in the fiscal 1998 period.

         Interest  Income.  Total interest income for the six months ended March
31, 1998 was  $508,000,  as compared to $519,000  for the six months ended March
31, 1997. This decrease was due to a $316,000 decrease in the average balance of
interest-earning  assets during the 1998 period,  partially  offset by a 3 basis
point increase in the weighted average yield on interest-earning assets.

         Interest Expense. Total interest expense for the six months ended March
31, 1998 was $271,000 as compared to $274,000 for the six months ended March 31,
1997.  This  decrease was  primarily  due to a $364,000  decrease in the average
balance of  interest-bearing  liabilities,  partially offset by an 8 basis point
increase in the weighted average rate paid on such liabilities.

         Provision of Loan Losses.  The loan loss  provision was $3,000 for both
six month periods ended March 31, 1998 and December 31, 1997.

         Non-Interest  Income. The non-interest  income for the six months ended
March 31, 1998 was $61,000 as  compared to the  non-interest  income for the six
months ended March 31, 1997 of $64,000.

         Non-Interest  Expense.  For the six months  ended March 31,  1998,  the
non-interest  expense was  $253,000  as compared to $255,000  for the six months
ended March 31,  1997.  This  decrease  was due to a decrease in FDIC  insurance
premiums.

         Income Tax  Expense.  The income tax expense  for the six months  ended
March 31, 1998 was $11,000 as compared to $13,000 for the six months ended March
31, 1997.

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

         General.  Net  earnings  for the year  ended  September  30,  1997 were
$77,000 as compared to net  earnings  for the year ended  September  30, 1996 of
$3,000.  This increase was primarily due to a  non-recurring  expense of $79,000
related to the SAIF assessment at September 30, 1996.

         Net Interest  Income.  Net interest income for fiscal 1997 was $486,000
as compared to $474,000 for fiscal 1996.  The  increase was  primarily  due to a
decrease in interest expense on deposits and FHLB advances.

         Interest  Income.  Interest  income  remained stable during the periods
with interest income of $1,046,000 in both fiscal 1997 and fiscal 1996.

         Interest  Expense.  Interest  expense  during  fiscal 1997 was $560,000
compared to $571,000  for fiscal  1996.  The  decrease  was  primarily  due to a
reduction in average  deposits and FHLB advances  during fiscal 1997,  partially
offset by a 6 basis  point  increase in average  rates paid on  interest-bearing
liabilities for the comparative periods.

         Provision for Loan Losses. The provision for loan losses during each of
fiscal 1997 and fiscal 1996 was $6,000.

         Non-Interest  Income.   Non-interest  income  during  fiscal  1997  was
$135,000 as compared to $140,000 for fiscal 1996.  This  decrease was  partially
due to the sale of Financial Information Trust (FIT), which was a co-op data

                                       69

<PAGE>


processor of which Neodesha was a member.  All members shared in the sale of FIT
to FISERV and Neodesha's share of the proceeds was approximately  $10,000, which
was received during fiscal 1996.

         Non-Interest  Expense.  Non-interest  expense  during  fiscal  1997 was
$510,000 as compared to non-interest expense during fiscal 1996 of $605,000. The
two major components of this decrease were the non-recurring  SAIF assessment of
$79,000 in fiscal 1996 and the annual FDIC deposit insurance premium decrease of
$16,000 from 1996 to 1997.

         Income Tax Expense.  Income tax expense  during fiscal 1997 was $28,000
as compared to $1,000 for fiscal 1996.  This  increase was due to an increase in
earnings during 1997, as Neodesha paid the SAIF assessment of $79,000 in 1996.

Analysis of Net Interest Income of Neodesha

         Net interest income  represents the difference  between interest earned
on interest-earning  assets and interest paid on  interest-bearing  liabilities.
Net  interest  income  depends  on the  volumes of  interest-earning  assets and
interest-bearing liabilities and the interest rates earned or paid on them.



                                       70

<PAGE>


         The following  table  presents,  for the periods  indicated,  the total
dollar amount of interest  income from average  interest-earning  assets and the
resultant  yields,  as well as the interest expense on average  interest-bearing
liabilities,  expressed both in dollars and rates. No tax equivalent adjustments
were made. All average balances are monthly average balances. Non-accruing loans
have been included in the table as loans carrying a zero yield.


<TABLE>
<CAPTION>
                                                  Six Months Ended March 31,                    Year Ended September 30,    
                                 ---------------------------------------------------------   -----------------------------  
                                             1998                          1997                         1997                
                                 ---------------------------   ----------------------------  -----------------------------  
                                   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)                                        
Interest-earning assets:
<S>                                <C>          <C>      <C>     <C>          <C>      <C>    <C>       <C>         <C>     
 Loans receivable(1)............    $ 9,267      $408     8.81%   $ 9,430      $417     8.85   $ 9,548   $   843     8.82   
 Mortgage-backed securities.....        250         7     5.95        253         8     6.07       253        15     6.07   
 Investment securities..........      3,017        84     5.56      3,215        87     5.40     3,199       174     5.45   
 FHLB stock.....................        137         5     7.75        128         4     6.50       130         9     6.79   
 Interest-bearing deposits......        339         3     1.66        300         3     1.26       317         5     1.55   
                                    ------       ----             -------      ----            -------     -----            
  Total earning assets..........     13,010       507     7.81     13,326       519     7.77    13,447     1,046     7.78   
                                                 ----                          ----                        -----            
 Non-interest earning assets....        812                           801                          806                      
                                    -------                       -------                      -------                      
 Total assets...................    $13,822                       $14,127                      $14,253                      
                                    =======                       =======                      =======                      
Interest-bearing liabilities:
 Savings deposits...............   $  1,762        27     3.03   $  1,783        27     2.99   $ 1,852        56     3.02   
 Demand and NOW.................      2,351        29     2.49      2,393        40     3.35     2,431        84     3.46   
 MMDA...........................      1,801        36     3.99      1,735        21     2.40     1,743        42     2.39   
 Certificates of deposit........      6,190       167     5.39      6,407       172     5.38     6,381       343     5.39   
 FHLB  advances.................        467        12     5.31        617        14     4.54       633        35     5.48   
                                   --------      ----             -------      ----            -------      ----            
   Total interest-bearing
    liabilities ................     12,571       271     4.31     12,935       274     4.23    13,040       560     4.30   
                                                 ----                          ----                         ----            
Non-interest-bearing liabilities        133                           151                          151                      
                                   --------                       -------                      -------                      
   Total liabilities............     12,704                        13,086                       13,191                      
Equity..........................      1,118                         1,041                        1,062                      
                                   --------                       -------                      -------                      
   Total liabilities and equity.    $13,822                       $14,127                      $14,253                      
                                   ========                       =======                      =======                      
Net interest/spread.............                 $236     3.49%                $245     3.54%               $486     3.48%  
                                                 ====     ====                 ====     ====                ====            
Margin..........................                          3.63%                         3.66%                        3.61%  
                                                          ====                          ====                         ====   
Assets to liabilities...........     103.49%                       103.02%                      103.12%                     
                                    =======                       =======                      =======                      
</TABLE>


<TABLE>
<CAPTION>
                                                      Year Ended September 30,
                                -----------------------------------------------------------
                                             1996                         1995             
                                ----------------------------   --------------------------- 
                                 Average     Interest           Average    Interest        
                                Outstanding   Earned   Yield/  Outstanding  Earned   Yield/
                                  Balance      Paid      Rate    Balance    Paid     Rate  
                                  -------      ----      ----    -------    ----     ----  
                                                      (Dollars in Thousands)
Interest-earning assets:         
<S>                             <C>          <C>      <C>     <C>       <C>          <C>    
 Loans receivable(1)............ $ 9,250      $830     8.98%   $ 9,047   $  803       8.87% 
 Mortgage-backed securities.....     253        15     6.07        253       15       6.08  
 Investment securities..........   3,216       173     5.39      3,308      179       5.40  
 FHLB stock.....................     122         8     6.40        151        9       6.11  
 Interest-bearing deposits......     640        19     2.94        250        3       1.16  
                                 -------     -----             -------    -----             
  Total earning assets..........  13,481     1,045     7.76     13,009    1,009       7.76  
                                             -----                        -----             
Non-interest earning assets....     842                           872                       
                                 -------                       -------                      
 Total assets................... $14,323                       $13,881                      
                                 =======                       =======                      
Interest-bearing liabilities:                                                               
 Savings deposits............... $ 1,723        52     3.05    $ 1,771       54       3.06  
 Demand and NOW.................   2,304        73     3.17      2,422       63       2.58  
 MMDA...........................   1,684        48     2.88      1,832       67       3.65  
 Certificates of deposit........   6,650       358     5.38      6,063      275       4.54  
 FHLB  advances.................     742        40     5.33        650       37       5.79  
                                 -------     -----             -------    -----             
   Total interest-bearing                                                                   
    liabilities ................  13,103       571     4.36     12,738      496       3.90  
                                             -----                        -----             
Non-interest-bearing liabilities     180                           171                      
                                 -------                       -------                      
   Total liabilities............  13,283                        12,909                      
Equity..........................   1,040                           972                      
                                 -------                       -------                      
   Total liabilities and equity. $14,323                       $13,881                      
                                 =======                       =======                      
Net interest/spread.............              $474     3.40%               $513       3.86% 
                                             =====     ====               =====       ====  
Margin..........................                       3.52%                          3.94% 
                                                       ====                           ====  
Assets to liabilities...........  102.88%                       102.13%                     
                                 =======                       =======                      
</TABLE>

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

                                       71

<PAGE>


         The  following  table  presents the weighted  average  yields earned on
loans,  securities and other  interest-earning  assets, and the weighted average
rates paid on savings  deposits and the  resultant  interest rate spreads at the
dates indicated.  Non-accruing loans have been included in the table as carrying
a zero yield.


<TABLE>
<CAPTION>
                                                At                September 30,
                                              March 31,   ------------------------
                                                1998      1997      1996      1995
Weighted average yield on:
<S>                                             <C>       <C>       <C>       <C>  
 Loans receivable ......................        8.79%     8.85%     8.87%     9.06%
 Mortgage-backed securities ............        6.08      6.08      6.08      6.09
 Investment securities .................        5.55      5.49      5.44      5.38
 Other interest-earning assets .........        5.04      7.88      4.91      5.34
   Combined weighted average
    yield on interest-earning
       assets ..........................        7.81      7.98      7.82      7.95

Weighted average rate paid on:
 Passbook Savings ......................        3.01      3.01      3.01      3.01
 NOW ...................................        2.56      2.39      2.33      2.63
 MMDA ..................................        4.00      3.91      3.90      3.85
 Certificate accounts ..................        5.42      5.43      5.42      5.17
 Borrowings ............................        6.28      6.56      6.03      6.65
    Combined weighted average
     rate paid on interest-
     bearing liabilities ...............        4.37      4.25      4.33      4.34

Spread .................................        3.44%     3.73%     3.49%     3.61%
</TABLE>


                                       72

<PAGE>



         The  following  schedule  presents  the  dollar  amount of  changes  in
interest income and interest  expense for major  components of  interest-earning
assets and interest-bearing  liabilities.  It distinguishes  between the changes
related to outstanding  balances and that due to the changes in interest  rates.
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>
                                              Six Months Ended
                                                   March 31,                   Year Ended September 30,
                                                 1998 vs. 1997                       1997 vs. 1996
                                       --------------------------------   ----------------------------------
                                            Increase                            Increase
                                           (Decrease)                          (Decrease)
                                              Due to          Total               Due to           Total
                                       -------------------   Increase     ---------------------   Increase
                                        Volume      Rate     (Decrease)    Volume       Rate      (Decrease)
                                        ------      ----     ----------    ------       ----      ----------
                                                            (Dollars in Thousands)
Interest-earning assets:
<S>                                     <C>        <C>          <C>           <C>       <C>          <C>    
 Loans receivable...................    $    (7)   $    (2)     $    (9)      $   27    $   (14)     $    13
 Mortgage-backed securities.........          0         (1)          (1)           0          0            0
 Investment securities..............         (4)         1           (3)          (1)         2            1
 FHLB stock.........................          0          1            1            1          0            1
 Interest-bearing deposits..........          0          0            0           (7)        (7)         (14)
                                       ---------   --------     --------   ---------  ----------   ---------
   Total interest-earning assets....    $   (11)  $     (1)         (12)     $    20    $   (19)           1
                                        ========  =========     --------     =======    ========   ---------

Interest-bearing liabilities:
 Savings deposits...................    $     0   $      0            0    $       4    $      0           4
 Demand and NOW.....................         (1)       (10)         (11)           4           7          11
 MMDA...............................          1         14           15            2          (8)         (6)
 Certificates of Deposit............         (5)         0           (5)         (16)          1         (15)
 FHLB advances......................         (3)         1           (2)          (6)          1          (5)
                                      ----------   --------   ----------  ----------    --------  ----------

   Total interest-bearing liabilities  $     (8)    $     5          (3)    $    (12)    $     1         (11)
                                       =========    =======   ----------    ========     =======   ---------

Net interest/spread.................                           $     (9)                             $    12
                                                               =========                             =======
</TABLE>


                                       73

<PAGE>


Asset/Liability Management of Neodesha

         The  measurement and analysis of the exposure of Neodesha to changes in
the interest rate environment is referred to as asset/liability  management.  In
an attempt to manage its  exposure  to  changes in  interest  rates,  management
monitors  Neodesha's  interest rate risk. The Board of Directors  meets at least
quarterly to review  Neodesha's  interest rate risk position and  profitability.
The Board of Directors also reviews Neodesha's portfolio,  formulates investment
strategies and oversees the timing and  implementation of transactions to assure
attainment of Neodesha's objectives in the most effective manner.

         In  managing  its  asset/liability  mix,  Neodesha,  depending  on  the
relationship  between long- and short-term interest rates, market conditions and
consumer preference,  often places more emphasis on managing net interest margin
than on  better  matching  the  interest  rate  sensitivity  of its  assets  and
liabilities  in an effort to enhance net interest  income.  Management  believes
that the increased net interest income resulting from a mismatch in the maturity
of its asset and liability portfolios can, during periods of declining or stable
interest rates, provide high enough returns to justify the increased exposure to
sudden and unexpected increases in interest rates.

         Neodesha  stresses the  origination  of ARMs in an effort to manage its
exposure to changes in interest  rates.  At March 31, 1998,  approximately  $5.1
million, or 55.7% of Neodesha's total loan portfolio, was ARMs. In addition, the
primary  objective of  Neodesha's  investment  strategy is to provide  liquidity
necessary  to meet  funding  needs as well as to  address  daily,  cyclical  and
long-term   changes  in  the   asset/liability   mix,  while   contributing   to
profitability  by providing a stable flow of  dependable  earnings.  Investments
generally include interest-bearing deposits in other federally insured financial
institutions, FHLB stock and U.S. Government securities.

         Generally,  the investment  policy of Neodesha is to invest funds among
various  categories of investments and maturities based upon Neodesha's need for
liquidity, to achieve the proper balance between its desire to minimize risk and
maximize yield, to provide collateral for borrowings,  and to fulfill Neodesha's
asset/liability management policies.

         Neodesha's  cost of funds  responds to changes in interest rates due to
the relatively  short-term nature of its deposit  portfolio.  Consequently,  the
results  of  operations  are  heavily  influenced  by the  levels of  short-term
interest rates. Neodesha offers a range of maturities on its deposit products at
competitive rates and monitors the maturities on an ongoing basis.

         One approach used by  management to quantify  interest rate risk is the
net portfolio value ("NPV") analysis.  In essence,  this approach calculates the
difference  between the present value of  liabilities,  expected cash flows from
assets and cash flows from off balance sheet  contracts.  Under OTS regulations,
an  institution's  "normal"  level  of  interest  rate  risk in the  event of an
immediate and  sustained 200 basis point change in interest  rates is a decrease
in the  institution's  NPV in an amount not exceeding 2% of the present value of
its assets.  Pursuant to this regulation,  thrift institutions with greater than
"normal"  interest rate exposure must take a deduction  from their total capital
available  to 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 increase or decrease
(whichever  results  in the  greater  pro  forma  decrease  in NPV)  and (b) its
"normal"  level of  exposure  which is 2% of the  present  value of its  assets.
Savings institutions, however, with less than $300 million in assets and a total
capital ratio in excess of 12%, will be exempt from this requirement  unless the
OTS determines  otherwise.  The OTS has postponed the implementation of the rule
until further  notice.  Based upon its asset size and capital level at March 31,
1998, Neodesha would qualify for an exemption from this rule.


                                       74

<PAGE>


         The  following  table sets  forth,  at March 31,  1998,  an analysis of
Neodesha's  interest  rate risk as  measured  by the  estimated  changes  in NPV
resulting from  instantaneous  and sustained  parallel shifts in the yield curve
(+/-200 basis points, measured in 100 basis point increments).


                                  Net Portfolio Value
       Change in                   At March 31, 1998
     Interest Rate    ------------------------------------------
     Basis Points)     $ Amount          $ Change       % Change
    ---------------   ----------        ----------     ---------
                         (Dollars in Thousands)
         +200        $   1,355          $   (73)          (5)%
         +100            1,405              (23)          (2)
           --            1,428               --           --
         -100            1,442               14            1
         -200            1,495               67            5


         Certain  assumptions  utilized in assessing  the interest  rate risk of
thrift  institutions  were  employed in preparing  the  preceding  table.  These
assumptions  relate to interest  rates,  loan  prepayment  rates,  deposit decay
rates,  and the market values of certain assets under the various  interest rate
scenarios.  It was also  assumed  that  delinquency  rates  will not change as a
result of changes in interest rates although there can be no assurance that this
will be the case. Even if interest rates change in the designated amounts, there
can be no assurance that Neodesha's  assets and liabilities would perform as set
forth above.  In addition,  a change in U.S.  Treasury  rates in the  designated
amounts  accompanied  by a change in the shape of the Treasury yield curve would
cause significantly different changes to the NPV than indicated above.

Liquidity and Capital Resources of Neodesha

         Neodesha's  primary  sources  of  funds  are  deposits,  proceeds  from
principal  and  interest  payments  on loans and  investment  securities.  While
maturities and scheduled  amortization  of loans and securities are  predictable
sources of funds,  deposit flows and mortgage prepayments are greatly influenced
by  general  interest  rates,  economic  conditions  and  competition.   Nodesha
generally  manages the pricing of its  deposits to be  competitive  and increase
core deposit relationships.

         Federal  regulations  require  Neodesha to maintain  minimum  levels of
liquid assets.  The required  percentage has varied from time to time based upon
economic  conditions  and savings flows and is currently 4% of net  withdrawable
savings deposits and borrowings  payable on demand or in one year or less during
the preceding  calendar month.  Liquid assets for purposes of this ratio include
cash, certain time deposits,  U.S.  Government,  government agency and corporate
securities and other obligations  generally having remaining  maturities of less
than five years.  Neodesha has  historically  maintained its liquidity ratio for
regulatory  purposes at levels in excess of those  required.  At March 31, 1998,
Neodesha's liquidity ratio for regulatory purposes was 19.09%.

         Neodesha's  cash flows are comprised of three primary  classifications:
cash  flows  from  operating  activities,  investing  activities  and  financing
activities. Cash flows provided by operating activities were $23,000 for the six
months ended March 31, 1998, and $66,000 for the year ended  September 30, 1997.
Net cash from investing activities consisted primarily of disbursements for loan
originations  and the  purchase of  investment  securities,  offset by principal
collections on loans and proceeds from  maturation of securities.  Net cash from
financing  activities  consisted  primarily of activity in deposit  accounts and
borrowings.  The net  change in  deposits  was a $790,000  decrease  for the six
months ended March 31, 1998 and a $156,000 increase for the year ended September
30, 1997.

         Neodesha's most liquid assets are cash and short-term investments.  The
levels of these assets are dependent on Neodesha's operating, financing, lending
and investing  activities  during any given period.  At March 31, 1998, cash and
short-term investments totaled $650,000. Neodesha has other sources of liquidity
if a need for additional funds arises,  including securities maturing within one
year and the  repayment of loans.  Neodesha  may also utilize  Federal Home Loan
Bank advances as a source of funds.

                                       75

<PAGE>


         At March 31, 1998,  Neodesha had  outstanding  commitments to originate
loans of $129,000,  all of which had adjustable  interest rates. These loans are
to be secured by  properties  located in its market area.  Neodesha  anticipates
that  it  will  have  sufficient  funds  available  to  meet  its  current  loan
commitments.

         Liquidity  management is both a daily and long-term  responsibility  of
management.  Neodesha  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-earning  deposits  and  investment
securities,  and (iv) the objectives of its asset/liability  management program.
Excess liquidity is invested  generally in  interest-earning  overnight deposits
and short- and  intermediate-term  U.S.  Government and agency  obligations  and
mortgage-backed  securities of short duration. If Neodesha requires funds beyond
its ability to generate them internally,  it has additional  borrowing  capacity
with the FHLB of Topeka.

         Neodesha is subject to various regulatory capital  requirements imposed
by the OTS. At March 31, 1998,  Neodesha was in compliance  with all  applicable
capital requirements. See "Regulation - Regulatory Capital Requirements."

         Neodesha's  principal  sources of funds are deposits,  amortization and
prepayment  of loan  principal  and  mortgage-backed  securities,  maturities of
investment  securities  and  operations.  While  scheduled  loan  repayments and
maturing  investments are relatively  predictable,  deposit flows and early loan
repayments are more influenced by interest rates, floors and caps on loan rates,
general economic  conditions and  competition.  Neodesha  generally  manages the
pricing  of  its  deposits  to  be   competitive   and  increase   core  deposit
relationships,  but has from time to time decided not to pay deposit  rates that
are as high as those of its competitors.

Impact 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 Neodesha.

         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 Neodesha.



                                       76

<PAGE>


                              BUSINESS OF NEODESHA

General

         As a community-oriented financial institution,  Neodesha seeks to serve
the  financial  needs of the Neodesha,  Kansas  community.  Neodesha's  business
involves  attracting  deposits from the general  public and using such deposits,
together  with  other  funds,   to  originate   primarily  one-  to  four-family
residential mortgage loans and, to a lesser extent, consumer and non-residential
real estate loans in its market area. Neodesha also invests in U.S. Treasury and
other securities.

         Neodesha  offers a variety of accounts having a range of interest rates
and terms.  Neodesha's  deposits  include passbook  savings,  NOW, Super NOW and
money market accounts and  certificates of deposit with terms of three months to
48 months.  Neodesha  solicits deposits only in its primary market area and does
not accept brokered deposits.

Market Area

         Neodesha's  office is  located  in  Neodesha,  Kansas in the  southeast
corner of Kansas  in Wilson  County.  Agriculture  is the  primary  industry  in
Neodesha.  In addition,  Neodesha is home to an industrial park with such varied
businesses as Cobalt Boats, M-E-C Company, Prestige Cabinets, Neodesha Plastics,
Airosol Company and Berwind Railway Service Co.

         Wilson  County  has a  population  of  approximately  10,500.  Neodesha
estimates its share of the savings market in Wilson County to be less than 10%.

Lending Activities

         General.  The principal lending activity of Neodesha is originating for
its  portfolio  adjustable  rate  ("ARM")  and, to a lesser  extent,  fixed rate
mortgage loans secured by one- to four-family  residences  located  primarily in
their market area. To a lesser  extent,  Neodesha also  originates  consumer and
commercial  real estate loans in its market area. At March 31, 1998,  Neodesha's
loans receivable, net totaled $9.1 million. See "- Originations of Loans."



                                       77

<PAGE>


         Loan  Portfolio  Composition.   The  following  table  sets  forth  the
composition  of Neodesha'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>
                                                                                          At September 30,
                                       March 31,            -----------------------------------------------------------------------
                                         1998                      1997                      1996                      1995
                                    -------------------     -------------------      --------------------      --------------------
                                    Amount      Percent     Amount      Percent      Amount       Percent      Amount       Percent
                                    ------      -------     ------      -------      ------       -------      ------       -------
                                                                 (Dollars in Thousands)
Real Estate Loans:
<S>                                  <C>           <C>       <C>         <C>        <C>            <C>         <C>           <C>   
One- to four-family...............   $6,992        76.19%    $7,237      75.70%     $7,455         77.18%      $7,282        79.43%
Multi-family......................       --           --         --         --           5           .05            9          .10
Commercial........................       50          .55         72        .75         105          1.09          196         2.13
Construction or development.......       --           --         --         --          70           .72           --           --
                                    -------        -----     ------      -----      ------         -----       ------        -----
  Total real estate loans.........    7,042        76.74      7,309      76.45       7,635         79.04        7,487        81.66
                                    -------        -----     ------      -----      ------         -----       ------        -----

Consumer loans:
Deposit account...................      116         1.26        123       1.29         142          1.47          153         1.67
Automobile........................    1,797        19.58      1,872      19.58       1,606         16.63        1,261        13.76
Unsecured.........................      110         1.20        118       1.23         109          1.13           79          .86
Other.............................      112         1.22        139       1.45         167          1.73          188         2.05
                                   --------        -----     ------      -----      ------         -----       ------        -----
  Total consumer loans............    2,135        23.26      2,252      23.55       2,024         20.96        1,681        18.34
                                    -------        -----     ------      -----      ------         -----       ------        -----
  Total loans.....................    9,177       100.00%     9,561     100.00%      9,659        100.00%       9,168       100.00%
                                                  ======                ======                    ======                    ======

Less:
Loans in process..................       --                      --                     57                          1
Deferred fees and discounts.......        4                        4                    12                         11
Allowance for losses..............       85                       89                   101                        107
                                    -------                   ------                ------                     ------
  Total loans receivable, net.....   $9,088                   $9,468                $9,489                     $9,049
                                     ======                   ======                ======                     ======
</TABLE>


                                       78

<PAGE>


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

<TABLE>
<CAPTION>
                                                                                             At September 30,
                                                 March 31,        ---------------------------------------------------------
                                                  1998                  1997                1996               1995
                                           -------------------    ----------------    -----------------   -----------------
                                           Amount      Percent    Amount   Percent    Amount    Percent   Amount    Percent
                                           ------      -------    ------   -------    ------    -------   ------    -------
                                                                       (Dollars in Thousands)
<S>                                       <C>         <C>       <C>        <C>       <C>        <C>      <C>        <C>
Fixed-Rate Loans:
Real estate:
One- to four-family.................       $1,882       20.51%    $2,162    22.61%    $2,591     26.82%   $2,947      32.14%
Multi-family........................           --          --         --       --          5      0.05         9        .10
Non-residential.....................           50         .54         72      .76        105      1.09       196       2.14
                                           ------       -----     ------    -----     ------    ------    ------     ------
  Total fixed -rate
       real estate loans............        1,932       21.05      2,234    23.37      2,701     27.96     3,152      34.38
Consumer............................        2,135       23.26      2,252    23.55      2,024     20.95     1,681      18.34
                                           ------       -----     ------    -----     ------    ------    ------     ------
  Total fixed-rate loans............        4,067       44.31      4,486    46.92      4,725     48.91     4,833      52.72
                                           ------       -----     ------    -----     ------    ------    ------     ------

Adjustable-Rate Loans
Real estate:
One-to four-family..................        5,110       55.69      5,075    53.08      4,864     50.36     4,335      47.28
Construction........................           --          --         --       --         70      0.73        --         --
  Total adjustable-rate loans.......        5,110       55.69      5,075    53.08      4,934     51.09     4,335      47.28
                                           ------       -----     ------    -----     ------    ------    ------     ------

  Total loans.......................        9,177      100.00%     9,561   100.00%     9,659    100.00%    9,168     100.00%
                                                       ======              ======               ======               ======

Less:
Loans in process....................           --                     --                  57                   1
Deferred fees and discounts.........            4                      4                  12                  11
Allowance for losses................           85                     89                 101                 107
                                           ------                  -----              ------              ------
  Total loans receivable, net.......       $9,088                 $9,468              $9,489              $9,049
                                           ======                 ======              ======              ======
</TABLE>



                                       79

<PAGE>



         The following  schedule shows the scheduled  contractual  maturities of
Neodesha's loan portfolio at March 31, 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
                                          -----------------------------------------
                                                                  Multi-family and
                                            One- to four-family    Non-Residential         Consumer                 Total
                                          ---------------------   ------------------   ------------------     -------------------
                                                       Weighted           Weighted               Weighted                Weighted
                                                        Average            Average                Average                 Average
                                           Amount         Rate    Amount     Rate      Amount       Rate      Amount        Rate
                                           ------         ----    ------     ----      ------       ----      ------        ----
                                                                        (Dollars in Thousands)
     Due During
   Periods Ending
     March 31,
     ---------
<S>                                        <C>             <C>      <C>       <C>        <C>        <C>       <C>          <C>   
1999(1) ..............................     $    6          7.75%    $ 7       7.75%      $524       10.82%    $  537       10.76%
2000 .................................         17          8.53      --         --        287       11.35        304       11.14
2001 .................................         38         10.87      --         --        620       10.50        658       10.51
2002 and 2003 ........................        240          7.99      27       7.75        654        9.42        921        9.23
2004 to 2008 .........................      1,739          9.00      16       7.75         34        9.22      1,789        9.03
2009 to 2023 .........................      4,051          8.51      --         --         16       10.21      4,067        8.37
2024 and following ...................        901          7.87      --         --         --          --        901        7.87
                                           ------                   ---                ------                 ------
   Total .............................     $6,992                   $50                $2,135                 $9,177
                                           ======                   ===                ======                 ======
</TABLE>
- -----------
(1)  Includes demand loans, loans having no stated maturity and overdraft loans.


         The  total  amount  of loans  due  after  March  31,  1999  which  have
predetermined interest rates is $3.6 million while the total amount of loans due
after such dates  which  have  floating  or  adjustable  interest  rates is $5.1
million.

         Under  federal  law,  the  aggregate  amount of loans that  Neodesha is
permitted to make to any one borrower or group of related borrowers is generally
limited to the greater of $500,000 or 15% of unimpaired capital and surplus (25%
if the security for such loan has a "readily ascertainable" value). At March 31,
1998, based on the above,  Neodesha's regulatory loans-to-one borrower limit was
approximately  $500,000.  On the  same  date,  Neodesha  had no  borrowers  with
outstanding balances in excess of this amount. As of March 31, 1998, the largest
dollar amount  outstanding or committed to be lent to one borrower,  or group of
related  borrowers,  related to a one- to  four-family  loan  totaling  $109,000
located in Neodesha.  Neodesha's  second largest lending  relationship  was four
loans to one  borrower  secured  by real  estate  located  in  Neodesha  with an
aggregate  carrying  value of  $102,000.  At March 31,  1998,  both  loans  were
performing in accordance  with their terms.  As of the same date,  there were no
other loans or lending relationships with carrying values in excess of $100,000.

         All of  Neodesha's  lending  is  subject  to its  written  underwriting
standards and to loan origination procedures. Decisions on loan applications are
made on the basis of detailed  applications and property valuations  (consistent
with Neodesha's  appraisal policy). The loan applications are designed primarily
to determine the borrower's  ability to repay and the more significant  items on
the  application  are  verified   through  use  of  credit  reports,   financial
statements,  tax returns or confirmations.  All loans originated by Neodesha are
approved by the loan committee and ratified by the full Board of Directors.

         Neodesha  requires  title  insurance or other  evidence of title on its
mortgage  loans,  as well as fire and extended  coverage  casualty  insurance in
amounts  at least  equal to the  principal  amount  of the loan or the  value of
improvements  on the property,  depending on the type of loan.  The  Association
also requires flood insurance to protect the property securing its interest when
the property is located in a flood plain.

         One- to Four-Family Residential Real Estate Lending. The cornerstone of
Neodesha's  lending  program is the origination of loans secured by mortgages on
owner-occupied one- to four-family  residences.  Substantially all of Neodesha's
one- to four-family  residential mortgage originations are secured by properties
located in its market area. All mortgage loans currently  originated by Neodesha
are retained and serviced by it.


                                       80

<PAGE>


         Historically,   Neodesha   offered   fixed-rate   mortgage  loans  with
maturities up to 30 years.  However, in 1991, Neodesha stopped originating fixed
rate  loans.  As of March 31,  1998,  Neodesha  had $1.9  million  of fixed rate
residential mortgage loans. See "- Originations of Loans."

         Neodesha  offers ARMs which carry interest rates which adjust  annually
based on the Home Mortgage Rate  published  monthly by the FHLB.  Such loans may
carry terms to maturity of up to 30 years.  The ARM loans  currently  offered by
Neodesha provide for an annual interest rate change cap of up to 100 basis point
and a  lifetime  cap  generally  of 300  basis  points  over the  initial  rate.
Neodesha's  ARMs do not permit negative  amortization  of principal,  and do not
contain  prepayment  penalties.  At March 31,  1998,  one- to  four-family  ARMs
totaled $5.1 million or 55.69% of Neodesha's total loan portfolio.

         Neodesha will generally lend up to 90% of the lesser of the sales price
or  appraised  value  of  the  security  property  on  owner  occupied  one-  to
four-family  loans. In underwriting one- to four-family  residential real estate
loans,  Neodesha  currently  evaluates  both  the  borrower's  ability  to  make
principal,  interest and escrow  payments,  the value of the property  that will
secure the loan and debt to income ratios.

         Residential loans do not currently include  prepayment  penalties,  are
non-assumable  and do not produce  negative  amortization.  Neodesha  originates
mortgage loans for its portfolio only.

         Neodesha's  residential  mortgage loans customarily include due-on-sale
clauses  giving  Neodesha  the right to  declare  the loan  immediately  due and
payable in the event that,  among other things,  the borrower sells or otherwise
disposes of the property subject to the mortgage and the loan is not repaid.

         Non-Residential Real Estate Lending. Occasionally, in order to increase
the  yield  of  its  loan  portfolio  and  to  complement   residential  lending
opportunities,  Neodesha  originates  commercial  real estate  loans  secured by
properties  in its  primary  market  area.  At  March  31,  1998,  Neodesha  had
commercial real estate loans totaling $50,000, or 0.54% of Neodesha's total loan
portfolio.

         Commercial  real estate  loans may present a higher  level of risk than
loans  secured by one- to  four-family  residences.  This greater risk is due to
several factors, including the concentration of principal in a limited number of
loans and  borrowers,  the  effects of  general  economic  conditions  on income
producing  properties and the increased  difficulty of evaluating and monitoring
these types of loans.  While Neodesha has experienced  losses on commercial real
estate loans in the past, as of March 31, 1998,  there were no  commercial  real
estate loans delinquent 90 days or more.

         Consumer  Lending.  Management  believes  that  offering  consumer loan
products helps to expand Neodesha's customer base and to create stronger ties to
its existing  customer base. In addition,  because consumer loans generally have
shorter terms to maturity and carry higher rates of interest than do residential
mortgage loans, they can be valuable asset/liability  management tools. Neodesha
originates  a variety  of  different  types of  consumer  loans,  but  primarily
automobile and deposit  account loans.  At March 31, 1998 consumer loans totaled
$2.1 million or 23.26% of total loans.

         Consumer loan terms vary according to the type and value of collateral,
length of contract and  creditworthiness  of the  borrower.  Neodesha  primarily
originates  loans  secured by  certificates  of deposit  and  automobile  loans.
Neodesha's  automobile  loans are originated as  installment  loans with a fixed
interest  rate and terms of up to 60 months for new vehicles and up to 48 months
for used vehicles.  Neodesha  originates its automobile  loans directly from its
existing customers and will loan up to 100% of the value of the automobile.

         The  underwriting  standards  employed by Neodesha for  consumer  loans
include a determination  of the  applicant's  payment history on other debts and
ability to meet existing obligations and payments on the proposed loan. Although
creditworthiness of the applicant is of 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 credit
risk than do residential  mortgage  loans,  particularly in the case of consumer
loans which are unsecured 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

                                       81

<PAGE>


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.

Originations of Loans

         Real estate loans are originated by Neodesha's staff through  referrals
from existing customers or real estate agents.

         Neodesha's ability to originate loans is dependent upon customer demand
for loans in its  market and to a limited  extent,  various  marketing  efforts.
Demand is affected by both the local economy and the interest rate  environment.
See "- Market Area." Under current policy,  all loans originated by Neodesha are
retained in Neodesha's portfolio.  See "Management's  Discussion and Analysis of
Financial  Condition  and Results of  Operations  of Neodesha -  Asset/Liability
Management."

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

<TABLE>
<CAPTION>
                                                                                   Year Ended September 30,
                                                     March 31,           -----------------------------------------------
                                                       1998                  1997              1996              1995
                                                       ----                  ----              ----              ----
                                                                                  (In Thousands)
Originations by type:
Adjustable rate:
<S>                                                  <C>                 <C>                <C>                <C>      
  Real estate - one- to four-family.........         $    350            $   1,159          $   1,518          $   1,106

Fixed rate:
  Consumer - non-real estate................            1,189                2,755              2,361              2,013
                                                      -------             --------           --------           --------
        Total loans originated..............            1,539                3,914              3,879              3,119

Repayments
  Principal repayments (1)..................            1,935                4,012              3,388              3,053
Increase (decrease) in other items, net (2).                3                   77                (51)                43
                                                    ---------             --------           --------           --------
         Net increase (decrease)............        $   (393)             $    (21)          $    440           $    109
                                                    =========             =========          ========           ========
</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.


Delinquencies and Non-Performing Assets

         Delinquency  Procedures.  When a  borrower  fails  to  make a  required
payment on a loan,  Neodesha  attempts to cure the delinquency by contacting the
borrower.  Generally,  Neodesha personnel work with the delinquent borrower on a
case by case basis to solve the delinquency. Generally, a late notice is sent on
all  delinquent  loans  followed  by a phone  call  after the  thirtieth  day of
delinquency.  Additional  written  and  verbal  contacts  may be made  with  the
borrower between 30 and 60 days after the due date. If the loan is contractually
delinquent for 90 days,  Neodesha may institute  appropriate action to foreclose
on the  property.  After 120 days,  foreclosure  procedures  are  initiated.  If
foreclosed,  the  property  is sold at  public  sale  and  may be  purchased  by
Neodesha.

         Real estate  acquired by Neodesha as a result of foreclosure or by deed
in lieu of foreclosure is classified as real estate owned until it is sold. When
property  is  acquired  by  foreclosure  or deed in lieu of  foreclosure,  it is
recorded at the lower of cost or fair value less estimated selling costs.  After
acquisition,  all costs incurred in maintaining the property are expensed. Costs
relating to the  development  and  improvement  of the  property,  however,  are
capitalized.


                                       82

<PAGE>



         Delinquent Loans. The following table sets forth information concerning
delinquent  loans at March 31, 1998,  in dollar  amounts and as a percentage  of
Neodesha'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)
Real Estate:
<S>                             <C>   <C>      <C>          <C>  <C>         <C>         <C>     <C>          <C>  
  One- to four-family...        5     $109     1.19%        4    $   93      1.01%       9       $ 202        2.20%
Consumer................        6       22      .24        36        80       .87       42         102        1.11
                            -----    -----     -----    -----    ------      ----    -----        ----        ----
     Total..............       11     $131     1.43%       40     $ 173      1.88%      51       $ 304        3.31%
                             ====     ====     ====     =====    ======      ====    =====       =====        ====
</TABLE>


         The following table sets forth information  concerning delinquent loans
at September 30, 1997, in dollar amounts and as a percentage of Neodesha'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)
Real Estate:
<S>                          <C>  <C>         <C>          <C>   <C>          <C>         <C>    <C>         <C>  
  One- to four-family.         2   $   34      .36%         3     $   85       .89%        5      $ 119       1.25%
Consumer..............        13       43      .45         30         72       .75        43        115       1.20
                           -----    -----     ----      -----      -----      ----      ----      -----       -----
     Total............        15   $   77      .81%        33      $ 157      1.64%       48       $234       2.45%
                           =====   ======     =====     =====      =====      ====      ====      =====       =====
</TABLE>


         Classification of Assets. Federal regulations require that each savings
institution  classify  its own  assets  on a  regular  basis.  In  addition,  in
connection  with  examinations of savings  institutions,  OTS and FDIC examiners
have authority to identify  problem assets and, if appropriate,  require them to
be classified.  There are three classifications for problem assets: Substandard,
Doubtful and Loss.  Substandard  assets have one or more defined  weaknesses and
are  characterized  by the distinct  possibility that Neodesha will sustain some
loss if the deficiencies are not corrected.  Doubtful assets have the weaknesses
of Substandard assets, with the additional  characteristics  that the weaknesses
make collection or liquidation in full on the basis of currently existing facts,
conditions and values questionable,  and there is a high possibility of loss. An
asset classified Loss is considered  uncollectible and of such little value that
continuance  as an  asset  on  the  balance  sheet  of  the  institution  is not
warranted.  Assets classified as Substandard or Doubtful require the institution
to establish prudent general  allowances for loan losses. If an asset or portion
thereof is classified as a loss, the institution charges off such amount against
the loan loss  allowance.  If an  institution  does not agree with an examiner's
classification  of an asset,  it may appeal this  determination  to the District
Director of the OTS.

         At March  31,  1998,  Neodesha  had  $125,000  in loans  classified  as
substandard, $9,000 classified as doubtful and no loans classified as loss.

                                       83

<PAGE>



         Non-Performing  Assets.  The table  below  sets forth the  amounts  and
categories of Neodesha'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,  Neodesha does not generally accrue interest on loans past due
more than 90 days.  For all periods  presented,  Neodesha  had no 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 the  market
rates).  Repossessed  assets includes assets acquired in settlement of loans and
reflects the lower of cost or fair value less selling expense.

<TABLE>
<CAPTION>
                                                                               September 30,
                                                   March 31,       -----------------------------------
                                                     1998            1997          1996           1995
                                                     ----            ----          ----           ----
                                                                       (Dollars in Thousands)
Non-accruing loans:
<S>                                                    <C>           <C>           <C>          <C>   
   One- to four-family.....................            $93           $ 85          $ 60         $   89
   Non-residential  real estate............            ---            ---           ---             58
   Consumer................................             80             72            71             39
                                                    ------        -------      --------       --------
       Total non-accruing loans............            173            157           131            186
Real estate acquired through foreclosure...
   One- to four-family.....................            ---            ---           ---             22
   Non-residential.........................            ---            ---           ---              8
  Repossessed assets.......................             22             25           ---              4
                                                    ------        -------      --------      ---------
Total non-performing assets................           $195          $ 182         $ 131          $ 220
                                                      ====          =====         =====          =====
Total as a percentage of total assets......          1.43%          1.29%          .91%          1.59%
                                                     =====           ====        ======          =====
</TABLE>


         For the year ended  September  30,  1997 and for the six  months  ended
March 31, 1998,  gross  interest  income which would have been  recorded had the
non-accruing loans been current in accordance with their original terms amounted
to $10,000 and $5,000, respectively.  The amounts that were included in interest
income on such loans were  $5,000  and $4,000 for the year ended  September  30,
1997, and for the six months ended March 31, 1998, respectively.

         Other Loans of Concern.  In addition to the  non-performing  assets set
forth in the table above, as of March 31, 1998, there were no loans with respect
to which known  information  about the possible credit problems of the borrowers
or the cash flows of the  security  properties  have caused  management  to have
concerns  as to the  ability  of the  borrowers  to  comply  with  present  loan
repayment  terms and which may result in the future  inclusion  of such items in
the non-performing asset categories.

         Management considers Neodesha's  non-performing and "of concern" assets
in establishing its allowance for loan losses.


                                       84

<PAGE>


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


<TABLE>
<CAPTION>
                                                    Six months ended                Year Ended September 30,
                                                         March 31,          ----------------------------------------
                                                           1998              1997            1996               1995
                                                           ----              ----            ----               ----
                                                                             (Dollars in Thousands)
<S>                                                        <C>               <C>              <C>             <C> 
Balance at beginning of period................             $ 89              $101             $107             $151
Charge-offs:
  One- to four-family.........................               --                --               --              (37)
  Consumer....................................               (9)              (21)             (14)             (13)
Recoveries:
  Consumer....................................                2                 3                2                --
                                                         ------            ------           ------             -----
  Net charge-offs.............................               (7)              (18)             (12)             (50)
Provision for the period......................                3                 6                6                6
                                                         ------            ------           ------             -----
Balance at end of period......................             $ 85             $  89            $ 101            $ 107
                                                           ====             =====            =====             =====
Ratio of net charge-offs during the period to
  average loans outstanding during the period.              .08%              .19%             .13%             .55%
                                                          =====             =====             =====             =====
Allowance for loan losses to total loans at end
   of period..................................             .93%              .93%             1.05%             1.17%
                                                          =====             =====             ====              ====
Allowance for loan losses to non-performing loans
   at end of period...........................           49.13%            56.69%            77.10%            57.53%
                                                         =====             =====             =====             =====
</TABLE>


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

<TABLE>
<CAPTION>
                                                                                      September 30,
                                                       ------------------------------------------------------------------------
                                  March 31, 1998             1997                     1996                      1995
                                -------------------    ---------------------     --------------------     ---------------------
                                           Percent                Percent of               Percent of                Percent of
                                           of Loans               Loans in                  Loans in                  Loans in
                                            in Each                  Each                      Each                      Each
                                            Category               Category                  Category                  Category
                                            to Total                to Total                 to Total                  to Total
                                Amount       Loans      Amount       Loans       Amount       Loans        Amount       Loans
                                ------       -----      ------       -----       ------       -----        ------       -----
                                                                     (In Thousands)
Real Estate
<S>                             <C>          <C>       <C>           <C>        <C>          <C>         <C>           <C>   
   One- to four-family..        $   31       76.19%    $   32        75.70%     $   33       77.18%      $    35       79.43%
   Multi-family.........            --          --         --           --          --         .05            --         .10
   Non-residential......            --         .55         --          .75          --        1.09            --        2.13
   Construction.........            --          --         --           --          --         .72            --          --
Consumer................            24       23.26         24        23.55          10       20.96             8       18.34
Unallocated.............            30          --         33           --          58          --            64          --
                                ------       -----      -----        -----      ------       -----       -------       -----
     Total..............        $   85      100.00%    $   89       100.00%     $  101      100.00%      $   107      100.00%
                                ======      ======     ======       ======      ======      ======       =======      ======
</TABLE>


         The  allowance for loan losses is  established  through a provision for
loan losses  charged to earnings  based on  management's  evaluation of the risk
inherent in its entire loan portfolio. Such evaluation,  which includes a review
of all  loans  of  which  full  collectibility  may not be  reasonably  assured,
considers the market value of the underlying collateral,  growth and composition
of the loan portfolio,  delinquency  trends,  adverse situations that may affect
the borrower's ability to repay,  prevailing and projected  economic  conditions
and  other  factors  that  warrant  recognition  in  providing  for an  adequate
allowance  for loan losses.  In  determining  the general  reserves  under these
policies,  historical charge-offs and recoveries,  changes in the mix and levels
of  the  various  types  of  loans,  net  realizable  values,  the  current  and
prospective loan portfolio and current economic conditions are considered.

         While management  believes that it uses the best information  available
to  determine  the  allowance  for loan losses,  unforeseen  economic and market
conditions could result in adjustments to the allowance for loan losses, and net

                                       85

<PAGE>



earnings could be significantly  affected, if circumstances differ substantially
from the assumptions used in making the final determination.

Investment Activities

         General. Neodesha must maintain minimum levels of investments and other
assets  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, Neodesha
has maintained liquid assets at levels above the minimum requirements imposed by
the OTS regulations and above levels believed  adequate to meet the requirements
of normal operations,  including potential deposit outflows.  At March 31, 1998,
Neodesha's liquidity ratio for regulatory purposes was 19.09%. See "Management's
Discussion  and Analysis of Financial  Condition  and Results of  Operations  of
Neodesha - Asset/Liability Management" and "- Liquidity and Capital Resources."

         Generally,  the investment  policy of Neodesha is to invest funds among
categories   of   investments   and   maturities   based  upon  the   Neodesha's
asset/liability  management  policies,  investment  quality,  loan  and  deposit
volume,  liquidity  needs and performance  objectives.  As required by SFAS 115,
securities are classified into three categories:  trading,  held-to-maturity and
available-for-sale.  Securities  that are  bought and held  principally  for the
purpose of selling them in the near term are  classified  as trading  securities
and are  reported  at fair value with  unrealized  gains and losses  included in
trading  account  activities in the  statement of  operations.  Securities  that
Neodesha has the positive  intent and ability to hold to maturity are classified
as  held-to-maturity  and reported at amortized  cost. All other  securities not
classified as trading or held-to-maturity are classified as  available-for-sale.
At March 31, 1998,  Neodesha had no securities  which were classified as trading
and no securities  classified as  available-for-sale.  At March 31, 1998, all of
Neodesha's securities were classified as held-to-maturity.

         Securities. 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.

         In order to  complement  its lending  activities  and to  increase  its
holding  of  short  and  medium  term  assets,  Neodesha  invests  in  liquidity
investments and in high-quality  investments,  such as U.S.  Treasury and agency
obligations.  At March 31, 1998,  Neodesha's  securities  portfolio totaled $3.4
million. At March 31, 1998, Neodesha did not own any investment  securities of a
single issuer which  exceeded 10% of Neodesha's  retained  earnings,  other than
federal  agency  obligations.  See  Notes  B and C of  the  Notes  to  Financial
Statements  of  Neodesha  for  additional   information   regarding   Neodesha's
securities portfolio.



                                       86

<PAGE>


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

<TABLE>
<CAPTION>
                                                                                           September 30,
                                                 March 31,        ---------------------------------------------------------
                                                   1998             1997                      1996               1995
                                             -----------------    -----------------    ----------------    ----------------
                                             Book       % of       Book       % of      Book      % of      Book      % of
                                             Value      Total      Value      Total     Value     Total     Value     Total
                                             -----      -----      -----      -----     -----     -----     -----     -----
                                                                             (Dollars in Thousands)
Securities held-to-maturity:
<S>                                          <C>         <C>        <C>      <C>      <C>        <C>       <C>         <C>   
  US Treasury...........................     $ 898       26.44%     $ 897    25.60%   $1,097     30.52%    $1,098      30.61%
  Federal agency obligations............     1,517       44.67      1,617    46.15     1,516     42.18      1,516      42.26
  Municipals............................       603       17.76        603    17.21       602     16.75        602      16.79
  Mortgage-backed securities:...........       237         7.01       253     7.22       253      7.04        253       7.05
                                            ------      -------    ------    -----    ------    ------     ------      -----
     Total securities held to maturity..     3,256        95.88     3,370    96.18     3,468     96.49      3,469      96.71
  FHLB stock............................       140         4.12       134     3.82       126      3.51        118       3.29
                                            ------     --------   -------    -----    ------    ------     ------      -----
     Total securities and FHLB stock....    $3,396       100.00%   $3,504   100.00%   $3,594    100.00%    $3,587     100.00%
                                            ======       ======    ======   ======    ======    ======     ======     ======
  Average remaining life or term to
  repricing of securities (excluding
  FHLB stock)...........................         2.00 years            2.12 years        2.67 years         3.54 years
Other Interest-Earning Assets:
  Interest-bearing deposits:............   $   467       100.00%   $  423   100.00%   $  519   100.00%    $  382     100.00%
                                           =======       ======    ======   ======    ======   ======     ======     ======
</TABLE>


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

<TABLE>
<CAPTION>
                                                                          March 31, 1998
                                         ---------------------------------------------------------------------------
                                         Less Than        1 to 5           5 to 10             Total Investment
                                          1 Year           Years            Years                 Securities
                                         ---------       ---------        ---------       --------------------------
                                         Amortized       Amortized        Amortized       Amortized
                                            Cost            Cost             Cost            Cost         Fair Value
                                            ----            ----             ----            ----         ----------
                                                                     (Dollars in Thousands)
Held to Maturity:
<S>                                       <C>               <C>             <C>             <C>            <C>    
  U.S. Treasury....................       $    698          $   200         $    --         $   898        $   899
  Federal agency obligations.......            500            1,017              --           1,517          1,527
  Municipals.......................             --              410             193             603            604
                                          --------         --------         -------         -------        -------
     Total investment securities...        $ 1,198           $1,627         $    193        $ 3,018         $3,030
                                          ========           ======         ========        =======         ======
     Weighted average yield........           5.42%            5.70%            4.55%          5.48%
                                          ========           ======         ========        =======
</TABLE>


Sources of Funds

         General.  Neodesha's  primary  sources of funds are deposits,  payments
(including  prepayments)  of  loan  principal,  interest  earned  on  loans  and
securities,  repayments  of  securities,  borrowings  and  funds  provided  from
operations.

         Deposits.  Neodesha  offers  deposit  accounts  having a wide  range of
interest rates and terms.  Neodesha's  deposits consist of passbook,  NOW, money
market  and  various   certificate   accounts.   Neodesha  relies  primarily  on
competitive  pricing and customer  service to attract and retain these deposits.
Neodesha's  customers may access their accounts through  Neodesha's main office.
Neodesha  only  solicits  deposits in its market area and does not currently use
brokers to obtain deposits.

         Neodesha has  attempted  to be  competitive  in obtaining  funds and to
respond  with  flexibility  to  changes  in  consumer  demand.  As a result,  as
customers  have become more  interest rate  conscious,  Neodesha has become more
susceptible to short-term fluctuations in deposit flows.

         Neodesha intends to utilize customer service and marketing  initiatives
in an effort to maintain the volume of such deposits.  However,  there can be no
assurance as to whether  Neodesha  will be able to maintain or increase its core
deposits in the future.

                                       87

<PAGE>


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

<TABLE>
<CAPTION>
                                                        Six Months
                                                            Ended                                  Year Ended September 30,
                                                           March 31,            ----------------------------------------------------
                                                             1998                  1997                 1996                1995
                                                             ----                  ----                 ----                ----
                                                                                     (Dollars in Thousands)
<S>                                                        <C>                  <C>                  <C>                  <C>     
Opening balance ................................           $ 12,854             $ 12,698             $ 11,673             $ 12,742
Deposits .......................................             18,056               44,637               43,553               40,035
Withdrawals ....................................            (19,001)             (44,854)             (42,887)             (41,480)
Interest credited ..............................                156                  373                  359                  376
                                                           --------             --------             --------             --------
Ending balance .................................           $ 12,065             $ 12,854             $ 12,698             $ 11,673
                                                           ========             ========             ========             ========
Net increase (decrease) ........................           $   (789)            $    156             $  1,025             $ (1,069)
                                                           ========             ========             ========             ========
Percent increase (decrease) ....................              (6.14)%               1.23%                8.78%               (8.39)%
                                                           ========             ========             ========             ========
</TABLE>


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

<TABLE>
<CAPTION>
                                                                                            September 30,
                                           March 31,         -----------------------------------------------------------------------
                                             1998                    1997                   1996                    1995
                                    ----------------------   ---------------------   ---------------------  ----------------------
                                                   Percent                 Percent                 Percent                 Percent
                                                     of                      of                      of                      of
                                     Amount         Total    Amount         Total    Amount         Total   Amount          Total
                                     ------         -----    ------         -----    ------         -----   ------          -----
                                                                                      (Dollars in Thousands)
Transactions and Savings Deposits
<S>             <C>                 <C>              <C>    <C>              <C>    <C>             <C>    <C>              <C>   
Passbook Demand (3.00%)........     $ 1,806          14.96% $ 2,000          15.55% $ 1,778         13.98% $ 1,754          15.01%
NOW Accounts (2.75-3.25%)......       2,302          19.07    2,453          19.07    2,549         20.05    2,286          19.56
Money Market Accounts
     (2.75-3.50%)..............       1,733          14.35    2,074          16.12    1,623         12.77    1,741          14.90
                                   --------         ------   ------         ------    -----        ------   ------         ------
Total Transactions and Savings
     Deposits..................       5,841          48.38    6,527          50.74    5,950         46.80    5,781          49.47
                                   --------         ------   ------         ------    -----        ------   ------         ------
Certificates:
0.00 - 3.99%...................          --             --       --             --       --            --       74            .63
4.00 - 4.99%...................         819           6.78    1,395          10.85    2,164         17.02    1,808          15.47
5.00 - 5.99%...................       4,041          33.47    3,045          23.67    2,540         19.98    3,038          26.00
6.00 - 6.99%...................       1,364          11.30    1,887          14.67    2,044         16.08      972           8.32
                                   --------         ------  -------         ------   ------         -----   ------        -------
Total Certificates.............       6,224          51.55    6,327          49.19    6,748         53.08    5,892          50.42
                                   --------         ------  -------         ------   ------        ------   ------         ------
Accrued Interest...............           8           0.07        9           0.07       15          0.12       13           0.11
                                   ---------       ------- --------        -------   ------        ------  -------        -------
Total Deposits.................     $12,073         100.00% $12,863         100.00% $12,713        100.00% $11,686         100.00%
                                    =======         ======  =======         ======  =======        ======  =======         ======
</TABLE>


                                       88

<PAGE>



         The following table shows rate and maturity  information for Neodesha's
certificates of deposit as of March 31, 1998.

<TABLE>
<CAPTION>

Certificate accounts         4.00-      5.00-      6.00-              Percent of
maturing in quarter ending:  4.99%      5.00%      6.99%   Total        Total
- ---------------------------  -----      -----      -----   -----        -----
                                         (Dollars in Thousands)
<S>                      <C>        <C>        <C>        <C>           <C>   
June 30, 1998 ........    $  517     $  480     $  195     $1,192        19.15%
September 30, 1998 ...       302        939        434      1,675        26.92
December 31, 1998 ....        --        340         82        422         6.78
March 31, 1999 .......        --        813         11        824        13.24
June 30, 1999 ........        --        287         17        304         4.88
September 30, 1999 ...        --        283         30        313         5.03
December 31, 1999 ....        --        203        223        426         6.84
March 31, 2000 .......        --         75        373        448         7.20
June 30, 2000 ........        --        111         --        111         1.78
September 30, 2000 ...        --        327         --        327         5.25
December 31, 2000 ....        --         32         --         32          .52
March 31, 2001 .......        --         22         --         22          .35
June 30, 2001 ........        --         11         --         11          .18
Thereafter ...........        --        117         --        117         1.88
                          ------     ------     ------     ------       ------
Total ................    $  819     $4,040     $1,365     $6,224       100.00%
                          ======     ======     ======     ======       ======
Percent of total .....     13.16%     64.93%     21.91%           
                          ======     ======     ======
</TABLE>


       The following  table  indicates the amount of Neodesha's  certificates of
deposit and other  deposits  by time  remaining  until  maturity as of March 31,
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 ...................        $  892        $  961        $1,246        $1,710        $4,809
Certificates of deposit $100,000 or more .....................           100           314            --           401           815
Public funds(1) ..............................................           200           400            --            --           600
                                                                      ------        ------        ------        ------        ------
     Total certificates of deposit ...........................        $1,192        $1,675        $1,246        $2,111        $6,224
                                                                      ======        ======        ======        ======        ======
</TABLE>
- -------
(1)  Deposits from governmental and other public entities.

       For  additional  information  regarding  the  composition  of  Neodesha's
deposits, see Note G of the Notes to Financial Statements of Neodesha.

       Borrowings.  Neodesha's other available sources of funds include advances
from the FHLB of Topeka and other borrowings. As a member of the FHLB of Topeka,
the  Association  is required to own capital  stock in the FHLB of Topeka and is
authorized  to apply for  advances  from the FHLB of  Topeka.  Each FHLB  credit
program has its own interest rate, which may be fixed or variable,  and range of
maturities.  The FHLB of Topeka  may  prescribe  the  acceptable  uses for these
advances,  as well as  limitations  on the size of the  advances  and  repayment
provisions. See Note H of the Notes to Financial Statements of Neodesha.



                                       89

<PAGE>



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

<TABLE>
<CAPTION>
                             At and for the Six Months   At and for the Year Ended September 30,
                                  ended March 31,        ---------------------------------------
                                        1998                1997           1996           1995
                                        ----                ----           ----           ----
                                                     (Dollars in Thousands)
Maximum Balance:
<S>                                    <C>                <C>             <C>           <C>    
  FHLB Advances.............           $ 600              $1,100          $1,100        $   950

Average Balance:
  FHLB Advances.............           $ 467             $   633          $  742        $   650
</TABLE>


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

<TABLE>
<CAPTION>
                                                                            September 30,
                                          March 31,           -------------------------------------------
                                            1998               1997               1996               1995
                                           ------             ------             ------             -----
                                                               (Dollars in Thousands)
<S>                                         <C>                <C>                <C>                <C> 
FHLB advances.......................        $400               $100               $500               $950

Weighted average interest rate of
   FHLB advances....................        6.28%              6.56%              6.03%              6.65%
</TABLE>


Subsidiary Activities

       As a  federally  chartered  savings  and loan  association,  Neodesha  is
permitted by OTS  regulations  to invest up to 2% of its assets in the stock of,
or loans to, service corporation  subsidiaries,  and may invest an additional 1%
of its assets in service  corporations  where such additional funds are used for
inner-city or community  development  purposes.  In addition to  investments  in
service corporations,  federal institutions are permitted to invest an unlimited
amount in operating  subsidiaries  engaged solely in activities  which a federal
savings association may engage in directly.  At March 31, 1998, Neodesha did not
have any subsidiaries.

Competition

       Neodesha faces strong  competition  both in originating real estate loans
and in attracting  deposits.  Competition in originating  loans comes  primarily
from  commercial  banks,  credit  unions,  mortgage  bankers  and other  savings
institutions, which also make loans secured by real estate located in Neodesha's
market  area.  Neodesha  competes  for  loans  principally  on the  basis of the
interest  rates and loan fees it charges,  the types of loans it originates  and
the quality of services it provides to borrowers.

       Competition  for deposits is principally  from commercial  banks,  credit
unions, mutual funds, securities firms and other savings institutions located in
the same  communities.  The ability of  Neodesha to attract and retain  deposits
depends on providing an investment  opportunity  that satisfies the requirements
of investors as to rate of return,  liquidity,  risk,  convenient  locations and
other  factors.  Neodesha  competes for these  deposits by offering  competitive
rates, convenient business hours and a customer oriented staff.

Employees

       At  March  31,  1998,  Neodesha  had a  total  of 8  employees.  None  of
Neodesha's  employees are  represented by any collective  bargaining  agreement.
Management considers its employee relations to be good.

Properties

       Neodesha  believes that its current  facilities  are adequate to meet its
present and foreseeable future needs.


                                       90

<PAGE>


       Neodesha's  depositor and borrower  customer  files are  maintained by an
independent data processing  company.  The net book value of the data processing
and computer  equipment utilized by Neodesha at March 31, 1998 was approximately
$50,000.

Legal Proceedings

       From time to time,  Neodesha is involved as  plaintiff  or  defendant  in
various legal  proceedings  arising in the normal course of its business.  While
the ultimate outcome of these various legal proceedings cannot be predicted with
certainty,  it is the opinion of management  that the  resolution of these legal
actions  should  not  have a  material  effect  on  the  Holding  Company's  and
Neodesha's financial position or results of operations.


                                   REGULATION

       General.  First Federal and Neodesha are federally  chartered savings and
loan associations, the deposits of which are federally insured and backed by the
full  faith and  credit of the  United  States  Government.  Accordingly,  First
Federal and  Neodesha  are subject to broad  federal  regulation  and  oversight
extending to all its  operations.  First Federal and Neodesha are members of the
FHLB of Topeka and are  subject to certain  limited  regulation  by the  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 and Neodesha  are members of SAIF,  which
together with the 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 and Neodesha  were  commenced as of
July 1996 and October  1992,  and June 1997 and June 1990,  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 or Neodesha 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 and Neodesha's OTS
assessment for the fiscal year ended September 30, 1997, was $33,415 and $4,997,
respectively.

       The OTS  also  has  extensive  enforcement  authority  over  all  savings
institutions and their holding companies,  including First Federal, Neodesha 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 and Neodesha is prescribed by federal laws, and they are 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 and Neodesha are in compliance
with the noted restrictions.

       First  Federal's and  Neodesha'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 March 31, 1998, First

                                       91

<PAGE>



Federal's and Neodesha's  lending limit under this restriction was approximately
$1.5 million, and $500,000, respectively. At March 31, 1998, the Association and
Neodesha had no loans in excess of their loans-to-one borrower limits.

       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  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 and
Neodesha are members 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 and Neodesha,  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  earnings,   and  certain
noncumulative  perpetual preferred stock and related earnings. In addition,  all
intangible  assets,  other than a limited amount of purchased mortgage servicing
rights,  must be deducted from tangible capital.  At March 31, 1998, neither the
Association nor Neodesha had 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 subsidiaries are deducted
from assets and capital. At March 31, 1998, neither the Association nor Neodesha
had any subsidiaries.


                                       92

<PAGE>


       At March 31, 1998, First Federal had tangible capital of $9.8 million, or
7.93% of adjusted total assets,  which is  approximately  $7.9 million above the
minimum requirement of 1.50% of adjusted total assets in effect on that date. At
March 31,  1998,  Neodesha  had tangible  capital of $1.1  million,  or 8.20% of
adjusted  total  assets,  which  is  approximately  $919,00  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 March 31, 1998,  First
Federal and Neodesha each had no intangibles which were subject to these tests.

       At March 31, 1998,  First Federal had core capital equal to $9.8 million,
or 7.93% of  adjusted  total  assets,  which is $6.1  million  above the minimum
leverage ratio requirement of 3% in effect on that date. At that date,  Neodesha
had core capital equal to $1.1 million or 8.20% of adjusted total assets,  which
is $714,000 above the minium 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 March 31, 1998, First Federal and
Neodesha had no capital  instruments that qualify as  supplementary  capital and
$656,000 and $85,000 of general loss  reserves,  respectively,  of which neither
was in excess of 1.25% of risk-weighted assets, respectively.

       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  and
Neodesha had no such exclusions from capital and assets at March 31, 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  association with less than $300 million in assets and a
total capital ratio in excess of 12%, such as the Association  and Neodesha,  is
exempt from this requirement unless the OTS determines otherwise.

       On March 31, 1998,  First Federal had total  risk-based  capital of $10.4
million  (including  $9.8  million in core  capital and  $656,000 in  qualifying
supplementary  capital)  and  risk-weighted  assets of $57.5  million;  or total
capital of 18.17% of  risk-weighted  assets.  This amount was $5.8 million above
the 8% requirement in effect on that date.


                                       93

<PAGE>


       On March 31, 1998,  Neodesha had total risk-based capital of $1.2 million
(including $1.1 million in core capital and $85,000 in qualifying  supplementary
capital) and risk-weighted  assets of $7.0 million; or total capital of 17.3% of
risk-weighted  assets.  This amount was  $651,000  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.

       Generally, savings associations, such as First Federal and Neodesha, 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
be paid 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

                                       94

<PAGE>


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  and
Neodesha,  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 and Neodesha  include in liquid assets,  see
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations of the Company - Liquidity and Capital  Resources." This liquid asset
ratio requirement may vary from time to time (between 4% and 10%) depending upon
economic  conditions  and  savings  flows of all  savings  associations.  At the
present  time,  the minimum  liquid asset ratio is 4%. At March 31, 1998,  First
Federal and Neodesha were both in compliance with this requirement,  with liquid
asset ratios of 15.44% and 19.09%, respectively.

       Accounting.   An  OTS  policy   statement   applicable   to  all  savings
associations  clarifies and  re-emphasizes  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 and Neodesha are 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.

       Qualified Thrift Lender Test. All savings  associations,  including First
Federal and Neodesha,  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 March 31, 1998, First
Federal  and  Neodesha  met the test  and have  always  met the test  since  its
effectiveness.  At March 31, 1998, First Federal's and Neodesha's QTL percentage
was 89.8% and 91.6%, respectively.

       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

                                       95

<PAGE>



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 and  Neodesha,  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 and Neodesha.  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  and Neodesha may be required to devote
additional  funds  for  investment  and  lending  in its  local  community.  The
Association  was last examined for CRA compliance in September 1995 and received
a rating of satisfactory. Neodesha was last examined for CRA compliance in April
1996 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 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

                                       96

<PAGE>


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 March 31,  1998,  First  Federal and  Neodesha  were 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.

       Federal Home Loan Bank System.  First Federal and Neodesha are members 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 members,  First  Federal and  Neodesha  are  required to purchase  and
maintain  stock in the FHLB of Topeka.  At March 31,  1998,  First  Federal  and
Neodesha had $1.4 million and $140,000,  respectively,  in FHLB stock, which was
in compliance with this requirement.  In past years,  First Federal and Neodesha
have  received  substantial  dividends  on their FHLB stock.  Over the past five
fiscal years such  dividends  have averaged  6.56% and such dividends were 6.84%
for fiscal year 1997.

       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 FHLB stock may  result in a  corresponding  reduction  in
capital.

       For the fiscal year ended September 30, 1997,  dividends paid by the FHLB
of Topeka to First  Federal and  Neodesha  totaled  $89,181  and  $8,600,  which
constitute  an $18,783  and $1,000  increase,  respectively,  over the amount of
dividends received in fiscal year 1996.

       Federal  Taxation.  Savings  associations  such  as the  Association  and
Neodesha 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

                                       97

<PAGE>


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
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.  Neodesha
does not have an excess  reserve  subject to this  provision and no recapture is
required  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 and Neodesha,  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, 1997, the  Association's and Neodesha's Excess for
tax purposes totaled approximately $2.5 million and $47,000, respectively.

       The Company and the  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.

                                       98

<PAGE>


       Neither the Company nor Neodesha has been audited by the Internal Revenue
Service for the last 10 years and both have federal income tax returns which are
open and  subject to audit for the years 1994  through  1996.  In the opinion of
their  respective  managements,  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 Company or Neodesha.

       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.

       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.

       Neither  the  Company  nor  Neodesha  has  been  audited  by  the  Kansas
Department of Revenue for the last ten years and both have Kansas  privilege tax
returns  which are open and subject to audit for the years 1994 through 1996. In
the  opinion  of their  respective  managements,  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 or Neodesha.

         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 of the Company and Note I of the Financial
Statements of Neodesha.

                                       99

<PAGE>


                VOTING SECURITIES AND PRINCIPAL HOLDINGS THEREOF

       As of March 31, 1998,  First  Independence  had 955,693  shares of Common
Stock issued and outstanding. No persons other than those listed below are known
by management to own beneficially more than 5% of the outstanding  shares of the
Company's Common Stock.

<TABLE>
<CAPTION>
                                                                                         Shares                Percent
                                                                                      Beneficially               of
                               Beneficial Owner                                         Owned(1)                Class
                               ----------------                                         --------                -----
<S>                                                                                  <C>                       <C>
First Independence Corporation Employee Stock Ownership Plan
Myrtle and Sixth Streets
Independence, Kansas  67301                                                             101,832(2)              10.66
John Hancock Mutual Life Insurance Company
John Hancock Place
P.O. Box 111
Boston, Massachusetts  02117                                                             71,000(3)               7.43
Athena Capital Management, Inc.
621 E. Germantown Pike
Plymouth Valley, Pennsylvania 19401                                                      78,236(4)               8.19
Jeffrey Gendell
31 West 52nd Street
17th Floor
New York, New York 10019                                                                 97,800(7)              10.23
Larry G. Spencer
President, Chief Executive Officer and Director
901 Birdie Drive
Independence, Kansas  67301                                                              68,975(5)               7.00

Directors and executive officers as a group (10 persons)                                260,680(6)              24.60
</TABLE>

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

(1)  Reflects a two-for-one stock split which occurred in fiscal 1997.

(2)  The amount reported  represents shares held by the Employee Stock Ownership
     Plan (the  "ESOP"),  58,190 of which have been  allocated  to  accounts  of
     participants. First Bankers Trust Company, Quincy, Illinois, the trustee of
     the ESOP,  may be deemed to  beneficially  own the shares  held by the ESOP
     which have not been allocated to the accounts of participants.

(3)  As reported by John Hancock Mutual Life Insurance  Company ("John Hancock")
     and  certain  of  John  Hancock's  subsidiaries,   including  John  Hancock
     Advisors,  Inc. ("JHA"), a registered  investment adviser, and John Hancock
     Freedom  Regional  Bank Fund  ("JHFRBF")  in an amended  Schedule 13G dated
     February  2, 1996.  JHA  reported  sole  voting and  investment  power with
     respect to the 35,500 shares held through JHFRBF.

(4)  As  reported by Athena  Capital  Management,  Inc. in a Schedule  13G dated
     January 26, 1998. Athena Capital Management,  Inc., a registered investment
     adviser,  reported  sole voting and  investment  power with  respect to 836
     shares of the Common  Stock and shared  voting  and  investment  power with
     respect to 77,400 shares of the Common Stock.

(5)  Includes  26,256  shares  held  directly,  600  shares  held  solely by Mr.
     Spencer's spouse,  600 shares held by minor children of Mr. Spencer,  3,492
     shares  awarded under the  Company's  Recognition  and Retention  Plan (the
     "RRP")  which have not vested and over which  shares Mr.  Spencer  has sole
     voting but no dispositive  power,  8,933 shares  allocated to Mr. Spencer's
     account under the ESOP and 29,094 shares subject to options  granted to Mr.
     Spencer under the 1993 Stock Option and  Incentive  Plan (the "Stock Option
     Plan"), which are exercisable within 60 days of the date hereof.

(6)  Includes  shares held directly,  as well as shares held jointly with family
     members,  shares held in retirement accounts,  held in a fiduciary capacity
     or by certain  family  members,  with  respect  to which  shares the listed
     individuals  or group  members may be deemed to have sole or shared  voting
     and/or  investment  power. This amount includes the shares held by Larry G.
     Spencer and listed  separately on this table.  This amount also includes an
     aggregate  of 103,844  shares  subject to options  granted  under the Stock
     Option Plan, 26,868 shares allocated to the accounts of participants  under
     the ESOP,


                                       100

<PAGE>



     as well as an aggregate of 7,860 shares  awarded under the RRP to the group
     members  which have not vested and over which such persons have sole voting
     but no dispositive power.

(7)  As reported by Jeffrey L. Gendell, in a Schedule 13D dated January 9, 1998.
     Mr. Gendell serves as the Managing Member of Tontine Management, L.L.C. and
     Tontine  Overseas  Associates,  LTD.  The  principal  business  of  Tontine
     Management  is serving as general  partner to Tontine  Financial  Partners,
     L.P.  and to Tontine  Partners,  L.P.,  an  affiliated  private  investment
     limited  partnership.  Tontine  Financial  Partners,  L.P.  reported shared
     voting and  investment  power with  respect to 72,800  shares of the Common
     Stock.  Tontine  Overseas  Associates,  L.L.C.  reported  shared voting and
     investment power with respect to 25,000 shares of the Common Stock.


                            MANAGEMENT OF THE COMPANY

General

         The Company's Board of Directors  currently  consists of seven members.
Except for  Directors  Strecker  and Smith,  who have  served on the Board since
January  1994,  each of the current  directors of the Company has served in such
capacity since its  incorporation  in June 1993. The Board is divided into three
classes,  each  of  which  contains   approximately   one-third  of  the  Board.
Approximately  one-third  of the Board is  elected  annually.  Directors  of the
Company are  generally  elected to serve for a three-year  period or until their
respective successors are elected and qualified.

<TABLE>
<CAPTION>
                                                                                                            Shares of
                                                                                                             Common
                                                                                                  Term        Stock       Percent
                                                                                    Director       to      Beneficially      of
          Name             Age      Position(s) Held in the Company                 Since(1)     Expire      Owned(2)       Class
          ----             ---      -------------------------------                 --------     ------      --------       -----
<S>                        <C>      <C>                                            <C>        <C>        <C>              <C>
William T. Newkirk II      41             Director                                     1992       2001       9,818(3)         (4)
Joseph M. Smith            52             Director                                     1993       2001       5,878(5)         (4)
Larry G. Spencer           50             President, Chief Executive Officer and
                                          Director                                     1993       2000      68,975(6)       6.85%
Harold L. Swearingen       60             Director                                     1992       2000       9,418(7)         (4)
Donald E. Aitken           71             Chairman of the Board                        1968       1999      28,818(8)       2.93
John T. Updegraff          70             Vice Chairman of the Board                   1979       1999      14,518(9)       1.48
Lavern W. Strecker         56             Director                                     1993       1999      6,118(10)         (4)
</TABLE>
- -------------
(1)  Includes service as a director of the Association.
(2)  Reflects a two-for-one  stock split which occurred in fiscal 1997.  Amounts
     include  shares held directly and jointly with family  members,  as well as
     shares which are held in retirement accounts, or held by certain members of
     the  named  individuals'  families,  or held by  trusts  of which the named
     individual is a trustee or substantial  beneficiary,  with respect to which
     shares the respective directors may be deemed to have sole or shared voting
     and/or  investment  power.  Amounts  also  include  29,094 and 5,818 shares
     subject to options  granted under the Stock Option Plan to Mr.  Spencer and
     each non-employee director,  respectively,  (except Mr. Swearingen, who has
     5,658  remaining  options)  which  were  exercisable  within 60 days of the
     Record Date.
(3)  Includes 4,000 shares held directly and 5,818 shares subject to options, as
     described in footnote 2.
(4)  Less than 1.0%.
(5)  Includes 60 shares held  jointly with Mr.  Smith's  spouse and 5,818 shares
     subject to options, as described in footnote 2.
(6)  See footnote 7 under "Voting  Securities and Certain  Holders  Thereof" for
     information regarding Mr. Spencer's stock ownership.
(7)  Amount  includes 3,360 shares held in a trust of which Mr.  Swearingen is a
     trustee,  400 shares held by children of Mr.  Swearingen  and 5,658  shares
     subject to options, as described in footnote 2.
(8)  Includes 5,360 shares held through an IRA,  13,060 shares held jointly with
     Mr. Aitken's spouse, 1,580 shares held by Mr. Aitken's spouse, 3,000 shares
     held by  children of Mr.  Aitken and 5,818  shares  subject to options,  as
     described in footnote 2.
(9)  Includes  7,500  shares held through an IRA, 900 shares held jointly by Mr.
     and Mrs. Updegraff and certain family members, 300 shares held in custodial
     accounts for the benefit of Mr. Updegraff's  grandchildren and 5,818 shares
     subject to options, as described in footnote 2.
(10) Represents  300 shares held in a trust,  for the benefit of Mr.  Strecker's
     wife, for which Mr.  Strecker is a co-trustee,  and 5,818 shares subject to
     options, as described in footnote 2.


                                       101

<PAGE>


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

         William T.  Newkirk  II. Mr.  Newkirk  is an  insurance  agent with the
Newkirk,  Dennis & Buckles  Insurance Co. located in Independence,  Kansas.  Mr.
Newkirk has been in the insurance business for 18 years.

         Joseph  M.  Smith.   Mr.  Smith  is  currently  the  County   Extension
Agent-Agriculture  and Coordinator with the Montgomery County Extension Council.
Mr. Smith has been employed by the Montgomery  County Extension  Council for the
past 24 years.

         Larry G. Spencer.  Mr. Spencer is President and Chief Executive Officer
of the  Company  and the  Association.  Mr.  Spencer  has been  employed  by the
Association 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  Pittsburgh  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 and the Community Chest and is presently a member
of  the  board  of  Junior  Achievement,  Hartland  Community  Bankers,  USD#446
Endowment Association, Independence Food Bank and Independence Industries. He is
also a member of the Rotary Club.

         Harold L. Swearingen.  Prior to his retirement in 1992, Mr.  Swearingen
was  employed  as a  telecommunications  manager  by  ARCO  Pipe  Line  Company,
Independence, Kansas. Mr. Swearingen had been employed by Atlantic Richfield Co.
and its  subsidiaries  since 1960.  He is a graduate of Kansas State  University
(Manhattan).  Mr.  Swearingen  is a member of the  Institute of  Electrical  and
Electronic Engineers.

         Donald  E.  Aitken.  Mr.  Aitken  is  currently  retired.  Prior to his
retirement  in  1996,  he was  the  manager  of City  Publishing  Co.,  Inc.,  a
publishing  company located in Independence,  Kansas, a position he had held for
29 years.

         John T. Updegraff.  Mr.  Updegraff is currently  retired.  Prior to his
retirement in 1990, Mr. Updegraff was Vice President and Senior Counsel for ARCO
Pipe Line  Company,  a wholly owned  subsidiary of Atlantic  Richfield  Company,
located in Independence, Kansas, a position he had held for 15 years.

         Lavern W. Strecker.  Mr.  Strecker is currently  retired.  Prior to his
retirement in 1992,  Mr.  Strecker was employed by ARCO Pipe Line Company for 26
years with his last position being Manager of Accounting and Control.

Meetings and Committees of the Board of Directors

         Meetings and Committees of the Company. Meetings of the Company's Board
of Directors are generally held on a quarterly basis. The Board of Directors met
five times during fiscal 1997. During fiscal 1997, no incumbent  director of the
Company  attended  fewer than 75% of the  aggregate of the total number of Board
meetings and the total number of meetings held by the committees of the Board of
Directors on which he served.

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

         The Executive  Committee is comprised of Chairman  Aitken and Directors
Strecker and  Updegraff,  with Director  Newkirk  serving as an  alternate.  The
Executive  Committee  meets on an as needed basis and exercises the power of the
Board of Directors  between Board  meetings to the extent  permitted by Delaware
law. This committee did not meet during fiscal 1997.

         The Audit  Committee  recommends  independent  auditors  to the  Board,
reviews the results of the auditors'  services,  reviews with management and the
internal auditors the systems of internal control and internal audit reports and
assures  that the books and records of the Company are kept in  accordance  with
applicable  accounting  principles  and  standards.  The  members  of the  Audit
Committee are Chairman Aitken and Directors  Strecker and Updegraff.  During the
fiscal year ended September 30, 1997, this committee did not meet; however,  the
entire Board of Directors performed its function during fiscal 1997.

                                       102

<PAGE>


         The Compensation Committee is composed of Chairman Aitken and Directors
Strecker and  Updegraff.  This Committee is responsible  for  administering  the
Stock Option Plan and RRP and also  reviews  compensation  and benefit  matters.
This committee did not meet during the fiscal year ended September 30, 1997.

         The  entire  Board of  Directors  acts as a  nominating  committee  for
selecting  nominees for election as  directors.  While the Board of Directors of
the Company will consider  nominees  recommended by stockholders,  the Board has
not actively  solicited  such  nominations.  Pursuant to the  Company's  Bylaws,
nominations by stockholders must be delivered in writing to the Secretary of the
Company at least 30 days before the date of the Meeting.

         Meetings and Committees of the Association.  The Association's Board of
Directors  meets  monthly  and may have  additional  special  meetings  upon the
written  request of the Chairman of the Board or at least three  directors.  The
Board of Directors met 13 times during the fiscal year ended September 30, 1997.
During fiscal 1997, no incumbent director of the Association attended fewer than
75% of the aggregate of the total number of Board  meetings and the total number
of meetings held by the committees of the Board of Directors on which he served.

         The Association has standing Executive,  Investment/Interest Rate Risk,
Loan and Asset Review Committees.

         The Association's  Executive Committee exercises the powers of the full
Board of Directors  between board meetings,  except that this committee does not
have the authority of the board to amend the charter or bylaws,  adopt a plan of
merger,  consolidation,  dissolution,  or provide for the  disposition of all or
substantially  all of the property and assets of the Association.  The Executive
Committee  also  serves as the  Association's  Audit  Committee  and selects the
Association's  independent accountants and meets with the accountants to discuss
the scope and to review the results of the annual audit. The Executive Committee
is  composed of Chairman  Aitken and  Directors  Strecker  and  Updegraff,  with
Director Newkirk serving as an alternate.  The Executive Committee met two times
during the fiscal year ended September 30, 1997.

         The  Investment/Interest  Rate Risk  Committee is comprised of Director
Spencer,  Senior Vice  President  and Senior Loan Officer Gary L.  Overfield and
Vice President and Chief  Financial  Officer James B.  Mitchell.  The Investment
Committee is responsible for the formulation of the  Association's  strategy and
monitoring its investment  performance and  implementation  of the Association's
interest rate risk  management  strategy.  This  committee met four times during
fiscal 1997.

         The Loan Committee is composed of Director Spencer, Mr. Overfield, Vice
President and Asset Manager Jim L. Clubine and Vice President  Gregg S. Webster.
This  committee  meets  weekly to evaluate  and  approve all loan  applications.
During fiscal 1997, this committee met 52 times.

         The Asset Review  Committee is comprised of Director  Spencer,  Messrs.
Overfield,  Clubine  and  Webster  and Ms. Lori L.  Kelley,  an  Assistant  Vice
President  of  the  Association.  This  committee  identifies  and  reviews  the
Association's problem assets. This committee met four times during fiscal 1997.

Director Compensation

         The  Company's  directors  are not paid fees for their  service in such
capacity.  Directors  of the  Association  are paid a fee of $500 per month plus
$500 per special  Association  Board meeting and $300 per Association  Executive
Committee  meeting attended.  With the exception of the Association's  Executive
Committee, no fee is paid for membership on the Association's committees.


                                       103

<PAGE>


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 March 31, 1998.


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 March 31, 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 Pittsburgh 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
and the  Community  Chest  and is  presently  a member  of the  board of  Junior
Achievement,  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  Pittsburgh  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 and served on the board of the  Chamber of  Commerce,
Community Chest and Junior Achievement.  He was a Previous Chairman of the March
of Dimes. 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,

                                       104

<PAGE>


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.  Mr. Mitchell
has an accounting degree from Pittsburgh State University.

Executive Compensation

         The Company has not paid any  compensation  to its  executive  officers
since its  formation.  The  Company  does not  presently  anticipate  paying any
compensation to such persons until it becomes actively involved in the operation
or acquisition of businesses other than the Association.

         The following table sets forth information regarding  compensation paid
by the Company and the Association to their Chief Executive Officer for services
rendered  during the fiscal year ended  September 30, 1997.  No other  executive
officer made $100,000 or more during the fiscal year ended September 30, 1997.

<TABLE>
<CAPTION>

======================================================================================================================
                                              SUMMARY COMPENSATION TABLE
======================================================================================================================
                                                                            Long-Term Compensation
                                                                            ----------------------
                         Annual Compensation(1)                                       Awards
- ----------------------------------------------------------------------------------------------------------------------
                                                                            Restricted
                                                                              Stock        Options/      All Other
                                                     Salary      Bonus       Award(s)        SARs       Compensation
       Name and Principal Position         Year      ($)(2)       ($)          ($)            (#)           ($)
- ----------------------------------------------------------------------------------------------------------------------
<S>                                        <C>      <C>          <C>             <C>         <C>         <C>
Larry G. Spencer, President and Chief      1997     $99,837      $9,184          $  ---         ---       $11,119(3)
   Executive Officer                       1996      89,434       8,919             ---         ---        11,185
                                           1995      83,542       9,593             ---         ---        11,643
======================================================================================================================
</TABLE>

- -----------------------
(1)  Pursuant to Securities and Exchange Commission rules,  perquisites equal to
     the lesser of either  $50,000 or 10% of salary and bonus are excluded  from
     the table above.
(2)  Includes  directors' fees of $5,575,  $4,800 and $5,400 during fiscal 1997,
     1996 and 1995, respectively.
(3)  Includes  the  dollar  value of 2,141  shares  allocated  to Mr.  Spencer's
     account  under the ESOP and excess  group life  insurance  premiums of $414
     paid by the Association.

      No stock appreciation rights ("SARs") were granted during fiscal 1997. The
following table sets forth certain  information  concerning the number and value
of unexercised  stock options held by the Company's Chief  Executive  Officer at
September 30, 1997. No options were exercised during fiscal 1997.


                                       105

<PAGE>

<TABLE>
<CAPTION>

====================================================================================================================
                   AGGREGATED OPTION/SAR EXERCISES IN LAST FISCAL YEAR AND FY-END OPTION/SAR VALUES
- --------------------------------------------------------------------------------------------------------------------
                                                           Number of Securities             Value of Unexercised
                                                          Underlying Unexercised         In-the-Money Options/SARs
                                                        Options/SARs at FY-End (#)            at FY-End ($)(1)
                                                       -------------------------------------------------------------
                     Shares Acquired      Value
        Name         on Exercise (#)   Realized ($)    Exercisable    Unexercisable     Exercisable    Unexercisable
- --------------------------------------------------------------------------------------------------------------------
<S>                  <C>               <C>            <C>            <C>               <C>                <C>       
Larry G. Spencer           N/A             N/A            29,094           N/A            $276,393          N/A
====================================================================================================================
</TABLE>
- --------------------

(1)  Represents  the  aggregate  market value  (market price of the Common Stock
     less the exercise  price) of the option  granted  based upon the average of
     the bid and  asked  prices  of  $14.50  per  share of the  Common  Stock on
     September 30, 1997.

Employment Agreements

      The Association  has entered into  employment  agreements with Mr. Spencer
and two other  executive  officers.  The  employment  agreements are designed to
assist the  Association  in maintaining a stable and competent  management  team
upon which the continued  success of the Association  depends.  These agreements
were filed with,  and approved by, the Office of Thrift  Supervision  ("OTS") as
part of the Association's  application for conversion from mutual to stock form.
The employment  agreements  provide for annual base salary in an amount not less
than the  employee's  current  salary and an initial term of three  years.  Each
agreement provides for extensions of one year, in addition to the then-remaining
term under the  agreement,  on each  anniversary  of the  effective  date of the
agreement, subject to a formal performance evaluation performed by disinterested
members of the Board of Directors of the Association. The agreements provide for
termination upon the employee's  death, for cause or in certain events specified
by OTS  regulations.  The  employment  agreements  are  also  terminable  by the
employee upon 90 days' notice to the Association.

      The  employment  agreements  provide  for  payment to the  employee of his
salary for the  remainder of the term of the  agreement,  plus up to 299% of the
employee's base compensation, in the event there is a "change in control" of the
Association  where employment  terminates  involuntarily in connection with such
change in control or within twelve months thereafter.  This termination  payment
is subject to reduction by the amount of all other  compensation to the employee
deemed for  purposes  of the  Internal  Revenue  Code of 1986,  as amended  (the
"Code") to be  contingent  on a "change in  control,"  and may not exceed  three
times the employee's average annual  compensation over the most recent five year
period or be  non-deductible by the Association for federal income tax purposes.
For the purposes of the employment agreements,  a "change in control" is defined
as any event which would require the filing of an application for acquisition of
control or notice of change in control pursuant to 12 C.F.R. ss. 574.3 or 574.4.
Such events are generally  triggered  prior to the acquisition or control of 10%
of the Common Stock. The agreements also guarantee participation in an equitable
manner in employee benefits applicable to executive personnel.

Certain Transactions

      The Association has followed a policy of granting consumer loans and loans
secured  by  the  borrower's  personal  residence  to  officers,  directors  and
employees. Loans to employees,  executive officers and directors are made in the
ordinary  course of  business  and on the same terms and  conditions,  including
interest rates and collateral, as those of comparable transactions prevailing at
the time with other persons,  in accordance with the Association's  underwriting
guidelines,  and do not involve more than the normal risk of  collectibility  or
present other  unfavorable  features,  which is consistent  with current federal
requirements.  Loans to executive  officers and directors  must be approved by a
majority  of the  disinterested  directors  and  loans  to  other  officers  and
employees must be approved by the Association's loan committee.


                                       106

<PAGE>


                             MANAGEMENT OF NEODESHA

Directors and Executive Officers of Neodesha

      Prior to the  Conversion,  the  direction  and control of  Neodesha,  as a
mutual  savings  institution,  was  vested  in  its  Board  of  Directors.  Upon
conversion  of Neodesha to stock form,  each of the  directors of Neodesha  will
continue to serve as a director until consummation of the acquisition. The Board
of Directors of Neodesha  currently  consists of six members.  Each  director of
Neodesha has served as such at least since 1990. The directors serve  three-year
staggered terms so that approximately  one-third of the directors are elected at
each annual meeting of members.

      The following table sets forth certain information regarding the directors
of Neodesha.

<TABLE>
<CAPTION>
                                                                                            Director          Term
           Name                  Position(s) Held With Neodesha             Age(1)           Since           Expires
- --------------------------------------------------------------------------------------------------------------------
<S>                       <C>                                              <C>             <C>             <C> 
JoVonnah Boecker           Chairman of the Board                              50              1990            1999
Patrick Porter             Director                                           58              1982            2001
Loren Peck                 Director                                           69              1979            2000
Jerry Webster              Director                                           59              1983            1999
Doug Buckles               Director                                           46              1988            2001
Richard Stewart            Director                                           57              1976            2000
</TABLE>

- ------------
(1)   At December 31, 1997


      The business  experience of each director for at least the past five years
is set forth below.

         JoVonnah Boecker. Ms. Boecker is the City Clerk of Neodesha, a position
she has held for approximately 18 years.

         Patrick Porter. Mr. Porter is a pharmacist and owner of the Porter Drug
Store located in Neodesha, Kansas.

         Loren Peck. Mr. Peck is a  semi-retired  associate of the Loran Fawcett
Funeral Home located in Neodesha,  Kansas. Mr. Peck has been affiliated with the
funeral home for more than 35 years.

         Jerry Webster. Mr. Webster is a retired  superintendent of the Neodesha
school system.

         Doug  Buckles.  Mr.  Buckles  is an  insurance  agent  and  owner of an
insurance  agency  located in  Neodesha,  Kansas.  He is also a partner with the
Newkirk, Dennis Buckles Insurance Agency of Independence, Kansas.

         Richard  Stewart.  Mr.  Stewart  is the former  owner of a lumber  yard
located in  Neodesha,  Kansas.  Currently,  he is employed  with Woods Lumber of
Independence, Kansas.

Meetings and Committees of Board of Directors

         Neodesha.  Neodesha's  Board of Directors meets on a monthly basis. The
Board of Directors met 12 times during the fiscal year ended September 30, 1997.
During  fiscal  1997,  no director of  Neodesha  attended  fewer than 75% of the
aggregate of the total number of Board meetings and the total number of meetings
held by the committees of the Board of Directors on which he served.

         Neodesha has standing Executive, Loan and Asset Liability Committees.

         The Executive  Committee  provides  oversight of Board-related  matters
in-between  regularly  scheduled  Board  Meetings.  The  Executive  Committee is
comprised of the entire Board of Directors.  This committee met approximately 40
times during calendar 1998.


                                       107

<PAGE>


      The Loan  Committee is comprised  of the entire  Board of  Directors,  and
approves all real estate loans and consumer  loans.  This committee met 40 times
during fiscal 1998.

      The  Asset  Liability  Committee  is  comprised  of the  entire  Board  of
Directors. This committee met 6 times during fiscal 1998.

Director Compensation

      Directors  of Neodesha  are paid $75 per board  meeting.  Directors do not
receive any additional compensation for committee meetings attended.

Executive Officers who are not Directors

         Franklin C. Miller,  age 52. Mr. Miller has been  President of Neodesha
since 1986. In his capacity as President,  Mr.  Miller  oversees the  day-to-day
operations of Neodesha.

         Diane K. Holmquist,  age 48. Ms. Holmquist is currently serving as Vice
President and Secretary of Neodesha,  a position she has held since 1984. In her
capacity as such, she is primarily responsible for real estate lending.

Executive Compensation

      The following  table sets forth  information  concerning the  compensation
accrued for  services in all  capacities  to Neodesha  for the fiscal year ended
September 30, 1997 for the President.  No executive  officer's  aggregate annual
compensation (salary plus bonus) exceeded $100,000 in fiscal 1997.

<TABLE>
<CAPTION>

====================================================================================================================================
                                                    Summary Compensation Table
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                            Long Term
                                               Annual Compensation (1)                 Compensation Awards
                                      ----------------------------------------------------------------------------------------------
                                                                                                                      All Other
                                                                   Other Annual      Restricted Stock    Options/   Compensation
Name and Principal Position   Year    Salary ($)      Bonus ($)    Compensation ($)      Award ($)       SARs (#)        ($)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                           <C>      <C>              <C>            <C>           <C>                 <C>          <C>           
Frank Miller, President       1997     49,169           4,097          6,085              N/A               N/A         ---
====================================================================================================================================
</TABLE>

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

(1)  In accordance with the  transitional  provisions  applicable to the revised
     rules on executive officer and director compensation  disclosure adopted by
     the SEC, as informally interpreted by the SEC's Staff, Summary Compensation
     information  is excluded for the fiscal years ended  September 30, 1996 and
     1995.

Employment Agreement

         The Plan  provides for a three year  employment  agreement  between the
Association and Mr. Miller.  The employment  agreement  provides for annual base
salary in an amount not less than the  employee's  current  salary and a term of
three years. The agreement provides, among other things, for participation in an
equitable  manner in employee  benefits  available to  Association  employees at
equivalent levels. In addition, the contract provides Mr. Miller with the use of
a car  during  the  term of the  agreement.  The  agreement  also  provides  for
termination upon the employee's  death, for cause or in certain events specified
by OTS regulation.  The employment  agreement is also terminable by the employee
upon 90 days' notice to the Association.

         The  employment  agreement  provides for payment to the employee of his
salary for the  remainder of the term of the  agreement,  plus up to 299% of the
employee's base compensation, in the event there is a "change in control" of the
Association  where employment  terminates  involuntarily in connection with such
change in control or within twelve months thereafter.  This termination  payment
is subject to reduction by the amount of all other  compensation to the employee
deemed for  purposes  of the  Internal  Revenue  Code of 1986,  as amended  (the
"Code") to be  contingent  on a "change in  control,"  and may not exceed  three
times the employee's average annual  compensation over the most recent five year
period or be  non-deductible by the Association for federal income tax purposes.
For the purposes of the employment agreements,  a "change in control" is defined
as any event which would require the filing of an application for acquisition of
control or notice of change in control pursuant to 12 C.F.R. ss. 574.3 or 574.4.
Such events are

                                       108

<PAGE>


generally  triggered  prior to the  acquisition  or control of 10% of the Common
Stock.  The agreements  also guarantee  participation  in a equitable  manner in
employee  benefits  applicable  to  executive  personnel.  See also "The  Merger
Conversion -- Business Purposes."

Benefit Plans

         Neodesha  currently  provides  insurance  benefits  to  its  employees,
including health insurance, subject to certain deductibles and copayments.

Certain Transactions

         Neodesha  follows a policy  of  granting  its  loans to its  directors,
officers and employees.  The loans to executive  officers and directors are made
in the ordinary course of business and on the same terms and conditions as those
of comparable transactions prevailing at the time, in accordance with Neodesha's
underwriting  guidelines  and do not  involve  more  than  the  normal  risk  of
collectibility  or present other unfavorable  terms.  Loans to all directors and
executive  officers and their  associates,  including  outstanding  balances and
commitments  totaled  $46,000 at March 31,  1998,  which was 4.1% of  Neodesha's
retained  earnings at that date.  At March 31, 1998,  there were no loans to any
single  director,  executive  officer or their  affiliates  made at preferential
rates or terms which in the aggregate  exceeded  $60,000  during the three years
ended March 31, 1998.


                   RESTRICTIONS ON ACQUISITIONS OF THE COMPANY

         As  discussed  below,  federal  and  Delaware  law  and  the  Company's
certificate of incorporation include certain provisions to protect the interests
of the Company and its  stockholders  from hostile  takeovers which the Board of
Directors  of the  Company  believe  would not be in the best  interests  of the
Company,   the  Association  or  the  Company's   stockholders.   The  following
description  of  certain of these  provisions  is  general  and not  necessarily
complete,  with respect to provisions contained in the Company's  certificate of
incorporation and bylaws.  Reference should be made in each case to the document
in question,  each of which is part of Neodesha's and the Company's  application
to the OTS and the  Company's  Registration  Statement  filed with the SEC.  See
"Additional Information."

Provisions of the Company's Certificate of Incorporation and Bylaws

         Directors.   Certain   provisions  of  the  Company's   certificate  of
incorporation  and bylaws may impede changes in majority control of the Board of
Directors. The Company's certificate of incorporation provides that the Board of
Directors of the Company will be divided into three  classes,  with directors in
each class  elected for  three-year  staggered  terms.  Thus,  it would take two
annual  elections to replace a majority of the Company's  Board. The certificate
of incorporation  provides that any vacancy occurring in the Board of Directors,
including a vacancy created by an increase in the number of directors,  shall be
filled  for  the  remainder  of the  unexpired  term by a  majority  vote of the
directors  then in  office.  Finally,  the  bylaws  impose  certain  notice  and
information  requirements  in connection  with the nomination by stockholders of
candidates   for  election  to  the  Board  of  Directors  or  the  proposal  by
stockholders of business to be acted upon at an annual meeting of stockholders.

         The certificate of  incorporation  provides that a director may only be
removed for cause by the affirmative vote of a majority of the directors then in
office and the affirmative  vote of 80% of the shares eligible to vote at a duly
constituted meeting of the stockholders called for that purpose.

         Restrictions   on  Call  of  Special   Meetings.   The  certificate  of
incorporation of the Company provides that a special meeting of stockholders may
be called at any time but only by the chairman of the board,  the president or a
majority of the directors  then in office.  Stockholders  are not  authorized to
call a special meeting.

         Absence  of   Cumulative   Voting.   The   Company's   certificate   of
incorporation  does not provide for cumulative  voting rights in the election of
directors.


                                       109

<PAGE>


         Authorization  of Preferred  Stock. The certificate of incorporation of
the Company  authorizes 500,000 shares of serial preferred stock, par value $.01
per share.  The Company is authorized to issue preferred stock from time to time
in one or more series subject to applicable  provisions of law, and the Board of
Directors  is  authorized  to fix  the  designations,  powers,  preferences  and
relative  participating,  optional  and other  special  rights  of such  shares,
including  voting  rights  (which could be multiple or as a separate  class) and
conversion  rights.  In the event of a proposed  merger,  tender  offer or other
attempt to gain  control of the  Company  that the Board of  Directors  does not
approve,  it might be  possible  for the Board of  Directors  to  authorize  the
issuance of a series of preferred stock with rights and  preferences  that would
impede the completion of such a transaction. If the Company issued any preferred
stock which disparately reduced the voting rights of the Common Stock within the
meaning of Rule 19c-4 under the Exchange Act, the Company  Common Stock could be
required  to be  delisted  from the  Nasdaq  System.  An effect of the  possible
issuance  of  preferred  stock,  therefore,  may be to deter a  future  takeover
attempt.  The Board of Directors has no present plans or understandings  for the
issuance of any preferred stock and does not intend to issue any preferred stock
except on terms which the Board of Directors  deems to be in the best  interests
of the Company and its stockholders.

         Limitation on Voting Rights.  The certificate of  incorporation  of the
Company  provides  that in no event  shall any record  owner of any  outstanding
Common Stock which is beneficially  owned,  directly or indirectly,  by a person
who beneficially owns in excess of 10% of the then outstanding  shares of Common
Stock (the  "Limit"),  be  entitled or  permitted  to any vote in respect of the
shares held in excess of the Limit. This limitation would not inhibit any person
from soliciting (or voting) proxies from other  beneficial  owners for more than
10% of the Common Stock or from voting such proxies.  Beneficial ownership is to
be determined pursuant to Rule 13d-3 of the General Rules and Regulations of the
Exchange  Act,  and in any  event  includes  shares  beneficially  owned  by any
affiliate of such person, shares which such person or his affiliates (as defined
in the certificate of incorporation) have the right to acquire upon the exercise
of  conversion  rights or options  and  shares as to which  such  person and his
affiliates have or share investment or voting power but shall not include shares
beneficially  owned by directors,  officers and employees of the  Association or
the Company.  This provision will be enforced by the Board of Directors to limit
the voting rights of persons  beneficially owning more than 10% of the stock and
thus could be  utilized  in a proxy  contest or other  solicitation  to defeat a
proposal that is desired by a majority of the stockholders.

         Procedures for Certain Business Combinations. The Company's certificate
of incorporation requires that certain business combinations between the Company
(or any majority-owned  subsidiary thereof) and a 10% or more stockholder either
(i) be approved by at least 80% of the total number of outstanding voting shares
of the  Company  or (ii)  approved  by a  majority  of the  continuing  Board of
Directors (i.e.,  persons serving prior to the 10% stockholder becoming such) or
(iii) involve  consideration  per share generally equal to that paid by such 10%
stockholder when the block of stock was acquired.

         Amendment to Certificate of Incorporation and Bylaws. Amendments to the
Company's  certificate of incorporation must be approved by a two-thirds vote of
the  Company's  Board of  Directors  and also by a majority  of the  outstanding
shares of the Company's voting stock, provided, however, that approval by 80% of
the outstanding voting stock is generally required for certain provisions (i.e.,
provisions  relating  to  number,   classification,   election  and  removal  of
directors;  amendment of bylaws; call of special stockholder meetings; offers to
acquire and acquisitions of control; certain business combinations;  stockholder
action without a meeting; and amendments to provisions relating to the foregoing
in the certificate of incorporation).

         The bylaws of the Company  may be amended by either a majority  vote of
the Board of Directors  or at least 80% of the total votes  eligible to be voted
at a duly constituted meeting of stockholders.

         Purpose and Takeover Defensive Effects of the Company's  Certificate of
Incorporation  and Bylaws.  The Board of Directors of the Company  believes that
the   provisions   described   above  are  prudent  and  reduce  the   Company's
vulnerability to takeover attempts and certain other transactions which have not
been  negotiated  with and  approved  by its  Board of  Directors.  The Board of
Directors  believes these provisions are in the best interest of the Company and
its stockholders. In the judgment of the Board of Directors, the Company's Board
will be in the best  position to determine  the true value of the Company and to
negotiate  more  effectively  for  what  may be in  the  best  interests  of its
stockholders.  Accordingly,  the Board of Directors  believes  that it is in the
best  interests  of the  Company and its  stockholders  to  encourage  potential
acquirors to negotiate  directly  with the Board of Directors of the Company and
that these provisions

                                       110

<PAGE>


will encourage such negotiations and discourage hostile takeover attempts. It is
also the  view of the  Board of  Directors  that  these  provisions  should  not
discourage  persons  from  proposing  a merger  or other  transaction  at prices
reflective  of the true value of the Company and which is in the best  interests
of all stockholders.

         Attempts  to  take  over  financial   institutions  and  their  holding
companies have recently become increasingly common. Takeover attempts which have
not been  negotiated  with and  approved  by the Board of  Directors  present to
stockholders  the risk of a takeover on terms which may be less  favorable  than
might otherwise be available.  A transaction which is negotiated and approved by
the  Board of  Directors,  on the  other  hand,  can be  carefully  planned  and
undertaken at an opportune time in order to obtain maximum value for the Company
and its  stockholders,  with  due  consideration  given to  matters  such as the
management  and  business of the  acquiring  corporation  and maximum  strategic
development of the Company's assets.

         An unsolicited takeover proposal can seriously disrupt the business and
management of a corporation and cause it great expense.  Although a tender offer
or  other  takeover  attempt  may be made at a price  substantially  above  then
current market  prices,  such offers are sometimes made for less than all of the
outstanding  shares  of a  target  company.  As a  result,  stockholders  may be
presented with the alternative of partially  liquidating  their  investment at a
time that may be disadvantageous, or retaining their investment in an enterprise
which is under different  management and whose  objectives may not be similar to
those of the remaining  stockholders.  The concentration of control, which could
result from a tender  offer or other  takeover  attempt,  could also deprive the
Company's   remaining   stockholders  of  the  benefits  of  certain  protective
provisions of the Exchange Act, if the number of beneficial  owners becomes less
than the 300 required for Exchange Act registration.

         Despite the belief of the Company as to the benefits to stockholders of
these provisions of the Company's certificate of incorporation and bylaws, these
provisions may also have the effect of  discouraging a future  takeover  attempt
which  would not be  approved  by the  Company's  Board,  but  pursuant to which
stockholders  may  receive a  substantial  premium  for their  shares  over then
current market prices. As a result, stockholders who might desire to participate
in such a transaction  may not have any  opportunity  to do so. Such  provisions
will  also  render  the  removal  of the  Company's  Board of  Directors  and of
management  more  difficult.  The  Board  will  enforce  the  voting  limitation
provisions of the charter in proxy  solicitations  and accordingly could utilize
these  provisions  to defeat  proposals  that are  favored by a majority  of the
stockholders.  The Boards of Directors of the Company,  however,  have concluded
that the potential benefits outweigh the possible disadvantages.

         Pursuant to  applicable  law,  at any annual or special  meeting of its
stockholders,  the Company may adopt additional charter provisions regarding the
acquisition  of its  equity  securities  that would be  permitted  to a Delaware
corporation.  The Company does not  presently  intend to propose the adoption of
further restrictions on the acquisition of the Company's equity securities.

Other Restrictions on Acquisitions of Stock

         Delaware  Anti-Takeover  Statute.  The Delaware General Corporation Law
(the "DGCL")  provides that buyers who acquire more than 15% of the  outstanding
stock of a  Delaware  corporation,  such as the  Company,  are  prohibited  from
completing a hostile takeover of such corporation for three years.  However, the
takeover can be completed if (i) the buyer,  while  acquiring  the 15% interest,
acquires  at  least  85%  of  the  corporation's   outstanding  stock  (the  85%
requirement  excludes shares held by directors who are also officers and certain
shares held under employee stock plans), or (ii) the takeover is approved by the
target  corporation's  board  of  directors  and  two-thirds  of the  shares  of
outstanding stock of the corporation (excluding shares held by the bidder).

         However,  these  provisions  of the  DGCL  do  not  apply  to  Delaware
corporations with less than 2,000 stockholders or which do not have voting stock
listed on a national exchange or listed for quotation with a registered national
securities  association.  The Company is  currently  listed on the Nasdaq  Stock
Market.

         Federal Regulation.  A federal regulation prohibits any person prior to
the completion of a merger  conversion from  transferring,  or entering into any
agreement or understanding to transfer, the legal or beneficial ownership of the
subscription  rights issued under a plan of merger conversion or the stock to be
issued upon their exercise. This

                                       111

<PAGE>



regulation  also  prohibits  any  person  prior  to the  completion  of a merger
conversion  from offering,  or making an  announcement  of an offer or intent to
make an offer, to purchase such subscription rights or stock.

         Federal law provides that no company, "directly or indirectly or acting
in concert with one or more  persons,  or through one or more  subsidiaries,  or
through  one  or  more   transactions,"  may  acquire  "control"  of  a  savings
association  at any time  without the prior  approval  of the OTS. In  addition,
federal  regulations  require  that,  prior to  obtaining  control  of a savings
association,  a person, other than a company, must give 60 days' prior notice to
the OTS and have received no OTS objection to such  acquisition of control.  Any
company that acquires such control becomes a "savings and loan holding  company"
subject  to  registration,  examination  and  regulation  as a savings  and loan
holding  company.  Under  federal  law (as well as the  regulations  referred to
below) the term "savings  association"  includes  state and federally  chartered
SAIF-insured  institutions and federally  chartered savings banks whose accounts
are insured by the FDIC's BIF and holding companies thereof.

         Control,  as defined  under  federal law, in general  means  ownership,
control  of or holding  irrevocable  proxies  representing  more than 25% of any
class of voting stock,  control in any manner of the election of a majority of a
savings association's directors, or a determination by the OTS that the acquiror
has the power to direct,  or directly or  indirectly  to exercise a  controlling
influence  over, the management or policies of the  institution.  Acquisition of
more than 10% of any  class of a  savings  association's  voting  stock,  if the
acquiror also is subject to any one of eight  "control  factors,"  constitutes a
rebuttable  determination  of control  under the OTS  regulations.  Such control
factors  include the  acquiror  being one of the two largest  stockholders.  The
determination  of control may be rebutted by submission to the OTS, prior to the
acquisition of stock or the occurrence of any other circumstances giving rise to
such  determination,  of a statement setting forth facts and circumstances which
would support a finding that no control  relationship  will exist and containing
certain  undertakings.  The OTS  regulations  provide  that persons or companies
which  acquire  beneficial  ownership  exceeding  10% or more of any  class of a
savings  association's  stock  must file with the OTS a  certification  that the
holder is not in control of such  institution,  is not  subject to a  rebuttable
determination  of  control  and will  take no  action  which  would  result in a
determination or rebuttable  determination of control without prior notice to or
approval of the OTS, as applicable.



                                       112

<PAGE>



                          DESCRIPTION OF CAPITAL STOCK

         The  3,000,000  shares  of  capital  stock  authorized  by the  Company
certificate  of  incorporation  are  divided  into  two  classes  consisting  of
2,500,000  shares of common stock (par value $.01 per share) and 500,000  shares
of serial preferred stock (par value $.01 per share).

         Each  share of the  common  stock has the same  relative  rights and is
identical in all respects with each other share of the common stock.  The common
stock of the Company represents non-withdrawable capital, is not of an insurable
type and is not insured by the SAIF.

         Under  Delaware law, the holders of the common stock possess  exclusive
voting power in the Company.  Each  stockholder is entitled to one vote for each
share held on all matters  voted upon by  stockholders.  If the  Company  issues
preferred stock  subsequent to the Merger  Conversion,  holders of the preferred
stock may also possess voting rights.

         In the unlikely event of the liquidation or dissolution of the Company,
the holders of the common stock will be entitled to receive -- after  payment or
provision for payment of all debts and liabilities of the Company (including all
deposits  in the  Resulting  Institution  and accrued  interest  thereon) -- all
assets of the Company available for  distribution,  in cash or in kind. See "The
Merger   Conversion  -  Effects  on  Depositors  and  Borrowers  of  Neodesha  -
Liquidation  Rights."  If  preferred  stock is issued  subsequent  to the Merger
Conversion,  the holders  thereof may have a priority over the holders of common
stock in the event of liquidation or dissolution.

         Holders of the common stock are not entitled to preemptive  rights with
respect to any shares  which may be issued.  The common  stock is not subject to
call for redemption, and, upon receipt by the Company of the full purchase price
therefor,  each share of the common stock will be validly issued, fully paid and
nonassessable.

         The Board of Directors of the Company is authorized to issue  preferred
stock  in  series  and  to  fix  and  state  the  voting  powers,  designations,
preferences and relative, participating, optional or other special rights of the
shares of each such series and the qualifications,  limitations and restrictions
thereof.  Preferred  stock may rank  prior to the  common  stock as to  dividend
rights,  liquidation  preferences,  or both, and may have full or limited voting
rights.  The  holders of  preferred  stock may be entitled to vote as a separate
class or series  under  certain  circumstances,  regardless  of any other voting
rights which such holders may have.

         Except as  discussed  above,  the Company has no present  plans for the
issuance of the additional authorized shares of common stock or for the issuance
of any shares of preferred stock. In the future, the authorized but unissued and
unreserved  shares of common  stock  will be  available  for  general  corporate
purposes,  including but not limited to possible  issuance as stock dividends or
stock splits,  in future mergers or  acquisitions,  in a future  underwritten or
other public offering, or under an employee stock ownership plan. The authorized
but unissued  shares of preferred stock will similarly be available for issuance
in future mergers or acquisitions,  in a future  underwritten public offering or
private placement or for other general corporate  purposes.  Except as described
above  or as  otherwise  required  to  approve  the  transaction  in  which  the
additional  authorized  shares of common stock or authorized shares of preferred
stock would be issued, no stockholder approval will be required for the issuance
of these  shares.  Accordingly,  the Board of Directors of the Company,  without
stockholder  approval,  can issue  preferred  stock with  voting and  conversion
rights  which could  adversely  affect the voting power of the holders of common
stock.

         As of May 4,  1998,  the  Company  had  957,319  shares of  issued  and
outstanding  capital stock.  The Company's  Common Stock is quoted on the Nasdaq
SmallCap   Market  under  the  symbol  "FFSL."  See  "Common  Stock  Prices  and
Dividends."

         See  "Restrictions  on  Acquisitions  of  Stock  and  Related  Takeover
Defensive Provisions - Provisions of the Company's  Certificate of Incorporation
and Bylaws" for a description of certain provisions of the Company's certificate
of  incorporation  and  bylaws  which may affect  the  ability of the  Company's
stockholders to participate in certain transactions  relating to acquisitions of
control of the Company.  Also,  see "Common  Stock Prices and  Dividends"  for a
description  of certain  matters  relating  to the  possible  future  payment of
dividends on the Company's common stock.


                                       113

<PAGE>


         The  Company's  stock  transfer  agent and  registrar is Registrar  and
Transfer Company, Cranford, New Jersey.


                                 LEGAL OPINIONS

         The validity of the issuance of the Common Stock and the federal income
tax  consequences of the Merger  Conversion will be passed upon for Neodesha and
the Company by the firm of Silver,  Freedman & Taff, L.L.P. (a limited liability
partnership including  professional  corporations),  7th Floor, East Tower, 1100
New York Avenue, N.W., Washington, D.C. Matters of Kansas tax law will be passed
upon for the  Company  by Grant  Thornton,  LLP,  100 N.  Broadway,  Suite  800,
Wichita,  Kansas. Silver,  Freedman & Taff, L.L.P. and Grant Thornton, LLP, have
consented  to  the  references  herein  to  their  opinions.  Trident  has  been
represented in the Merger Conversion by Elias, Matz, Tiernan & Herrick, 734 15th
Street, N.W., Washington, D.C.


                                     EXPERTS

         The Consolidated  Financial Statements of the Company and the Financial
statements  of  Neodesha as of  September  30, 1997 and 1996 and for each of the
years  in the  two  year  period  ended  September  30,  1997  included  in this
Prospectus have been audited by Grant Thornton,  LLP, independent  auditors,  as
indicated in their reports which are included herein,  and have been so included
in  reliance  upon such  reports,  given  upon  their  authority  as  experts in
accounting and auditing.

         Ferguson has  consented to the  inclusion  herein of the summary of its
letter to  Neodesha  setting  forth its  opinion as to the  estimated  pro forma
market value of Neodesha as converted  and to the  reference to its opinion that
subscription rights received by Eligible Account Holders,  Supplemental Eligible
Account Holders and other eligible subscribers do not have any economic value.


                             ADDITIONAL INFORMATION

         The Company has filed with the SEC a Registration  Statement  under the
Securities Act with respect to the Common Stock offered hereby.  As permitted by
the rules and  regulations of the SEC, this  Prospectus does not contain all the
information set forth in the  Registration  Statement.  However,  the prospectus
does contain a description of the material provisions of the documents contained
therein. Such information can be examined without charge at the public reference
facilities of the SEC located at 450 Fifth Street, NW, Washington, DC 20549, and
copies of such  material can be obtained from the SEC at  prescribed  rates.  In
addition,  the SEC  maintains  a Web site.  The address of the SEC's Web site is
"http://www.sec.gov."  The statements contained herein as to the contents of any
contract or other  document  filed as an exhibit to the  Registration  Statement
are, of necessity,  brief descriptions  thereof which describe only the material
provisions of such  documents;  each such statement is qualified by reference to
such contract or document.

         Neodesha has filed an  Application  for  Approval of Merger  Conversion
with the OTS with  respect to the Merger  Conversion.  Pursuant to the rules and
regulations of the OTS, this Prospectus omits certain  information  contained in
that  application.  The application may be examined at the principal  offices of
the OTS, 1700 G Street,  N.W.,  Washington,  D.C. 20552, at the Midwest Regional
Office of the OTS,  122 W. John  Carpenter  Freeway,  Suite 600,  Irving,  Texas
75039, without charge.

         The Common Stock is registered  with the SEC under Section 12(g) of the
Exchange Act. The Company is subject to the  informational  requirements  of the
Exchange Act in accordance  therewith files reports and other  information  with
the SEC. The holders of the  Company's  Common Stock are and will continue to be
subject to the reporting  requirements  and  restrictions on stock purchases and
sales by directors, officers and greater than 10% stockholders and certain other
requirements  of the Exchange Act.  Under the Plan,  the Company has  undertaken
that it will not  terminate  such  registration  for a period of at least  three
years following the Merger Conversion.


                                       114
<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, 1997 and 1996, 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,  1997  and  1996,  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 24, 1997


<PAGE>

                  First Independence Corporation and Subsidiary

                           CONSOLIDATED BALANCE SHEETS


                                     ASSETS

<TABLE>
<CAPTION>
                                                                         September 30,
                                                     March 31,    ---------------------------
                                                       1998           1997           1996
                                                   ------------   ------------   ------------
                                                    (Unaudited)
<S>                                                <C>            <C>            <C>         
Cash and due from banks .......................... $    869,625   $    961,350   $    753,134
Federal funds sold ...............................    5,300,000      1,600,000        400,000
Other interest-bearing deposits ..................      207,117        589,877        610,295
                                                   ------------   ------------   ------------
    Cash and cash equivalents ....................    6,376,742      3,151,227      1,763,429

Investment securities held to maturity
  (estimated fair value $4,960,950 at March 31,
  1998; $2,996,300 at September 30, 1997;
  $1,970,980 at September 30, 1996) ..............    5,000,000      3,000,000      2,000,000
Investment securities available for sale .........    3,346,443      4,311,406      5,235,073
Mortgage-backed securities held to maturity 
  (estimated fair value $21,093,661 at March 31,
  1998; $23,748,569 at September 30, 1997;
  $27,873,630 at September 30, 1996) .............   20,902,199     23,527,689     28,039,314
Mortgage-backed securities available for sale ....           --        471,618        659,207
Loans receivable .................................   85,263,856     74,558,783     67,682,920
Premises and equipment ...........................    1,307,769      1,297,500        910,813
Federal Home Loan Bank stock, at cost ............    1,422,800      1,368,900      1,239,500
Accrued interest receivable ......................      736,675        712,298        667,920
Real estate acquired through foreclosure .........       15,320         12,131         11,845
Deferred income taxes ............................           --             --        173,904
Other ............................................      122,179        111,107        155,304
                                                   ------------   ------------   ------------
                                                   $124,493,983   $112,522,659   $108,539,229
                                                   ============   ============   ============
</TABLE>

The accompanying notes are an integral part of these statements.

<PAGE>

                      LIABILITIES AND STOCKHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                                         September 30,
                                                     March 31,    ---------------------------
                                                       1998           1997           1996
                                                   ------------   ------------   ------------
                                                    (Unaudited)
<S>                                                <C>            <C>            <C>         
Deposits ......................................... $ 84,171,855   $ 76,229,176   $ 69,356,422
Advances from borrowers for taxes and
  insurance ......................................      733,076        693,069        678,072
Checks issued in excess of cash items ............      280,881             --        492,627
Deferred income taxes ............................       85,815         34,048             --
Advances from Federal Home Loan Bank .............   27,300,000     23,700,000     24,300,000
Accrued expenses and other .......................      368,649        337,085        709,599
                                                   ------------   ------------   ------------
      Total liabilities ..........................  112,940,276    100,993,378     95,536,720

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 in 1998
    and 1997 and 749,196 shares issued in 1996 ...       14,984         14,984          7,492
  Additional paid-in capital .....................    7,188,447      7,122,744      7,053,143
  Retained earnings--substantially restricted ....    9,689,322      9,441,054      8,960,098
  Unrealized gain (loss) on securities available
    for sale, net of related taxes ...............       19,955         15,112        (11,293)
  Required contributions for shares acquired by
    Employee Stock Ownership Plan (ESOP) .........     (181,843)      (218,212)      (290,949)
  Unearned stock compensation--recognition and
    retention plan (RRP) .........................      (21,812)       (43,634)       (87,278)
  Treasury stock, 542,699 shares at March 31,
    1998, 520,059 shares at September 30, 1997
    and 331,550 shares at September 30, 1996--
    at cost ......................................   (5,155,346)    (4,802,767)    (2,628,704)
                                                   ------------   ------------   ------------
      Total stockholders' equity .................   11,553,707     11,529,281     13,002,509
                                                   ------------   ------------   ------------
                                                   $124,493,983   $112,522,659   $108,539,229
                                                   ============   ============   ============
</TABLE>

                                       2

<PAGE>

                  First Independence Corporation and Subsidiary

                       CONSOLIDATED STATEMENTS OF EARNINGS


<TABLE>
<CAPTION>
                                                Six months ended            Year ended
                                                    March 31               September 30,
                                            -----------------------   -----------------------
                                               1998         1997         1997         1996
                                            ----------   ----------   ----------   ----------
                                                  (Unaudited)
<S>                                         <C>          <C>          <C>          <C>       
Interest income
  Loans .................................   $3,332,484   $2,778,864   $5,684,053   $5,189,361
  Mortgage-backed securities ............      728,843      884,811    1,726,754    1,929,927
  Investment securities .................      199,976      234,081      513,223      478,990
  Interest-bearing deposits and other ...      115,505       72,161      145,016      174,825
                                            ----------   ----------   ----------   ----------
    Total interest income ...............    4,376,808    3,969,917    8,069,046    7,773,103

Interest expense
  Deposits ..............................    1,944,157    1,781,023    3,659,320    3,581,799
  Borrowed funds ........................      735,448      706,940    1,399,263    1,087,249
                                            ----------   ----------   ----------   ----------
    Total interest expense ..............    2,679,605    2,487,963    5,058,583    4,669,048
                                            ----------   ----------   ----------   ----------

Net interest income .....................    1,697,203    1,481,954    3,010,463    3,104,055

Other income
  Service charges .......................       75,976       83,445      199,459      178,949
  Real estate operations ................       (1,003)       1,412       34,179       94,199
  Other .................................       38,049       21,021       46,795       58,292
  Gain on sale of investment securities .           --           --           --      250,945
                                            ----------   ----------   ----------   ----------
                                               113,022      105,878      280,433      582,385

General, administrative and other expense
  Employee compensation and benefits ....      659,977      600,983    1,239,516    1,093,509
  Occupancy and equipment ...............      117,677       73,435      167,944      131,172
  Data processing fees ..................       90,177       75,364      150,896      138,659
  Federal deposit insurance premiums ....       23,831       42,216       65,626      591,677
  Other operating .......................      255,236      258,145      487,516      429,304
                                            ----------   ----------   ----------   ----------
                                             1,146,898    1,050,143    2,111,498    2,384,321
                                            ----------   ----------   ----------   ----------
Earnings before income taxes ............      663,327      537,689    1,179,398    1,302,119
Income tax expense ......................      288,091      205,415      467,718      486,826
                                            ----------   ----------   ----------   ----------
    NET EARNINGS ........................   $  375,236   $  332,274   $  711,680   $  815,293
                                            ==========   ==========   ==========   ==========
Earnings per share
  Basic .................................         $.41         $.33         $.73         $.72
  Diluted ...............................          .38          .31          .68          .68
</TABLE>

The accompanying notes are an integral part of these statements.

                                       3

<PAGE>

                  First Independence Corporation and Subsidiary

                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

                 Six months ended March 31, 1998 (unaudited) and
                     years ended September 30, 1997 and 1996

<TABLE>
<CAPTION>
                                                                      Unrealized
                                                                         gain     Required
                                                                       (loss) on   contri-     Unearned
                                                                      securities   butions      stock
                                               Additional              available  for shares   compen-
                                       Common    paid-in    Retained   for sale,   acquired     sation     Treasury
                                       stock     capital    earnings      net      by ESOP      --RRP        stock         Total
                                      -------  ----------  ----------  ---------  ---------   ---------   -----------   -----------
<S>                                   <C>      <C>         <C>         <C>        <C>         <C>         <C>           <C>        
Balance at October 1, 1995 .......... $ 7,492  $6,998,314  $8,358,681  $ 176,580  $(363,686)  $(130,922)  $(1,446,524)  $13,599,935
Net earnings for the year ended
  September 30, 1996 ................      --          --     815,293         --         --          --            --       815,293
Cash dividends of $.188 per share ...      --          --    (213,876)        --         --          --            --      (213,876)
Common stock options exercised ......      --      (5,250)         --         --         --          --        25,250        20,000
Depreciation of securities available
  for sale ..........................      --          --          --   (187,873)        --          --            --      (187,873)
ESOP loan repayments ................      --          --          --         --     72,737          --            --        72,737
Fair value adjustment on ESOP
  shares committed for release ......      --      60,079          --         --         --          --            --        60,079
Amortization of unearned stock
  compensation ......................      --          --          --         --         --      43,644            --        43,644
Purchase of 125,846 shares of
  treasury stock ....................      --          --          --         --         --          --    (1,207,430)   (1,207,430)
                                      -------  ----------  ----------  ---------  ---------   ---------   -----------   -----------
Balance at September 30, 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 ended
  September 30, 1997 ................      --          --     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
</TABLE>

                                       4

<PAGE>

                  First Independence Corporation and Subsidiary

           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY -- CONTINUED

                 Six months ended March 31, 1998 (unaudited) and
                     years ended September 30, 1997 and 1996

<TABLE>
<CAPTION>
                                                                      Unrealized
                                                                         gain     Required
                                                                       (loss) on   contri-     Unearned
                                                                      securities   butions      stock
                                               Additional              available  for shares   compen-
                                       Common    paid-in    Retained   for sale,   acquired     sation     Treasury
                                       stock     capital    earnings      net      by ESOP      --RRP        stock         Total
                                      -------  ----------  ----------  ---------  ---------   ---------   -----------   -----------
<S>                                   <C>      <C>         <C>         <C>        <C>         <C>         <C>           <C>        
Net earnings for the six months
  ended March 31, 1998 (unaudited) .. $    --  $       --  $  375,236  $      --  $      --   $      --   $        --   $   375,236
Cash dividends of $.1375 per share ..      --          --    (126,968)        --         --          --            --      (126,968)
Common stock options exercised ......      --      (2,558)         --         --         --          --        11,858         9,300
Appreciation of securities available
  for sale ..........................      --          --          --      4,843         --          --            --         4,843
ESOP loan repayments ................      --          --          --         --     36,369          --            --        36,369
Fair value adjustment on ESOP
  shares committed for release ......      --      68,261          --         --         --          --            --        68,261
Amortization of unearned stock
  compensation ......................      --          --          --         --         --      21,822            --        21,822
Purchase of 24,500 shares of
  treasury stock ....................      --          --          --         --         --          --      (364,437)     (364,437)
                                      -------  ----------  ----------  ---------  ---------   ---------   -----------   -----------
Balance at March 31, 1998
  (unaudited) ....................... $14,984  $7,188,447  $9,689,322  $  19,955  $(181,843)  $ (21,812)  $(5,155,346)  $11,553,707
                                      =======  ==========  ==========  =========  =========   =========   ===========   ===========
</TABLE>


The accompanying notes are an integral part of these statements.


                                       5
<PAGE>

                  First Independence Corporation and Subsidiary

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                           Six months ended               Year ended
                                                               March 31,                 September 30,
                                                       -------------------------   -------------------------
                                                           1998          1997          1997          1996
                                                       -----------   -----------   -----------   -----------
                                                              (Unaudited)

<S>                                                    <C>           <C>           <C>           <C>        
Cash flows from operating activities
  Net earnings ......................................  $   375,236   $   332,274   $   711,680   $   815,293
  Adjustments to reconcile net earnings to net cash
    provided by operating activities
      Depreciation ..................................       52,893        37,406        84,077        55,895
      Amortization of premiums and discounts on
        investments and mortgage-backed securities ..       37,309        65,717        88,993       106,967
      Gain on sale of investment securities .........           --            --            --      (250,945)
      Amortization of deferred loan origination fees       (74,853)      (30,784)      (60,988)      (64,119)
      Amortization of expense related to employee
        benefit plans ...............................      126,452        97,286       205,973       176,460
      Gain on sale of real estate acquired
        through foreclosure .........................       (2,499)         (436)      (41,216)     (111,956)
      Deferred income taxes .........................       48,807        15,809       191,768       (38,769)
      Other .........................................           --            --           229         3,402
      Increase (decrease) in cash due to changes in
        Accrued interest receivable .................      (24,377)       (4,796)      (44,378)      (49,482)
        Other assets ................................      (67,281)       39,357        22,957        (4,829)
        Accrued expenses and other liabilities ......      (51,343)     (547,535)     (369,995)      503,251
        Income taxes payable ........................      139,268       140,820        50,864      (123,286)
                                                       -----------   -----------   -----------   -----------
          Net cash provided by operating activities .      559,612       145,118       839,964     1,017,882

Cash flows from investing activities
  Proceeds from sale of available for sale securities           --            --            --       263,145
  Proceeds from maturities and repayment of
    securities
      Available for sale ............................    1,466,371     2,075,706     2,188,741     3,167,307
      Held to maturity ..............................    5,576,007     3,074,425     6,412,465     5,236,916
  Purchase of securities
      Available for sale ............................      (63,705)   (1,097,163)   (1,154,129)   (2,217,489)
      Held to maturity ..............................   (5,000,000)   (2,000,000)   (3,000,000)   (5,790,535)
  Net increase in loans .............................  (10,631,244)   (2,566,948)   (6,830,223)   (7,215,690)
  Capital expenditures ..............................      (63,162)     (407,445)     (470,993)     (308,867)
  Proceeds from sale of real estate acquired
    through foreclosure .............................          174        10,194        24,136        37,669
  Other .............................................           --            --            --         2,219
                                                       -----------   -----------   -----------   -----------
          Net cash used in investing activities .....   (8,715,559)     (911,231)   (2,830,003)   (6,825,325)
</TABLE>

                                       6

<PAGE>

                  First Independence Corporation and Subsidiary

                CONSOLIDATED STATEMENTS OF CASH FLOWS -- CONTINUED

<TABLE>
<CAPTION>
                                                           Six months ended               Year ended
                                                               March 31,                 September 30,
                                                       -------------------------   -------------------------
                                                           1998          1997          1997          1996
                                                       -----------   -----------   -----------   -----------
                                                              (Unaudited)

<S>                                                    <C>           <C>           <C>           <C>        
Cash flows from financing activities
  Net increase in deposits ..........................  $ 7,942,679   $ 4,784,477   $ 6,872,754   $ 1,429,794
  Net increase (decrease) in advances from
    borrowers for taxes and insurance ...............       40,007        (3,998)       14,996      (564,868)
  Net increase (decrease) in checks issued in
    excess of cash items ............................      280,881      (267,374)     (492,627)      492,627
  Advances from Federal Home Loan Bank ..............   15,500,000     9,800,000    17,500,000    20,900,000
  Repayment of Federal Home Loan Bank advances ......  (11,900,000)  (11,600,000)  (18,100,000)  (15,400,000)
  Cash dividends paid ...............................     (126,968)     (112,683)     (230,724)     (213,876)
  Purchase of treasury stock ........................     (364,437)   (1,860,978)   (2,233,832)   (1,207,430)
  Stock options exercised ...........................        9,300        38,180        47,270        20,000
                                                       -----------   -----------   -----------   -----------
    Net cash provided by financing activities .......   11,381,462       777,624     3,377,837     5,456,247
                                                       -----------   -----------   -----------   -----------
Net increase (decrease) in cash and
  cash equivalents ..................................    3,225,515        11,511     1,387,798      (351,196)
Cash and cash equivalents at beginning of period ....    3,151,227     1,763,429     1,763,429     2,114,625
                                                       -----------   -----------   -----------   -----------
Cash and cash equivalents at end of period ..........  $ 6,376,742   $ 1,774,940   $ 3,151,227   $ 1,763,429
                                                       ===========   ===========   ===========   ===========
Supplemental disclosures of cash flow information
  Cash paid during the period for
    Income taxes ....................................  $   148,823   $    64,595   $   225,086   $   648,881
    Interest ........................................    2,642,896     2,480,221     4,935,024     4,669,113

  Noncash investing and financing activities
    Transfer from loans to real estate acquired
      through foreclosure ...........................       56,574         8,781        88,772        11,845
    Issuance of loans receivable in connection
      with the sale of real estate acquired
      through foreclosure ...........................       55,550            --        51,600        45,000
</TABLE>

The accompanying notes are an integral part of these statements.

                                       7

<PAGE>

                  First Independence Corporation and Subsidiary

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


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  financial  statements as of March 31, 1998,  and for the six-month  periods
ended March 31, 1998 and 1997 are unaudited.  In the opinion of management,  all
adjustments,  consisting only of normal recurring accruals, necessary for a fair
presentation of financial position and results of operations have been made.

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.

                                       8

<PAGE>

                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE A -- SUMMARY OF ACCOUNTING POLICIES -- Continued


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 for the
foreseeable   future  or  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.

                                       9

<PAGE>

                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE A -- SUMMARY OF ACCOUNTING POLICIES -- Continued


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.

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 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

                                       10

<PAGE>

                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE A -- SUMMARY OF ACCOUNTING POLICIES -- Continued


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 excise 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 periods.

                                       11

<PAGE>

                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE A -- SUMMARY OF ACCOUNTING POLICIES -- Continued


Diluted  earnings per share is computed by dividing net earnings by the weighted
average  number of common shares  outstanding  during the period plus the common
share equivalents related to outstanding stock options.  Weighted average common
shares outstanding and diluted shares deemed outstanding were as follows:

                                       Six months ended         Year ended
                                           March 31,           September 30,
                                     -------------------   ---------------------
                                       1998       1997        1997        1996
                                     -------   ---------   ---------   ---------
                                         (Unaudited)
Weighted average common
  shares outstanding .............   924,407   1,014,119     980,858   1,136,610
Common share equivalents related
  to outstanding stock options ...    71,193      63,819      70,658      54,762
                                     -------   ---------   ---------   ---------
Adjusted weighted average common
  shares deemed to be outstanding    995,600   1,077,938   1,051,516   1,191,372
                                     =======   =========   =========   =========

Common shares outstanding exclude unallocated and uncommitted 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:

                                          March 31, 1998 (unaudited)
                               -------------------------------------------------
                                               Gross        Gross      Estimated
                                Amortized   unrealized   unrealized      fair
    Held to maturity              cost         gains       losses        value
    ----------------           ----------   ----------   ----------   ----------
U.S. Government agency
  obligations ................ $5,000,000     $    --      $39,050    $4,960,950
                               ==========     =======      =======    ==========
    Available for sale
    ------------------
Intermediate term liquidity
  portfolio .................. $  336,823     $   621      $    --    $  337,444
U.S. Government agency
  obligations ................  2,977,435      31,564           --     3,008,999
                               ----------     -------      -------    ----------
                               $3,314,258     $32,185      $    --    $3,346,443
                               ==========     =======      =======    ==========

                                       12

<PAGE>

                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE B -- INVESTMENT SECURITIES -- Continued


                                               September 30, 1997
                               -------------------------------------------------
                                               Gross        Gross      Estimated
                                Amortized   unrealized   unrealized      fair
    Held to maturity              cost         gains       losses        value
    ----------------           ----------   ----------   ----------   ----------
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 agency
  obligations ................  3,961,757      29,213        7,220     3,983,750
                               ----------     -------      -------    ----------
                               $4,288,774     $29,852      $ 7,220    $4,311,406
                               ==========     =======      =======    ==========


                                               September 30, 1996
                               -------------------------------------------------
                                               Gross        Gross      Estimated
                                Amortized   unrealized   unrealized      fair
    Held to maturity              cost         gains       losses        value
    ----------------           ----------   ----------   ----------   ----------
U.S. Government agency
  obligations ................ $2,000,000     $    --      $29,020    $1,970,980
                               ==========     =======      =======    ==========
    Available for sale
    ------------------
Intermediate term liquidity
  portfolio .................. $  308,102     $    --      $   579    $  307,523
U.S. Government agency
  obligations ................  4,934,938      29,016       36,404     4,927,550
                               ----------     -------      -------    ----------
                               $5,243,040     $29,016      $36,983    $5,235,073
                               ==========     =======      =======    ==========

The  amortized  cost and  estimated  fair  value of U.S.  Government  and agency
obligations at September 30, 1997, by term to maturity are as follows:

                                                                  Estimated
                                                   Amortized        fair
         Held to maturity                            cost           value
         ----------------                         ----------     ----------
     Due in two to five years .................   $1,000,000     $1,001,250
     Due in five to ten years .................    2,000,000      1,995,050
                                                  ----------     ----------
                                                  $3,000,000     $2,996,300
                                                  ==========     ==========

                                       13

<PAGE>

                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE B -- INVESTMENT SECURITIES -- Continued

                                                                  Estimated
                                                   Amortized        fair
         Available for sale                          cost           value
         ------------------                       ----------     ----------
     Due in one year or less ..................   $  993,777     $  998,750
     Due in one to two years ..................      978,149        995,000
     Due in two to five years .................    1,989,831      1,990,000
                                                  ----------     ----------
                                                  $3,961,757     $3,983,750
                                                  ==========     ==========

During  the year ended  September  30,  1996 the  Association  sold FHLMC  stock
designated as available for sale for total proceeds of $263,145 realizing a gain
of $250,945.

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

Investment  securities  with a fair value of $993,440 at September 30, 1997 were
pledged to secure government deposits.


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:

                                           March 31, 1998 (unaudited)
                                ------------------------------------------------
                                                Gross       Gross     Estimated
                                 Amortized   unrealized  unrealized      fair
    Held to maturity                cost        gains      losses       value
    ----------------            -----------  ----------  ----------  -----------
GNMA certificates ............  $    63,519   $  5,989    $     --   $    69,508
FHLMC certificates ...........    8,216,103     81,794      15,931     8,281,966
FNMA certificates ............    5,542,879    120,511      22,725     5,640,665
Collateralized mortgage
  obligations ................    7,079,698     39,923      18,099     7,101,522
                                -----------   --------    --------   -----------
                                $20,902,199   $248,217    $ 56,755   $21,093,661
                                ===========   ========    ========   ===========

                                       14

<PAGE>

                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE C -- MORTGAGE-BACKED SECURITIES -- Continued


                                               September 30, 1997
                                ------------------------------------------------
                                                Gross       Gross     Estimated
                                 Amortized   unrealized  unrealized      fair
    Held to maturity                cost        gains      losses       value
    ----------------            -----------  ----------  ----------  -----------
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 ................    8,599,181     64,924     112,379     8,551,726
                                -----------   --------    --------   -----------
                                $23,527,689   $372,821    $151,941   $23,748,569
                                ===========   ========    ========   ===========
    Available for sale
    ------------------
FHLMC certificates ...........  $   469,874   $  1,744    $     --   $   471,618
                                ===========   ========    ========   ===========


                                               September 30, 1996
                                ------------------------------------------------
                                                Gross       Gross     Estimated
                                 Amortized   unrealized  unrealized      fair
    Held to maturity                cost        gains      losses       value
    ----------------            -----------  ----------  ----------  -----------
GNMA certificates ............  $   122,921   $ 10,687    $     --   $   133,608
FHLMC certificates ...........   10,066,669     60,422      62,866    10,064,225
FNMA certificates ............    8,912,022    118,258      47,439     8,982,841
Collateralized mortgage
  obligations ................    8,937,702         --     244,746     8,692,956
                                -----------   --------    --------   -----------
                                $28,039,314   $189,367    $355,051   $27,873,630
                                ===========   ========    ========   ===========
    Available for sale
    ------------------
FHLMC certificates ...........  $   669,454   $     --    $ 10,247   $   659,207
                                ===========   ========    ========   ===========

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.

                                       15

<PAGE>

                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS -- CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE C -- MORTGAGE-BACKED SECURITIES -- Continued


Mortgage-backed  securities  with a fair value of  $16,055,495,  $13,295,170 and
$11,005,909 at March 31, 1998,  September 30, 1997 and 1996,  respectively,  are
pledged to secure government and other deposits.


NOTE D -- LOANS RECEIVABLE

Loans receivable are summarized as follows:

                                                           September 30,
                                       March 31,   ----------------------------
                                        1998           1997             1996
                                        ----           ----             ----
                                    (Unaudited)
First mortgage loans
 Secured by one-to-four
  family residences ............   $ 67,166,512    $ 64,152,604    $ 57,352,844
 Secured by multi-family
  residences ...................      1,132,658       1,164,442       1,370,715
 Nonresidential ................      7,537,343       7,478,908       7,223,602
 Construction ..................     13,317,376         763,712       1,833,750
                                   ------------    ------------    ------------
  Total first mortgage loans ...     89,153,889      73,559,666      67,780,911
Consumer and other loans
 Savings .......................        407,968         349,531         364,011
 Automobile ....................        808,379         704,519         402,592
 Home equity and second
  mortgages ....................        593,799         550,008         781,199
 Unsecured home improvement ....        257,178         274,267         183,630
 Other .........................        620,719         661,209         184,723
                                   ------------    ------------    ------------
  Total consumer and other loans      2,688,043       2,539,534       1,916,155
Less
 Allowance for loan losses .....       (655,745)       (668,185)       (690,009)
 Loans in process ..............     (5,617,371)       (571,808)     (1,050,012)
 Unearned discounts ............         (2,619)         (2,726)         (2,929)
 Deferred loan origination fees        (302,341)       (297,698)       (271,196)
                                   ------------    ------------    ------------
                                     (6,578,076)     (1,540,417)     (2,014,146)
                                   ------------    ------------    ------------
    Net loans receivable .......   $ 85,263,856    $ 74,558,783    $ 67,682,920
                                   ============    ============    ============

                                       16

<PAGE>


                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE D - LOANS RECEIVABLE - Continued

Activity in the allowance for loan losses is summarized as follows:

                                    Six months ended            Year ended
                                        March 31,              September 30,
                                 ---------------------    ----------------------
                                    1998        1997        1997         1996
                                    ----        ----        ----         ----
                                      (Unaudited)
Balance at beginning of period   $ 668,185    $ 690,009   $ 690,009    $ 690,009
Loans charged off ............     (12,440)          --     (21,824)          --
                                 ---------    ---------   ---------    ---------
Balance at end of period .....   $ 655,745    $ 690,009   $ 668,185    $ 690,009
                                 =========    =========   =========    =========



The  Association's  lending  efforts have  historically  focused on  one-to-four
family residential real estate loans, which comprise  approximately 73%, 84% and
82% of the total loan portfolio at March 31, 1998,  September 30, 1997 and 1996,
respectively.  Approximately  4%,  4% and 5% of  the  Association's  one-to-four
family  residential real estate loans are secured by properties  located outside
of the primary  lending area of Montgomery and  surrounding  Kansas  counties at
March 31, 1998, September 30, 1997 and 1996, respectively. 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   9%,  11%  and  12%  of  the  loan   portfolio  is  comprised  of
nonresidential  and multi-family real estate loans with  approximately  12%, 13%
and  20%  of  this  total  collateralized  by  properties  located  outside  the
Association's  primary  lending area at March 31, 1998,  September  30, 1997 and
1996,  respectively.  During the six months ended March 31, 1998 the Association
began  originating  construction  loans at its new  loan  production  office  in
Lawrence, Kansas. These construction loans generally have terms of six months or
less with permanent financing provided by other lenders.

Loans  serviced  under  a  County  Mortgage  Revenue  Bond  totaled  $1,275,551,
$1,471,229  and  $1,606,982  at March 31,  1998,  September  30,  1997 and 1996,
respectively.

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:


                                                 Six months
                                                    ended          Year ended
                                                   March 31,       September 30,
                                                     1998               1997
                                                     ----               ----
                                                 (Unaudited)
Loans outstanding at
 beginning of period ...................          $ 527,884           $ 563,082
    New loans ..........................             48,500              37,528
    Repayments .........................            (46,083)            (72,726)
                                                  ---------           ---------
Loans outstanding at
 end of period .........................          $ 530,301           $ 527,884
                                                  =========           =========


                                       17


<PAGE>


                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE D - LOANS RECEIVABLE - Continued

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 are as follows:


                                                               September 30,
                                               March 31,   ---------------------
                                                1998         1997         1996
                                                ----         ----         ----
                                            (Unaudited)
Principal amount of impaired loans ......     $199,511     $206,691     $210,309
Less valuation allowance ................       62,511       69,691       73,309
                                              --------     --------     --------
                                              $137,000     $137,000     $137,000
                                              ========     ========     ========

The Association has provided an allowance for loan losses on all impaired loans.
Interest  income of  $5,502,  $5,527,  $9,537 and  $17,267  was  recognized  and
collected on impaired  loans during the six months ended March 31, 1998 and 1997
and the years ended September 30, 1997 and 1996, respectively.

Nonaccrual  loans totaled  $572,455,  $1,049,367 and $366,832 at March 31, 1998,
September 30, 1997 and 1996, respectively.  Interest income that would have been
recorded under the original terms of such loans approximated  $22,000,  $17,000,
$40,000  and  $20,000  for the six months  ended March 31, 1998 and 1997 and the
years ended September 30, 1997 and 1996, respectively.  Interest income that was
recorded was  insignificant  for all periods  presented.  The Association is not
committed to make additional loans to borrowers whose loans have been modified.


NOTE E - ACCRUED INTEREST RECEIVABLE

Accrued interest receivable is summarized as follows:

                                                              September 30,
                                            March 31,    -----------------------
                                              1998          1997         1996
                                              ----          ----         ----
                                          (Unaudited)
Loans receivable .....................      $531,265      $450,257      $404,266
Mortgage-backed securities ...........       121,746       171,729       205,389
Investment securities ................        83,664        90,312        58,265
                                            --------      --------      --------
                                            $736,675      $712,298      $667,920
                                            ========      ========      ========

                                       18

<PAGE>



                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE F - PREMISES AND EQUIPMENT

Premises and equipment are summarized as follows:

                                                             September 30,
                                           March 31,    ------------------------
                                              1998         1997           1996
                                              ----         ----           ----
                                         (Unaudited)
Land..................................    $   74,958    $   74,958    $   74,958
Building .............................     1,306,679     1,281,916       923,518
Furniture, fixtures and equipment ....       420,407       383,148       307,821
Automobiles ..........................        43,579        43,579        38,729
                                          ----------    ----------    ----------
                                           1,845,623     1,783,601     1,345,026
Less accumulated depreciation ........       537,854       486,101       434,213
                                          ----------    ----------    ----------
                                          $1,307,769    $1,297,500    $  910,813
                                          ==========    ==========    ==========


NOTE G - REAL ESTATE OPERATIONS

A summary of real estate operations is as follows:

                                   Six months ended            Year ended
                                        March 31,             September 30,
                                ----------------------   ----------------------
                                  1998          1997        1997         1996
                                  ----          ----        ----         ----
                                      (Unaudited)
Net gain on sale of real
 estate acquired through
 foreclosure ................   $   2,499    $     436   $  41,216    $ 111,956
Net operating income
 (expense) ..................      (3,502)         976      (7,037)     (17,757)
                                ---------    ---------   ---------    ---------
Income (expense) from
 real estate operations .....   $  (1,003)   $   1,412   $  34,179    $  94,199
                                =========    =========   =========    =========

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

                                       19

<PAGE>


                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996

NOTE H - DEPOSITS

Interest-bearing deposits are summarized as follows:

<TABLE>
<CAPTION>

                                        Weighted                                                        September 30,
                                         average                                   -------------------------------------------------
                                          rate at           March 31, 1998                   1997                       1996
                                         March 31,    -------------------------    ----------------------    -----------------------
                                          1998          Amount          Percent       Amount      Percent       Amount       Percent
                                          ----          ------          -------       ------      -------       ------       -------
                                       (Unaudited)    (Unaudited)
<S>                                       <C>         <C>                 <C>      <C>              <C>      <C>              <C>  
NOW accounts .........................    2.05%       $ 2,166,518         2.57%    $ 2,058,500      2.70%    $ 1,631,512      2.35%
First Super NOW accounts .............    2.21          1,858,017         2.21       1,704,678      2.24       1,600,400      2.31
First Money Fund accounts ............    4.63         24,939,413        29.63      20,702,177     27.15      15,552,973     22.43
                                                      -----------       ------     -----------    ------     -----------    ------
      Total demand deposits ..........    4.19         28,963,948        34.41      24,465,355     32.09      18,784,885     27.09
Passbook savings accounts ............    2.89          2,950,487         3.51       2,702,740      3.55       2,649,720      3.82
Certificates of deposit                                                                                     
   3.00% to 3.99% ....................      --                 --           --           4,539       .01           8,565       .01
   4.00% to 4.99% ....................    4.78          1,769,782         2.10       2,189,277      2.87       4,216,378      6.08
   5.00% to 5.99% ....................    5.64         45,786,217        54.40      39,910,696     52.36      30,296,166     43.68
   6.00% to 6.99% ....................    6.28          4,674,963         5.55       6,930,530      9.09      13,366,636     19.27
   7.00% to 7.99% ....................    7.00             26,458          .03          26,039       .03          25,241       .04
   8.00% to 8.99% ....................      --                 --           --              --        --           8,831       .01
                                                      -----------       ------     -----------    ------     -----------    ------
Total certificates of deposit ........    5.67         52,257,420        62.08      49,061,081     64.36      47,921,817     69.09
                                                      -----------       ------     -----------    ------     -----------    ------
 Total deposits ......................    5.06        $84,171,855       100.00%    $76,229,176    100.00%    $69,356,422    100.00%
                                                      ===========       ======     ===========    ======     ===========    ======
</TABLE>


                                       20

<PAGE>


                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE H - DEPOSITS - Continued

The  aggregate  amount of  certificates  of deposit and  savings  with a minimum
denomination of $100,000 was $5,664,218,  $3,844,877 and $2,489,514 at March 31,
1998 and September 30, 1997 and 1996, respectively.

Scheduled maturities of certificates of deposit are as follows:

<TABLE>
<CAPTION>

   March 31, 1998
   --------------
   (Unaudited)
                                   Less than               One to               Three to
                                   one year              three years           five years                Total
                                   --------              -----------           ----------                -----
<S>                          <C>                    <C>                    <C>                    <C>             
   4.00% to 4.99%             $       1,769,782      $             --       $            --        $      1,769,782
   5.00% to 5.99%                    28,772,717             16,691,141               322,359             45,786,217
   6.00% to 6.99%                     3,132,733              1,542,230                   --               4,674,963
   7.00% to 7.99%                           --                  26,458                   --                  26,458
                              -----------------      -----------------      ----------------       ----------------
                              $      33,675,232      $      18,259,829      $        322,359       $     52,257,420
                              =================      =================      ================       ================

   September 30, 1997
   ------------------
                                   Less than               One to               Three to
                                   one year              three years           five years                Total
                                   --------              -----------           ----------                -----
   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
                              =================      =================      ================       ================

   September 30, 1996
   ------------------
                                   Less than               One to               Three to
                                   one year              three years           five years                Total
                                   --------              -----------           ----------                -----
   3.00% to 3.99%             $           8,565      $             --       $            --        $          8,565
   4.00% to 4.99%                     3,420,783                795,595                   --               4,216,378
   5.00% to 5.99%                    19,637,400              9,795,294               863,472             30,296,166
   6.00% to 6.99%                     7,903,547              3,068,176             2,394,913             13,366,636
   7.00% to 7.99%                           --                     --                 25,241                 25,241
   8.00% to 8.99%                         8,831                    --                    --                   8,831
                              -----------------      -----------------      ----------------       ----------------
                              $      30,979,126      $      13,659,065      $      3,283,626       $     47,921,817
                              =================      =================      ================       ================
</TABLE>


                                       21

<PAGE>



                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE H - DEPOSITS - Continued

Interest expense on deposits is summarized as follows:

<TABLE>
<CAPTION>

                                                   Six months
                                                      ended                                   Year ended
                                                      March 31,                              September 30,
                                        -----------------------------------     -----------------------------------
                                              1998                 1997             1997                 1996
                                              ----                 ----             ----                 ----
                                                     (Unaudited)
<S>                                     <C>                 <C>                 <C>                <C>             
   Certificates of deposit              $     1,418,829     $     1,361,386     $     2,745,188    $      2,819,977
   NOW accounts                                 505,456             402,297             878,302             730,627
   Demand deposits                               19,872              17,340              35,830              31,195
                                        ---------------     ---------------     ---------------    ----------------
                                        $     1,944,157     $     1,781,023     $     3,659,320    $      3,581,799
                                        ===============     ===============     ===============    ================
</TABLE>


NOTE I - ADVANCES FROM FEDERAL HOME LOAN BANK

Advances from the Federal Home Loan Bank consist of the following:

<TABLE>
<CAPTION>

                                                                               September 30,
                           March 31,                ----------------------------------------------------------------
                             1998                                 1997                               1996
                -------------------------------     -----------------------------     ------------------------------
                    Rates              Amount          Rates             Amount          Rates            Amount
                    -----              ------          -----             ------          -----            ------
<S>             <C>     <C>         <C>             <C>     <C>      <C>              <C>     <C>      <C>         
Variable
 rates          5.71% - 6.00%       $ 4,400,000     5.67% - 6.00%    $  8,400,000     5.40% - 5.75%    $ 10,600,000
Fixed rates     4.87  - 7.06         22,900,000     4.92  - 7.06       15,300,000     4.92  - 7.06       13,700,000
                                  -------------                    --------------                   ---------------
                                  $  27,300,000                    $   23,700,000                   $    24,300,000
                                  =============                    ==============                   ===============
</TABLE>



The  Company  has a line of credit  with the  Federal  Home  Loan Bank  totaling
$9,000,000. There were no borrowings on this line at March 31, 1998.

Aggregate maturities for the years following September 30, 1997 are as follows:

           1998                                  $      12,800,000
           1999                                          2,900,000
           2001                                          3,000,000
           2002                                          5,000,000
                                                 -----------------
                                                 $      23,700,000
                                                 =================

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


                                       22
<PAGE>



                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


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 $110,358 and $81,440 for the six months ended March 31,
1998 and 1997 and $174,215 and $145,360 for the years ended  September  30, 1997
and 1996, respectively.

The ESOP shares were as follows:

                                                       March 31,   September 30,
                                                         1998           1997
                                                         ----           ----
                                                      (Unaudited)
Allocated shares .............................           65,464        58,190
Unreleased shares ............................           36,368        43,642
                                                       --------      --------
    Total ESOP shares ........................          101,832       101,832
                                                       ========      ========
Fair value of unreleased shares ..............         $531,882      $610,988
                                                       ========      ========

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 $21,822 for each of
the six months  ended  March 31, 1998 and 1997 and $43,644 for each of the years
ended September 30, 1997 and 1996.

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 March 31, 1998 and  September
30,  1997 and 1996 and  changes  during the  periods  ended as of those dates is
presented below:


                                       23
<PAGE>



                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996

NOTE J - EMPLOYEE BENEFITS - Continued

                                                                      Weighted
                                                                       average
                                                                       exercise
                                                             Shares     price
                                                             ------   ---------
Outstanding at October 1, 1995 ......................       125,276   $  5.14
    Exercised .......................................         4,000      5.00
                                                            -------
Outstanding at September 30, 1996 ...................       121,276      5.14
    Exercised .......................................         9,454      5.00
                                                            -------
Outstanding at September 30,1997 ....................       111,822      5.15
   Issued ...........................................         1,000     14.62
   Exercised ........................................         1,860      5.00
                                                            -------
Outstanding at March 31, 1998 (unaudited) ...........       110,962      5.24
                                                            =======


All  options  outstanding  at  September  30, 1997 were  exercisable  and can be
summarized as follows:

                                      Exercise                 Remaining
               Shares                  price                      life
               ------                 --------                 ---------
               98,186                $  5.00                6 years
               11,636                   6.19                6 years 4 months
                2,000                   6.69                6 years 10 months
              -------
              111,822
              =======

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 any of the periods  presented 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 consists of the following:

                               Six months                     Year ended
                              ended March 31,                September 30,
                         ------------------------      -------------------------
                            1998          1997           1997           1996
                            ----          ----           ----           ----
                               (Unaudited)
Current ...........      $ 239,284      $ 189,606      $ 275,950      $ 525,595
Deferred ..........         48,807         15,809        191,768        (38,769)
                         ---------      ---------      ---------      ---------
                         $ 288,091      $ 205,415      $ 467,718      $ 486,826
                         =========      =========      =========      =========

                                       24

<PAGE>



                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE K - INCOME TAXES - Continued

Reconciliation  of income tax expense computed at the federal  statutory rate of
34% and income tax expense is as follows:

                                   Six months ended            Year ended
                                       March 31,              September 30,
                                ---------------------    -----------------------
                                  1998        1997         1997          1996
                                  ----        ----         ----          ----
                                     (Unaudited)
Income tax expense at
 statutory rate ............   $ 225,531    $ 182,814    $ 400,995    $ 442,720
Kansas privilege tax,
 net of federal tax
 benefit ...................      33,708       27,741       52,542       51,434
State contribution credit ..     (16,635)     (14,438)     (28,875)     (28,875)
Nondeductible ESOP
 fair value adjustment .....      23,209       13,292       30,461       20,427
Other ......................      22,278       (3,994)      12,595        1,120
                               ---------    ---------    ---------    ---------
                               $ 288,091    $ 205,415    $ 467,718    $ 486,826
                               =========    =========    =========    =========


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

                                                              September 30,
                                               March 31,  ----------------------
                                                1998         1997        1996
                                                ----         ----        ----
                                             (Unaudited)
Deferred tax assets
 Allowance for loan losses ...............   $ 238,800    $ 241,667    $ 226,927
 SAIF recapitalization assessment ........          --           --      171,156
 Accrued bonuses .........................       9,530        8,327        7,138
 State contribution credit ...............          --       18,924       28,875
 Other ...................................       2,781        5,780        4,710
                                             ---------    ---------    ---------
     Total deferred tax assets ...........     251,111      274,698      438,806
                                             ---------    ---------    ---------
Deferred tax liabilities
 Securities available for sale ...........      27,522       23,393       20,232
 Depreciation of property and equipment ..      34,924       34,622       29,191
 Federal Home Loan Bank stock dividends ..     274,480      250,731      215,479
                                             ---------    ---------    ---------
     Total deferred tax liabilities ......     336,926      308,746      264,902
                                             ---------    ---------    ---------
     Net deferred tax asset (liability) ..   $ (85,815)   $ (34,048)   $ 173,904
                                             =========    =========    =========


                                       25
<PAGE>


                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE K - INCOME TAXES - Continued

The  Association  was allowed a special bad debt deduction based on a percentage
of earnings,  generally limited to 8% of otherwise taxable income and subject to
certain limitations based on aggregate loans and savings account balances at the
end of the year.  This percentage of earnings bad debt deduction had accumulated
to approximately  $2.7 million as of March 31, 1998. If the amounts that qualify
as deductions  for federal income tax purposes 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. The approximate  amount of unrecognized  deferred tax
liability relating to the cumulative bad debt deduction is $850,000 at March 31,
1998.  See Note M for  additional  information  regarding  future  percentage of
earnings bad debt deductions.


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 risk-based 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 March  31,  1998,  that the  Association  meets all
capital adequacy requirements to which it is subject.

As of March 31, 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.


                                       26
<PAGE>

                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE L - STOCKHOLDERS' EQUITY AND REGULATORY CAPITAL - Continued

<TABLE>
<CAPTION>

                                                                     For capital                   To be well capitalized under
                                          Actual                  adequacy purposes             prompt corrective action provisions
                                    -----------------    -----------------------------------    -----------------------------------
                                    Amount      Ratio     Amount             Ratio              Amount             Ratio
                                    ------      -----     ------             -----              ------             -----
As of March 31, 1998 (unaudited)
<S>                              <C>            <C>     <C>           <C>                     <C>           <C>   
   Total risk-based capital      $  10,443      18.2%   $  4,598     greater or equal to 8.0% $  5,748     greater or equal to 10.0%
   Tier 1 risk-based capital         9,787      17.0       2,299     greater or equal to 4.0     3,449     greater or equal to  6.0
   Tier 1 (core) capital             9,787       7.9       3,705     greater or equal to 3.0     6,175     greater or equal to  5.0
   Tangible capital                  9,787       7.9       1,852     greater or equal to 1.5        --                           --


                                                                       For capital                 To be well capitalized under     
                                         Actual                     adequacy purposes           prompt corrective action provisions 
                                   ------------------     ----------------------------------    ----------------------------------- 
                                    Amount      Ratio     Amount             Ratio              Amount             Ratio
                                    ------      -----     ------             -----              ------             -----
As of September 30, 1997
   Total risk-based capital      $   9,989      19.5%   $  4,093     greater or equal to 8.0% $  5,116     greater or equal to 10.0%
   Tier 1 risk-based capital         9,349      18.3       2,046     greater or equal to 4.0     3,069     greater or equal to  6.0
   Tier 1 (core) capital             9,349       8.4       3,333     greater or equal to 3.0     5,555     greater or equal to  5.0
   Tangible capital                  9,349       8.4       1,666     greater or equal to 1.5        --                           --

                                                                                  
                                                                       For capital                 To be well capitalized under     
                                         Actual                     adequacy purposes           prompt corrective action provisions 
                                   ------------------     ----------------------------------    ----------------------------------- 
                                    Amount      Ratio     Amount             Ratio              Amount             Ratio
                                    ------      -----     ------             -----              ------             -----
As of September 30, 1996
    Total risk-based capital     $  11,129      23.8%   $  3,746     greater or equal to 8.0% $  4,682     greater or equal to 10.0%
    Tier 1 risk-based capital       10,542      22.5       1,873     greater or equal to 4.0     2,809     greater or equal to   6.0
    Tier 1 (core) capital           10,542       9.9       3,204     greater or equal to 3.0     5,339     greater or equal to   5.0
    Tangible capital                10,542       9.9       1,602     greater or equal to 1.5        --                            --

</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 $3,200,000 to First Independence Corporation at March 31, 1998.

                                       27
<PAGE>



                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE M - RECENT LEGISLATIVE DEVELOPMENTS

The deposit  accounts of the  Association  and other  savings  associations  are
insured by the FDIC in the Savings  Association  Insurance  Fund  ("SAIF").  The
reserves of the SAIF were below the level required by law, because a significant
portion of the assessments paid into the fund were used to pay the cost of prior
thrift  failures.  The deposit  accounts of commercial  banks are insured by the
FDIC in the Bank  Insurance  Fund ("BIF"),  except to the extent such banks have
acquired SAIF deposits. The reserves of the BIF met the level required by law in
May 1995. As a result of the  respective  reserve  levels of the funds,  deposit
insurance  assessments paid by healthy savings associations  exceeded those paid
by healthy  commercial banks by approximately $.19 per $100 in deposits in 1995.
In 1996 and 1997, no BIF assessments were required for healthy  commercial banks
except for a $2,000 minimum fee.

Legislation  was enacted to  recapitalize  the SAIF that  provides for a special
assessment  totaling  $.657 per $100 of SAIF deposits held at March 31, 1995, in
order to increase  SAIF reserves to the level  required by law. The  Association
had $65.7  million in deposits at March 31, 1995,  resulting in an assessment of
approximately  $431,000,  or $260,000 after tax, which was charged to operations
in the fourth quarter of fiscal 1996.

A component of the recapitalization plan provides for the merger of the SAIF and
BIF on January 1, 1999. However, the SAIF recapitalization legislation currently
provides for an  elimination  of the thrift  charter or of the separate  federal
regulation of thrifts prior to the merger of the deposit  insurance  funds. As a
result,  the  Association  would be regulated as a bank under federal laws which
would subject it to the more  restrictive  activity  limits  imposed on national
banks.  Under separate  legislation  related to the  recapitalization  plan, the
Association is required to recapture as taxable income approximately $115,000 of
its bad debt reserve,  which  represents the post-1987  additions to the reserve
and will be unable to utilize the  percentage of earnings  method to compute its
reserve in the future.  The  Association  has provided  deferred  taxes for this
amount and will be permitted  to amortize the  recapture of its bad debt reserve
over six years.


NOTE N - 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.


                                       28
<PAGE>



                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE N - COMMITMENTS - Continued

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 March 31, 1998 include loans in
process as disclosed in Note D and first mortgage loans with fixed rates ranging
from 7.00% to 7.5%  aggregating  $501,025 and $193,440 of variable rate loans at
6.5%.  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 O - 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 and
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 $1,530,000 to
$2,070,000.

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.


                                       29
<PAGE>



                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE P - FAIR VALUE OF FINANCIAL INSTRUMENTS

The following  methods and  assumptions  were used to estimate the fair value of
each class of financial instruments.

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
stocks 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.


                                       30
<PAGE>



                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE P - FAIR VALUE OF FINANCIAL INSTRUMENTS - Continued

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.

                                                       March 31, 1998
                                               ---------------------------------
                                                          (Unaudited)
                                                 Carrying             Estimated
                                                 amount of           fair value
                                                 assets and        of assets and
                                               (liabilities)       (liabilities)
                                               -------------       -------------
Cash and cash equivalents ..............       $  6,376,742        $  6,376,742
Investment securities
 available for sale ....................          3,346,443           3,346,443
Investment securities
 held to maturity ......................          5,000,000           4,960,950
Mortgage-backed securities
 held to maturity ......................         20,902,199          21,093,661
Loans ..................................         85,919,601          86,769,718
Federal Home Loan Bank stock ...........          1,422,800           1,422,800
Deposits ...............................        (84,171,855)        (83,959,552)
Advances from Federal
 Home Loan Bank ........................        (27,300,000)        (27,351,895)


                                                               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)


                                       31
<PAGE>



                  First Independence Corporation and Subsidiary

             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE P - FAIR VALUE OF FINANCIAL INSTRUMENTS - Continued

                                                              1996
                                               ---------------------------------
                                                 Carrying            Estimated
                                                 amount of           fair value
                                                 assets and        of assets and
                                               (liabilities)       (liabilities)
                                               -------------       -------------
Cash and cash equivalents ..............       $  1,763,429        $  1,763,429
Investment securities
 available for sale ....................          5,235,073           5,235,073
Investment securities
 held to maturity ......................          2,000,000           1,970,980
Mortgage-backed securities
 available for sale ....................            659,207             659,207
Mortgage-backed securities
 held to maturity ......................         28,039,314          27,873,630
Loans ..................................         68,372,929          67,768,345
Federal Home Loan Bank stock ...........          1,239,500           1,239,500
Deposits ...............................        (69,356,422)        (68,999,524)
Advances from Federal
 Home Loan Bank ........................        (24,300,000)        (24,204,628)


                                       32


<PAGE>


               REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS


Board of Directors
The Neodesha Savings and Loan Association, FSA

We have audited the accompanying balance sheets of The Neodesha Savings and Loan
Association,  FSA as of September 30, 1997 and 1996, and the related  statements
of earnings,  retained  earnings and cash flows for the years then ended.  These
financial statements are the responsibility of the Association's management. Our
responsibility  is to express an opinion on these financial  statements based on
our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the financial position of The Neodesha Savings and Loan
Association,  FSA as of  September  30,  1997 and 1996,  and the  results of its
operations  and its cash  flows  for the years  then  ended in  conformity  with
generally accepted accounting principles.




Wichita, Kansas
April 3, 1998



<PAGE>
                 The Neodesha Savings and Loan Association, FSA

                                 BALANCE SHEETS

                                     ASSETS
<TABLE>
<CAPTION>

                                                                                                                September 30,
                                                                               March 31,              ------------------------------
                                                                                 1998                    1997                 1996
                                                                                 ----                    ----                 ----
                                                                             (Unaudited)
<S>                                                                      <C>                  <C>                  <C>              
Cash and due from banks                                                  $         650,484    $         635,237    $         772,095
Investment securities held to maturity (estimated
   fair value $3,029,696 at March 31, 1998;
   $3,116,637 at September 30, 1997;
   $3,168,720 at September 30, 1996)                                             3,018,273            3,116,975            3,215,380
Mortgage-backed securities held to maturity
   (estimated fair value $234,444 at March 31, 1998;
   $248,950 at September 30 ,1997;
   $245,325 at September 30, 1996)                                                 237,651              252,598              252,674
Loans receivable                                                                 9,088,127            9,467,986            9,489,296
Premises and equipment                                                             375,536              383,884              399,326
Federal Home Loan Bank stock, at cost                                              139,500              134,300              125,700
Accrued interest receivable                                                        120,051              124,832              127,719
Repossessed assets                                                                  22,305               24,533                   --
Other                                                                               26,812               15,075               28,904
                                                                         -----------------    -----------------    -----------------
                                                                         $      13,678,739    $      14,155,420    $      14,411,094
                                                                         =================    =================    =================


                        LIABILITIES AND RETAINED EARNINGS

Deposits                                                                 $      12,064,758    $      12,854,278    $      12,698,322
Advances from borrowers for taxes and
   insurance                                                                        48,857               47,638               65,768
Advances from Federal Home Loan Bank                                               400,000              100,000              500,000
Accrued expenses and other                                                          42,786               61,224              131,694
                                                                         -----------------    -----------------    -----------------

               Total liabilities                                                12,556,401           13,063,140           13,395,784

Retained earnings (substantially restricted)                                     1,122,338            1,092,280            1,015,310
                                                                         -----------------    -----------------      ---------------

                                                                         $      13,678,739    $      14,155,420      $    14,411,094
                                                                         =================    =================      ===============
</TABLE>


The accompanying notes are an integral part of these statements.

                                       2

<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                             STATEMENTS OF EARNINGS
<TABLE>
<CAPTION>
                                                                      Six months ended                          Year ended
                                                                          March 31,                            September 30,
                                                               --------------------------------     --------------------------------
                                                                      1998              1997               1997               1996
                                                                      ----              ----               ----               ----
                                                                           (Unaudited)
<S>                                                            <C>               <C>                <C>                <C>          
Interest income
   Loans                                                       $     408,181     $      417,126     $      842,621     $     830,180
   Investment securities                                              89,125             90,963            183,129           181,257
   Mortgage-backed securities                                          7,438              7,682             15,362            15,366
   Interest-bearing deposits and other                                 2,826              3,048              4,904            18,802
                                                               -------------      -------------     --------------     -------------
      Total interest income                                          507,570            518,819          1,046,016         1,045,605

Interest expense
   Deposits                                                          258,796            259,857            525,789           531,698
   Borrowed funds                                                     12,387             14,001             34,678            39,528
                                                               -------------      -------------     --------------     -------------
      Total interest expense                                         271,183            273,858            560,467           571,226
                                                               -------------      -------------    ---------------     -------------

Net interest income                                                  236,387            244,961            485,549           474,379
Provision for loan losses                                              3,000              3,000              6,000             6,000
                                                               -------------      -------------    ---------------     -------------
Net interest income after provision for loan
   losses                                                            233,387            241,961            479,549           468,379

Other income
   Service charges                                                    57,242             57,842            119,886           120,388
   Other                                                               3,646              5,933             15,315            19,734
                                                               -------------      -------------    ---------------     -------------
                                                                      60,888             63,775            135,201           140,122

General, administrative and other expense
   Employee compensation and benefits                                131,480            127,833            254,264           248,426
   Occupancy and equipment                                            31,561             29,114             62,102            65,479
   Data processing fees                                               17,471             16,233             33,564            35,666
   Federal deposit insurance premiums                                  6,514             10,393             16,787           111,577
   Other operating                                                    66,191             71,656            143,336           143,889
                                                               -------------      -------------    ---------------     -------------
                                                                     253,217            255,229            510,053           605,037
                                                               -------------      -------------    ---------------     -------------

Earnings before income taxes                                          41,058             50,507            104,697             3,464
Income tax expense                                                    11,000             13,000             27,727               654
                                                               -------------      -------------    ---------------     -------------
               NET EARNINGS                                    $      30,058      $      37,507    $        76,970     $       2,810
                                                               =============      =============    ===============     =============
</TABLE>

The accompanying notes are an integral part of these statements.

                                       3
<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                         STATEMENT OF RETAINED EARNINGS


Balance at October 1, 1995                             $      1,012,500

Net earnings for the year ended September 30, 1996                2,810
                                                       ----------------

Balance at September 30, 1996                                 1,015,310

Net earnings for the year ended September 30, 1997               76,970
                                                       ----------------

Balance at September 30, 1997                                 1,092,280

Net earnings for the six months ended March 31,
   1998 (unaudited)                                              30,058
                                                       ----------------

Balance at March 31, 1998 (unaudited)                  $      1,122,338
                                                       ================


The accompanying notes are an integral part of this statement.

                                       4
<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                            STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                      Six months ended                         Year ended
                                                                          March 31,                           September 30,
                                                               ------------------------------      -------------------------------
                                                                      1998             1997               1997               1996
                                                                      ----             ----               ----               ----
                                                                         (Unaudited)
<S>                                                            <C>                <C>              <C>                 <C>        
Cash flows from operating activities
   Net earnings                                                $      30,058      $    37,507      $      76,970       $     2,810
   Adjustments to reconcile net earnings to net cash
      provided by operating activities
         Depreciation                                                 14,741           14,973             30,495            30,946
         Provision for loan losses                                     3,000            3,000              6,000             6,000
         Amortization of premiums and discounts on
            investments and mortgage-backed securities                   482              638                965             1,220
         Deferred income taxes                                          (259)             228              1,905            (1,785)
         Loss on sale of repossessed assets                               --               --              5,274             6,730
         Increase (decrease) in cash due to changes in
            Accrued interest receivable                                4,781            9,160              2,887            (3,617)
            Other assets                                             (11,737)          (1,606)            12,953            18,610
            Accrued expenses and other liabilities                   (18,179)         (89,004)           (71,499)           78,958
                                                               -------------      -----------      -------------     -------------
               Net cash provided by (used in)
                   operating activities                               22,887          (25,104)            65,950           139,872

Cash flows from investing activities
   Proceeds from maturities and repayment of
      held-to-maturity securities                                    113,167               --            400,000           200,000
   Purchase of held-to-maturity securities                                --               --           (302,484)         (200,313)
   Purchase of Federal Home Loan Bank stock                           (5,200)          (4,000)            (8,600)           (7,600)
   Net (increase) decrease in loans                                  379,087         (231,691)           (15,997)         (446,441)
   Capital expenditures                                               (6,393)          (2,829)           (15,053)          (39,720)
   Proceeds from sale of repossessed assets                               --               --              1,500            30,755
                                                               -------------      -----------    ---------------     -------------
         Net cash provided by (used in)
            investing activities                                     480,661         (238,520)            59,366          (463,319)

Cash flows from financing activities
   Net increase (decrease) in deposits                              (789,520)        (477,477)           155,956         1,025,887
   Net increase (decrease) in advances from
      borrowers for taxes and insurance                                1,219          (23,656)           (18,130)          (39,028)
   Net increase (decrease) in Federal Home
      Loan Bank advances                                             300,000          600,000           (400,000)         (450,000)
                                                               -------------      -----------      -------------     -------------
         Net cash provided by (used in)
            financing activities                                    (488,301)          98,867           (262,174)          536,859
                                                               -------------      -----------      -------------     -------------
Net increase (decrease) in cash and
   cash equivalents                                                   15,247         (164,757)          (136,858)          213,412
Cash and cash equivalents at beginning of period                     635,237          772,095            772,095           558,683
                                                               -------------      -----------      -------------     -------------

Cash and cash equivalents at end of period                     $     650,484      $   607,338      $     635,237        $  772,095
                                                               =============      ===========      =============        ==========
</TABLE>
                                       5

<PAGE>

                                 The Neodesha Savings and Loan Association, FSA

                                      STATEMENTS OF CASH FLOWS - CONTINUED
<TABLE>
<CAPTION>
                                                                      Six months ended                         Year ended
                                                                          March 31,                           September 30,
                                                                ------------------------------      -----------------------------
                                                                      1998             1997               1997               1996
                                                                      ----             ----               ----               ----
                                                                         (Unaudited)
<S>                                                            <C>                <C>              <C>                  <C>         
Supplemental disclosures of cash flow information

   Cash paid during the period for

      Income taxes                                             $      19,915      $          --    $            --      $      2,642
      Interest                                                       272,075            280,536            566,352           568,759

   Noncash investing and financing activities
      Transfer from loans to real estate acquired
         through foreclosure                                           2,522             26,825             41,838                --
      Issuance of loans receivable in connection with
         the sale of real estate acquired through
         foreclosure                                                      --                 --             10,531            34,377

</TABLE>

The accompanying notes are an integral part of these statements.

                                       6
<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                          NOTES TO FINANCIAL STATEMENTS

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE A - SUMMARY OF ACCOUNTING POLICIES

     The Neodesha Savings and Loan Association, FSA (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 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  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  financial  statements  as of March  31,  1998,  and for the  six-month
     periods  ended  March 31,  1998 and 1997 are  unaudited.  In the opinion of
     management, all adjustments,  consisting only of normal recurring accruals,
     necessary  for a fair  presentation  of  financial  position and results of
     operations have been made.

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

     1. Cash equivalents

     For purposes of reporting  cash flows,  cash and cash  equivalents  include
     cash, due from banks, and other interest-bearing deposits.

     2. Investment securities and mortgage-backed securities

     Investment  securities  and  mortgage-backed  securities  are classified as
     held-to-maturity  securities as the Association has the positive intent and
     ability to hold the securities to maturity. Held-to-maturity securities are
     reported at amortized cost.

                                       7
<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE A - SUMMARY OF ACCOUNTING POLICIES - Continued

     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.

     3. Loans receivable

     Loans receivable that management has the intent and ability to hold for the
     foreseeable  future or 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.

     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.

                                       8

<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE A - SUMMARY OF ACCOUNTING POLICIES - Continued

     4. 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.

     5. 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                                            15-45
           Furniture, fixtures and equipment                     5-7
           Automobile                                              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.

     6. Income taxes

     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.

                                       9

<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE B - INVESTMENT SECURITIES

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

                                          March 31, 1998 (unaudited)
                               -------------------------------------------------
                                               Gross        Gross      Estimated
                                Amortized   unrealized   unrealized      fair
                                  cost         gains       losses        value
                               ----------   ----------   ----------   ----------
U.S. Government agency
  obligations ................ $2,414,701     $13,078      $ 2,179    $2,425,600
Obligations of states and
  political subdivisions .....    603,572       1,072          548       604,096
                               ----------     -------      -------    ----------
                               $3,018,273     $14,150      $ 2,727    $3,029,696
                               ==========     =======      =======    ==========


                                               September 30, 1997
                               -------------------------------------------------
                                               Gross        Gross      Estimated
                                Amortized   unrealized   unrealized      fair
                                  cost         gains       losses        value
                               ----------   ----------   ----------   ----------
U.S. Government agency
  obligations ................ $2,513,864     $ 8,718      $ 4,679    $2,517,903
Obligations of states and
  political subdivisions .....    603,111          16        4,393       598,734
                               ----------     -------      -------    ----------
                               $3,116,975     $ 8,734      $ 9,072    $3,116,637
                               ==========     =======      =======    ==========


                                               September 30, 1996
                               -------------------------------------------------
                                               Gross        Gross      Estimated
                                Amortized   unrealized   unrealized      fair
                                  cost         gains       losses        value
                               ----------   ----------   ----------   ----------
U.S. Government agency
  obligations ................ $2,613,030     $ 3,699      $29,442    $2,587,287
Obligations of states and
  political subdivisions .....    602,350          --       20,917       581,433
                               ----------     -------      -------    ----------
                               $3,215,380     $ 3,699      $50,359    $3,168,720
                               ==========     =======      =======    ==========


                                       10

<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE B - INVESTMENT SECURITIES - Continued


     The  amortized  cost and estimated  fair value of investment  securities at
     September 30, 1997, by  contractual  maturities  are shown below.  Expected
     maturities may differ from  contractual  maturities  because  borrowers may
     have the  right  to call or  prepay  obligations  with or  without  call or
     prepayment penalties.

                                                                  Estimated
                                                   Amortized        fair
         Held to maturity                            cost           value
         ----------------                         ----------     ----------
     Due in one year or less ..................   $  899,917     $  899,621
     Due in two to five years .................    2,024,218      2,027,296
     Due after five years .....................      192,840        189,720
                                                  ----------     ----------
                                                  $3,116,975     $3,116,637
                                                  ==========     ==========

     Investment  securities  with a fair  value of  $1,325,557,  $1,721,868  and
     $1,477,253  at March 31, 1998,  September  30, 1997 and 1996, respectively,
     were pledged to secure government and other public deposits.


NOTE C - MORTGAGE-BACKED SECURITIES

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

                                                  Gross       Gross    Estimated
                                    Amortized  unrealized  unrealized    fair
                                      cost        gains      losses      value
                                   ----------  ----------  ----------  ---------
Collateralized mortgage obligations
  March 31, 1998 (unaudited) ...... $237,651     $   --      $3,207     $234,444
  September 30, 1997 ..............  252,598         --       3,648      248,950
  September 30, 1996 ..............  252,674         --       7,349      245,325

     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.


                                       11

<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE D - LOANS RECEIVABLE

     Loans receivable are summarized as follows:

                                                              September 30,
                                             March 31,   ----------------------
                                               1998         1997        1996
                                            -----------     ----        ----
                                            (Unaudited)
     First mortgage loans
       Secured by one-to-four family
         residences .......................  $6,992,641  $7,237,089  $7,455,070
       Secured by multi-family residences .        --          --         5,029
       Nonresidential .....................      49,917      72,328     105,392
       Construction .......................        --          --        70,000
                                             ----------  ----------  ----------
         Total first mortgage loans .......   7,042,558   7,309,417   7,635,491

     Consumer and other loans
       Savings ............................     115,990     123,254     142,200
       Automobile .........................   1,797,388   1,871,580   1,606,000
       Unsecured term .....................     109,575     118,108     108,890
       Other ..............................     111,895     138,569     167,122
                                             ----------  ----------  ----------
         Total consumer and other loans ...   2,134,848   2,251,511   2,024,212

     Less
       Allowance for loan losses ..........     (84,572)    (88,954)   (101,324)
       Loans in process ...................        --          --       (57,092)
       Unearned discounts .................      (4,707)     (3,988)    (11,991)
                                             ----------  ----------  ----------
                                                (89,279)    (92,942)   (170,407)
                                             ----------  ----------  ----------
         Net loans receivable .............  $9,088,127  $9,467,986  $9,489,296
                                             ==========  ==========  ==========


    Activity in the allowance for loan losses is summarized as follows:

                                        Six months ended        Year ended
                                            March 31,          September 30,
                                       ------------------   -------------------
                                         1998      1997       1997       1996
                                         ----      ----       ----       ----
                                           (Unaudited)

Balance at beginning of period ......  $88,954   $101,324   $101,324   $107,410
Provision charged to operations .....    3,000      3,000      6,000      6,000
Loans charged off, net ..............   (7,382)   (10,851)   (18,370)   (12,086)
                                       -------   --------   --------   --------
Balance at end of period ............  $84,572   $ 93,473   $ 88,954   $101,324
                                       =======   ========   ========   ========


                                       12

<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE D - LOANS RECEIVABLE - Continued

     The Association's  lending efforts have historically focused on one-to-four
     family residential real estate loans, which comprise approximately 76%, 76%
     and 77% of the total loan  portfolio  at March 31, 1998 and  September  30,
     1997 and 1996,  respectively.  Approximately  16%, 17% and 19% at March 31,
     1998 and September 30, 1997 and 1996,  respectively,  of the  Association's
     one-to-four  family residential real estate loans are secured by properties
     located  outside of the  primary  lending  area of Wilson  and  surrounding
     Kansas counties.  Generally, such loans have been underwritten on the basis
     of 80% to 90%  loan-to-value  ratio. 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 24%, 24% and 23% at March 31, 1998 and September 30, 1997 and
     1996,  respectively,  of the loan  portfolio  is  comprised of consumer and
     other nonresidential loans.

     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:

                                                      Six months
                                                         ended      Year ended
                                                       March 31,   September 30,
                                                          1998          1997
                                                      -----------  -------------
                                                      (Unaudited)

     Loans outstanding at beginning of period .......   $41,940      $ 31,377
       New loans ....................................     6,273        29,889
       Repayments ...................................    (2,210)      (19,326)
                                                        -------      --------
     Loans outstanding at end of period .............   $46,003      $ 41,940
                                                        =======      ========

     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.  Nonaccrual loans totaled $173,030,  $156,989 and $131,249 at
     March 31,  1998 and  September  30, 1997 and 1996,  respectively.  Interest
     income that would have been recorded under the original terms of such loans
     approximated  $5,200,  $5,300,  $9,900 and $8,600 for the six months  ended
     March 31,  1998 and 1997 and the years ended  September  30, 1997 and 1996,
     respectively.  Interest income that was recorded was  insignificant for all
     periods  presented.  The  Association  is not committed to make  additional
     loans to borrowers whose loans have been modified.


                                       13

<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE E - ACCRUED INTEREST RECEIVABLE

     Accrued interest receivable is summarized as follows:

                                                              September 30,
                                              March 31,   ---------------------
                                                1998         1997        1996
                                             -----------     ----        ----
                                             (Unaudited)

     Loans receivable ......................  $  68,717   $  71,656   $  77,809
     Investment securities .................     50,124      51,889      48,624
     Mortgage-backed securities ............      1,210       1,287       1,286
                                              ---------   ---------   ---------
                                              $ 120,051   $ 124,832   $ 127,719
                                              =========   =========   =========


NOTE F - PREMISES AND EQUIPMENT

     Premises and equipment are summarized as follows:

                                                              September 30,
                                              March 31,   ---------------------
                                                1998         1997        1996
                                             -----------     ----        ----
                                             (Unaudited)

     Land ..................................  $  67,121   $  67,121   $  67,121
     Building ..............................    402,031     398,586     389,711
     Furniture, fixtures and equipment .....    236,363     233,414     227,237
     Automobile ............................     25,436      25,436      25,436
                                              ---------   ---------   ---------
                                                730,951     724,557     709,505
     Less accumulated depreciation .........   (355,415)   (340,673)   (310,179)
                                              ---------   ---------   ---------
                                              $ 375,536   $ 383,884   $ 399,326
                                              =========   =========   =========


                                       14

<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE G - DEPOSITS

     Deposits are summarized as follows:

<TABLE>
<CAPTION>
                                      Weighted                                         September 30,
                                       average                          ------------------------------------------
                                       rate at       March 31, 1998             1997                  1996
                                      March 31,   --------------------  --------------------  --------------------
                                         1998        Amount    Percent     Amount    Percent     Amount    Percent
                                     -----------     ------    -------     ------    -------     ------    -------
                                     (Unaudited)       (Unaudited)
<S>                                     <C>       <C>          <C>      <C>          <C>      <C>          <C>
Noninterest-bearing .................     --%     $   260,591    2.16%  $   448,753    3.49%  $   511,085    4.03%
NOW accounts ........................   2.75        1,553,901   12.88     1,440,289   11.20     1,484,231   11.69
Super NOW accounts ..................   3.23          487,383    4.04       563,740    4.39       554,140    4.36
Money market accounts ...............   4.00        1,732,764   14.36     2,074,067   16.14     1,623,114   12.78
                                        ----      -----------  ------   -----------  ------   -----------  ------
    Total demand deposits ...........   3.17        4,034,639   33.44     4,526,849   35.22     4,172,570   32.86
                                              
Passbook savings accounts ...........   3.00        1,806,445   14.97     2,000,521   15.56     1,777,783   14.00
                                              
Certificates of deposit                       
  4.00% to 4.99% ....................   4.68          818,855    6.79     1,395,349   10.85     2,163,632   17.04
  5.00% to 5.99% ....................   5.29        4,040,307   33.49     3,044,573   23.69     2,540,390   20.00
  6.00% to 6.99% ....................   6.23        1,364,512   11.31     1,886,986   14.68     2,043,947   16.10
                                        ----      -----------  ------   -----------  ------   -----------  ------
    Total certificates of deposit ...   5.42        6,223,674   51.59     6,326,908   49.22     6,747,969   53.14
                                        ----      -----------  ------   -----------  ------   -----------  ------
    Total deposits ..................   4.31%     $12,064,758  100.00%  $12,854,278  100.00%  $12,698,322  100.00%
                                        ====      ===========  ======   ===========  ======   ===========  ======
</TABLE>

                                       15

<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE G - DEPOSITS - Continued

     The aggregate  amount of certificates of deposit and savings with a minimum
     denomination of $100,000 was $1,414,683, $1,312,324 and $1,326,272 at March
     31, 1998 and September 30, 1997 and 1996, respectively.

     Scheduled maturities of certificates of deposit are as follows:

     March 31, 1998 (unaudited)
     --------------------------
                                  Less than    One to      Three to
                                   one year  three years  five years     Total
                                  ---------  -----------  ----------     -----
     4.00% to 4.99% ...........  $  818,855   $       --   $     --   $  818,855
     5.00% to 5.99% ...........   2,572,475    1,340,299    127,534    4,040,308
     6.00% to 6.99% ...........     721,651      642,860         --    1,364,511
                                 ----------   ----------   --------   ----------
                                 $4,112,981   $1,983,159   $127,534   $6,223,674
                                 ==========   ==========   ========   ==========

     September 30, 1997
     ------------------
                                  Less than    One to      Three to
                                   one year  three years  five years     Total
                                  ---------  -----------  ----------     -----
     4.00% to 4.99% ...........  $1,395,349   $       --   $     --   $1,395,349
     5.00% to 5.99% ...........   1,846,962    1,164,262     33,349    3,044,573
     6.00% to 6.99% ...........   1,254,166      632,820         --    1,886,986
                                 ----------   ----------   --------   ----------
                                 $4,496,477   $1,797,082   $ 33,349   $6,326,908
                                 ==========   ==========   ========   ==========
 
     September 30, 1996
     ------------------
                                  Less than    One to      Three to
                                   one year  three years  five years     Total
                                  ---------  -----------  ----------     -----
     4.00% to 4.99% ...........  $2,034,797   $  128,835   $     --   $2,163,632
     5.00% to 5.99% ...........   1,708,281      750,110     81,999    2,540,390
     6.00% to 6.99% ...........     195,676    1,359,742    488,529    2,043,947
                                 ----------   ----------   --------   ----------
                                 $3,938,754   $2,238,687   $570,528   $6,747,969
                                 ==========   ==========   ========   ==========


                                       16

<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE G - DEPOSITS - Continued

     Interest expense on deposits is summarized as follows:

                                        Six months ended        Year ended
                                            March 31,          September 30,
                                       ------------------   -------------------
                                         1998      1997       1997       1996
                                         ----      ----       ----       ----
                                           (Unaudited)

     Certificates of deposit ........  $166,796  $172,222   $344,253   $357,796
     NOW accounts ...................    65,310    60,955     55,836     52,510
     Demand deposits ................    26,690    26,680    125,700    121,392
                                       --------  --------   --------   --------
                                       $258,796  $259,857   $525,789   $531,698
                                       ========  ========   ========   ========


NOTE H - ADVANCES FROM FEDERAL HOME LOAN BANK

     Advances from the Federal Home Loan Bank consist of the following:

                                                    Rate       Amount
                                                    ----       ------
     March 31, 1998 ...........................     6.28%     $400,000
     September 30, 1997 .......................     6.56       100,000
     September 30, 1996 .......................     6.03       500,000

     Advances from the Federal Home Loan Bank are on a renewable  line of credit
     with a  maximum  borrowing  amount  of  $2,638,000  at March  31,  1998 and
     September 30, 1997,  and $2,474,000 at September 30, 1996. The line matures
     July 15, 1998.  Interest is due monthly at a rate which varies with the New
     York Federal Funds rate. Assets of the Association are subject to a blanket
     pledge agreement to collateralize the advances.


 NOTE I - INCOME TAXES

     Income tax expense consists of the following:

                                        Six months ended        Year ended
                                            March 31,          September 30,
                                       -----------------    ------------------
                                         1998      1997       1997       1996
                                         ----      ----       ----       ----
                                           (Unaudited)

     Current ........................  $11,259   $12,772    $25,822    $ 2,439
     Deferred .......................     (259)      228      1,905     (1,785)
                                       -------   -------    -------    -------
                                       $11,000   $13,000    $27,727    $   654
                                       =======   =======    =======    =======


                                       17

<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE I - INCOME TAXES - Continued

     Reconciliation of income tax expense computed at the federal statutory rate
     of 34% and income tax expense is as follows:

                                          Six months ended       Year ended
                                              March 31,         September 30,
                                         -----------------   ------------------
                                           1998      1997      1997       1996
                                           ----      ----      ----       ----
                                             (Unaudited)
     Income tax expense at
       statutory rate .................  $13,960   $17,172   $ 32,456    $1,178
     Kansas privilege tax, net of
       federal tax benefit ............    1,827     2,248      4,664       154
     Effective rate differential ......   (5,875)   (5,850)   (11,750)     (658)
     Other ............................    1,088      (570)     2,357       (20)
                                         -------   -------   --------    ------
                                         $11,000   $13,000   $ 27,727    $  654
                                         =======   =======   ========    ======


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

                                                                 September 30,
                                                   March 31,   -----------------
                                                     1998        1997      1996
                                                  -----------    ----      ----
                                                  (Unaudited)
     Deferred tax assets
       Allowance for loan losses ...............    $25,372    $25,786   $26,497
       Depreciation of property and equipment ..      2,738      2,738       645
       Other ...................................      4,780      2,547     3,254
                                                    -------    -------   -------
         Total deferred tax assets .............     32,890     31,071    30,396

     Deferred tax liabilities
       Federal Home Loan Bank stock dividends ..     33,660     32,100    29,520
                                                    -------    -------   -------
         Net deferred tax asset (liability) ....    $  (770)   $(1,029)  $   876
                                                    =======    =======   =======


                                       18

<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE I - INCOME TAXES - Continued

     The  Association  was  allowed  a  special  bad debt  deduction  based on a
     percentage of earnings, generally limited to 8% of otherwise taxable income
     and subject to certain  limitations  based on  aggregate  loans and savings
     account  balances at the end of the year.  This  percentage of earnings bad
     debt deduction had  accumulated to  approximately  $328,600 as of March 31,
     1998.  If the amounts that  qualify as  deductions  for federal  income tax
     purposes  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. The
     approximate  amount of unrecognized  deferred tax liability relating to the
     cumulative bad debt deduction is $110,000 at March 31, 1998.


NOTE J - 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 risk-based 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 March 31, 1998,  that the Association
     meets all capital adequacy requirements to which it is subject.


                                       19

<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE J - STOCKHOLDERS' EQUITY AND REGULATORY CAPITAL - Continued

     As of March 31, 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 capitalized under
                                         Actual            For capital adequacy purposes      prompt corrective action provisions
                                   ------------------   ----------------------------------    -----------------------------------
                                     Amount    Ratio     Amount             Ratio              Amount             Ratio
                                     ------    -----     ------             -----              ------             -----
<S>                                <C>          <C>     <C>        <C>                        <C>        <C>
As of March 31, 1998 (unaudited)
  Total risk-based capital ......  $1,209,000   17.3%   $558,000   greater or equal to 8.0%   $698,000   greater or equal to 10.0%
  Tier 1 risk-based capital .....   1,124,000   16.1     279,000   greater or equal to 4.0     419,000   greater or equal to  6.0
  Tier 1 (core) capital .........   1,124,000    8.2     410,000   greater or equal to 3.0     684,000   greater or equal to  5.0
  Tangible capital ..............   1,124,000    8.2     205,000   greater or equal to 1.5          --                         --
</TABLE>


<TABLE>
<CAPTION>
                                                                                                  To be well capitalized under
                                         Actual            For capital adequacy purposes      prompt corrective action provisions
                                   ------------------   ----------------------------------    -----------------------------------
                                     Amount    Ratio     Amount             Ratio              Amount             Ratio
                                     ------    -----     ------             -----              ------             -----
<S>                                <C>          <C>     <C>        <C>                        <C>        <C>
As of September 30, 1997
  Total risk-based capital ......  $1,181,000   16.4%   $577,000   greater or equal to 8.0%   $722,000   greater or equal to 10.0%
  Tier 1 risk-based capital .....   1,092,000   15.1     289,000   greater or equal to 4.0     433,000   greater or equal to  6.0
  Tier 1 (core) capital .........   1,092,000    7.7     425,000   greater or equal to 3.0     708,000   greater or equal to  5.0
  Tangible capital ..............   1,092,000    7.7     212,000   greater or equal to 1.5          --                         --
</TABLE>


<TABLE>
<CAPTION>
                                                                                                  To be well capitalized under
                                         Actual            For capital adequacy purposes      prompt corrective action provisions
                                   ------------------   ----------------------------------    -----------------------------------
                                     Amount    Ratio     Amount             Ratio              Amount             Ratio
                                     ------    -----     ------             -----              ------             -----
<S>                                <C>          <C>     <C>        <C>                        <C>        <C>
As of September 30, 1996
  Total risk-based capital ......  $1,106,000   15.3%   $578,000   greater or equal to 8.0%   $722,000   greater or equal to 10.0%
  Tier 1 risk-based capital .....   1,015,000   14.1     289,000   greater or equal to 4.0     433,000   greater or equal to  6.0
  Tier 1 (core) capital .........   1,015,000    7.0     432,000   greater or equal to 3.0     721,000   greater or equal to  5.0
  Tangible capital ..............   1,015,000    7.0     216,000   greater or equal to 1.5          --                         --
</TABLE>                                                 

                                       20

<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE K - RECENT LEGISLATIVE DEVELOPMENTS

     The deposit accounts of the Association and other savings  associations are
     insured by the FDIC in the Savings Association Insurance Fund ("SAIF"). The
     reserves  of the SAIF  were  below  the level  required  by law,  because a
     significant  portion of the assessments paid into the fund were used to pay
     the cost of prior thrift failures. The deposit accounts of commercial banks
     are insured by the FDIC in the Bank Insurance  Fund ("BIF"),  except to the
     extent such banks have acquired SAIF deposits.  The reserves of the BIF met
     the  level  required  by law in May  1995.  As a result  of the  respective
     reserve levels of the funds, deposit insurance  assessments paid by healthy
     savings  associations  exceeded those paid by healthy  commercial  banks by
     approximately  $.19 per $100 in deposits in 1995.  In 1996 and 1997, no BIF
     assessments were required for healthy  commercial banks except for a $2,000
     minimum fee.

     Legislation  was  enacted  to  recapitalize  the SAIF that  provides  for a
     special  assessment  totaling $.657 per $100 of SAIF deposits held at March
     31, 1995, in order to increase SAIF reserves to the level  required by law.
     The Association had $12.0 million in deposits at March 31, 1995,  resulting
     in an assessment of approximately  $79,000, or $55,000 after tax, which was
     charged to operations in the fourth quarter of fiscal 1996.

     A component  of the  recapitalization  plan  provides for the merger of the
     SAIF  and BIF on  January  1,  1999.  However,  the  SAIF  recapitalization
     legislation  currently provides for an elimination of the thrift charter or
     of the separate  federal  regulation  of thrifts prior to the merger of the
     deposit insurance funds. As a result, the Association would be regulated as
     a bank under  federal laws which would  subject it to the more  restrictive
     activity limits imposed on national banks.


NOTE L - 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  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 March
     31, 1998 include first mortgage loans with variable rates of 7.62% to 7.96%
     totaling $128,400.


                                       21

<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE M - MERGER/CONVERSION

     On February 18, 1998,  the Boards of Directors of The Neodesha  Savings and
     Loan Association, FSA (Neodesha) and First Independence Corporation and its
     subsidiary,  First Federal  Savings and Loan  Association of  Independence,
     adopted a Plan of Merger  Conversion.  Pursuant to the Plan,  Neodesha will
     combine  with First  Federal  Savings and Loan  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 First Federal
     Savings and Loan.  The  transaction  is subject to  approval by  regulatory
     authorities.

     Pursuant  to  the  conversion   merger   transaction   First   Independence
     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 $1,530,000 to $2,070,000.

     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  First  Federal  Savings  and  Loan  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 First Federal Savings and Loan.

     Subsequent to  consummation of the  transaction,  the First Federal Savings
     and Loan 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 N - FAIR VALUE OF FINANCIAL INSTRUMENTS

     The following  methods and assumptions were used to estimate the fair value
     of each class of financial  instruments at March 31, 1998 and September 30,
     1997 and 1996.


                                       22

<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE N - FAIR VALUE OF FINANCIAL INSTRUMENTS - CONTINUED

     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 stocks 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:  Variable  rate advances fair values
     are considered equal to their carrying values.


                                       23

<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE N - FAIR VALUE OF FINANCIAL INSTRUMENTS - Continued

     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  Association.  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 financial statements.

                                                     March 31, 1998 (unaudited)
                                                    ----------------------------
                                                       Carrying      Estimated
                                                      amount of      fair value
                                                      assets and   of assets and
                                                    (liabilities)  (liabilities)
                                                    -------------  -------------
     Cash and cash equivalents .................... $    650,484   $    650,484
     Investment securities held to maturity .......    3,018,273      3,029,699
     Mortgage-backed securities held to maturity ..      237,651        234,444
     Loans ........................................    9,172,699      9,262,923
     Federal Home Loan Bank stock .................      139,500        139,500
     Deposits .....................................  (12,064,758)   (12,073,870)
     Advances from Federal Home Loan Bank .........     (400,000)      (400,000)


                                                         September 30, 1997
                                                    ----------------------------
                                                       Carrying      Estimated
                                                      amount of      fair value
                                                      assets and   of assets and
                                                    (liabilities)  (liabilities)
                                                    -------------  -------------
     Cash and cash equivalents .................... $    635,237   $    635,237 
     Investment securities held to maturity .......    3,116,975      3,116,637 
     Mortgage-backed securities held to maturity ..      252,598        248,950 
     Loans ........................................    9,556,940      9,639,390 
     Federal Home Loan Bank stock .................      134,300        134,300 
     Deposits .....................................  (12,854,278)   (12,856,144)
     Advances from Federal Home Loan Bank .........     (100,000)      (100,000)


                                       24

<PAGE>

                 The Neodesha Savings and Loan Association, FSA

                    NOTES TO FINANCIAL STATEMENTS - CONTINUED

                     March 31, 1998 and 1997 (unaudited) and
                           September 30, 1997 and 1996


NOTE N - FAIR VALUE OF FINANCIAL INSTRUMENTS - Continued


                                                         September 30, 1996
                                                    ----------------------------
                                                       Carrying      Estimated
                                                      amount of      fair value
                                                      assets and   of assets and
                                                    (liabilities)  (liabilities)
                                                    -------------  -------------
     Cash and cash equivalents .................... $    772,095   $    772,095 
     Investment securities held to maturity .......    3,215,380      3,168,720 
     Mortgage-backed securities held to maturity ..      252,674        245,325 
     Loans ........................................    9,590,620      9,675,574 
     Federal Home Loan Bank stock .................      125,700        125,700 
     Deposits .....................................  (12,698,322)   (12,714,492)
     Advances from Federal Home Loan Bank .........     (500,000)      (500,000)


                                       25

<PAGE>


      No  person  has been  authorized  to give any  information  or to make any
representation other than as contained in this Prospectus and, if given or made,
such  information  or  representation  must not be relied  upon as  having  been
authorized  by  First  Independence   Corporation.   This  Prospectus  does  not
constitute an offer to sell or the  solicitation of an offer to buy any security
other  than the  shares  of Common  Stock  offered  hereby to any  person in any
jurisdiction in which such offer or solicitation is not authorized,  or in which
the person  making such offer or  solicitation  is not qualified to do so, or to
any person to whom it is  unlawful to make such offer or  solicitation.  Neither
the  delivery  of this  Prospectus  nor any  sale  hereunder  shall,  under  any
circumstances,  create any implication that information  herein is correct as of
any time subsequent to the date hereof.


                               Table of Contents

                                                                            Page
                                                                            ----











Until the later of  ___________,  1998 or 25 days after the  commencement of the
Offering,  all dealers  effecting  transactions  in the  registered  securities,
whether or not participating in this distribution,  may be required to deliver a
Prospectus.  This is in  addition  to the  obligation  of  dealers  to deliver a
Prospectus  when  acting  as under  writers  and with  respect  to their  unsold
allotments or subscriptions.



                               First Independence
                                   Corporation









                                 185,590 Shares
                                 of Common Stock
                              (Anticipated Maximum)


                                   PROSPECTUS



                               Trident Securities,
                                      Inc.



                            _______________ ___, 1998

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


<PAGE>



                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 24. Indemnification of Directors and Officers

         Article Eleventh of the Holding Company's  Certificate of Incorporation
provides for  indemnification  of directors and officers of the Holding  Company
against any and all liabilities,  judgments,  fines and reasonable  settlements,
costs,  expenses  and  attorneys'  fees  incurred in any actual,  threatened  or
potential proceeding,  except to the extent that such indemnification is limited
by  Delaware  law and such law cannot be varied by  contract  or bylaw.  Article
Eleventh  also  provides for the  authority to purchase  insurance  with respect
thereto.

         Section  145 of the  General  Corporation  Law of the State of Delaware
authorizes a  corporation's  Board of Directors to grant indemnity under certain
circumstances  to directors and  officers,  when made, or threatened to be made,
parties to certain  proceedings  by reason of such status with the  corporation,
against judgments,  fines, settlements and expenses,  including attorneys' fees.
In addition, under certain circumstances such persons may be indemnified against
expenses  actually and  reasonably  incurred in defense of a proceeding by or on
behalf  of  the  corporation.   Similarly,   the   corporation,   under  certain
circumstances,  is  authorized  to  indemnify  directors  and  officers of other
corporations  or  enterprises  who are  serving  as such at the  request  of the
corporation,  when such persons are made, or  threatened to be made,  parties to
certain  proceedings  by  reason  of  such  status,  against  judgments,  fines,
settlements  and  expenses,   including   attorneys'  fees;  and  under  certain
circumstances,  such persons may be indemnified  against  expenses  actually and
reasonably incurred in connection with the defense or settlement of a proceeding
by or in the right of such other corporation or enterprise.  Indemnification  is
permitted  where such person (i) was acting in good faith;  (ii) was acting in a
manner he reasonably  believed to be in or not opposed to the best  interests of
the corporation or other corporation or enterprise,  as appropriate;  (iii) with
respect to a criminal proceeding, has no reasonable cause to believe his conduct
was unlawful; and (iv) was not adjudged to be liable to the corporation or other
corporation  or enterprise  (unless the court where the  proceeding  was brought
determines that such person is fairly and reasonably entitled to indemnity).

         Unless ordered by a court, indemnification may be made only following a
determination that such  indemnification is permissible because the person being
indemnified has met the requisite standard of conduct. Such determination may be
made (i) by the Board of Directors of the Holding  Company by a majority vote of
a quorum consisting of directors not at the time parties to such proceeding;  or
(ii) if such a quorum  cannot be  obtained  or the  quorum so  directs,  then by
independent legal counsel in a written opinion; or (iii) by the stockholders.

         Section 145 also permits expenses incurred by directors and officers in
defending a  proceeding  to be paid by the  corporation  in advance of the final
disposition  of such  proceedings  upon the  receipt  of an  undertaking  by the
director or officer to repay such amount if it is ultimately  determined that he
is not entitled to be indemnified by the corporation against such expenses.


<PAGE>


Item 25. Other Expenses of Issuance and Distribution

         Set forth  below is an  estimate  of the  amount  of fees and  expenses
(other than underwriting discounts and commissions) to be incurred in connection
with the issuance of the shares.

Counsel fees and expenses.............................................. $150,000
Accounting fees and expenses...........................................   60,000
Appraisal and business plan  preparation fees and expenses.............   30,000
Conversion Agent fees and expenses.....................................   10,000
Underwriting fees(1) (including financial advisory fee and expenses)...   85,000
Underwriter's counsel fees and expenses................................   47,500
Printing, postage and mailing..........................................   30,000
Registration and Filing Fees...........................................   15,000
Blue Sky fees and expenses.............................................    6,000
Stock Transfer Agent and Certificates..................................    6,000
Other expenses(1)......................................................   10,500
                                                                        --------
     TOTAL............................................................. $450,000
                                                                        ========
- ------------------
(1)  Based on maximum of Estimated Valuation Range.

Item 26. Recent Sales of Unregistered Securities

         The Registrant is newly incorporated,  solely for the purpose of acting
as the  holding  company of The  Neodesha  Savings & Loan  Association,  F.S.A.,
pursuant to the Plan of Conversion (filed as Exhibit 2 herein),  and no sales of
its securities have occurred to date.

                                      II-2
<PAGE>


Item 27. Exhibits and Financial Statement Schedules

(a) Exhibits:

1.1   Letter Agreement Regarding Marketing Agent
1.2   Form of Agency Agreement(1)
2.1   Plan of Merger Conversion
2.2   Agreement and Plan of Merger and Reorganization
3.1   Certificate of Incorporation of the Holding Company(2)
3.2   Bylaws of the Holding Company(2)
4     Form of Stock Certificate of the Holding Company(2)
5     Opinion of Silver, Freedman & Taff, L.L.P. with Respect to Legality
         of Stock
8.1   Form of Opinion of Silver, Freedman & Taff,  L.L.P. with respect to
         Federal income tax consequences of the Merger Conversion
8.2   Form of Opinion of Grant Thornton with respect to Kansas
         income tax consequences of the Merger Conversion
10.1  1994 Stock Option and Incentive Plan(3)
10.2  Recognition and Retention Plan(3)
10.3  Employment Agreements(3)
10.4  Employment Agreement with Franklin C. Miller
21    Subsidiaries of the Registrant(3)
23.1  Consent of Silver, Freedman & Taff, L.L.P.
23.2  Consent of Grant Thornton
23.3  Consent of Ferguson & Company
24    Power of Attorney (set forth on signature page)
27    Financial Data Schedule
99.1  Appraisal(1)
99.2  Stock Order Form and Order Form Instructions(1)
99.3  Certification(1)
99.4  Question and Answer Brochure
99.5  Advertising, Training and Community Informational Meeting
         Materials
99.6  Letter of Appraiser with respect to Subscription Rights

- -----------
1    To be filed supplementally or by amendment.
2    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.
3    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.

                                      II-3
<PAGE>


Item 28. Undertakings

         The undersigned Registrant hereby undertakes:

         (1) To file, during any period in which offers or sales are being made,
a post-effective amendment to this Registration Statement:

           (i) To include any  Prospectus  required  by Section  10(a)(3) of the
               Securities Act of 1933;

          (ii) To reflect in the  Prospectus  any facts or events  arising after
               the  effective  date of the  Registration  Statement (or the most
               recent post-effective  amendment thereof) which,  individually or
               in  the  aggregate,   represent  a  fundamental   change  in  the
               information set forth in the Registration Statement; and

         (iii) To include any material  information  with respect to the plan of
               distribution   not  previously   disclosed  in  the  Registration
               Statement  or any  material  change  to such  information  in the
               Registration Statement.

             (2) That,  for the purpose of determining  any liability  under the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new Registration Statement relating to the securities offered therein, and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

             (3) To  remove  from  registration  by  means  of a  post-effective
amendment  any of the  securities  being  registered  which remain unsold at the
termination of the offering.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  Registrant  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
Registrant  has been advised that in the opinion of the  Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore,  unenforceable. In the event that a claim for indemnification
against such  liabilities  (other than the payment by the Registrant of expenses
incurred or paid by a director,  officer or controlling person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and it will be governed by the final adjudication
of such issue.

         The undersigned Registrant hereby undertakes that:

         (1) For purposes of determining  any liability under the Securities Act
of 1933, the  information  omitted from the form of prospectus  filed as part of
this  Registration  Statement in reliance upon Rule 430A and contained in a form
of  prospectus  filed by the  Registrant  pursuant to Rule  424(b)(1)  or (4) or
497(h) under the Securities Act shall be deemed to be part of this  Registration
Statement as of the time it was declared effective.

                                      II-4

<PAGE>



         (2) For the purpose of determining  any liability  under the Securities
Act of 1933,  each  post-effective  amendment that contains a form of prospectus
shall be deemed to be a new  Registration  Statement  relating to the securities
offered  therein,  and the  offering  of such  securities  at that time shall be
deemed to be the initial bona fide offering thereof.

                                      II-5

<PAGE>



                                   SIGNATURES


         In accordance with the  requirements of the Securities Act of 1933, the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the  requirements  of filing on Form SB- 2 and authorized  this  Registration
Statement  to be  signed  on its  behalf  by the  undersigned,  in the  City  of
Independence, State of Kansas, on July 1, 1998.


                                           FIRST INDEPENDENCE CORPORATION



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


         KNOW  ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears  below  constitutes  and  appoints  Larry G. Spencer his true and lawful
attorneys-in-fact   and   agents,   with   full   power  of   substitution   and
re-substitution,  for him  and in his  name,  place  and  stead,  in any and all
capacities, to sign any and all amendments (including post-effective amendments)
to this Registration Statement, and to file the same, with all exhibits thereto,
and all  other  documents  in  connection  therewith,  with the  Securities  and
Exchange Commission,  granting unto said attorneys-in-fact and agents full power
and  authority  to do and  perform  each and every act and thing  requisite  and
necessary to be done,  as fully to all intents and purposes as he might or could
do in person,  hereby  ratifying and confirming all said  attorneys-in-fact  and
agents or their substitutes or substitute may lawfully do or cause to be done by
virtue hereof.

         In accordance with the requirements of the Securities Act of 1933, this
Registration  Statement  has been signed below by the  following  persons in the
capacities and on the dates indicated.

                                      II-6

<PAGE>


/s/ Larry G. Spencer                     /s/ Gary L. Overfield
- ------------------------------           ---------------------------------------
    Larry G. Spencer                         Gary L. Overfield
    President, Chief Executive               Senior Vice President and Secretary
      Officer and Director

July 1, 1998                             July 1, 1998
- ------------------------------           ---------------------------------------


/s/ James B. Mitchel                     /s/ Donald E. Aitker
- ------------------------------           ---------------------------------------
    James B. Mitchel                         Donald E. Aitker
    Vice President and Chief                 Director
      Financial Officer

July 1, 1998                             July 1, 1998
- ------------------------------           ---------------------------------------


/s/ John T. Updegraff                    /s/ William T. Newkirk, II
- ------------------------------           ---------------------------------------
    John T. Updegraff                        William T. Newkirk, II
    Vice Chairman of the Board               Director

July 1, 1998                             July 1, 1998
- ------------------------------           ---------------------------------------


/s/ Joseph M. Smith                      /s/ Harold L. Swearinsen
- ------------------------------           ---------------------------------------
    Joseph M. Smith                          Harold L. Swearinsen
    Director                                 Director

July 1, 1998                             July 1, 1998
- ------------------------------           ---------------------------------------


/s/ Lavern W. Strecker
- ------------------------------
    Lavern W. Strecker
    Director

July 1, 1998
- ------------------------------

                                      II-7



                                                                     Exhibit 1.1


                                  EXHIBIT 1.1

                   LETTER AGREEMENT REGARDING MARKETING AGENT






<PAGE>



                            TRIDENT SECURITIES, INC.
                         4601 SIX FORKS ROAD, SUITE 400
                          RALEIGH, NORTH CAROLINA 27609
                            TELEPHONE (919) 781-8900
                            FACSIMILE (919) 787-1670


                                  March 3, 1998


Board of Directors
First Independence Corporation
Myrtle & Sixth Streets
Post Office Drawer 947
Independence, Kansas  67301


       RE: Merger/Conversion Stock Marketing Services


Gentlemen:

         This letter  sets forth the terms of the  proposed  engagement  between
Trident  Securities,   Inc.,  Raleigh,  North  Carolina  ("Trident")  and  First
Independence Corporation ("First Independence"), Independence, Kansas concerning
certain  investment  banking  services  in  connection  with the  conversion  of
Neodesha Savings and Loan Association,  FSA ("Neodesha Savings") from the mutual
to the capital stock form of organization  and the  simultaneous  acquisition of
Neodesha Savings by First Independence.

         Trident is prepared to assist First Independence in connection with the
offering of its shares of common stock  during the  subscription  and  community
offering  period  as  such  terms  are  defined  in  Neodesha  Savings=  Plan of
Conversion.  The specific terms of the services contemplated  hereunder shall be
set forth in a Definitive Agreement between Trident and First Independence to be
executed on the date the  Prospectus  is declared  effective by the  appropriate
regulatory  authorities.  The price of the shares  during the  subscription  and
community  offering period will be the value established for Neodesha Savings by
an independent  appraisal firm (the "Appraiser") at a price established by First
Independence=s Board of Directors,  based upon an Appraiser=s Report as approved
by the  appropriate  regulatory  authorities,  provided  such price is  mutually
acceptable to Trident and First Independence.

         In connection with the  subscription  and community  offering,  Trident
will act as  financial  advisor and  exercise  its best  efforts to assist First
Independence in the sale of common stock during the  subscription  and community
offering period.  Further,  Trident will establish a stock information center at
Neodesha  Savings and coordinate  the  activities in such center.  Additionally,
Trident may enter into agreements with other National  Association of Securities
Dealers, Inc. ("NASD") member firms to act as selected dealers, assisting in the
sale of the common  stock.  Trident and First  Independence  will  determine the
selected dealers to assist First Independence during the community offering.  At
the  appropriate  time,  Trident  will  conduct an  examination  of the relevant
documents  and records of First  Independence  and  Neodesha  Savings as Trident
deems necessary and  appropriate.  First  Independence and Neodesha Savings will
make all documents,  records and other  information  deemed necessary by Trident
and deemed to be reasonable by First Independence available upon request.

<PAGE>


Board of Directors
March 3, 1998
Page 2



         For  its  services  hereunder,   Trident  will  receive  the  following
compensation and reimbursement from First Independence:

          1.   A management fee in the amount of $85,000.

          2.   For stock sold by other NASD member firms under selected dealer=s
               agreements,  the  commission  shall not exceed a fee to be agreed
               upon  jointly  by  Trident  and the  Company  to  reflect  market
               requirements at the time of the stock  allocation in a Syndicated
               Community Offering.

          3.   The foregoing fees and  commissions  are to be payable to Trident
               at Closing as defined in the Definitive Sales Agency Agreement to
               be entered into between Trident and First Independence.

          4.   Trident shall be reimbursed  for allocable  expenses  incurred by
               them,  including  legal  fees,  whether or not the  Agreement  is
               consummated.  Trident's  out-of-pocket  expenses  will not exceed
               $12,500  and its legal  fees will not exceed  $35,000.  Allocable
               expenses  will be billed on a monthly  basis as  incurred.  First
               Independence  shall  forward  to Trident a check in the amount of
               $10,000 as an advance payment to defray the allocable expenses of
               Trident.

         It is further  understood  that First  Independence  will pay all other
expenses of the conversion  including,  but not limited to its attorneys=  fees,
National  Association of Securities  Dealers ("NASD") filing fees, fees relating
to any required  auditing and accounting,  filing and registration fees and fees
of either Trident=s attorneys or First Independence=s  attorneys relating to any
required state securities law filings,  telephone charges,  air freight,  rental
equipment,  supplies, transfer agent charges and costs of printing all documents
necessary in connection with the foregoing.

         For purposes of Trident=s  obligation to file certain  documents and to
make certain  representations  to the NASD in  connection  with the  conversion,
First  Independence  will warrant on the date the  Application for Conversion is
filed with the OTS that:  (a) First  Independence  has not privately  placed any
securities  within the last 18 months;  (b) there have been no material dealings
within the last 12 months between First  Independence and any NASD member or any
person related to or associated  with any such member;  (c) none of the officers
of directors of First  Independence  are affiliated or associated with the NASD;
(d) except as  contemplated  by this  engagement  letter  with  Trident  and any
agreements  with  Trident=s  affiliates,  First  Independence  has no agreements
outstanding  with any other  person  relating  to the  provision  of  investment
banking or underwriting services; (e) First Independence has not granted Trident
a right of first refusal with respect to the underwriting of any future offering
of First Independence=s  stock; and , (f) there has been no intermediary between
Trident and First  Independence  in connection with the public offering of First
Independence=s  shares,  and no person is being  compensated  in any  manner for
providing such service.

<PAGE>


Board of Directors
March 3, 1998
Page 3


         This letter is merely a statement of intent and is not a binding  legal
agreement  except as to  Paragraph  (4) above with regard to the  obligation  to
reimburse  Trident for allocable  expenses to be incurred prior to the execution
of a  Definitive  Agreement.  While  Trident  and  First  Independence  agree in
principle to the contents  hereof and propose to proceed  promptly,  and in good
faith, to work out the arrangements with respect to the proposed  offering,  any
legal obligation among Trident and First Independence shall be only as set forth
in a duly executed Definitive  Agreement.  Such Definitive Agreement shall be in
form and  content  satisfactory  to Trident and First  Independence,  as well as
their counsel, and Trident=s  obligations  thereunder shall be subject to, among
other things, there being in Trident=s opinion no material adverse change in the
condition or  obligations of First  Independence  and Neodesha  Savings.  In the
event  that  First   Independence   enters  into  an  agreement  to  complete  a
merger/conversion  with another  institution  prior to the effective date of the
Prospectus,  and where  First  Independence  wishes  to  combine  the  offerings
involving Neodesha Savings with another  institution,  Trident will re-negotiate
this letter of intent to reflect the changed circumstances.

         Please acknowledge your agreement to the foregoing by signing below and
returning to Trident one copy of this letter,  along with the advance payment of
$10,000.  This proposal is open for your  acceptance for a period of thirty (30)
days from the date hereof.

                                             Yours very truly


                                             TRIDENT SECURITIES, INC.


                                             By:   /s/ R. Lee Burrows, Jr.
                                                   -----------------------------
                                                       R. Lee Burrows, Jr.
                                                       Managing Director

RLB/cs

First Independence Corporation


By:  /s/ Larry G. Spencer
     ---------------------------
         Larry G. Spencer
         Chief Executive Officer


Date:    March 5, 1998
     ---------------------------



                                                                     Exhibit 2.1




                                  EXHIBIT 2.1

                            PLAN OF MERGER CONVERSION





<PAGE>


                            PLAN OF MERGER CONVERSION

                                       OF

                    NEODESHA SAVINGS & LOAN ASSOCIATION, FSA

                                      WITH

            FIRST FEDERAL SAVINGS & LOAN ASSOCIATION OF INDEPENDENCE


I. GENERAL

         On February 18, 1998 the Boards of  Directors of Neodesha,  the Holding
Company  and  First  Federal,  respectively,  adopted  and  approved  a Plan  of
Conversion whereby Neodesha would convert from a federal mutual savings and loan
association  to a federal  stock  savings and loan  association  pursuant to the
Rules and Regulations of the Office of Thrift  Supervision (the "OTS"). The Plan
includes, as part of the conversion,  the concurrent merger of Neodesha with and
into First  Federal.  The Board of  Directors  of  Neodesha  has  concluded,  in
consultation  with its  advisors,  that  the  Merger  Conversion  is in the best
interests of  Neodesha,  the  depositors  and  borrowers  of  Neodesha,  and the
communities  served by Neodesha.  The Merger Conversion will enhance  Neodesha's
competitive  position and further the interests of the  depositors and borrowers
of Neodesha  and the  communities  served by Neodesha by  promoting a program of
sound growth,  increasing funds and capital available for lending, and providing
additional  resources  for  expansion  of  services,  as well as by providing an
enhanced opportunity for attracting and retaining qualified personnel.

         This Plan is  subject  to the  approval  of the OTS and the  Members of
Neodesha.  If appropriate or required under applicable law and regulations,  the
Plan, as an exhibit to the related  Agreement among Neodesha,  First Federal and
the Holding Company,  also will be submitted for approval by the stockholders of
the Holding Company.

II. DEFINITIONS

         Acting in Concert:  The term  "acting in  concert"  shall have the same
meaning given it in ss.574.2(c) of the Rules and Regulations of the OTS.

         Actual Purchase Price:  The price per share,  determined as provided in
Section V of the Plan, at which Holding Company Conversion Stock will be sold in
the Merger Conversion.

         Affiliate:  An  "affiliate"  of,  or  a  Person  "affiliated"  with,  a
specified Person, is a Person that directly,  or indirectly  through one or more
intermediaries,  controls,  or is controlled by or is under common control with,
the Person specified.

         Aggregate   Subscription   Amount:   As  to  each   subscriber  in  the
Subscription  Offering and each purchaser in the Direct Community Offering,  the
total dollar amount  submitted (or subject to a valid  withdrawal  authorization
submitted  as  provided  in  Section  V.G.  of the Plan) by such  subscriber  or
purchaser  in  payment  for the  total  number  of  shares  of  Holding  Company
Conversion Stock covered by the subscription or purchase order submitted by such
subscriber or purchaser.

         Agreement: The Agreement and Plan of Merger and Reorganization to which
this Plan is an exhibit.

         Associate:  The term  "associate," when used to indicate a relationship
with any Person, means (i) any corporation or organization (other than Neodesha,
First Federal,  the Holding Company or majority-owned  subsidiary of the Holding
Company)  of which such  Person is an officer  or  partner  or is,  directly  or
indirectly,  the beneficial  owner of ten percent or more of any class of equity
securities,  (ii)  any  trust  or  other  estate  in  which  such  Person  has a
substantial  beneficial interest or as to which such Person serves as trustee or
in a  similar  fiduciary  capacity,  and (iii)  any  relative  or spouse of such
Person, or any relative of such spouse,  who has the same home as such Person or
who is a director or officer of Neodesha,


<PAGE>


First Federal,  the Holding  Company or any  subsidiary of the Holding  Company;
provided,  however,  that to the  extent  provided  in  Section  V  hereof,  any
Tax-Qualified  Employee Plan of Neodesha,  First Federal or the Holding  Company
shall not be deemed to be an  Associate  of any director or officer of Neodesha,
First Federal or the Holding Company.

         Deposit Account:  Any withdrawable or repurchasable  account or deposit
in Neodesha, including Savings Accounts and demand deposits.

         Direct  Community  Offering:  The offering to the general public of any
unsubscribed shares which may be effected as provided in Section V.C.2 hereof.

         Eligibility Record Date: The close of business on December 31, 1996.

         Eligible  Account  Holder:  Any Person holding a Qualifying  Deposit in
Neodesha on the Eligibility Record Date.

         Exchange Act:  The Securities Exchange Act of 1934, as amended.

         First   Federal:   First  Federal   Savings  &  Loan   Association   of
Independence,   a  federally  chartered  savings  institution  headquartered  in
Independence, Kansas.

         Holding   Company:   First   Independence   Corporation,   a   Delaware
corporation,  which, upon completion of the Merger Conversion,  shall own all of
the outstanding common stock of the Resulting Association.

         Holding Company  Conversion  Stock:  Shares of common stock,  par value
$.01 per share,  to be issued and sold by the  Holding  Company as a part of the
Merger Conversion.

         Market  Maker:  A dealer  (i.e.,  any Person who  engages  directly  or
indirectly  as agent,  broker or principal in the business of offering,  buying,
selling, or otherwise dealing or trading in securities issued by another Person)
who, with respect to a particular  security,  (i) regularly publishes bona fide,
competitive  bid and offer  quotations  in a recognized  inter-dealer  quotation
system;  or (ii) furnishes  bona fide  competitive  bid and offer  quotations on
request;  and  (iii) is  ready,  willing,  and able to  effect  transactions  in
reasonable quantities at his quoted prices with other brokers or dealers.

         Member:  Any Person or entity  that  qualifies  as a member of Neodesha
pursuant to its charter and bylaws.

         Merger  Conversion:  The change of  Neodesha's  charter and bylaws to a
federal  stock  charter  and  bylaws,  merger of  Neodesha  with and into  First
Federal,  and sale by the Holding Company of Holding Company  Conversion  Stock,
all as provided for in this Plan and in the Agreement.

         Neodesha:  Neodesha  Savings  &  Loan  Association,  FSA,  a  federally
chartered savings institution headquartered in Neodesha, Kansas.

         Non-Tax-Qualified  Employee Plan:  Any defined  benefit plan or defined
contribution plan of Neodesha,  First Federal or the Holding Company, such as an
employee stock ownership plan,  stock bonus plan,  profit-sharing  plan or other
plan,  which  with its  related  trust  does not  meet  the  requirements  to be
"qualified" under Section 401 of the Internal Revenue Code.

         Officer:  An executive  officer of Neodesha,  including the Chairman of
the Board,  President,  Senior Vice  Presidents in charge of principal  business
functions, Secretary and Treasurer.

         Order Forms:  Forms to be used to exercise  Subscription  Rights in the
Subscription  Offering  and to submit  purchase  orders in the Direct  Community
Offering.

         Other  Members:  Members  of  Neodesha,  other  than  Eligible  Account
Holders,  Tax-Qualified Employee Plans or Supplemental Eligible Account Holders,
as of the Voting Record Date.


                                       P-2

<PAGE>


         OTS: Office of Thrift Supervision, Department of the Treasury.

         Person: An individual, a corporation, a partnership,  an association, a
joint-stock company, a trust, any unincorporated  organization,  or a government
or political subdivision thereof.

         Plan:  This  Plan of  Merger  Conversion  of  Neodesha,  including  any
amendment approved as provided in this Plan.

         Public  Offering:  The  offering  for sale by the  Underwriters  to the
general public of any shares of Holding Company  Conversion Stock not subscribed
for in the Subscription Offering or the Direct Community Offering.

         Public  Offering Price:  The price per share at which any  unsubscribed
shares of Holding Company Conversion Stock are initially offered for sale in the
Public Offering.

         Qualifying Deposit: The aggregate balance of all Deposit Accounts of an
Eligible  Account Holder as of the Eligibility  Record Date or of a Supplemental
Eligible Account Holder as of the Supplemental Eligibility Record Date.

         Resulting  Association:  First Federal, which shall be the surviving or
resulting association in the Merger Conversion.

         SAIF:  Savings Association Insurance Fund.

         Savings Account: Any withdrawable account in Neodesha,  except a demand
deposit.

         SEC:  Securities and Exchange Commission.

         Special Meeting:  The Special Meeting of Members of Neodesha called for
the purpose of considering and voting upon the Plan.

         Subscription  Offering:  The  offering  of  shares of  Holding  Company
Conversion Stock for  subscription and purchase  pursuant to Section V.B. of the
Plan.

         Subscription Rights: Non-transferable,  non-negotiable, personal rights
of  Eligible  Account  Holders,  Tax-  Qualified  Employee  Plans,  Supplemental
Eligible Account Holders,  Other Members, and of Neodesha's directors,  Officers
and employees,  to subscribe for shares of Holding Company  Conversion  Stock in
the Subscription Offering.

         Supplemental  Eligibility  Record  Date:  The last day of the  calendar
quarter preceding approval of the Plan by the OTS.

         Supplemental  Eligible Account Holder:  Any person holding a Qualifying
Deposit in Neodesha (other than an officer or director and their  associates) on
the Supplemental Eligibility Record Date.

         Tax-Qualified  Employee  Plan:  Any  defined  benefit  plan or  defined
contribution plan of Neodesha,  First Federal or the Holding Company, such as an
employee stock ownership plan,  stock bonus plan,  profit-sharing  plan or other
plan,  which with its related  trust meets the  requirements  to be  "qualified"
under Section 401 of the Internal Revenue Code.

         Underwriters: The investment banking firm or firms agreeing to purchase
Holding Company Conversion Stock in order to offer and sell such Holding Company
Conversion Stock in the Public Offering.

         Voting Record Date:  The date set by the Board of Directors of Neodesha
in accordance with federal  regulations for determining Members eligible to vote
at the Special Meeting.


                                       P-3

<PAGE>



III. STEPS PRIOR TO SUBMISSION OF PLAN OF MERGER CONVERSION TO THE MEMBERS FOR
     APPROVAL

         Prior to submission of the Plan of Merger Conversion to its Members for
approval,  Neodesha  must under current law receive from the OTS approval of the
Application  for  Approval  of  Conversion  to  convert  to the  stock  form  of
organization  by merger with First  Federal.  The following  steps must be taken
prior to such regulatory approval:

          A. The  Board of  Directors  shall  adopt  the Plan by not less than a
     two-thirds vote.

          B.  Neodesha  shall  notify its Members of the adoption of the Plan by
     publishing a statement in a newspaper having a general  circulation in each
     community in which Neodesha maintains an office.

          C. Copies of the Plan adopted by the Board of Directors  shall be made
     available for inspection at each office of Neodesha.

          D. Neodesha and First Federal will promptly cause an  Application  for
     Approval of Conversion on Form AC to be prepared and filed with the OTS, an
     Application on Form H-(e)3 (including related  applications) to be prepared
     and  filed  with the OTS,  and a  Registration  Statement  pursuant  to the
     Securities Act of 1933 to be prepared and filed with the SEC.

          E. At the time and in the manner prescribed by regulations of the OTS,
     Neodesha, First Federal and the Holding Company, as applicable,  shall post
     in their offices and publish in newspapers of general  circulation  notices
     of the filing of the applications made by them.

IV. MERGER CONVERSION PROCEDURE

         Following approval of the Merger Conversion application by the OTS, the
Agreement and the Plan will be submitted by Neodesha to a vote of its Members at
the Special  Meeting.  If  appropriate  or required,  the Agreement will also be
submitted to the  stockholders  of the Holding Company for approval at an annual
or special meeting of the Holding Company.

         The Holding  Company  Conversion  Stock will be offered for sale in the
Subscription  Offering to Tax- Qualified Employee Plans,  Supplemental  Eligible
Account Holders and Other Members and to Eligible  Account  Holders,  directors,
officers and  employees.  The  Subscription  Offering will commence  prior to or
within 45 days after the date of the Special  Meeting.  The Holding Company may,
either concurrently with, at any time during, or promptly after the Subscription
Offering,  also  offer  the  Holding  Company  Conversion  Stock to and  receive
purchase orders from other Persons in a Direct Community Offering; provided that
Eligible Account Holders,  Tax- Qualified Employee Plans,  Supplemental Eligible
Account Holders, Other Members and Neodesha's directors,  Officers and employees
shall have the priority rights to subscribe for Holding Company Conversion Stock
set forth in Section V of this Plan. The Holding  Company and Neodesha may delay
commencing  the  Subscription  Offering  beyond  such 45 day period in the event
there exists unforeseen material adverse market or financial conditions.  If the
Subscription Offering commences prior to the Special Meeting, subscriptions will
be accepted subject to the approval of the Plan at the Special Meeting.

         The  period for the  Subscription  Offering  and the  Direct  Community
Offering will be not less than 20 days nor more than 45 days, unless extended by
Neodesha and the Holding Company.  Upon completion of the Subscription  Offering
and the Direct Community  Offering,  if any, any unsubscribed  shares of Holding
Company  Conversion  Stock will, if feasible,  be sold to the  Underwriters  for
resale to the  general  public in the  Public  Offering.  If for any  reason the
Public  Offering  of all shares not sold in the  Subscription  Offering  and the
Direct Community  Offering cannot be effected,  the Holding Company and Neodesha
will use their best efforts to obtain other purchasers, subject to OTS approval.
Completion  of the sale of all shares of Holding  Company  Conversion  Stock not
sold in the Subscription  Offering and the Direct Community Offering is required
within 45 days  after  termination  of the  Subscription  Offering,  subject  to
extension  of such 45 day period by the Holding  Company and  Neodesha  with the
approval of the OTS.  The Holding  Company and  Neodesha may jointly seek one or
more

                                       P-4

<PAGE>



extensions of such 45 day period if necessary to complete the sale of all shares
of Holding Company  Conversion  Stock.  In connection with any such  extensions,
subscribers  and other  purchasers  will be permitted  to increase,  decrease or
rescind their subscriptions or purchase orders to the extent required by the OTS
in approving  the  extensions.  Completion  of the sale of all shares of Holding
Company  Conversion  Stock is  required  within 24 months  after the date of the
Special Meeting.

V. STOCK OFFERING

     A.   Total Dollar Amount of Shares and Purchase Price of Conversion Stock

         All  shares of  Holding  Company  Conversion  Stock  sold in the Merger
Conversion  shall be sold at the same price per share.  The total dollar  amount
for which all shares will be sold in the Merger  Conversion  shall be within the
valuation range,  established by an independent appraisal of the estimated total
pro forma market value of Neodesha,  stated in the approval or amended  approval
of the Plan by the OTS. Such appraisal shall be performed in accordance with OTS
guidelines,  shall be updated as appropriate under federal regulations and shall
be made by an independent  investment banking or financial consulting firm which
is experienced and expert in the area of thrift  institution  appraisals and has
been  selected for such purpose by Neodesha and the Holding  Company.  The total
dollar amount of shares of Holding Company Conversion Stock to be offered in the
Merger  Conversion  shall also be subject to  increase  in  connection  with any
option granted to Underwriters to cover  over-allotments  in the Public Offering
or oversubscriptions in the Subscription Offering or Direct Community Offering.

         The total dollar amount of shares of Holding Company  Conversion  Stock
to be offered in the  Subscription  Offering and the Direct  Community  Offering
shall be  determined  jointly by the Boards of  Directors  of  Neodesha  and the
Holding Company,  prior to the commencement of the Subscription Offering, on the
basis of the  appraised  valuation  of  Neodesha  and subject to  adjustment  if
necessitated  by market or financial  conditions  prior to  consummation  of the
Merger  Conversion.  Each  subscriber  in the  Subscription  Offering  and  each
prospective  purchaser in the Direct  Community  Offering  shall submit with his
subscription  or purchase  order an  Aggregate  Subscription  Amount (or a valid
account withdrawal  authorization,  in accordance with Section V.G. of the Plan,
for the Aggregate  Subscription Amount),  which shall be the total dollar amount
of the shares of Holding Company  Conversion Stock covered by such  subscription
or purchase order.

         The Actual Purchase Price per share of the Holding  Company  Conversion
Stock will be determined at the time of the final  pricing,  which will be after
completion  of the  Subscription  Offering  or, if later,  the Direct  Community
Offering.  The Actual Purchase Price will be a price equal to 95% of the average
of the  last  sale  price  (or  average  of the  closing  bid and  closed  asked
quotations if there is no last sale price) on the Nasdaq  SmallCap Market System
of a share of  Common  Stock  for the ten  trading  days  ending  on the date of
expiration of the Subscription Offering or the Community Offering,  whichever is
later,  rounded to the nearest cent (with any amount  equal to $.005  rounded to
the next higher $.01).  If all of the Holding  Company  Conversion  Stock is not
subscribed for in the Subscription Offering and the Direct Community Offering, a
Public  Offering  may be  effected.  The Public  Offering  Price will be a price
negotiated among Neodesha,  the Holding Company and the Underwriters.  The price
paid to the Holding Company by the Underwriters for each unsubscribed share will
be the Public Offering Price less a negotiated  underwriting  discount.  In such
event,  the Actual  Purchase  Price per share for each share of Holding  Company
Conversion Stock will be the Public Offering Price.

         The number of shares to be sold to each subscriber in the  Subscription
Offering,  and to each  purchaser  in the Direct  Community  Offering,  shall be
determined  by dividing  the  Aggregate  Subscription  Amount  submitted by each
subscriber  or  purchaser  by the Actual  Purchase  Price,  with a refund in the
amount of any fractional remainder.

     B.   Subscription Rights

         Non-transferable  Subscription Rights to purchase shares will be issued
without payment  therefor to Eligible Account  Holders,  Tax-Qualified  Employee
Plans,  Supplemental  Eligible  Account  Holders,  Other Members and  directors,
Officers and employees of Neodesha as set forth below.


                                       P-5

<PAGE>



     1.   Preference Category No. 1: Eligible Account Holders

          Each   Eligible   Account   Holder  shall   receive   non-transferable
     Subscription  Rights to subscribe for shares of Holding Company  Conversion
     Stock in an amount  equal to the  greater  of  $100,000,  one-tenth  of one
     percent  (.10%) of the total  offering  of shares,  or 15 times the product
     (rounded down to the next whole number)  obtained by multiplying  the total
     number of shares of common  stock to be issued by a  fraction  of which the
     numerator is the amount of the Qualifying  Deposit of the Eligible  Account
     Holder and the  denominator  is the total amount of Qualifying  Deposits of
     all Eligible  Account  Holders in Neodesha in each case on the  Eligibility
     Record  Date.  If  sufficient  shares are not  available,  shares  shall be
     allocated  first to permit  each  subscribing  Eligible  Account  Holder to
     purchase to the extent  possible  100  shares,  and  thereafter  among each
     subscribing  Eligible  Account Holder pro rata in the same  proportion that
     his  Qualifying  Deposit  bears to the  total  Qualifying  Deposits  of all
     subscribing   Eligible   Account   Holders   whose   subscriptions   remain
     unsatisfied.

          Non-transferable  Subscription  Rights  to  purchase  Holding  Company
     Conversion  Stock  received by directors and Officers of Neodesha and their
     Associates,  based on their increased  deposits in Neodesha in the one year
     period preceding the Eligibility  Record Date, shall be subordinated to all
     other subscriptions involving the exercise of non-transferable Subscription
     Rights of Eligible Account Holders.

     2.   Preference Category No. 2: Tax-Qualified Employee Plans

          Each  Tax-Qualified   Employee  Plan  shall  be  entitled  to  receive
     non-transferable Subscription Rights to purchase up to 10% of the shares of
     Holding Company Conversion Stock,  provided that singly or in the aggregate
     such plans (other than that  portion of such plans which is  self-directed)
     shall not  purchase  more than 10% of the  shares  of the  Holding  Company
     Conversion  Stock.  Subscription  Rights received pursuant to this Category
     shall be subordinated to all rights received by Eligible Account Holders to
     purchase  shares  pursuant  to  Category  No. 1;  provided,  however,  that
     notwithstanding  any  other  provision  of this Plan to the  contrary,  the
     Tax-Qualified Employee Plans shall have a first priority Subscription Right
     to the extent that the total number of shares of Holding Company Conversion
     Stock sold in the Merger  Conversion  exceeds the maximum of the  appraisal
     range as set forth in the subscription prospectus.

     3.   Preference Category No. 3: Supplemental Eligible Account Holders

          Each    Supplemental    Eligible    Account   Holder   shall   receive
     non-transferable  Subscription  Rights to  subscribe  for shares of Holding
     Company  Conversion  Stock in an amount  equal to the greater of  $100,000,
     one-tenth  of one percent  (.10%) of the total  offering  of shares,  or 15
     times the  product  (rounded  down to the next whole  number)  obtained  by
     multiplying  the total  number of shares of common  stock to be issued by a
     fraction of which the numerator is the amount of the Qualifying  Deposit of
     the  Supplemental  Eligible Account Holder and the denominator is the total
     amount of Qualifying Deposits of all Supplemental  Eligible Account Holders
     in Neodesha in each case on the Supplemental Eligibility Record Date.

          Subscription  Rights  received  pursuant  to this  category  shall  be
     subordinated  to all  Subscription  Rights  received  by  Eligible  Account
     Holders and Tax-Qualified  Employee Plans pursuant to Category Nos. 1 and 2
     above.

          Any  non-transferable  Subscription Rights to purchase shares received
     by an Eligible  Account  Holder in  accordance  with  Category  No. 1 shall
     reduce to the extent thereof the  Subscription  Rights to be distributed to
     such person pursuant to this Category.

          In the event of an oversubscription for shares under the provisions of
     this subparagraph,  the shares available shall be allocated first to permit
     each  subscribing  Supplemental  Eligible  Account  Holder  to  the  extent
     possible,  to  purchase  a number  of shares  sufficient  to make his total
     allocation (including the number of shares, if any, allocated in accordance
     with  Category  No.  1) equal to 100  shares,  and  thereafter  among  each
     subscribing  Supplemental  Eligible  Account  Holder  pro  rata in the same
     proportion that his Qualifying

                                       P-6

<PAGE>



     Deposit  bears  to  the  total  Qualifying   Deposits  of  all  subscribing
     Supplemental   Eligible   Account   Holders  whose   subscriptions   remain
     unsatisfied.

     4.   Preference Category No. 4: Other Members

          Each Other Member shall receive  non-transferable  Subscription Rights
     to subscribe for shares of Holding Company Conversion Stock remaining after
     satisfying the  subscriptions  provided for under Category Nos. 1 through 3
     above, subject to the following conditions:

               a. Each Other Member shall be entitled to subscribe for an amount
          of shares equal to the greater of $100,000 or one-tenth of one percent
          (.10%)  of the  total  offering  of  shares  of  common  stock  in the
          Conversion,  to the extent that Holding  Company  Conversion  Stock is
          available.

               b. In the  event of an  oversubscription  for  shares  under  the
          provisions  of  this  subparagraph,  the  shares  available  shall  be
          allocated  among the  subscribing  Other  Members pro rata in the same
          proportion that his number of votes on the Voting Record Date bears to
          the total number of votes on the Voting Record Date of all subscribing
          Other  Members on such date.  Such number of votes shall be determined
          based on the Association's  mutual charter and bylaws in effect on the
          date of approval by members of this Plan of Conversion.

     5.   Preference Category No. 5: Directors, Officers and Employees

          Each director,  Officer and employee of Neodesha as of the date of the
     commencement  of the  Subscription  Offering  shall be  entitled to receive
     non-transferable  Subscription  Rights to  purchase  shares of the  Holding
     Company  Conversion  Stock to the extent  that shares are  available  after
     satisfying  subscriptions under Category Nos. 1 through 4 above. The shares
     which may be purchased  under this  Category  are subject to the  following
     conditions:

               a. The total number of shares  which may be purchased  under this
          Category may not exceed 25% of the number of shares of Holding Company
          Conversion Stock.

               b. The maximum amount of shares which may be purchased under this
          Category  by any  Person is  $100,000  of Holding  Company  Conversion
          Stock.  In the  event of an  oversubscription  for  shares  under  the
          provisions  of  this  subparagraph,  the  shares  available  shall  be
          allocated pro rata among all subscribers in this Category.

     C.   Public Offering or Direct Community Offering

          1. The  amount,  if any,  of  Holding  Company  Conversion  Stock  not
     subscribed  for in the  Subscription  Offering may be offered for sale in a
     Direct   Community   Offering.   This  will  involve  an  offering  of  the
     unsubscribed  amount directly to the general public.  The Direct  Community
     Offering,  if any,  shall be for a period of not less than 20 days nor more
     than 45 days unless extended by the Holding Company and Neodesha, and shall
     commence  concurrently  with,  during or  promptly  after the  Subscription
     Offering.  The purchase price per share to the general public in the Direct
     Community  Offering  shall be the same as the Public  Offering  Price.  The
     Holding Company and Neodesha may use an investment banking firm or firms on
     a best  efforts  basis  to sell  Holding  Company  Conversion  Stock in the
     Subscription  Offering  and the  Direct  Community  Offering.  The  Holding
     Company and Neodesha may pay a commission  or other fee to such  investment
     banking  firm or firms as to the  shares  sold by such firm or firms in the
     Subscription  Offering  and the  Direct  Community  Offering  and may  also
     reimburse such firm or firms for expenses  incurred in connection  with the
     sale. The Holding Company  Conversion Stock will be offered and sold in the
     Direct Community  Offering,  in accordance with OTS  regulations,  so as to
     achieve the widest distribution of the Holding Company Conversion Stock.


P-7

<PAGE>



          Neodesha  and the  Holding  Company,  in their  sole  discretion,  may
     reject, in whole or in part, purchase orders received from any Person under
     this Section  V.C.1.  Further,  Neodesha and the Holding  Company may limit
     total  purchase  orders under this Section  V.C.1.  so as to assure that at
     least a  specified  amount of  Holding  Company  Conversion  Stock  remains
     available for the Public Offering.

          In the event that the  dollar  amount of  Holding  Company  Conversion
     Stock for which  purchase  orders are received  under this  Section  V.C.1.
     exceeds the dollar amount of available  shares,  the available shares shall
     be allocated (to the extent shares remain  available) first to cover orders
     of natural Persons  residing in any county in which Neodesha has an office,
     then to cover the orders of any other Person  subscribing for shares in the
     Direct  Community  Offering  so that each such  Person  may  receive  1,000
     shares;  and thereafter,  by allocating the remaining shares pro rata among
     such Persons based on the amount of their respective subscriptions.

          2. Any  shares of  Holding  Company  Conversion  Stock not sold in the
     Subscription  Offering or in the Direct Community  Offering,  if any, shall
     then be sold to the  Underwriters  for resale to the general  public at the
     Public  Offering  Price in the Public  Offering.  It is  expected  that the
     Public Offering will commence as soon as practicable  after  termination of
     the Subscription  Offering and the Direct Community  Offering,  if any. The
     Public Offering shall be completed  within 45 days after the termination of
     the  Subscription  Offering,  unless such period is extended as provided in
     Section IV hereof. The Public Offering Price and the underwriting  discount
     shall be determined as provided in Section V.A.  hereof and set forth in an
     underwriting  agreement  between  the  Holding  Company,  Neodesha  and the
     Underwriters.

          3. If for any  reason a Public  Offering  of  unsubscribed  shares  of
     Holding Company  Conversion  Stock cannot be effected and any shares remain
     unsold after the Subscription  Offering and the Direct Community  Offering,
     if any, the Boards of Directors  of the Holding  Company and Neodesha  will
     seek to make other arrangements for the sale of the remaining shares.  Such
     other  arrangements  will  be  subject  to the  approval  of the OTS and to
     compliance with applicable  securities  laws, and may provide for purchases
     by  directors  and  Officers of  Neodesha  and their  Associates  and other
     Persons in excess of the  limitations  provided in this  Section V. If such
     other purchase arrangements cannot be made, the Plan will terminate.

     D.   Additional  Limitations  Upon  Purchases of Shares of Holding  Company
          Conversion Stock

         The following additional  limitations shall be imposed on all purchases
of Holding Company Conversion Stock in the Merger Conversion:

          1. No Person, by himself or herself,  or with an Associate or group of
     Persons  acting in concert,  may  subscribe  for or purchase  either (a) an
     amount of Holding Company  Conversion Stock so as to own upon  consummation
     of the Merger Conversion more than 10% of the issued and outstanding common
     stock of the Holding Company,  without having first complied with all legal
     and  regulatory  requirements  applicable  to the  acquisition  or proposed
     acquisition  of such amount of stock,  or (b) more than $100,000 of Holding
     Company Conversion Stock. For purposes of this paragraph, an Associate of a
     Person does not include a Tax-Qualified or Non-Tax Qualified  Employee Plan
     in which the person has a  substantial  beneficial  interest or serves as a
     trustee or in a similar fiduciary capacity.  Moreover, for purposes of this
     paragraph,  shares held by one or more  Tax-Qualified or Non-Tax  Qualified
     Employee Plans  attributed to a Person shall not be aggregated  with shares
     purchased directly by or otherwise attributable to that Person.

          2.  Directors  and Officers of Neodesha and their  Associates  may not
     purchase in all  categories  in the Merger  Conversion an aggregate of more
     than 35% of the Holding  Company  Conversion  Stock.  For  purposes of this
     paragraph,  an  Associate  of a Person does not  include any  Tax-Qualified
     Employee  Plan.  Moreover,  any shares  attributable  to the  Officers  and
     directors  of  Neodesha  and  their  Associates,  but  held  by one or more
     Tax-Qualified  Employee  Plans,  shall not be included in  calculating  the
     number  of shares  which may be  purchased  under  the  limitation  in this
     paragraph.


                                       P-8

<PAGE>



          3. The minimum dollar amount of Holding Company  Conversion Stock that
     may be  purchased  by  any  Person  in the  Conversion  is  $250,  provided
     sufficient shares are available.

         Depending upon market and financial conditions, the Boards of Directors
of the Holding  Company and  Neodesha,  with the approval of the OTS and without
further  approval  of the  Members,  may  increase  any of  the  above  purchase
limitations.

         For  purposes  of this  Section V, the  directors  and  officers of the
Holding Company, First Federal and Neodesha shall not be deemed to be Associates
or a group  acting  in  concert  solely  as a result  of their  serving  in such
capacities.

         Each Person purchasing  Holding Company  Conversion Stock in the Merger
Conversion  shall be deemed to confirm that such purchase does not conflict with
the above purchase limitations.

     E.   Restrictions and Other  Characteristics  of Holding Company Conversion
          Stock Being Sold

         1.  Transferability.  Holding  Company  Conversion  Stock  purchased by
Persons  other than  directors  and  Officers of Neodesha  will be  transferable
without restriction. Shares purchased by directors or Officers of Neodesha shall
not be sold or otherwise disposed of for value for a period of one year from the
date of Conversion,  except for any disposition of such shares (i) following the
death  of the  original  purchaser,  or  (ii)  resulting  from  an  exchange  of
securities  in a merger or  acquisition  approved by the  applicable  regulatory
authorities.

         The  certificates  representing  shares of Holding  Company  Conversion
Stock issued to directors  and Officers of Neodesha  shall bear a legend  giving
appropriate  notice of the  one-year  holding  period  restriction.  Appropriate
instructions shall be given to the transfer agent for such stock with respect to
the applicable  restrictions  relating to the transfer of restricted  stock. Any
shares of common  stock of the Holding  Company  subsequently  issued as a stock
dividend, stock split, or otherwise,  with respect to any such restricted stock,
shall be subject to the same holding period  restrictions for Neodesha directors
and Officers as may be then applicable to such restricted stock.

         No director or Officer of Neodesha,  or Associate of such a director or
Officer,  shall purchase any outstanding  shares of capital stock of the Holding
Company for a period of three years following the Merger Conversion  without the
prior written approval of the OTS, except through a broker or dealer  registered
with the SEC or in a "negotiated transaction" involving more than one percent of
the  then-outstanding  shares of common  stock of the Holding  Company.  As used
herein,  the term  "negotiated  transaction"  means a  transaction  in which the
securities are offered and the terms and  arrangements  relating to any sale are
arrived at through direct communications between the seller or any Person acting
on its behalf  and the  purchaser  or his  investment  representative.  The term
"investment  representative" shall mean a professional investment advisor acting
as agent for the  purchaser  and  independent  of the  seller  and not acting on
behalf of the seller in connection with the transaction.

         2. Voting Rights. Upon completion of the Merger Conversion,  holders of
deposit accounts will not have voting rights in the Resulting Association or the
Holding Company. Exclusive voting rights as to the Resulting Association will be
vested  in  the  Holding  Company,  as the  sole  stockholder  of the  Resulting
Association. Voting rights as to the Holding Company will be held exclusively by
its stockholders.

     F.   Exercise of Subscription Rights; Order Forms

         1.  If  the  Subscription   Offering  occurs   concurrently   with  the
solicitation of proxies for the Special Meeting, the subscription prospectus and
Order Form may be sent to each Eligible Account Holder,  Tax-Qualified  Employee
Plan, Supplemental Eligible Account Holder, Other Member, and director,  Officer
and employee of Neodesha, at their last known address as shown on the records of
Neodesha.  However,  Neodesha may, and if the  Subscription  Offering  commences
after the Special Meeting Neodesha shall, furnish a subscription  prospectus and
Order Form only to  Eligible  Account  Holders,  Tax-Qualified  Employee  Plans,
Supplemental  Eligible Account Holders,  Other Members, and directors,  Officers
and employees of Neodesha, who have returned to Neodesha by

                                       P-9

<PAGE>



a specified date prior to the commencement of the  Subscription  Offering a post
card or other written  communication  requesting a  subscription  prospectus and
Order Form. In such event,  Neodesha shall provide a postage-paid  post card for
this purpose and make  appropriate  disclosure  in its proxy  statement  for the
solicitation of proxies to be voted at the Special Meeting and/or letter sent in
lieu of the proxy statement to those Eligible  Account  Holders,  Tax- Qualified
Employee Plans and Supplemental  Eligible Account Holders who are not Members on
the Voting Record Date.

         2. Each Order Form will be preceded or  accompanied  by a  subscription
prospectus  describing the Holding Company and the Resulting Association and the
shares of Holding Company  Conversion  Stock being offered for  subscription and
containing  all other  information  required by the OTS or the SEC or  otherwise
necessary to enable Persons to make informed investment  decisions regarding the
purchase of Holding Company Conversion Stock.

         3.  The  Order  Forms  (or  accompanying  instructions)  used  for  the
Subscription Offering will contain, among other things, the following:

          (i) A clear and intelligible  explanation of the  Subscription  Rights
     granted under the Plan to Eligible Account Holders,  Tax-Qualified Employee
     Plans,  Supplemental  Eligible Account Holders,  Other Members,  and to the
     directors, Officers and employees of Neodesha;

          (ii) A specified expiration date by which Order Forms must be returned
     to and  actually  received  by  Neodesha,  the  Holding  Company  or  their
     representative for purposes of exercising  Subscription  Rights, which date
     will be not less than 20 days after the Order Forms are initially mailed to
     potential subscribers;

          (iii) A statement of the minimum and maximum dollar amounts of Holding
     Company Conversion Stock that may be subscribed for under the Plan;

          (iv) A specifically  designated  blank space for indicating the dollar
     amount of shares being  subscribed for and a statement of the  arrangements
     for refunding any amount in lieu of fractional shares;

          (v) A set of detailed  instructions  as to how to  complete  the Order
     Form,  including a statement  as to the  available  alternative  methods of
     payment for the shares being subscribed for;

          (vi)  Specifically  designated blank spaces for dating and signing the
     Order Form;

          (vii)  An  acknowledgement   that  the  subscriber  has  received  the
     subscription prospectus;

          (viii) A statement of the consequences of failing to properly complete
     and return the Order  Form,  including a  statement  that the  Subscription
     Rights  will  expire on the  expiration  date  specified  on the Order Form
     unless  such  expiration  date  is  extended  by the  Holding  Company  and
     Neodesha,  and  that  the  Subscription  Rights  may be  exercised  only by
     delivering the Order Form, properly completed and executed,  to the Holding
     Company,  Neodesha or their representative by the expiration date, together
     with required payment of the Aggregate  Subscription Amount for all Holding
     Company Conversion Stock subscribed for;

          (ix) A statement that the Subscription Rights are non-transferable and
     that all shares of Holding  Company  Conversion  Stock  subscribed for upon
     exercise of  Subscription  Rights must be purchased on behalf of the Person
     exercising the Subscription Rights for his own account; and

          (x) A statement that, after receipt by the Holding  Company,  Neodesha
     or their representative,  a subscription may not be modified,  withdrawn or
     cancelled without the consent of the Holding Company or Neodesha.


                                      P-10

<PAGE>



     G.   Method of Payment

         Payment for all shares of Holding Company  Conversion  Stock subscribed
for must be received in full by the Holding  Company or Neodesha,  together with
properly  executed and  completed  Order Forms.  Payment may be made in cash (if
presented  in Person),  by check or money  order,  or, if the  subscriber  has a
Deposit Account in Neodesha (including a certificate of deposit), the subscriber
may authorize Neodesha to charge the subscriber's account.

         If a subscriber  authorizes Neodesha to charge his or her account,  the
funds will  continue  to earn  interest,  but may not be used by the  subscriber
until all Holding Company  Conversion  Stock has been sold or the Plan of Merger
Conversion is terminated,  whichever is earlier. Neodesha will allow subscribers
to purchase shares by withdrawing  funds from  certificate  accounts without the
assessment of early withdrawal  penalties with the exception of prepaid interest
in the form of  promotional  gifts.  In the case of early  withdrawal  of only a
portion of such  account,  the  certificate  evidencing  such  account  shall be
cancelled if the  remaining  balance of the account is less than the  applicable
minimum  balance  requirement,  in which event the  remaining  balance will earn
interest at the passbook rate.  This waiver of the early  withdrawal  penalty is
applicable  only to withdrawals  made in connection with the purchase of Holding
Company Conversion Stock under the Plan of Merger Conversion. Interest will also
be paid, at not less than the then-current  passbook rate, on all orders paid in
cash,  by  check or  money  order,  from the  date  payment  is  received  until
consummation of the Merger Conversion.  Payments made in cash, by check or money
order  will be placed by  Neodesha  in an  escrow or other  account  established
specifically for this purpose.

         In the event of an  unfilled  amount  of any  subscription  order,  the
Holding  Company  or  Neodesha  will  make an  appropriate  refund  or cancel an
appropriate portion of the related withdrawal  authorization.  If for any reason
the Merger Conversion is not consummated,  purchasers will have refunded to them
all payments  made and all  withdrawal  authorizations  will be cancelled in the
case of subscription payments authorized from accounts at Neodesha.

         If any Tax-Qualified Employee Plans or Non-Tax-Qualified Employee Plans
subscribe for shares during the  Subscription  Offering,  such plans will not be
required to pay for the shares  subscribed for at the time they  subscribe,  but
may pay for such shares of Holding Company  Conversion Stock subscribed for upon
consummation of the Merger  Conversion.  In the event that, after the completion
of the  Subscription  Offering,  the amount of shares to be issued is  increased
above  the  maximum  of  the  appraisal  range  included  in  the   subscription
prospectus,  the Tax-  Qualified and  Non-Tax-Qualified  Employee Plans shall be
entitled to increase their subscriptions by a percentage equal to the percentage
increase in the amount of shares to be issued above the maximum of the appraisal
range  provided  that  such  subscriptions  shall  continue  to  be  subject  to
applicable purchase limits and stock allocation procedures.

     H.   Undelivered, Defective or Late Order Forms; Insufficient Payment

         The Boards of Directors of the Holding  Company and Neodesha shall have
the absolute right, in their sole discretion, to reject any Order Form submitted
in either the Subscription Offering or the Direct Community Offering,  including
but not limited to, any Order Forms which (i) are not  delivered or are returned
by the United States Postal Service (or the addressee  cannot be located);  (ii)
are not received back by the Holding Company,  Neodesha or their representative,
or are  received  after  the  termination  date  specified  thereon;  (iii)  are
defectively  completed  or  executed;  (iv)  are not  accompanied  by the  total
required  payment for the shares of Holding Company  Conversion Stock subscribed
for (including cases in which the  subscribers'  Deposit Accounts or certificate
accounts are  insufficient  to cover the authorized  withdrawal for the required
payment); or (v) are submitted by or on behalf of a Person whose representations
the Boards of Directors of the Holding  Company or Neodesha  believe to be false
or who they otherwise believe, either alone or acting in concert with others, is
violating, evading or circumventing, or intends to violate, evade or circumvent,
the terms and conditions of this Plan. In such event, the  Subscription  Rights,
if any, of the Person to whom such rights have been  granted will not be honored
and will be treated as though such Person failed to return the  completed  Order
Form within the time period specified therein.  Neodesha and the Holding Company
may, but will not be required to, waive any  irregularity  relating to any Order
Form or require  submission of corrected  Order Forms or the  remittance of full
payment for subscribed  shares by such date as Neodesha and the Holding  Company
may specify. The interpretation by the Holding Company and Neodesha

                                      P-11

<PAGE>



of the terms and  conditions  of this Plan and of the proper  completion  of the
Order Form will be final, subject to the authority of the OTS.

     I.   Members in Non-qualified States or in Foreign Countries

         The Holding Company and Neodesha will make reasonable efforts to comply
with the  securities  laws of all states in the United  States in which  Persons
entitled to subscribe for Holding Company  Conversion Stock pursuant to the Plan
reside.  However,  no shares  will be  offered  or sold under the Plan of Merger
Conversion  to any such  Person  who (1)  resides  in a foreign  country  or (2)
resides  in a state of the  United  States in which a small  number  of  Persons
otherwise  eligible to subscribe for shares under the Plan of Merger  Conversion
reside or as to which the Holding Company and Neodesha determine that compliance
with the  securities  laws of such state would be  impracticable  for reasons of
cost or otherwise, including, but not limited to, a requirement that the Holding
Company or Neodesha or any of their officers,  directors or employees  register,
under the securities laws of such state, as a broker, dealer, salesman or agent.
No payments will be made in lieu of the granting of  Subscription  Rights to any
such Person.

VI. FEDERAL STOCK CHARTER AND BYLAWS

         As part of the  Merger  Conversion,  the  charter  and  bylaws of First
Federal will become the charter and bylaws of the Resulting Association.

VII. CONTRIBUTIONS TO TAX-QUALIFIED EMPLOYEE PLANS

         The  Resulting  Association  and  the  Holding  Company  may  in  their
discretion make scheduled  contributions  to any  Tax-Qualified  Employee Plans,
provided that such contributions do not cause the Resulting  Association to fail
to meet its regulatory capital requirements.

VIII. STATUS OF DEPOSIT ACCOUNTS AND LOANS SUBSEQUENT TO THE MERGER CONVERSION

         Each  Deposit  Account  holder  shall  retain,   without   payment,   a
withdrawable Deposit Account or Accounts in the Resulting Association,  equal in
amount to the  withdrawable  value of such account  holder's  Deposit Account or
Accounts in Neodesha prior to the Merger  Conversion.  All Deposit Accounts will
continue to be insured by the Federal  Deposit  Insurance  Corporation up to the
applicable limits of insurance coverage,  and shall be subject to the same terms
and  conditions  (except as to voting and  liquidation  rights) as such  Deposit
Account in Neodesha at the time of the Merger Conversion. All loans shall retain
the same  status  after the Merger  Conversion  as these  loans had prior to the
Merger Conversion (except as to voting rights, if any).

IX. LIQUIDATION ACCOUNT

         For purposes of granting to Eligible  Account Holders and  Supplemental
Eligible  Account  Holders  who  continue to  maintain  Deposit  Accounts at the
Resulting  Association a priority in the event of a complete  liquidation of the
Resulting Association, the Resulting Association will, at the time of the Merger
Conversion,  establish a liquidation account in an amount equal to the net worth
of Neodesha as shown on its latest statement of financial condition contained in
the final prospectus used in connection with the Merger Conversion. The creation
and maintenance of the liquidation  account will not operate to restrict the use
or  application  of any of the  regulatory  capital  accounts  of the  Resulting
Association;  provided,  however, that such regulatory capital accounts will not
be  voluntarily  reduced  below the required  dollar  amount of the  liquidation
account.  Each Eligible Account Holder and Supplemental  Eligible Account Holder
shall,  with  respect  to the  Deposit  Account  held,  have a related  inchoate
interest in a portion of the liquidation account balance ("subaccount balance").

         The initial subaccount balance of a Deposit Account held by an Eligible
Account  Holder or  Supplmental  Eligible  Account Holder shall be determined by
multiplying  the  opening  balance in the  liquidation  account by a fraction of
which the  numerator  is the amount of the  Qualifying  Deposit  in the  Deposit
Account on the Eligibility  Record Date or the Supplemental  Eligibility  Record
Date and the  denominator  is the total  amount of the  Qualifying  Deposits  in
Neodesha of all  Eligible  Account  Holders and  Supplemental  Eligible  Account
Holders on such record

                                      P-12

<PAGE>



dates. Such initial subaccount  balance shall not be increased,  and it shall be
subject to downward adjustment as provided below.

         If the deposit  balance in any Deposit  Account of an Eligible  Account
Holder or Supplemental  Eligible  Account Holder at the close of business on any
annual closing date subsequent to the record date is less than the lesser of (i)
the  deposit  balance in such  Deposit  Account at the close of  business on any
other  annual  closing date  subsequent  to the  Eligibility  Record Date or the
Supplemental  Eligibility  Record  Date or (ii)  the  amount  of the  Qualifying
Deposit in such Deposit Account on the  Eligibility  Record Date or Supplemental
Eligiblity  Record Date,  the  subaccount  balance shall be reduced in an amount
proportionate  to the  reduction  in such  deposit  balance.  In the  event of a
downward adjustment, the subaccount balance shall not be subsequently increased,
notwithstanding  any  increase  in the deposit  balance of the  related  Deposit
Account.  If all  funds in such  Deposit  Account  are  withdrawn,  the  related
subaccount balance shall be reduced to zero.

         In the event of a complete  liquidation  of the  Resulting  Association
(and only in such event), each Eligible Account Holder and Supplemental Eligible
Account Holder shall be entitled to receive a liquidation  distribution from the
liquidation  account  in the  amount  of the  then-current  adjusted  subaccount
balances for Deposit Accounts then held before any liquidation  distribution may
be made to stockholders. No merger, consolidation,  bulk purchase of assets with
assumptions of Deposit Accounts and other liabilities,  or similar  transactions
with  another  institution  the  accounts  of which are  insured by the  Federal
Deposit Insurance Corporation, shall be considered to be a complete liquidation.
In such transactions,  the liquidation account shall be assumed by the surviving
institution.

X. AMENDMENT OR TERMINATION OF PLAN

         If necessary or desirable, the Plan may be amended at any time prior to
submission  of the Plan and proxy  materials  to the  Members of  Neodesha  by a
two-thirds  vote of the Boards of Directors of Neodesha,  First  Federal and the
Holding  Company.  After  submission  of the Plan  and  proxy  materials  to the
Members,  the Plan may be amended by a two-thirds vote of the Board of Directors
of Neodesha,  First Federal and the Holding Company only with the concurrence of
the OTS. Any  amendments to the Plan made after approval by the Members with the
concurrence  of the OTS shall not  necessitate  further  approval by the Members
unless otherwise required.

         The  Plan may be  terminated  by a  two-thirds  vote of the  Boards  of
Directors of Neodesha,  First Federal and the Holding  Company at any time prior
to the  Special  Meeting of  Members,  and at any time  following  such  Special
Meeting  with the  concurrence  of the OTS. In their  discretion,  the Boards of
Directors  of  Neodesha,  First  Federal and the  Holding  Company may modify or
terminate  the Plan upon the order or with the  approval of the OTS, and without
further approval by Members.  The Plan shall terminate if the sale of all shares
of Holding  Company  Conversion  Stock is not completed  within 24 months of the
date of the Special Meeting. A specific resolution approved by a majority of the
Boards of  Directors  of  Neodesha,  First  Federal and the  Holding  Company is
required  in order for  Neodesha,  First  Federal  and the  Holding  Company  to
terminate the Plan prior to the end of such 24 month period.

XI. EXPENSES OF THE MERGER CONVERSION

         Neodesha,  First  Federal and the Holding  Company shall use their best
efforts to assure that expenses  incurred by them in connection  with the Merger
Conversion shall be reasonable.

XII. TAX RULING

         Consummation  of the Merger  Conversion is expressly  conditioned  upon
prior receipt of either a ruling of the United States  Internal  Revenue Service
or an opinion of tax  counsel  with  respect to federal  taxation,  and either a
ruling of the  Kansas  taxation  authorities  or an  opinion  of tax  counsel or
accountants with respect to Kansas taxation,  to the effect that consummation of
the transactions contemplated herein will not be taxable to the Holding Company,
First Federal or Neodesha.

XIII. EXTENSION OF CREDIT FOR PURCHASE OF STOCK

         Neither  Neodesha  nor First  Federal  shall  knowingly  loan  funds or
otherwise  extend  credit to any Person to  purchase  in the  Merger  Conversion
shares of Holding Company Conversion Stock.


                                      P-13



                                                                     Exhibit 2.2


                                  EXHIBIT 2.2

                AGREEMENT AND PLAN OF MERGER AND REORGANIZATION




<PAGE>


                 AGREEMENT AND PLAN OF MERGER AND REORGANIZATION


         THIS AGREEMENT AND PLAN OF MERGER AND  REORGANIZATION  ("Agreement") is
entered  into as of February 18, 1998,  by and among  Neodesha  Savings and Loan
Association,  FSA  ("Neodesha"),  a federally  chartered mutual savings and loan
association,  First Federal Savings and Loan Association of Independence ("First
Federal"),  a federally chartered stock savings and loan association,  and First
Independence  Corporation (the "Holding Company"),  a Delaware  corporation that
owns all of the issued and outstanding capital stock of First Federal.

         WITNESSETH:

         WHEREAS,  Neodesha desires to convert to the stock form of organization
through a conversion to the stock form of organization and  simultaneous  merger
with First Federal; and

         WHEREAS, this simultaneous  conversion and merger ("Merger Conversion")
shall be  accomplished  in accordance  with this  Agreement and with the Plan of
Merger  Conversion  ("Plan"),  attached hereto as Exhibit A and  incorporated by
reference  herein,  and in  accordance  with  all  applicable  laws,  rules  and
regulations.

         NOW, THEREFORE, for and in consideration of the premises and the mutual
promises  herein set forth,  Neodesha,  First Federal and the Holding Company do
hereby mutually AGREE as follows:

         1. Merger  Conversion.  Subject to the provisions and conditions herein
specified and the receipt of all required regulatory  approvals,  Neodesha shall
convert to a federally chartered capital stock savings and loan association and,
simultaneously  therewith,  Neodesha shall merge with First Federal,  with First
Federal  to be the  resulting  institution  ("Resulting  Institution").  Certain
savings account holders of Neodesha shall receive a proportionate  interest in a
liquidation  account  to be  established  for  their  benefit  in the event of a
complete liquidation of the Resulting Institution in



<PAGE>



accordance with the Plan and Office of Thrift Supervision  ("OTS")  regulations.
Members of Neodesha  shall  receive the right to subscribe  for shares of common
stock to be  issued by the  Holding  Company  in  connection  with  this  Merger
Conversion in accordance with the Plan and OTS regulations. Upon consummation of
the Merger Conversion,  the corporate existence of First Federal and the Holding
Company  shall  be  continued,   and  the  Resulting   Institution  shall  be  a
continuation  of the entity of  Neodesha,  the separate  corporate  existence of
which shall cease.  This Merger  Conversion  shall be accomplished in accordance
with  Federal  statutes,  the  regulations  of the OTS and the Plan  adopted  by
Neodesha.

         2. Approval by Boards of Directors.  At least two-thirds of each of the
respective  boards of  directors  of  Neodesha,  First  Federal  and the Holding
Company  shall  approve the Merger  Conversion as evidenced by the Plan and this
Agreement.

         3. Filing of Required Regulatory  Applications.  Upon the execution and
delivery of this Agreement,  Neodesha, with the cooperation of First Federal and
the Holding Company,  shall cause to be prepared and filed with the OTS, and any
other appropriate regulatory agency, an application for approval of the Plan and
such other  applications  as shall be necessary to consummate  the  transactions
contemplated  hereby.  These  applications  shall  be in  such  forms  as may be
prescribed  by the  respective  regulatory  authorities  and shall  contain such
information as they may require.

         4.  Approval  by  Members.  Upon  approval  of the Plan  and  requisite
applications by the applicable  regulatory  authorities,  this Agreement and the
Plan shall be duly submitted to the members of Neodesha.  The Merger  Conversion
shall be subject to approval by the  requisite  vote of the members of Neodesha.
Neodesha  shall use its best  efforts to obtain  the  required  approval  of its
members to the  transactions  contemplated  herein.  To the extent  required  or
appropriate pursuant to applicable regulations, the Merger Conversion shall also
be submitted for approval to the

                                        2

<PAGE>


stockholders  of  the  Holding  Company.  The  parties  hereto,   through  their
respective  officers and directors,  shall execute and file with the appropriate
regulatory  agencies  all  documents  and papers  necessary  or required by such
agencies.  The parties hereto shall take every reasonable and necessary step and
action to secure and to comply  with such  approvals  as may be  required by the
statutes,  rules and regulations of the agencies having  jurisdiction  over this
Agreement and the transactions contemplated hereby.

         5.  Effective  Date of Merger  Conversion.  The merger  and  conversion
provided for herein shall become effective on the Closing Date. The Closing Date
shall be the date upon which the last of the following occurs:

          (a) all required regulatory approvals have been received in connection
     with the  conversion  of Neodesha to a federally  chartered  capital  stock
     savings and loan association;

          (b) all required regulatory approvals have been received in connection
     with the merger of Neodesha with First Federal;

          (c) all  required  regulatory  approvals  have  been  received  by the
     Holding Company in connection with the conversion,  merger,  stock offering
     and associated transactions;

          (d) all shares of the  Holding  Company  required to be sold under the
     Plan have been sold;

          (e)  all  approvals  of  members  of  Neodesha  (and,  if  applicable,
     stockholders of the Holding Company) have been received; and

          (f) all  representations,  warranties,  covenants and  conditions  set
     forth in this Agreement  have been complied with or otherwise  satisfied in
     all material respects, unless waived in writing by the parties hereto.

                                        3

<PAGE>



         6. Resulting  Institution and Holding Company. On the Closing Date, the
separate  existence of Neodesha shall cease and such association shall be merged
with and into First  Federal.  First Federal  shall be the  federally  chartered
stock savings and loan association resulting from the Merger Conversion.

         7.  Offices.   The  location  of  the  home  office  of  the  Resulting
Institution shall be Myrtle & Sixth Streets,  Independence,  Kansas. The present
branch  offices of First  Federal and the office of Neodesha will be operated as
branch offices of the Resulting Institution.  The location of all branch offices
of the Resulting Institution will be as provided in Schedule A hereto.

         8.  Savings  Accounts.  All savings  accounts of Neodesha  shall be and
become  savings  accounts in the Resulting  Institution  without change in their
respective  contractual  terms,  maturity or withdrawal value. As of the Closing
Date,  each  savings  account of Neodesha  shall be  considered  for dividend or
interest  purposes  as if it  had  been  a  savings  account  of  the  Resulting
Institution  at the time  said  savings  account  was  opened  and at all  times
thereafter  until such account  ceases to be a savings  account of the Resulting
Institution.  Appropriate  evidence of savings account ownership interest in the
Resulting  Institution  shall be provided by the Resulting  Institution  to each
savings account holder of Neodesha. Holders of savings accounts in the Resulting
Institution  shall not have any voting rights in the Resulting  Institution  nor
will  they  have any other  equity  rights  or rights to share in the  remaining
assets of the  Resulting  Institution,  except  with  respect  to the  rights of
certain savings account holders of Neodesha and First Federal in the liquidation
accounts established and to be established by the Resulting Institution pursuant
to OTS regulations in connection with the Plan and the prior conversion of First
Federal.

         9.  Transfer  of  Assets  and  Assumption  of  Liabilities.   Upon  the
consummation of the Merger  Conversion,  all of the assets and property of every
kind and character, real, personal and mixed,

                                        4

<PAGE>



tangible and  intangible,  choses in action,  rights,  and credits then owned by
Neodesha,  or which would inure to Neodesha,  shall  immediately by operation of
law and without any  conveyance or transfer and without any further act or deed,
be vested in and become the property of the  Resulting  Institution  which shall
have,  hold and enjoy the same in its own right as fully and to the same  extent
as the same were possessed,  held and enjoyed by Neodesha  immediately  prior to
the consummation of the Merger  Conversion.  The Resulting  Institution shall be
deemed to be and shall be a  continuation  of the  entity  of  Neodesha  and the
rights  and   obligations  of  Neodesha  shall  remain   unimpaired.   Upon  the
consummation of the Merger  Conversion,  the Resulting  Institution shall assume
and  succeed  to all of such  rights,  obligations,  duties and  liabilities  of
Neodesha.

         10. Board of Directors of the Resulting Institution.  Upon consummation
of the Merger  Conversion,  the Board of Directors of the Resulting  Institution
shall be the  Board  of  Directors  of  First  Federal  until  their  respective
successors shall be duly elected and qualified or otherwise duly selected.

         11.  Employees and Employee Benefits.

          (a) Upon the  Closing  Date,  it is  intended  that the  employees  of
     Neodesha shall become employees of the Resulting Institution. Their service
     with  Neodesha  shall be deemed  credited  service  with First  Federal for
     purposes of the  eligibility  and vesting  requirements  and criteria under
     First  Federal's  employee  benefit  plans and  policies,  and they will be
     integrated on an equitable  basis into First  Federal's  salary  evaluation
     system.

          (b) Not later than the Closing Date,  First Federal will enter into an
     employment  contract (in  substantially  the form  previously  delivered to
     Neodesha) with Franklin C. Miller, the President of Neodesha.

                                        5

<PAGE>



          (c) Not later than the Closing Date, the Holding Company will grant to
     Mr. Miller an option to purchase 3,000 shares, to Diane Holmquist an option
     to purchase 1,500 shares and to each non-employee  director of Neodesha who
     elects to serve on the Resulting Institution's Neodesha area advisory board
     an option to purchase 1,000 shares of common stock of the Holding  Company.
     Each such  option  shall have an  exercise  price  equal to the fair market
     value of the stock on the date of grant and a  maximum  term of ten  years.
     The stock options granted to Mr. Miller, Ms. Holmquist and the non-employee
     directors  shall be  pursuant to the terms of the  Holding  Company's  1993
     Stock Option and Incentive Plan (the "Option Plan").


         12. Senior Officers.  The senior officers of the Resulting  Institution
from and after the Closing Date shall be as set forth in Schedule B hereto. Such
officers  shall  continue to hold office for the term specified in the Bylaws of
the Resulting Institution.

         13. Charter and Bylaws of Resulting  Institution  and Holding  Company.
Following consummation of the Merger Conversion, the Charter and Bylaws of First
Federal, and the Certificate of Incorporation and Bylaws of the Holding Company,
each as in effect on the  Closing  Date,  shall be and  remain the  Charter  and
Bylaws of the Resulting  Institution  and the Certificate of  Incorporation  and
Bylaws of the Holding Company, respectively.

         14. Liquidation Account. On the Closing Date, the Resulting Institution
shall establish on its books a liquidation  account, in accordance with the Plan
and 12 C.F.R.  Section  563b.3(f),  for the benefit of certain  savings  account
holders  of  Neodesha  who  retain  their  savings  accounts  in  the  Resulting
Institution. The function of this liquidation account is to establish a priority
in the unlikely event of liquidation of the Resulting Institution. The existence
of the liquidation account shall not

                                        6

<PAGE>



otherwise  operate to restrict the use or  application  of any of the regulatory
capital accounts of the Resulting Institution.

         15.  Representations  and  Warranties of the Holding  Company and First
Federal. The Holding Company and First Federal each hereby represent and warrant
the  following,  the truth and  accuracy  of each of which  shall  constitute  a
condition   precedent   to  the   obligations   of   Neodesha   hereunder.   All
representations  and warranties of the Holding  Company and First Federal are as
of the  date of this  Agreement  and  through  the  Closing  Date,  unless  such
representations and warranties refer to a specified date.

               (a)  Organization   and  Standing.   The  Holding  Company  is  a
          corporation duly  incorporated,  validly existing and in good standing
          under  the  laws of the  State  of  Delaware.  All of the  issued  and
          outstanding  shares of First Federal are owned by the Holding  Company
          free  and  clear  of  any  liens,   encumbrances,   claims,   security
          agreements, options, charges and restrictions. The Holding Company has
          no subsidiaries  other than First Federal.  First Federal is a capital
          stock savings and loan association and First Federal is duly organized
          and validly  existing  under the laws of the United States of America.
          The Holding  Company and First  Federal have all  requisite  corporate
          power and authority and are duly  qualified and licensed to own, lease
          and operate  their  properties  and to carry on their  business as now
          being conducted.  The savings accounts of First Federal, to the extent
          insurable,   are  insured  by  the  FDIC.  Their  respective  Charter,
          Certificate of Incorporation and Bylaws,  which are attached hereto as
          Exhibit  15A,  are  complete  and  correct  as of  the  date  of  this
          Agreement.

               (b) Capitalization. On the date of this Agreement, the authorized
          capital  stock of the Holding  Company  consists  solely of  2,500,000
          shares of Common Stock,  $0.01 par value per share  ("Holding  Company
          Common Stock"), and 500,000 shares of preferred stock. On

                                        7

<PAGE>



          such date,  not more than  953,993  shares of Holding  Company  Common
          Stock are validly issued and  outstanding,  and no shares of preferred
          stock are issued or  outstanding.  All  outstanding  shares of capital
          stock are validly issued,  fully paid and nonassessable and possess no
          preemptive rights.

               (c)  Authority  for  Agreement.  The  Holding  Company  and First
          Federal each have full and requisite  corporate power and authority to
          execute and deliver  this  Agreement  and,  subject to the approval of
          regulatory authorities (including without limitation,  the OTS and the
          U.S.  Department of Justice and the Federal Trade Commission under the
          Hart-Scott- Rodino Antitrust  Improvements Act of 1976), to consummate
          the Merger  Conversion and to carry out their  respective  obligations
          hereunder  and under the Plan.  The  execution  and  delivery  of this
          Agreement, and the consummation of the Merger Conversion and the other
          transactions  contemplated  hereby  and by the  Plan,  have  been duly
          authorized by the Boards of Directors of the Holding Company and First
          Federal,  and,  subject  to the  requisite  approvals  outlined  above
          (including  the  approval of the Holding  Company's  stockholders,  if
          applicable),  this Agreement constitutes the valid and legally binding
          obligation  of the Holding  Company and First Federal  enforceable  in
          accordance  with  its  terms.  The  execution  and  delivery  of  this
          Agreement and the consummation of the Merger  Conversion and the other
          transactions  contemplated  hereby  and by the Plan will not  conflict
          with or result in any violation of, or constitute a default under, any
          provision of the  Certificate of  Incorporation,  Charter or Bylaws of
          the  Holding  Company  or First  Federal,  or any  material  mortgage,
          indenture,  lease,  agreement  (including,  but not  limited  to,  any
          agreement  with any  governmental  agency  or  instrumentality  having
          jurisdiction over the business or properties of the Holding Company or
          First Federal) or other material instrument, permit, concession,

                                        8

<PAGE>



          grant,  franchise,  license,  judgment,  order, decree,  statute, law,
          ordinance,  rule or regulation  applicable  to the Holding  Company or
          First Federal or any of their respective  properties.  For purposes of
          this paragraph,  a material  mortgage,  indenture,  lease,  agreement,
          instrument,  permit, concession,  grant, franchise or license excludes
          any  mortgage,  indenture,  lease,  agreement,   instrument,   permit,
          concession,  grant,  franchise or license  having a term expiring less
          than six  months  from the date of this  Agreement  or which  does not
          require the annual expenditure of more than $50,000 (but shall include
          any  mortgage,  indenture,  lease,  agreement,   instrument,   permit,
          concession,  grant,  franchise or license pursuant to which credit has
          been extended by First Federal).

               (d) Financial  Statements  and Reports.  The Holding  Company has
          delivered  to Neodesha  accurate  and  complete  copies of the audited
          Consolidated Balance Sheet at the close of the Holding Company's audit
          year in each of the  years  1995,  1996  and 1997  (collectively,  the
          "Balance  Sheets");  and  its  Consolidated  Statements  of  Earnings,
          Consolidated   Statements  of   Stockholders'   Equity,   Consolidated
          Statements  of Cash  Flows and the notes  pertaining  to the above for
          each of the fiscal years then ended,  in each case  accompanied by the
          report thereon of the firm of independent certified public accountants
          who  examined  such  statements.  The  Balance  Sheets and the related
          Consolidated  Statements  of  Earnings,   Consolidated  Statements  of
          Stockholders' Equity,  Consolidated Statements of Cash Flows and notes
          thereto  for the  Holding  Company  fairly  present  the  consolidated
          financial  position  of the  Holding  Company  as of their  respective
          dates, and the consolidated results of its operations and consolidated
          changes in its cash flows for the periods indicated, all in accordance
          with generally  accepted  accounting  principles on a basis consistent
          with

                                        9

<PAGE>



          prior  periods,  except as otherwise  stated therein or as required by
          federal or state laws or regulations.

               (e) Absence of Certain Changes. Since the date of the most recent
          Balance Sheet  delivered or to be delivered  pursuant to  subparagraph
          (d) above, and except as set forth in Exhibit 15E hereto,  neither the
          Holding  Company nor First Federal has undergone any material  adverse
          change in its condition (financial or otherwise),  properties, assets,
          liabilities,  business  or  operations,  other  than  changes  in  the
          ordinary course of business which have not been materially  adverse to
          the Holding Company and First Federal, taken as a whole, provided that
          changes  in the  economy  of the  United  States of  America or Kansas
          generally  or  the  thrift  industry  in  Kansas  (including,  without
          limitations,   general  changes  in  the  availability  of  credit  to
          financial  institutions,  general changes in the real estate industry,
          general changes in interest rates, money supply levels or the discount
          rate of the  Federal  Reserve  System)  and  changes in the  financial
          condition,  results of operations or assets of the Holding Company and
          First Federal, its subsidiaries and joint ventures,  taken as a whole,
          that are caused directly or indirectly, substantially and primarily by
          such changes in the United States or Kansas  economy or are applicable
          generally to the thrift industry in Kansas,  shall not be deemed to be
          material adverse changes for purposes of this Section 15(e).

               (f) FDIC Insurance.  First  Federal's  accounts are insured up to
          applicable  limits by the FDIC and First Federal has paid all premiums
          required  to  be  paid  and  is in  substantial  compliance  with  the
          applicable insurance regulations of the FDIC.

               (g)  Litigation.  Except as  otherwise  disclosed  in Exhibit 15G
          hereto,  there  are no  judicial  or  administrative  actions,  suits,
          proceedings  or  investigations  pending or, to the  knowledge  of the
          Holding  Company or First Federal,  threatened,  which might result in
          any

                                       10

<PAGE>



          materially  adverse change in the condition  (financial or otherwise),
          properties,  assets, business or operations of the Holding Company and
          First Federal, taken as a whole, or which seek to invalidate or enjoin
          this  Agreement  or the  Plan or any  action  taken  or to be taken in
          connection herewith or therewith.

               (h) Compliance with Laws;  Government  Authorizations.  Except as
          otherwise  described  in Exhibit 15H hereto,  the Holding  Company and
          First  Federal are in  compliance  in all material  respects  with all
          statutes, laws, ordinances, rules, regulations,  judgments, orders and
          decrees  which apply to their  business or  properties.  All  permits,
          concessions,  grants,  franchises,  licenses  and  other  governmental
          authorizations and approvals necessary for the conduct of the business
          of the Holding  Company and First  Federal have been duly obtained and
          are in full force and effect, and there are no proceedings pending or,
          to the knowledge of the Holding Company or First Federal,  threatened,
          which may result in the revocation, cancellation or suspension, or any
          materially adverse  modification,  of any thereof. The consummation of
          the Merger Conversion and the other transactions  contemplated  hereby
          and by the Plan will not result in any such revocation,  cancellation,
          suspension or modification.

               (i) Disclosure.  Neither this  Agreement,  the Plan, the Exhibits
          hereto, nor any letter, certificate or other document furnished by the
          Holding Company or First Federal to Neodesha, insofar as it relates to
          the Holding Company or First Federal and their respective  operations,
          properties,  financial  condition  or  prospects,  contains any untrue
          statement  of a  material  fact or  omits  to  state a  material  fact
          necessary  to make the  statements  contained  herein and  therein not
          misleading.  There is no fact  relating  specifically  to the  Holding
          Company or First Federal or any of its or their respective operations,
          properties, financial

                                       11

<PAGE>



          condition or prospects  known to the Holding  Company or First Federal
          which  materially  adversely  affects,  or,  to the  knowledge  of the
          Holding  Company  or  First  Federal,  in the  future  may  materially
          adversely affect,  the conditions,  properties,  assets,  liabilities,
          business or operations  of the Holding  Company or First Federal which
          have not previously been disclosed in writing to Neodesha.

               (j)   Proxy   Statement/Prospectus.   At  the  time   the   Proxy
          Statement/Prospectus  is mailed to eligible members of Neodesha and at
          all times subsequent to such mailing,  up to and including the time of
          the completion of the sale of Holding  Company Common Stock to be sold
          in the Merger Conversion,  such Proxy Statement/Prospectus  (including
          any supplements  thereto),  with respect to all  information  relating
          specifically  to the Holding  Company or First Federal and provided to
          Neodesha  by the  Holding  Company  or  First  Federal  expressly  for
          inclusion in the Proxy Statement/Prospectus, will:

                    (a)  comply  in  all  material   respects  with   applicable
               provisions  of  the  1934  Act  and  the  rules  and  regulations
               thereunder and the rules and regulations of the OTS; and

                    (b) not  contain  any  statement  which,  at the time and in
               light of the  circumstances  under which it is made,  is false or
               misleading  with respect to any  material  fact or omits to state
               any material fact  required to be stated  therein or necessary in
               order to make the statements therein not false or misleading,  or
               necessary to correct any  statement  in an earlier  communication
               with  respect  to  such   matters   which  has  become  false  or
               misleading.

         16.  Representations  and  Warranties  of  Neodesha.   Neodesha  hereby
represents and warrants the  following,  the truth and accuracy of each of which
shall constitute a condition precedent to the

                                       12

<PAGE>



obligations   of  First  Federal  and  the  Holding   Company   hereunder.   All
representations  and warranties of Neodesha are as of the date of this Agreement
and through the Closing Date, unless such  representations  and warranties refer
to a specified date.

               (a) Organization  and Standing.  Neodesha is a mutual savings and
          loan association duly chartered and validly existing under the laws of
          the United States of America.  Neodesha has no subsidiaries.  Neodesha
          has all requisite  corporate power and authority and is duly qualified
          and licensed to own,  lease and operate its properties and to carry on
          its business as now being conducted. The savings accounts of Neodesha,
          to the extent  insurable,  are  insured by the FDIC.  The  Charter and
          Bylaws of  Neodesha,  copies of which are  attached  hereto as Exhibit
          16A, are complete and correct as of the date of this Agreement.

               (b)  Capitalization.  As a mutual  savings and loan  association,
          Neodesha  has  no  shares  of  capital  stock  authorized,  issued  or
          outstanding.

               (c)  Authority  for  Agreement.  Neodesha has full and  requisite
          corporate  power and  authority to execute and deliver this  Agreement
          and the Plan, and, subject to the requisite approval of the members of
          Neodesha  and  federal  regulatory  authorities  (including,   without
          limitation, the OTS and the U.S. Department of Justice and the Federal
          Trade Commission under the  Hart-Scott-Rodino  Antitrust  Improvements
          Act of 1976), to consummate the Merger Conversion and to carry out its
          obligations  hereunder and  thereunder.  The execution and delivery of
          this  Agreement  and the  Plan,  and the  consummation  of the  Merger
          Conversion and the other transactions contemplated hereby and thereby,
          have been duly authorized by the Board of Directors of Neodesha,  and,
          subject to the requisite  approvals outlined above, this Agreement and
          the Plan constitute valid and legally binding  obligations of Neodesha
          enforceable in accordance with their terms. The execution and delivery
          of this

                                       13

<PAGE>



          Agreement and the Plan and the  consummation of the Merger  Conversion
          and the other  transactions  contemplated  hereby and thereby will not
          conflict  with or result in any  violation of, or constitute a default
          under,  any  provision  of the Charter or Bylaws of  Neodesha,  or any
          material mortgage,  indenture,  lease,  agreement (including,  but not
          limited   to,  any   agreement   with  any   governmental   agency  or
          instrumentality having jurisdiction over the business or properties of
          Neodesha) or other material  instrument,  permit,  concession,  grant,
          franchise,  license, judgment, order, decree, statute, law, ordinance,
          rule or  regulation  applicable  to  Neodesha,  or any of its or their
          respective  properties.  For  purposes of this  paragraph,  a material
          mortgage, indenture, lease, agreement, instrument, permit, concession,
          grant, franchise or license excludes any mortgage,  indenture,  lease,
          agreement, instrument, permit, concession, grant, franchise or license
          having a term  expiring  less  than six  months  from the date of this
          Agreement  or which does not  require the annual  expenditure  of more
          than  $50,000  (but shall  include  any  mortgage,  indenture,  lease,
          agreement, instrument, permit, concession, grant, franchise or license
          pursuant to which credit has been extended by Neodesha).

               (d) Financial  Statements.  Neodesha has delivered to the Holding
          Company  accurate  and  complete  copies of the  audited  Consolidated
          Statement  of  Financial  Condition  at the close of its audit year in
          each of the years  1995,  1996 and 1997  (collectively,  the  "Balance
          Sheets"); and its Consolidated Statements of Operations,  Consolidated
          Statements of Retained Income,  Consolidated  Statements of Cash Flows
          and the notes  pertaining  to the above for each of the  fiscal  years
          then ended, in each case accompanied by the report thereon of the firm
          of  independent   certified  public   accountants  who  examined  such
          statements. The Balance Sheets and the related Consolidated Statements
          of Operations, Consolidated

                                       14

<PAGE>



          Statements of Retained Income,  Consolidated  Statements of Cash Flows
          and notes thereto for Neodesha fairly  present,  or upon delivery will
          fairly present, the consolidated  financial position of Neodesha as of
          their respective dates, and the consolidated results of its operations
          and consolidated  changes in its cash flows for the periods indicated,
          all in accordance with generally accepted  accounting  principles on a
          basis  consistent  with  prior  periods,  except as  otherwise  stated
          therein or as  required by federal or state laws or  regulations.  The
          audits of Neodesha have been  conducted in accordance  with  generally
          accepted auditing standards. Neodesha has delivered or will deliver to
          the  Holding  Company  upon  written  request  thereof,  accurate  and
          complete copies of the Auditor's  Reports on Internal Control for each
          of the fiscal years of the Balance Sheets.

               (e) Absence of Certain Changes. Since the date of the most recent
          Balance Sheet  delivered or to be delivered  pursuant to  subparagraph
          (d)  above,  and except as set forth in Exhibit  16E  hereto,  neither
          Neodesha nor any joint venture of Neodesha has:

                    (i) undergone any material  adverse  change in its condition
               (financial  or  otherwise),   properties,   assets,  liabilities,
               business or operations, other than changes in the ordinary course
               of business  which have not been  materially  adverse to Neodesha
               and its joint ventures,  taken as a whole,  provided that changes
               in  the  economy  of the  United  States  of  America  or  Kansas
               generally or the thrift  industry in Kansas  (including,  without
               limitations,  general  changes in the  availability  of credit to
               financial  institutions,  general  changes  in  the  real  estate
               industry,  general changes in interest rates, money supply levels
               or the discount rate of the Federal  Reserve  System) and changes
               in the  financial  condition,  results of operations or assets of
               Neodesha that are caused  directly or  indirectly,  substantially
               and primarily by such

                                       15

<PAGE>



               changes in the United States or Kansas  economy or are applicable
               generally to the thrift  industry in Kansas,  shall not be deemed
               to be  material  adverse  changes for  purposes  of this  Section
               16(e)(i); and

                    (ii) except as heretofore  disclosed to the Holding  Company
               in writing,  incurred  any  indebtedness  for  borrowed  money or
               issued or sold any debt securities,  or made any commitments with
               respect to the  foregoing,  other than in the ordinary  course of
               the business of Neodesha or its joint  ventures and not exceeding
               an aggregate of $100,000.

               (f) Tax  Matters.  Neodesha  has  duly  and  properly  filed  all
          federal, state, local and other tax returns required to be filed by it
          and has made timely  payments of all taxes shown by such returns to be
          due and  payable,  or which are  otherwise  due and  payable,  whether
          disputed or not;  the current  status of audits of such returns by the
          Internal Revenue Service and other applicable agencies is as set forth
          in  Exhibit  16F;  and  there  is no  agreement  by  Neodesha  for the
          extension of time for the assessment or payment of any taxes payable.

               Neodesha  has  provided or will  provide to the  Holding  Company
          complete  and  correct  copies of all such tax  returns for the fiscal
          years ended 1994, 1995, 1996 and 1997.

               (g)  FDIC  Insurance.  Neodesha's  accounts  are  insured  up  to
          applicable  limits  by the FDIC  and  Neodesha  has paid all  premiums
          required  to  be  paid  and  is in  substantial  compliance  with  the
          applicable insurance regulations of the FDIC.

               (h)  Examination  Reports.  Neodesha  will provide to the Holding
          Company complete and correct copies of (i) all examination  reports by
          the OTS or FDIC forwarded to Neodesha  during the calendar years 1994,
          1995,   1996  and  1997  and  through  the  Closing  Date,   (ii)  any
          correspondence  between  Neodesha and such agencies  relating  thereto
          during such periods,

                                       16

<PAGE>



          and (iii)  any  agreements,  arrangements  or  understandings  between
          Neodesha and such agencies  entered into as a result of matters raised
          in such  examination  reports or  correspondence  (or summaries of all
          oral agreements, arrangements or understandings with such agencies).

               (i)  Litigation.  Except as  otherwise  disclosed  in Exhibit 16I
          hereto,  there  are no  judicial  or  administrative  actions,  suits,
          proceedings  or  investigations  pending or, to  Neodesha's  knowledge
          threatened, which might result in any materially adverse change in the
          condition (financial or otherwise),  properties,  assets,  business or
          operations  of  Neodesha  or which seek to  invalidate  or enjoin this
          Agreement or the Plan or any action taken or to be taken in connection
          herewith or therewith.

               (j) Compliance with Laws;  Government  Authorizations.  Except as
          otherwise  described in Exhibit 16J hereto,  Neodesha is in compliance
          in all material respects with all statutes,  laws, ordinances,  rules,
          regulations, judgments, orders and decrees which apply to its business
          or properties. All permits, concessions,  grants, franchises, licenses
          and other governmental  authorizations and approvals necessary for the
          conduct of the business of Neodesha have been duly obtained and are in
          full force and  effect,  and there are no  proceedings  pending or, to
          Neodesha's  knowledge,  threatened which may result in the revocation,
          cancellation or suspension, or any materially adverse modification, of
          any thereof.  The consummation of the Merger  Conversion and the other
          transactions  contemplated  hereby  and by the Plan will not result in
          any such revocation, cancellation, suspension or modification.

               (k) Disclosure.  Neither this  Agreement,  the Plan, the Exhibits
          hereto,  nor any letter,  certificate or other  document  furnished by
          Neodesha to the Holding Company, insofar as it

                                       17

<PAGE>



          relates  to  Neodesha  or its  joint  ventures  and  their  respective
          operations, properties, financial condition or prospects, contains any
          untrue  statement of a material fact or omits to state a material fact
          necessary  to make the  statements  contained  herein and  therein not
          misleading.  There is no fact relating  specifically to Neodesha,  its
          joint  ventures  or  any  of  its  or  their  respective   operations,
          properties,  financial  condition or prospects known to Neodesha which
          materially adversely affects, or, to the knowledge of Neodesha, in the
          future may materially  adversely affect,  the conditions,  properties,
          assets, liabilities, business or operations of Neodesha which have not
          previously been disclosed in writing to the Holding Company.

               (l)   Proxy   Statement/Prospectus.   At  the  time   the   Proxy
          Statement/Prospectus  is mailed to the  members  of  Neodesha  for the
          solicitation of proxies for the approval of the Merger  Conversion and
          at all times  subsequent to such mailings up to and including the time
          of the  completion  of the sale of the  Common  Stock  of the  Holding
          Company   to  be   sold  in  the   Merger   Conversion,   such   Proxy
          Statement/Prospectus (including any supplements thereto), with respect
          to all  information  set forth  therein  relating  to  Neodesha,  this
          Agreement or the contemplated transactions, will:

                    (a)  comply  in  all  material   respects  with   applicable
               provisions of the 1934 Act and rules and  regulations  thereunder
               and the rules and regulations of the OTS; and

                    (b) not  contain  any  statement  which,  at the time and in
               light of the  circumstances  under which it is made,  is false or
               misleading with respect to any material fact or omit to state any
               material fact required to be stated therein or necessary in order
               to make  the  statements  therein  not  false or  misleading,  or
               necessary to correct any  statement  in an earlier  communication
               with respect to the

                                       18

<PAGE>



               solicitation  of a proxy for the same  meeting or subject  matter
               which has become false or misleading.

               (m) Employee  Benefit Plans. All employee benefit plans operating
          for the benefit of employees of Neodesha  are in  compliance  with the
          applicable  provisions of the Employee  Retirement Income Security Act
          of  1974,  as  amended  ("ERISA"),   and  the  rules  and  regulations
          promulgated  under ERISA.  The present  value of all  benefits  vested
          under each such employee benefit plan does not exceed the value of the
          assets of such plans  allocable to such vested  benefits.  Neither any
          such  plan,   any  trust  created   thereunder   nor  any  trustee  or
          administrator  thereof has engaged in a "prohibited  transaction,"  as
          defined in ERISA, which may materially adversely affect the condition,
          financial or otherwise, of Neodesha.

               (n) Environmental Matters.  Neodesha has not received any notice,
          citation,  claim,  assessment,   proposed  assessment  or  demand  for
          abatement    alleging    that   it   (either    directly   or   as   a
          successor-in-interest  in connection  with the enforcement of remedies
          to  realize  the  value  of  properties   serving  as  collateral  for
          outstanding  loans) is  responsible  for the correction or clean-up of
          any condition  resulting  from the violation of any law,  ordinance or
          other governmental  regulation regarding environmental health matters.
          Neodesha has not emitted,  generated,  disposed of or stored any toxic
          or hazardous  substances  and  materials,  and no such  substances  or
          materials have been emitted,  generated,  disposed of or stored on any
          property  which is owned by Neodesha  or in respect of which  Neodesha
          may be responsible or incur liability, in any manner that violates or,
          after the lapse of time may violate,  any presently  existing federal,
          state or local law or regulation,  United States or foreign, governing
          or pertaining to such substances  which would have a material  adverse
          effect on the business,  operations,  properties,  assets or financial
          condition of Neodesha. To

                                       19

<PAGE>



          the  best  information  and  belief  of  Neodesha,  none  of the  real
          properties  which is owned by Neodesha or in respect of which Neodesha
          may be  responsible  or incur any liability  contains any asbestos and
          there are no underground  storage tanks on or under any such premises,
          except as set forth in Schedule 16(n).

         17. Covenants of the Holding Company and First Federal.

               (a) Conduct of Business. Unless otherwise agreed to in writing by
          Neodesha,  from the date  hereof  until the  Merger  Conversion  shall
          become effective, the Holding Company and First Federal will:

                    (i)  carry on its  business  in,  and only  in,  the  usual,
               regular and ordinary  course and, to the extent  consistent  with
               such business,  use all reasonable efforts to preserve intact its
               present business organization;

                    (ii) not take, or permit to be taken, any action which would
               cause the representations  and warranties  contained in Paragraph
               15 of this Agreement to be inaccurate in any material  respect as
               of the Closing Date referred to in this Agreement;

                    (iii) promptly  advise Neodesha in writing of any materially
               adverse  change  in  the  condition   (financial  or  otherwise),
               operations or business of the Holding  Company or First  Federal,
               its subsidiaries or joint ventures;

                    (iv)   promptly   advise   Neodesha   in   writing   of  any
               correspondence  or  communication  with any  governmental  agency
               having  jurisdiction  over the Holding  Company or First  Federal
               relating to any examination,  report, inquiry or investigation of
               the Holding Company or First Federal;

                                       20

<PAGE>



                    (v) not take any action  for or on behalf of any  subsidiary
               or cause any such  action  to be taken  which  would  result in a
               material breach of this Agreement or any provision hereof if such
               action were taken by the Holding  Company  and/or  First  Federal
               directly; and

                    (vi)  cooperate  with  Neodesha  in the  preparation  of all
               information  and  materials  reasonably  requested by Neodesha or
               necessary in order to effectuate the transactions contemplated by
               this  Agreement and the Plan,  including (a) the  preparation  of
               proxy materials for mailing to  stockholders  entitled to vote on
               the  Merger  Conversion,  if  applicable;  (b) the  filing of all
               required or reasonably  requested  materials with the appropriate
               regulatory   authorities;   (c)  cooperating   with  Neodesha  in
               obtaining  all required  regulatory  approvals;  (d)  obtaining a
               comfort  letter from its  accounting  firm for use in  connection
               with transactions  referred to herein;  and (e) mailing proxy and
               stock  offering  materials to members of Neodesha and others upon
               receipt of required regulatory approvals.

               (b)  Advisory  Board.  First  Federal  shall cause the  Resulting
          Institution to establish an advisory board  comprised of those persons
          serving as directors of Neodesha immediately prior to the Closing Date
          who  desire  to serve  on such  Advisory  Board,  for the  purpose  of
          consulting with management of the Resulting Institution concerning the
          operations  of the  Resulting  Institution's  offices in the  Neodesha
          area.  The  Resulting  Institution  will  compensate  members  of such
          advisory board in the amount of $1,000 per annum. Subject to 12 C.F.R.
          Section  571.5(d)(5),  it is the  present  intent of First  Federal to
          continue such advisory  board on a year to year basis for up to a five
          year period.

                                       21

<PAGE>



         18. Covenants of Neodesha.

               (a) Conduct of Business. Unless otherwise agreed to in writing by
          the Holding  Company or First Federal,  from the date hereof until the
          Merger Conversion shall become effective, Neodesha will:

                    (i)  carry on its  business  in,  and only  in,  the  usual,
               regular and ordinary  course and, to the extent  consistent  with
               such business,  use all reasonable efforts to preserve intact its
               present business organization;

                    (ii) not  amend  its  Charter  or  Bylaws,  except as may be
               requested  by  counsel  for  First  Federal  for the  purpose  of
               effectuating the Merger Conversion;

                    (iii) not, without the prior written approval of the Holding
               Company or First Federal, merge or consolidate with, or negotiate
               with  or  agree  to  merge  or  consolidate   with,  or  purchase
               substantially  all  the  assets  of,  or  otherwise  acquire  any
               business of, any corporation,  partnership,  association or other
               business organization or division thereof, except as contemplated
               hereby;

                    (iv) not solicit, directly or indirectly, any offer to merge
               with or acquire Neodesha;

                    (v) not,  without the prior written  approval of the Holding
               Company or First  Federal,  acquire or sell any contracts for the
               purchase or sale of financial or other futures or any put or call
               options   relating  to  cash,   securities  or  any   commodities
               whatsoever, except in the ordinary course of business, consistent
               with  past  practice,   to  maintain  or  adjust  existing  hedge
               positions against liabilities;

                    (vi) not take, or permit to be taken, any action which would
               cause the representations  and warranties  contained in Paragraph
               16 of this Agreement to be

                                       22

<PAGE>



               inaccurate  in  any  material  respect  as of  the  Closing  Date
               referred to in this Agreement;

                    (vii) promptly  advise the Holding  Company or First Federal
               in  writing of any  materially  adverse  change in the  condition
               (financial or  otherwise),  operations or business of Neodesha or
               its joint ventures;

                    (viii)  promptly advise the Holding Company or First Federal
               in  writing  of any  correspondence  or  communication  with  any
               governmental agency having jurisdiction over Neodesha relating to
               any examination, report, inquiry or investigation of Neodesha;

                    (ix) not take  any  action  for or on  behalf  of any  other
               entity or cause any such action to be taken which would result in
               a material  breach of this  Agreement or any provision  hereof if
               such action were taken by Neodesha directly; and

                    (x) cooperate with the Holding  Company and First Federal in
               the  preparation  of all  information  and  materials  reasonably
               requested by the Holding Company or First Federal or necessary in
               order  to  effectuate  the  transactions   contemplated  by  this
               Agreement and the Plan,  including (a) the  preparation  of proxy
               materials  for mailing to members  entitled to vote on the Merger
               Conversion;   (b)  the  filing  of  all  required  or  reasonably
               requested materials with the appropriate regulatory  authorities;
               (c) obtaining all required regulatory approvals;  (d) obtaining a
               comfort  letter from its  accounting  firm for use in  connection
               with transactions  referred to herein;  and (e) mailing proxy and
               stock  offering  materials  to members and others upon receipt of
               required regulatory approvals.

                                       23

<PAGE>



               (b) Access and  Information.  Neodesha  shall give, and shall use
          its best efforts to cause any joint  ventures to give,  to the Holding
          Company or First Federal and its representatives  full access,  during
          normal business hours and upon reasonable  notice,  to its properties,
          books, records,  contracts and commitments,  and will furnish promptly
          to the  Holding  Company or First  Federal  all such  information  and
          documents  relating to its  properties  and  businesses as the Holding
          Company or First  Federal  shall  reasonably  request,  including  all
          interim  financial  statements  and reports as they are  prepared  and
          become  available;  provided,  however,  that any such review will not
          unduly interfere with the conduct of Neodesha's  business and provided
          further  that the right of access and  examination  granted  hereby is
          subject to the requirements of financial  privacy laws or similar laws
          relating to account holders and other records.

               (c)  Compensation.  Neodesha shall not, without the prior written
          approval of the Holding Company or First Federal, which approval shall
          not be unreasonably withheld, increase the compensation payable to any
          director, officer or employee from the amount payable as of January 1,
          1998, except for increases in the ordinary course of business.

         19.   Conditions   Precedent  to  the  Obligations  of  Neodesha.   The
obligations of Neodesha under this Agreement shall be subject to fulfillment, at
or prior to the Closing Date, of each of the following conditions (unless waived
in writing by Neodesha in the manner provided in Paragraph 21 hereof):

               (a) Approval by Members.  This  Agreement and the Plan shall have
          been duly approved by the affirmative  vote of the members of Neodesha
          in accordance with applicable law.

                                       24

<PAGE>



               (b) Governmental  Consents; No Governmental Action. All requisite
          consents and final approvals  necessary for consummation of the Merger
          Conversion  by  applicable  regulatory  authorities  shall  have  been
          obtained and all waiting or notice periods under  applicable law shall
          have  expired.  There shall not be pending or  threatened  any action,
          proceeding or  investigation  by the United  States  Government or any
          state  government  or  any  department  or  agency  of  either  of the
          foregoing, for any injunction, writ, preliminary restraining order, or
          for any  order  of any  court  or  governmental  agency,  domestic  or
          foreign, of competent  jurisdiction,  directing or requesting that the
          Merger  Conversion or any of the other  transactions  contemplated  by
          this  Agreement  or the  Plan or any of them  not be  consummated,  or
          otherwise  challenging  the legality of any  thereof.  There shall not
          have been  issued  and  remain in effect  any such  injunction,  writ,
          preliminary restraining order, or such other order, nor shall any such
          action or other  proceeding be pending or threatened  before any court
          or governmental agency in which it is sought to obtain other relief in
          connection  with the  Merger  Conversion  or such  other  transactions
          contemplated hereby or by the Plan.

               (c) Representations, Warranties and Covenants; Performance by the
          Holding Company and First Federal. The representations, warranties and
          covenants  of the  Holding  Company  and First  Federal  contained  in
          Paragraphs  15 and 17 of this  Agreement  shall be true and correct in
          all  material  respects at and as of the Closing  Date,  with the same
          force and effect as though made at and as of the Closing Date,  except
          where such  representations,  warranties  and covenants  speak as of a
          specified  date.  The  Holding  Company and First  Federal  shall duly
          perform and comply with all agreements and conditions required by this
          Agreement  to be complied  with prior to or at the Closing  Date.  The
          Holding Company and

                                       25

<PAGE>



          First  Federal  shall each have  delivered to Neodesha a  certificate,
          dated as of the Closing Date, and signed by the President or Executive
          Vice President thereof, to the foregoing effect.

               (d) Compliance with the Plan. All conditions and  requirements of
          the Plan  shall  have  been  complied  with and  satisfied  including,
          without  limitation,  the sale of all required  shares of common stock
          offered  by the  Holding  Company  pursuant  to the Plan  ("Conversion
          Stock").

         20. Conditions  Precedent to the Obligations of the Holding Company and
First Federal.  The  obligations of the Holding  Company and First Federal under
this Agreement shall be subject to the  fulfillment,  at or prior to the Closing
Date,  of each of the  following  conditions  (unless  waived in  writing by the
Holding Company or First Federal in the manner provided in Paragraph 21 hereof):

               (a) Approval by Members.  This  Agreement and the Plan shall have
          been duly approved by the requisite vote of the members of Neodesha in
          accordance with applicable law. The Merger  Conversion shall have been
          duly approved by the requisite vote of the stockholders of the Holding
          Company, if applicable.

               (b) Governmental  Consents; No Governmental Action. All requisite
          consents and final approvals  necessary for consummation of the Merger
          Conversion  by  applicable  regulatory  authorities  shall  have  been
          obtained, and all waiting or notice periods under applicable law shall
          have  expired.  There shall not be pending or  threatened  any action,
          proceeding or  investigation  by the United  States  Government or any
          state  government  or  any  department  or  agency  of  either  of the
          foregoing, for any injunction, writ, preliminary restraining order, or
          for any  order  of any  court  or  governmental  agency,  domestic  or
          foreign, of competent  jurisdiction,  directing or requesting that the
          Merger Conversion or any of the

                                       26

<PAGE>



          other  transactions  contemplated by this Agreement or the Plan or any
          of them not be consummated,  or otherwise  challenging the legality of
          any thereof. There shall not have been issued and remain in effect any
          such injunction,  writ,  preliminary  restraining  order or such other
          order,  nor shall any such  action or other  proceeding  be pending or
          threatened  before  any  court or  governmental  agency in which it is
          sought to obtain other relief in connection with the Merger Conversion
          or such other transactions contemplated hereby or by the Plan.

               (c)  Representations,  Warranties and  Covenants;  Performance by
          Neodesha.  The  representations,  warranties and covenants of Neodesha
          contained in Paragraphs 16 and 18 of this Agreement  shall be true and
          correct in all material  respects at and as of the Closing Date,  with
          the same  force and  effect as  though  made at and as of the  Closing
          Date,  except where such  representations,  warranties  and  covenants
          speak as of a specified  date.  Neodesha shall have duly performed and
          complied with all agreements and conditions required by this Agreement
          to be complied  with by it prior to or at the Closing  Date.  Neodesha
          shall  have  delivered  to the  Holding  Company  or First  Federal  a
          certificate, dated as of the Closing Date, and signed by the President
          thereof, to the foregoing effect.

               (d) Tax-Free Reorganization. The Holding Company or First Federal
          shall have received a formal ruling from the Internal  Revenue Service
          or an opinion of counsel  that the  transactions  contemplated  herein
          constitute a tax-free  reorganization  to the Holding  Company,  First
          Federal and  Neodesha  pursuant to the  applicable  provisions  of the
          Internal Revenue Code of 1986.

                                       27

<PAGE>



               (e) Compliance with the Plan. All conditions and  requirements of
          the Plan  shall  have  been  complied  with and  satisfied  including,
          without  limitation,  the sale of all Conversion  Stock offered by the
          Holding Company pursuant to the Plan.

         21. Termination, Amendment and Waiver.

               (a)  Termination.  This Agreement and the Plan may be terminated,
          and the Merger Conversion abandoned,  at any time prior to the Closing
          Date (whether  before or after the approval  thereof by the members of
          Neodesha and, if applicable,  stockholders  of the Holding Company and
          First Federal):

                    (i) by mutual  consent  of the  Boards of  Directors  of the
               Holding  Company,   First  Federal  and  Neodesha   evidenced  by
               appropriate resolutions;

                    (ii)  by the  Board  of  Directors  of  Neodesha  if (A) the
               representations,  warranties,  covenants or conditions  precedent
               set  forth  in  Paragraphs  15,  17 and 19  hereof  shall  not be
               accurate  and  satisfied  in  all  material  respects,   (B)  any
               application  for approval of or consent to the Merger  Conversion
               filed  with any  governmental  agency  has been  denied  and such
               denial has not been  withdrawn  within 60 days, or (C) the Merger
               Conversion is not consummated by December 31, 1998; and

                    (iii) by the Holding  Company  and First  Federal if (A) the
               representations,  warranties,  covenants or conditions  precedent
               set  forth  in  Paragraphs  16,  18 and 20  hereof  shall  not be
               accurate  and  satisfied  in  all  material  respects,   (B)  any
               application  for approval of or consent to the Merger  Conversion
               filed  with any  governmental  agency  has been  denied  and such
               denial has not been  withdrawn  within 60 days, or (C) the Merger
               Conversion is not consummated by December 31, 1998.

                                       28

<PAGE>



               (b)  Amendment.  This  Agreement  may be amended by action of the
          Boards  of  Directors  of the  parties  at any  time  before  or after
          approval  of  this  Agreement  by the  members  of  Neodesha  and,  if
          applicable, the stockholders of the Holding Company and First Federal,
          provided  that after any such  approval,  no  amendment  shall be made
          which shall  affect the rights of the members or  stockholders  giving
          such  approval  in a manner  which,  in the  judgment  of the Board of
          Directors of the party the members or stockholders of which have given
          such approval,  is materially  adverse to such members or stockholders
          without the further  approval of such  members or  stockholders.  This
          Agreement  may not be amended  except by an instrument in writing duly
          executed and delivered on behalf of each of the parties hereto.

               (c) Waiver.  At any time prior to the Closing Date,  the Board of
          Directors of the Holding  Company,  First Federal or Neodesha may each
          on their own behalf waive (i) any inaccuracies in the  representations
          and warranties of any other party contained  herein or in any document
          or  instrument  pursuant  hereto and (ii)  compliance  with any of the
          agreements, covenants or conditions contained herein. Any agreement on
          the part of a party  hereto to any such waiver  shall be valid only if
          set forth in an  instrument  in writing duly executed and delivered on
          behalf of such party.

         22. Miscellaneous.

               (a) Confidentiality.  Except to the extent required by law or the
          rules or regulations of any governmental  agency or instrumentality in
          connection  with the preparation of a proxy  statement,  prospectus or
          tax ruling (tax opinion),  the filing and  prosecution of applications
          for  approval  of  the  transactions   contemplated   hereby,  or  the
          requirements   of  the  federal   securities   laws,  all  information
          concerning each of the parties hereto which is furnished to

                                       29

<PAGE>



          the other party hereto,  will be held in strict  confidence by it, and
          all copies thereof will be returned  promptly to the respective  party
          at its request in the event the Merger Conversion is not consummated.

               (b) Amendment.  First Federal shall assume and bear 662/3% of all
          reasonable  expenses,  costs and fees  incurred  by each  party in the
          preparation  and  execution  of this  Agreement  and the  Plan  and in
          complying with the agreements,  covenants,  and conditions  herein and
          therein, including the preparation,  printing and mailing of the Proxy
          Statement/Offering  Prospectus,  whether or not the Merger  Conversion
          contemplated  hereby  and  thereby  shall  be  consummated,  with  the
          remainder of such expenses (which remainder shall not exceed $150,000)
          to be borne by  Neodesha;  provided,  however,  that in the event of a
          termination  of this  Agreement by any party hereto  otherwise than in
          accordance with Section 21(a) hereof,  or of a material breach of this
          Agreement  by any party  hereto which is not waived by the other party
          or cured by the breaching party within 30 days after notice thereof to
          the breaching party, all such costs,  expenses and fees of the parties
          shall be assumed and borne by the breaching party.

               (c) Finder's and Other Fees.  Except with respect to commissions,
          discounts  and similar fees which may be paid or allowed to securities
          firms in connection  with the sale of stock in the Merger  Conversion,
          each party  represents that it has neither  incurred nor is liable for
          any  finder's,  broker's  or other  similar  fees to any  third  party
          whatsoever as a result of the execution and delivery of this Agreement
          or the  Plan  or the  consummation  of the  transactions  contemplated
          hereby or thereby and each party hereby indemnifies and holds harmless
          each other party  hereto  against any claim for a broker's or finder's
          fee based on alleged retention of a broker or finder by it.

                                       30

<PAGE>



               (d) Further Acts. The parties hereto hereby agree to perform,  at
          any time and from  time to time,  any and all  necessary  acts,  or to
          prepare and to execute or cause to be executed any and all instruments
          in writing,  which shall be advisable or necessary to implement  fully
          the intent and terms of this  Agreement,  including but not limited to
          applications and other  documentation  required to obtain approvals of
          the Merger  Conversion  and the Plan  (including  proxy  materials and
          offering materials  contemplated by the Plan) and such conveyances and
          assignments  as may be required.  In this regard First Federal and its
          counsel  shall  assume  responsibility  for  the  preparation  of  all
          applications,   proxy   statements,   offering   circulars  and  other
          documentation   required  to  facilitate   and  obtain  the  requisite
          regulatory  approval of this Merger  Conversion,  and Neodesha and its
          counsel shall assist First  Federal and its counsel in preparing  such
          applications  and  documentation  and shall promptly  furnish to First
          Federal  and its  counsel  all  information  reasonably  requested  in
          connection with the preparation of the applications, proxy statements,
          offering circulars and related  documents.  All such information shall
          be accurate and complete in all material respects.

               (e)  Notices.  All notices and other  communications  pursuant to
          this  Agreement  shall be deemed to have been duly given if in writing
          and delivered  personally or if mailed, first class, postage pre-paid,
          as follows:

   If to Neodesha, to:                           with a copy to:


   Franklin C. Miller                            Dennis Depew, Esq.
   President                                     The Depew Law Firm
   Neodesha Savings and Loan Association         620 Main Street
   801 Main Street                               P.O. Box 313
   P.O. Box 509                                  Neodesha, Kansas 66757-0313
   Neodesha, Kansas  66757-1635



                                       31

<PAGE>



   If to the Holding Company
   or First Federal, to:                      with a copy to:

   Larry G. Spencer                            Martin L. Meyrowitz, P.C.
   President and Chief Executive Officer       Silver, Freedman & Taff, L.L.P.
   First Independence Corporation              1100 New York Ave., N.W.,
   Myrtle & Sixth Streets                      7th Floor East Tower
   Independence, Kansas 67301                  Washington, D.C.  20005

          (f)  Headings;  Entire  Agreement.  The  headings  contained  in  this
     Agreement are for  reference  purposes only and shall not affect in any way
     the meaning or interpretation of this Agreement. This Agreement constitutes
     the entire agreement between the parties hereto and supersedes and replaces
     any  prior  written  or oral  agreements  or  understandings  between  them
     relating to the subject matter hereof.

          (g)   Counterparts.   This  Agreement  may  be  executed  in  multiple
     counterparts,  each of which shall be deemed an original,  and all of which
     shall constitute one and the same instrument.

          (h) Binding  Effect.  This Agreement shall inure to the benefit and be
     binding  upon the  successors  of the Holding  Company,  First  Federal and
     Neodesha.  This Agreement  shall not otherwise be assignable by the Holding
     Company, First Federal or Neodesha.

          (i)  Amendments.  This  Agreement  and the Plan shall not be  amended,
     modified, changed or supplemented except by an instrument in writing signed
     by the parties hereto.

          (j)  Survival  of  Warranties.  The  representations,  warranties  and
     covenants contained herein shall not survive the Closing Date.

          (k) Governing Law. This  Agreement  shall be governed by and construed
     in accordance with the federal laws and  regulations,  except to the extent
     certain matters may

                                       32

<PAGE>



     be governed as a matter of law by the laws of the State of Delaware (as the
     state of incorporation of the Holding Company).

         IN WITNESS WHEREOF, the parties have duly executed this Agreement as of
the date first above written.

                                    NEODESHA SAVINGS & LOAN
 ATTEST:                            ASSOCIATION, FSA


Diane Holmquist                     /s/ Franklin C. Miller
- --------------------                ---------------------------------
                                        Franklin C. Miller, President


ATTEST:                             FIRST FEDERAL SAVINGS & LOAN
                                    ASSOCIATION OF INDEPENDENCE


Gary Overfield                      /s/ Lary G. Spencer
- ---------------------               ----------------------------------
                                    Larry G. Spencer, President and
                                    Chief Executive Officer


ATTEST:                             FIRST INDEPENDENCE CORPORATION


Gary Overfield                      /s/ Larry G. Spencer
- ----------------------              ----------------------------------
                                    Larry G. Spencer, President and
                                    Chief Executive Officer


                                       33



                                                                       Exhibit 5

                                   EXHIBIT 5

  OPINION OF SILVER, FREEDMAN & TAFF, L.L.P. WITH RESPECT TO LEGALITY OF STOCK

<PAGE>



                 [Silver, Freedman & Taff, L.L.P. (Letterhead)]

                                  July 1, 1998


The Board of Directors
First Independence Corporation
Myrtle & Sixth Streets
Post Office Drawer 947
Independence, Kansas  67301

         Re:  Registration Statement
              Under the Securities Act of 1933

Gentlemen:

         This opinion is rendered in connection with the Registration  Statement
to be filed on Form SB-2 with the Securities and Exchange  Commission  under the
Securities  Act of 1933 relating to the 174,752  shares of Common Stock of First
Independence  Corporation  (the  "Company"),  par value  $.01 per  share,  to be
issued.  As counsel,  we have reviewed the Certificate of  Incorporation  of the
Company and such other  documents as we have deemed  appropriate for the purpose
of this opinion.  We are rendering this opinion as of the time the  Registration
Statement referred to above becomes effective.

         Based on the foregoing, we are of the opinion that the shares of Common
Stock of the Company covered by the aforesaid  Registration Statement will, when
sold, be validly issued, fully paid and non-assessable shares of Common Stock of
the Company.


                                            Very truly yours,


                                            /s/Silver, Freedman & Taff, L.L.P.
                                            ----------------------------------
                                            SILVER FREEDMAN & TAFF, L.L.P.



                                                                     Exhibit 8.1

                                  EXHIBIT 8.1

       FORM OF OPINION OF SILVER, FREEDMAN & TAFF, L.L.P. WITH RESPECT TO
            FEDERAL INCOME TAX CONSEQUENCES OF THE MERGER CONVERSION

<PAGE>


                                  July 1, 1998


Board of Directors
First Independence Corporation
Myrtle & Sixth
Independence, Kansas 67301

         Re:   Merger Conversion of Neodesha Savings and Loan
               Association, FSA into First Federal Savings and Loan
               Association of Independence, a subsidiary of
               First Independence Corporation

Gentlemen:

         You have requested this firm's opinion regarding certain federal income
tax consequences arising from the following two integrated transactions: (i) the
conversion of Neodesha Savings and Loan Association,  FSA, a federally chartered
mutual savings and loan  association  ("Neodesha"),  into a federally  chartered
stock savings and loan  association  (the  "Conversion")  in accordance with the
applicable  provisions of the  regulations  of the Office of Thrift  Supervision
(the "OTS") governing all savings  associations  (the  "Regulations");  and (ii)
simultaneously  therewith,  the merger in accordance with the  Regulations  (the
"Merger")  of  Neodesha  into First  Federal  Savings  and Loan  Association  of
Independence  ("First  Federal"),   with  First  Federal  to  be  the  resulting
institution  (the  "Resulting  Institution").  The  Conversion  and  Merger  are
hereinafter  collectively  referred  to as the  "Merger  Conversion."  Shares of
common stock, par value $0.01 per share ("First  Independence Common Stock"), of
First Independence  Corporation ("First  Independence"),  the holding company of
First Federal, will be offered for sale and issued in connection with the Merger
Conversion.  The Merger Conversion will be consummated pursuant to the Agreement
and Plan of Merger  and  Reorganization  (the  "Agreement")  entered  into as of
February  18, 1998,  between  Neodesha  and First  Independence  and the Plan of
Merger  Conversion  (the "Plan")  attached as an exhibit thereto and unanimously
approved by the Boards of Directors of Neodesha and First Independence.

         We have  examined the  Agreement  and the Plan and have made such other
investigations  as we have deemed relevant or necessary for the purposes of this
opinion. In our examination of these documents, we have assumed the authenticity
of those documents  submitted to us as originals and the conformity to authentic
original documents of any documents  submitted to us as certified,  conformed or
reproduced copies.


<PAGE>


Board of Directors
July 1, 1998
Page 2

         As to matters  of fact  which are  material  to this  opinion,  we have
relied  on,  and  have  assumed  the  accuracy  of (i) the  representations  and
warranties  made by  Neodesha,  First  Independence  and  First  Federal  in the
Agreement  and the Plan and (ii) the  accuracy  and  completeness  of the facts,
information and  representations  contained in the  registration  statement (the
"Prospectus") to be filed with the Securities and Exchange Commission ("SEC") to
register the shares of First Independence  Common Stock (the "Conversion Stock")
that will be issued  upon  consummation  of the Merger  Conversion.  As to other
matters  of fact  which  are  material  to this  opinion,  we have  relied  upon
certificates of officers of First Independence,  First Federal and Neodesha (the
"Facts  Certificates").  We have also  relied  upon an  opinion  of  Ferguson  &
Company,  to the effect that the  subscription  rights to purchase shares of the
Conversion Stock have no ascertainable value.

The Proposed Transaction

         As indicated above, the Agreement and Plan provide that, subject to the
receipt of all required  regulatory  approvals,  Neodesha shall convert from the
federal  mutual to the federal  stock form of  organization  and  simultaneously
merge  with and into First  Federal,  with  First  Federal  to be the  resulting
institution  in accordance  with the applicable  provisions of the  Regulations.
Shares of the Conversion Stock will be offered for sale and issued in connection
with the Merger  Conversion.  The aggregate price, per share price and number of
shares of the Conversion  Stock to be issued in the Merger  Conversion  shall be
determined  in accordance  with the Plan.  Members of Neodesha and other persons
shall  receive the right to subscribe for shares of the  Conversion  Stock to be
issued  by First  Independence  in  connection  with the  Merger  Conversion  in
accordance with the Plan and the  Regulations.  Upon  consummation of the Merger
Conversion, the corporate existence of First Federal shall be continued, and the
separate  corporate  existence of Neodesha  shall cease.  The Merger  Conversion
shall be accomplished in accordance with applicable statutes and regulations and
the provisions of the Plan.

         First  Independence,  First  Federal  and  Neodesha  shall  cause to be
prepared and filed all applications with government agencies which are necessary
for consummation of the Merger Conversion, including, without limitation: (i) an
Application  for Merger  Conversion  on Form AC to be filed by Neodesha with the
OTS, (ii) an Application on Form H-(e)3 to be filed by First  Independence  with
the OTS, which shall include as an exhibit thereto a Merger Application, (iii) a
registration statement (the "Registration Statement") with respect to the shares
of the  Conversion  Stock to be issued in the Merger  Conversion  to be filed by
First  Independence  with  the SEC,  and  (iv)  appropriate  filings  under  the
securities/blue sky laws of the various states.

         Upon approval of the Application  for Merger  Conversion by the OTS and
the declaration of effectiveness of First Independence's  Registration Statement
by the SEC,  the  Agreement  and the Plan shall be  submitted  to the members of
Neodesha for their approval.  First  Independence has approved the Agreement and
the Plan in its  capacities  as the sole  stockholder  of First  Federal and the
issuer of the Conversion Stock.


<PAGE>


Board of Directors
July 1, 1998
Page 3

         Upon  consummation  of the  Merger  Conversion,  all of the  assets and
property  of every kind and  character  then owned by  Neodesha,  or which would
inure to Neodesha, shall immediately by operation of law be vested in and become
the property of First Federal,  which shall have, hold and enjoy the same in its
own right as fully and to the same extent as the same were  possessed,  held and
enjoyed  by  Neodesha  immediately  prior  to the  consummation  of  the  Merger
Conversion.  Upon consummation of the Merger Conversion,  First Federal shall be
deemed to be and shall be a  continuation  of the entity of  Neodesha  and shall
assume and succeed to all of such rights, obligations, duties and liabilities of
Neodesha.

         Upon  consummation  of  the  Merger  Conversion,  First  Federal  shall
establish on its books a  liquidation  account in  accordance  with the Plan and
Section  563b.3(f) of the Regulations for the benefit of certain deposit account
holders of Neodesha  who retain their  deposit  accounts in First  Federal.  The
function of this  liquidation  account is to establish a priority on liquidation
of First Federal, which priority shall be equal to that of all other liquidation
accounts established by First Federal pursuant to the Regulations; the existence
of any liquidation  account shall not operate to restrict the use or application
of any of the capital  accounts of First Federal  except as provided in the Plan
and Section 563b.3(f) of the Regulations.

         In addition to the foregoing  description of the proposed  transaction,
we have  made the  following  factual  assumptions  in  rendering  the  opinions
hereinafter set forth:

          (a)  The management of First Independence,  First Federal and Neodesha
               have  no  knowledge  of any  plan  or  intention  on the  part of
               Neodesha  deposit  account holders to withdraw from their deposit
               accounts  subsequent to the proposed Merger  Conversion an amount
               which would  reduce  their  interest in the  liquidation  account
               established  pursuant to the Plan to an amount  which would have,
               in the  aggregate,  a value  at the time of the  proposed  Merger
               Conversion  of less than 50  percent  of the  aggregate  interest
               which  the  members  of  Neodesha   had  prior  to  the  proposed
               transaction.

          (b)  Neither  First  Independence  nor First  Federal  has any plan or
               intention  to sell or  otherwise  dispose of any of the assets of
               Neodesha, except in the ordinary course of business.

          (c)  Following the Merger Conversion,  First Federal will continue the
               historic business of Neodesha in a substantially similar nature.

          (d)  The  liabilities  of Neodesha to be assumed by First  Federal and
               the liabilities to which the  transferred  assets of Neodesha are
               subject arose in the ordinary course of business of Neodesha.

          (e)  There is no  intercorporate  indebtedness  existing between First
               Independence,  First  Federal  and  Neodesha,  which was  issued,
               acquired or will be settled at a discount.


<PAGE>


Board of Directors
July 1, 1998
Page 4

          (f)  The  adjusted  bases and the fair  market  value of the assets of
               Neodesha to be  transferred to First Federal will equal or exceed
               the sum of its  liabilities  assumed  by First  Federal  plus the
               amount  of the  liabilities,  if any,  to which  the  transferred
               assets are subject.

          (g)  First  Independence has no current plan or intention to redeem or
               otherwise acquire any of the shares of the Conversion Stock to be
               issued in the proposed transaction.

          (h)  No  shares  of  the  Conversion  Stock  issued  in  the  proposed
               transaction will be issued to or purchased by depositor-employees
               at a discount or as compensation in the proposed transaction.

          (i)  Both Neodesha and First  Federal  utilize a reserve for bad debts
               in  accordance  with Section 593 of the Internal  Revenue Code of
               1986, as amended (the "Code").  Following the transaction,  First
               Federal will likewise continue to utilize a reserve for bad debts
               in accordance with Section 593.

          (j)  No Eligible  Account  Holders or  Supplemental  Eligible  Account
               Holders,  as  defined in the Plan,  who  maintain  their  deposit
               accounts  after  the  Merger  Conversion  will be  excluded  from
               participating in the liquidation account.

          (k)  The fair market value of the  withdrawable  deposit accounts plus
               interest  in the  liquidation  account  of  First  Federal  to be
               received  by  Neodesha  members  under  the Plan will be, in each
               instance,  equal to the  fair  market  value of the  withdrawable
               deposit accounts of Neodesha surrendered in exchange therefor.

          (l)  The  exercise  price  of  the  subscription  rights  received  by
               Eligible  Account Holders and other members to purchase shares of
               the  Conversion  Stock  will  be the  fair  market  value  of the
               Conversion  Stock at the  time of the  completion  of the  Merger
               Conversion.

          (m)  The subscription  rights received by Eligible Account Holders and
               other  members to purchase  shares of the  Conversion  Stock will
               have no ascertainable value.

          (n)  No two parties to the  transaction  are  investment  companies as
               defined in sections 368(a)(2)(F)(iii) and (iv) of the Code.

          (o)  Neodesha is not under the  jurisdiction  of a court in a Title 11
               or similar case within the meaning of Section 368(a)(3)(A) of the
               Code.


<PAGE>


Board of Directors
July 1, 1998
Page 5

          (p)  First   Independence  and  Neodesha  will  pay  their  respective
               expenses incurred in connection with the transaction, except that
               First  Independence  will  pay  all  filing  fees  and  reimburse
               Neodesha for certain  expenses  incurred in  connection  with the
               Merger Conversion.

Analysis

         Section  368(a) of the Code defines the various  types of  transactions
which are considered to be "reorganizations"  that are generally tax-free to the
corporations  involved.  As discussed below, the Merger Conversion involves both
an "F" reorganization which is applicable to the conversion of Neodesha to stock
form and an "A"  reorganization  which is  applicable  to the merger of Neodesha
with and into First Federal.  It is the practice of the Internal Revenue Service
(the "IRS")  regarding  conversion  mergers to ignore the conversion step of the
proposed transaction and to consider the two steps of such a transaction to be a
valid "A" merger  reorganization.  These  considerations  are discussed below in
greater detail.

Tax Consequences of the Conversion

         Section  368(a)(1)(F)  of the Code  provides  that a mere change in the
identity, form or place of organization of one corporation, however effected, is
a  reorganization.  In Rev. Rul.  80-105,  1980-1 C.B. 78, the Internal  Revenue
Service  considered the federal income tax  consequences  of the conversion of a
federal  mutual  savings and loan  association to a state stock savings and loan
association. The ruling concluded that the conversion qualified as a mere change
in  identity,  form or place of  organization  within  the  meaning  of  Section
368(a)(1)(F).  The rationale for this conclusion is not clearly expressed in the
ruling, but two factors are stressed.  First, the changes at the corporate level
other than the place of organization  and form of organization  were regarded as
insubstantial.  The  converted  association  continued  its business in the same
manner;  it had the same savings accounts and loans.  The converted  association
continued its membership in the Federal  Savings and Loan Insurance  Corporation
("FSLIC") and remained  subject to the regulations of the Federal Home Loan Bank
Board  ("FHLBB").  Second,  the ruling states that the  ownership  rights of the
depositors  in the mutual  company are Amore  nominal  than real.@  Although the
ruling  does  not  explain  the  significance  of  this  statement,   subsequent
administrative  interpretations  have  indicated  that  the IRS  believes  these
nominal  rights are  preserved  in the  liquidation  account  that is  typically
established  for the  depositors'  benefit.  This  approach  enables  the IRS to
distinguish the tax treatment of conversion  transactions from the tax treatment
of acquisitive  transactions in which mutual companies  acquire stock companies.
See Paulsen v.  Commissioner,  469 U.S. 131 (1985);  Rev. Rul. 69-6, 1969-1 C.B.
104.


<PAGE>


Board of Directors
July 1, 1998
Page 6

Tax Consequences of the Merger

         Section  368(a)(1)(A) of the Code defines the term  "reorganization" to
include a "statutory merger" of corporations such as the merger of Neodesha with
and into  First  Federal.  Section  1.368-2(b)(1)  of the  Treasury  Regulations
provides that, in order to qualify as a reorganization  under Section 368(a) (1)
(A) , a transaction must be a merger or consolidation  effected  pursuant to the
corporation  laws of the United States or a state.  The Agreement  provides that
the Merger will be accomplished in accordance  with applicable  laws,  rules and
regulations.

         Treasury  Regulations  and case law  require  that,  in addition to the
existence of statutory authority for a merger,  certain other conditions must be
satisfied  in order to  qualify a proposed  transaction  such as the Merger as a
reorganization  within  the  meaning of Section  368(a)(1)(A)  of the Code.  The
"business  purpose test," which  requires a proposed  merger to have a bona fide
business  purpose,  must be  satisfied.  See 26 C.F.R.  Section  1.368-1(c).  We
believe that the Merger  satisfies the business purpose test for the reasons set
forth in the Prospectus  regarding the Merger  Conversion under the caption "The
Merger Conversion - Business  Purposes." The "continuity of business  enterprise
test"  requires  an  acquiring   corporation  either  to  continue  an  acquired
corporation's  historic business or to use a significant portion of its historic
business  assets in a business.  The policy  underlying  this rule,  which is to
ensure that reorganizations are limited to readjustments of continuing interests
in property under modified  corporate form,  requires that the  determination of
compliance  with  the  rule  be  based  upon  all  of  the  relevant  facts  and
circumstances.  For example, on the issue of business continuity,  the fact that
First Federal is in the same line of business as Neodesha tends to establish the
requisite continuity,  but is not alone sufficient. In addition, a corporation=s
historic  business  generally is the business it has  conducted  most  recently.
However,  a  corporation's  historic  business is not one that it enters into as
part of the reorganization.  See 26 C.F.R.  Section 1.368-1(d).  We believe that
the  continuity of business  enterprise  test is satisfied  because the business
conducted by Neodesha immediately prior to the Merger Conversion,  including the
acceptance of deposits from the public and  investment in mortgage  loans,  will
continue to be conducted by First Federal  following  the proposed  transaction.
The "continuity of interest  doctrine" requires that the continuing common stock
interest of the former  owners of an  acquired  corporation,  considered  in the
aggregate, represent a "substantial part" of the value of their former interest,
and provide them with a "definite  and  substantial  interest" in the affairs of
the  acquiring  corporation  or  a  corporation  in  control  of  the  acquiring
corporation.  Paulsen v. Comm'r, 469 U.S. 131 (1985); Helvering v. Minnesota Tea
Co., 296 U.S. 378 (1935); John A. Nelson Co. v. Helvering,  296 U.S. 374 (1935);
Southwest  Natural  Gas Co.  v.  Comm'r,  189 F.2d 332 (5th  Cir.  1951) , cert.
denied, 342 U.S. 860 (1951). In the context of a merger conversion  transaction,
it is the current  practice of the IRS to consider the  continuity  of ownership
interest   requirement  to  be  satisfied  if  an  acquired   savings  and  loan
association's  account  holders  do not  intend to  withdraw  an amount of their
deposit accounts subsequent to the transaction which would reduce their interest
in the  acquiring  company's  liquidation  account to an amount  having,  in the
aggregate,  a value of less than 50 percent of the aggregate  interest which the
members of the  acquired  company  had prior to the  proposed  transaction.  See
Private Letter Ruling number 9049003,  representation (a). We have expressly set
forth above our assumption,  based upon the  representations of Neodesha,  First
Independence and First Federal, that this requirement regarding the preservation
of the interest of the Neodesha  account holders in the  liquidation  account of
First Federal will be satisfied following the Merger Conversion.


<PAGE>


Board of Directors
July 1, 1998
Page 7

         There is no direct  authority  upon which we can rely in stating that a
conversion to stock form of a mutual  savings and loan  association  and sale of
its stock to an acquiring holding company, followed immediately by the merger of
the  converted  savings and loan  association  with  another  subsidiary  of the
acquiring holding company, qualifies as a valid "A" reorganization. However, the
practice  of the IRS is to ignore the  conversion  step in a  conversion  merger
transaction  and to consider the two steps of the  transaction  to  constitute a
valid "A" reorganization.  See Private Letter Rulings numbered 9124024, 9049003,
9042058, 8952051 and 8843042.

         Private  letter rulings do not represent  binding legal  authority upon
which the parties in a proposed transaction may rely in resisting a challenge by
the IRS as to the income tax consequences of a proposed transaction. See Section
6110(j)(3) of the Code.  However,  such rulings are evidence of the IRS= current
position  regarding  the matter in question and reflect its  interpretation  and
analysis,  with  which we  agree  and upon  which we base our  response  to your
questions  relative  to the  federal  income  tax  consequences  of  the  Merger
Conversion.

Opinions

         Based on the foregoing, our opinions are as follows:

          (1)  The  conversion  of  Neodesha  from a  mutual  savings  and  loan
               association  to a stock  savings  and  loan  association  will be
               ignored  for  federal  income  tax  purposes.  Provided  that the
               proposed merger of Neodesha with and into First Federal qualifies
               as  a  statutory  merger  under   applicable   federal  laws  and
               regulations,  the Merger will constitute a reorganization  within
               the meaning of Section  368(a)(1)(A)  of the Code.  First Federal
               and Neodesha  will each be "a party to a  reorganization"  within
               the meaning of Section 368(b) of the Code.

          (2)  No gain or loss will be recognized to Neodesha on the transfer of
               its assets to First Federal in exchange for deposit  accounts and
               liquidation accounts in First Federal, and subscription rights to
               purchase  shares of the Conversion  Stock,  and the assumption by
               First Federal of the liabilities of Neodesha. See Sections 361(a)
               and 357(a) of the Code.

          (3)  No gain or loss  will be  recognized  by First  Federal  upon the
               receipt of the assets of Neodesha in exchange  for First  Federal
               deposit accounts and liquidation accounts, subscription rights to
               purchase  shares of the Conversion  Stock,  and the assumption by
               First Federal of all of the liabilities of Neodesha.


<PAGE>


Board of Directors
July 1, 1998
Page 8

          (4)  First  Independence will recognize no gain or loss on the sale of
               shares of the Conversion Stock in a community offering or through
               the exercise of the subscription  rights.  See Section 1032(a) of
               the Code.

          (5)  The basis of the  Neodesha  assets in the hands of First  Federal
               immediately  after the Merger  Conversion will be the same as the
               basis of the assets in the hands of Neodesha immediately prior to
               the Merger Conversion. See Section 362(b) of the Code.

          (6)  The holding  period of the Neodesha  assets in the hands of First
               Federal will include,  in each instance,  the period during which
               such assets were held by Neodesha immediately prior to the Merger
               Conversion. See Section 1223(2) of the Code.

          (7)  First  Federal will succeed to and take into account  those items
               of Neodesha  described in Section 381(c) of the Code. See Section
               381(a)  of the Code and  Section  1.381(c)(2)-l  of the  Treasury
               Regulations.  These  items  will be taken  into  account by First
               Federal,  subject to the conditions and limitations  specified in
               Sections  381,  382, 383 and 384 of the Code and the  regulations
               thereunder.

          (8)  Pursuant to the  provisions of section  381(c)(4) of the Code and
               Section  1.381(c)(4)-1(a)(1)  (ii) of the  Treasury  Regulations,
               First Federal will succeed to and take into account,  immediately
               after  the  Merger,  the  dollar  amounts  of those  accounts  of
               Neodesha  which  represent  bad debt reserves in respect of which
               Neodesha has taken a bad debt  deduction for taxable years ending
               on or before the date of the Merger Conversion. Bad debt reserves
               will have the same  character  in the hands of First  Federal  as
               they  would  have had in the  hands  of  Neodesha  if the  Merger
               Conversion  had not  occurred.  The bad debt reserves will not be
               required  to be restored  to gross  income of either  Neodesha or
               First  Federal  for the  taxable  year of the Merger  Conversion,
               provided  that  Neodesha  meets  the   requirements   of  Section
               593(a)(2)  of the Code at the close of its taxable year ending on
               the date of the Merger  Conversion  and First  Federal  meets the
               requirements of Section 593(a)(2) of the Code during such taxable
               year.

          (9)  The  creation  of the  liquidation  account on the books of First
               Federal  for the  benefit of former  account  holders of Neodesha
               will  not  require  bad debt  reserves  to be  restored  to gross
               income,  nor will creation of such an account  affect  deductions
               for  additions to reserve for bad debts under  Section 593 of the
               Code or distributions to shareholders under Section 593(e) of the
               Code.


<PAGE>


Board of Directors
July 1, 1998
Page 9

          (10) Eligible  Account  Holders  and  Supplemental   Eligible  Account
               Holders will  realize  gain,  if any,  upon the exchange of their
               interests in Neodesha for interests in the liquidation account in
               First Federal and  subscription  rights to purchase shares of the
               Conversion  Stock,  but such gain  shall be  limited  to the fair
               market value, if any, of the interests in the liquidation account
               and the subscription rights received by such persons.

          (11) The basis of the deposit  accounts in First  Federal  immediately
               after the Merger  Conversion  received by the respective  account
               holders  of  Neodesha  will be the  same as the  basis  of  their
               deposit  accounts  in  Neodesha  immediately  prior to the Merger
               Conversion.  See  Section  1012 of the  Code.  The  basis  of the
               interest  of  each  Eligible   Account  Holder  and  Supplemental
               Eligible  Account  Holder  in the  liquidation  account  of First
               Federal  will be equal to the cost of such  property,  i.e.,  the
               fair market value, if any, of the  proprietary  interest in First
               Federal  received in  exchange  for the  proprietary  interest in
               Neodesha.  The basis of the  subscription  rights in the hands of
               the Eligible  Account Holders and  Supplemental  Eligible Account
               Holders  is  zero,  increased  by the  amount  of  gain,  if any,
               recognized upon their receipt.

          (12) Neither Eligible Account Holders,  Supplemental  Eligible Account
               Holders,  other  members,  nor  eligible  officers,  directors or
               employees  of  Neodesha,  will  realize any  taxable  income as a
               result  of the  exercise  or  lapse  of  subscription  rights  to
               purchase shares of the Conversion  Stock.  See Rev. Rul.  56-572,
               1956-2 C.B. 182.

          (13) A  purchaser  of  shares  of the  Conversion  Stock  will have an
               initial  basis in such stock equal to the purchase  price of such
               stock,  increased (in the case of stock acquired  pursuant to the
               exercise  of  subscription  rights) by the basis,  if any, of the
               subscription rights exercised. See Section 1012 of the Code.

          (14) A purchaser of shares of the Conversion Stock will have a holding
               period for stock  acquired  through the exercise of  subscription
               rights  which will  commence on the date on which the rights were
               exercised. See Section 1223(6) of the Code. The holding period of
               the  Conversion  Stock  that will be  purchased  pursuant  to the
               community  offering will commence on the date  following the date
               on which the stock is  purchased.  See Rev. Rul.  70-598,  1970-2
               C.B. 168, and Rev. Rul. 66-97, 1966-1 C.B. 190.


<PAGE>


Board of Directors
July 1, 1998
Page 10

         The opinions expressed above are limited to the income tax consequences
of the Merger Conversion under the laws of the United States.  Furthermore,  our
opinions  are based on research of the Code,  applicable  Treasury  Regulations,
current  published  administrative  decisions of the IRS, and existing  judicial
decisions as of the date hereof.  No  assurance  can be given that  legislative,
administrative or judicial decisions or  interpretations  may not be forthcoming
that will significantly change the opinions set forth herein.

         We express no opinions other than those stated immediately above as our
opinions.  We hereby  consent  to the  filing of this  opinion  as an exhibit to
Neodesha=s  Application for Conversion,  to First Independence's  Application on
Form H-(e)3 to the OTS, and to First Independence's Registration Statement.

                                                Very truly yours,


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



                                                                     Exhibit 8.2


                                  EXHIBIT 8.2

           FORM OF OPINION OF GRANT, THORNTON WITH RESPECT TO KANSAS
                INCOME TAX CONSEQUENCES OF THE MERGER CONVERSION

<PAGE>

                         [GRANT THORNTON (Letterhead)]



Board of Directors
First Independence Corporation
P.O. Drawer 947
Independence, Kansas 67301

       Re:  Merger Conversion of The Neodesha Savings and Loan
            Association, FSA into First Federal Savings and Loan
            Association of Independence, a subsidiary of First
            Independence Corporation

Gentlemen:

It is our  understanding  that The Neodesha  Savings and Loan  Association,  FSA
(Neodesha)  will  convert  from a federally  chartered  mutual  savings and loan
association   to  a  federally   chartered   stock  savings   institution,   and
simultaneously   merge  with  First  Federal  Savings  &  Loan   Association  of
Independence, with First Federal being the surviving company.

The  Washington  D.C. law firm of Silver,  Freedman & Taff, LLP has issued their
tax opinion that the  conversion,  by Neodesha,  from a mutual  savings and loan
association  to  a  federally   chartered  stock  savings  institution  will  be
considered a tax free reorganization  under section 368(a)(1)(F) of the Internal
Revenue Code of 1986, as amended,  (subject to the caveats and representation as
indicated in their opinion letter dated ______,  1998). Further, the tax opinion
provides that the merger of Neodesha  into First Federal be considered  tax free
under  section   368(a)(1)(A)   of  the  Code,   (subject  to  the  caveats  and
representations as indicated in their opinion letter).

You have  asked our  opinion as to whether  the Kansas  income tax  consequences
would differ from the federal tax consequences,  based on the federal income tax
consequences as indicated in the Silver, Freedman & Taff, LLP opinion letter.

Kansas is a  conformity  state that  derives  its income  tax  statute  from the
federal  statute  (with  certain  modifications  not  pertinent  to this issue).
Accordingly,  the Kansas income tax consequences of the  transactions  described
above  will  coincide  with  the  federal   income  tax   consequences   of  the
transactions.

Please  note  that  our  opinion   relates  solely  to  the  Kansas  income  tax
consequences of the transaction. Any parties to the transaction residing outside
of the state of Kansas  should  consult  with their own advisors  regarding  the
state income tax consequences in their state of residency.

Our  opinion  is based  solely on the facts and  assumptions  provided  to us as
described  above.   Please  note  that  should  these  facts  differ  from  this
description in any material respect, our opinion may be inapplicable.


Very truly yours,



GRANT THORNTON LLP



                                                                    Exhibit 10.4

                                  EXHIBIT 10.4

                     EMPLOYMENT AGREEMENT WITH FRANK MILLER



<PAGE>


                              EMPLOYMENT AGREEMENT



         THIS EMPLOYMENT AGREEMENT  ("Agreement") is made and entered into as of
this ____ day of ___________________, 1998, by and between FIRST FEDERAL SAVINGS
AND LOAN ASSOCIATION OF INDEPENDENCE,  Independence,  Kansas (the "Association")
and Franklin C. Miller (the "Employee").

         WHEREAS,  the  services of the  Employee  are of a special,  unique and
unusual character which gives them distinctive value and the Association desires
that the  Employee  continue  after the  merger  of  Neodesha  Savings  and Loan
Association,  FSA  ("Neodesha")  into the  Association to render services to the
Association, in accordance with the terms and conditions set forth herein; and

         WHEREAS,  the  Employee  desires  to be  employed  by  the  Association
pursuant to the terms of this Agreement;

         WHEREAS,  the Board of Directors  recognizes  that, as is the case with
publicly held corporations generally,  the possibility of a change in control of
the  Association or its parent,  First  Independence  Corporation  (the "Holding
Company") may exist,  and the uncertainty and questions which it may raise among
management,  may  result  in the  departure  or  distraction  of key  management
personnel  to the  detriment  of the  Association,  the Holding  Company and its
stockholders; and

         WHEREAS, the Board of Directors believes it is in the best interests of
the  Association  to enter into this  Agreement  with the  Employee  in order to
assure  continuity  of  management  of  the  Association  and to  reinforce  and
encourage the continued attention and dedication of the Employee to his assigned
duties; and

         WHEREAS,  the  Board of  Directors  has  approved  and  authorized  the
execution  of this  Agreement  with the  Employee  to take  effect  as stated in
Section 4 hereof;

         NOW, THEREFORE, in consideration of the foregoing and of the respective
covenants  and  agreements  of the  parties  herein  contained,  it is AGREED as
follows:

         1. Employment. The Employee will be employed as a Vice President of the
Association.  As a Vice President,  the Employee shall render administrative and
management services as are customarily  performed by persons situated in similar
executive capacities, and shall have other powers and duties as may from time to
time be prescribed by the Board,  provided that such duties are consistent  with
the  Employee's  position as a Vice  President.  The Employee  shall continue to
devote his best efforts and substantially all his business time and attention to
the  business  and  affairs  of the  Association  and its  Holding  Company  and
affiliated companies.


                                        1

<PAGE>



         2. Compensation.

          (a) Salary. The Association agrees to pay the Employee during the term
     of this  Agreement  a salary  established  by the Board of  Directors.  The
     salary  hereunder  as of the  Commencement  Date (as  defined  in Section 4
     hereof)  shall be at least the  Employee's  current  salary of $______  per
     annum.  The salary provided for herein shall be payable not less frequently
     than monthly in accordance with the practices of the Association, provided,
     however,  that no such  salary is  required to be paid by the terms of this
     Agreement  in  respect of any month or portion  thereof  subsequent  to the
     termination of this Agreement and provided further, that the amount of such
     salary shall be reviewed by the  Association  not less often than  annually
     and may be increased (but not decreased)  from time to time in such amounts
     as the  Association in its discretion may decide,  subject to the customary
     withholding  tax and other  employee  taxes as  required  with  respect  to
     compensation paid by a corporation to an employee.

          (b)  Discretionary   Bonuses.   The  Employee  shall  be  entitled  to
     participate  in  an  equitable  manner  with  all  other  officers  of  the
     Association  in  discretionary  bonuses as  authorized  and declared by the
     Board  of  Directors  of  the  Association  for  its  employees.  No  other
     compensation  provided for in this  Agreement  shall be deemed a substitute
     for the  Employee's  right  to  participate  in such  bonuses  when  and as
     declared by the Board of Directors.

          (c)  Expenses.  During  the  term  of his  employment  hereunder,  the
     Employee  shall  be  entitled  to  receive  prompt  reimbursement  for  all
     reasonable  expenses  incurred  by  him in  accordance  with  policies  and
     procedures  at least  as  favorable  to the  Employee  as  those  presently
     applicable to the officers of the  Association,  provided that the Employee
     properly accounts therefor in accordance with Association policy.

         3. Benefits.

          (a)  Participation  in  Retirement  and Employee  Benefit  Plans.  The
     Employee shall be entitled while employed  hereunder to participate in, and
     receive  benefits  under,  all  plans  relating  to  stock  options,  stock
     purchases, pension, thrift,  profit-sharing,  group life insurance, medical
     coverage,  education,  cash or  stock  bonuses,  and  other  retirement  or
     employee  benefits  or  combinations  thereof,  that  are now or  hereafter
     maintained for the benefit of the Association's employees generally.

          (b) Fringe  Benefits.  The Employee  shall be eligible  while employed
     hereunder to participate in, and receive  benefits under,  any other fringe
     benefits which are or may become applicable to the Association's  employees
     generally.  The Employee will also be entitled while employed  hereunder to
     the  exclusive  use of car (of a type and class and in a manner  similar to
     that made  available to the Employee by Neodesha  immediately  prior to the
     Commencement Date (as defined in Section 4 hereof)).  While the Employee is
     employed hereunder, the Association further agrees to maintain that certain
     key man life  insurance  policy on the life of the Employee  maintained  by
     Neodesha  immediately prior to the Commencement Date (as defined in Section
     4 hereof) (or a similar  such policy as mutually  agreed to by the Board of
     Directors of the Association and the Employee).

                                        2

<PAGE>


         4. Term. The term of employment  under this Agreement shall be a period
of three (3) years  commencing  on the date of  consummation  of the merger with
Neodesha (the "Commencement  Date"),  subject to earlier termination as provided
herein.

         5. Vacations.  The Employee shall be entitled,  without loss of pay, to
absent himself  voluntarily  from the  performance of his employment  under this
Agreement, all such voluntary absences to count as vacation time, provided that:

          (a) The Employee  shall be entitled to an annual  vacation of not less
     than three (3) weeks per year;

          (b) The timing of vacations shall be scheduled in a reasonable  manner
     by the Employee; and

          (c) Management shall, solely at the Employee's request, be entitled to
     grant to the  Employee a leave or leaves of absence  with or without pay at
     such time or times and upon such terms and conditions as management, in its
     discretion, may determine.

         6. Termination of Employment; Death.

          (a) The Board of Directors may terminate the Employee's  employment at
     any time,  but any  termination  by the  Association's  Board of Directors,
     other than termination for cause,  shall not prejudice the Employee's right
     to compensation or other benefits under the Agreement. If the employment of
     the  Employee  is  involuntarily  terminated,  other  than for  "cause"  as
     provided in this Section  6(a) or pursuant to any of Sections  6(d) through
     6(g),  or by reason of death or  disability as provided in Sections 6(c) or
     7, the Employee shall be entitled to receive,  for the period that, but for
     the termination of employment, would have constituted the remaining term of
     the Agreement, (i) his salary at the rate then applicable,  payable in such
     manner and at such  times as such  salary  would  have been  payable to the
     Employee under Section 2 had he remained in the employ of the  Association,
     and (ii) health insurance benefits as maintained by the Association for the
     benefit of its employees generally.

          The  terms   "termination"  or  "involuntarily   terminated"  in  this
     Agreement  shall refer to the  termination  of the  employment  of Employee
     without his express written consent. The Employee shall be considered to be
     involuntarily   terminated  (1)  if  the  employment  of  the  Employee  is
     involuntarily  terminated for any reason other than for "cause" as provided
     in this Section  6(a),  pursuant to any of Sections 6(d) through 6(g) or by
     reason of death or  disability  as provided in Sections  6(c) and 7; or (2)
     there occurs a material  diminution of or interference  with the Employee's
     duties,   responsibilities   and  benefits  as  a  Vice  President  of  the
     Association.  By way of example  and not by way of  limitation,  any of the
     following  actions,  if unreasonable or materially adverse to the Employee,
     shall  constitute such diminution or  interference  unless  consented to in
     writing by the  Employee:  (i) a change in the  principal  workplace of the
     Employee  to  a  location  more  than   twenty-five  (25)  miles  from  the
     Association's  Neodesha  branch  office;  (ii) a material  demotion  of the
     Employee,  a  reduction  in the number or  seniority  of other  Association
     personnel  reporting to the Employee,  or a reduction in the frequency with
     which, or in the nature of the matters with respect

                                        3

<PAGE>


     to which, such personnel are to report to the Employee,  other than as part
     of an Association-wide  reduction in staff; or (iii) a reduction or adverse
     change  in  the  salary,  perquisites,  benefits,  contingent  benefits  or
     vacation time which had  theretofore  been provided to the Employee,  other
     than as part of an overall  program  applied  uniformly and with  equitable
     effect to all members of the senior management of the Association.

          In case of  termination of the  Employee's  employment for cause,  the
     Association  shall  pay  the  Employee  his  salary  through  the  date  of
     termination,  and the Association  shall have no further  obligation to the
     Employee under this Agreement.  The Employee shall have no right to receive
     compensation or other benefits for any period after  termination for cause.
     For  purposes of this  Agreement,  termination  for "cause"  shall  include
     termination  because of the Employee's personal  dishonesty,  incompetence,
     willful  misconduct,  breach of a fiduciary duty involving personal profit,
     intentional failure to perform stated duties, willful violation of any law,
     rule, or regulation (other than traffic  violations or similar offenses) or
     final  cease-and-desist  order, or material breach of any provision of this
     Agreement.  Notwithstanding the foregoing, the Employee shall not be deemed
     to have been  terminated  for cause  unless and until there shall have been
     delivered  to the  Employee  a copy of a  resolution,  duly  adopted by the
     affirmative vote of not less than a majority of the  disinterested  members
     of the Board of  Directors  of the  Association  at a meeting  of the Board
     called and held for such purpose (after  reasonable  notice to the Employee
     and an opportunity for the Employee,  together with the Employee's counsel,
     to be heard before the Board),  stating  that in the good faith  opinion of
     the Board the  Employee was guilty of conduct  constituting  "cause" as set
     forth above and specifying the particulars thereof in detail.

          (b) The Employee's  employment  may be  voluntarily  terminated by the
     Employee at any time upon 90 days written notice to the Association or upon
     such  shorter  period as may be agreed upon  between the  Employee  and the
     Board of  Directors  of the  Association.  In the  event of such  voluntary
     termination,  the  Association  shall be  obligated  to continue to pay the
     Employee his salary only through the date of termination,  at the time such
     payments are due, and the Association  shall have no further  obligation to
     the Employee under this Agreement.

          (c) In the  event of the  death  of the  Employee  during  the term of
     employment under this Agreement and prior to any termination hereunder, the
     Employee's  estate,  or such  person as the  Employee  may have  previously
     designated  in writing,  shall be entitled to receive from the  Association
     the salary of the Employee  through the last day of the  calendar  month in
     which his death shall have occurred.

          (d) If the  Employee  is  suspended  from  office  and/or  temporarily
     prohibited from  participating in the conduct of the Association's  affairs
     by a notice served under Section  8(e)(3) or (g)(1) of the Federal  Deposit
     Insurance Act ("FDIA"), 12 U.S.C. ss. 1818(e)(3); (g)(1), the Association's
     obligations  under  this  Agreement  shall be  suspended  as of the date of
     service,  unless stayed by appropriate  proceedings.  If the charges in the
     notice are  dismissed,  the  Association  may in its discretion (i) pay the
     Employee all or part of the  compensation  withheld  while its  obligations
     under this  Agreement were suspended and (ii) reinstate in whole or in part
     any of the obligations which were suspended.


                                        4

<PAGE>


          (e)  If  the  Employee  is  removed  from  office  and/or  permanently
     prohibited from  participating in the conduct of the Association's  affairs
     by an order issued under  Section  8(e)(4) or (g)(1) of the FDIA, 12 U.S.C.
     ss.  1818(e)(4);  (g)(1),  all  obligations of the  Association  under this
     Agreement  shall  terminate,  as of the  effective  date of the order,  but
     vested rights of the parties shall not be affected.

          (f) If the  Association  becomes  in  default  (as  defined in Section
     3(x)(1) of the FDIA, 12 U.S.C. ss. 1813(x)(1)),  all obligations under this
     Agreement  shall  terminate as of the date of default,  but this  provision
     shall not affect any vested rights of the parties.

          (g) All obligations  under this Agreement shall be terminated,  except
     to the extent  determined that  continuation of this Agreement is necessary
     for the continued operation of the Association:  (i) by the Director of the
     Office of Thrift Supervision ("OTS") or his or her designee at the time the
     Federal Deposit Insurance  Corporation  enters into an agreement to provide
     assistance to or on behalf of the Association under the authority contained
     in  Section  13(c) of the  FDIA,  12  U.S.C.  ss.  1823(c);  or (ii) by the
     Director of the OTS or his or her  designee at the time the Director of the
     OTS or his or  her  designee  approves  a  supervisory  merger  to  resolve
     problems related to operation of the Association or when the Association is
     determined  by the  Director  of  the  OTS to be in an  unsafe  or  unsound
     condition.

          Any rights of the parties that have already vested, however, shall not
     be affected by any such action.

          (h) In the event the  Association  purports to terminate  the Employee
     for cause, but it is determined by a court of competent  jurisdiction or by
     an  arbitrator  pursuant  to  Section  16 that cause did not exist for such
     termination,  or if in any  event it is  determined  by any  such  court or
     arbitrator  that the  Association  has failed to make timely payment of any
     amounts owed to the Employee  under this  Agreement,  the Employee shall be
     entitled to reimbursement  for all reasonable costs,  including  attorneys'
     fees,  incurred in challenging such termination or collecting such amounts.
     Such reimbursement shall be in addition to all rights to which the Employee
     is otherwise entitled under this Agreement.

         7. Disability.  If during the term of employment hereunder the Employee
shall  become  disabled  or  incapacitated  to the  extent  that he is unable to
perform  the  duties of the Vice  President,  he shall be  entitled  to  receive
disability benefits of the type provided for other employees of the Association.
While he  receives  such  benefits,  the rights of the  Employee  to receive the
salary stated in Section 2 hereof shall be suspended.

         8. Change in Control.

          (a)  Involuntary   Termination.   If  the  Employee's   employment  is
     involuntarily  terminated  (other  than  for  cause or  pursuant  to any of
     Sections  6(c) through 6(g) or Section 7 of this  Agreement)  in connection
     with or within 18 months  after a change in control of the  Association  or
     the Holding  Company which occurs at any time during the term of employment
     under this Agreement,  the Association  shall pay to the Employee in a lump
     sum in cash within 25 business

                                        5

<PAGE>


     days after the Date of Termination (as  hereinafter  defined) of employment
     an  amount  equal  to  299  percent  of the  Employee's  "base  amount"  of
     compensation, as defined in Section 280G(b)(3) of the Internal Revenue Code
     of 1986, as amended ("Code").

          (b) Definitions.  The term "Date of Termination"  means the earlier of
     (i) the date upon which the Association gives notice to the Employee of the
     termination of his employment with the  Association,  or (ii) the date upon
     which the Employee ceases to serve as an Employee of the Association.

          The term "change in control" is defined  solely as any  acquisition of
     control of the  Association or the Holding Company (other than by a trustee
     or other fiduciary holding securities under an employee benefit plan of the
     Association or the Holding Company),  as defined in 12 C.F.R. ss. 574.4, or
     any successor regulation,  which would require the filing of an application
     for  acquisition  of control or notice of change in control as set forth in
     12 C.F.R. ss. 574.3, or any successor regulation.

         9. Certain  Reduction of Payments by the  Association.  (a) Anything in
this  Agreement  to the  contrary  notwithstanding,  in the  event  it  shall be
determined  that any payment or  distribution  by the  Association to or for the
benefit of the Employee (whether paid or payable or distributed or distributable
pursuant to the terms of this  Agreement or otherwise)  (a  "Payment")  would be
nondeductible  (in whole or part) by the  Association  for  Federal  income  tax
purposes  because of Section 280G of the Code, then the aggregate  present value
of  amounts  payable or  distributable  to or for the  benefit  of the  Employee
pursuant  to this  Agreement  ("Agreement  Payments")  shall be  reduced  to the
Reduced  Amount.  The "Reduced  Amount" shall be an amount,  not less than zero,
expressed in present  value,  which  maximizes  the  aggregate  present value of
Agreement  Payments  without  causing  any  Payment to be  nondeductible  by the
Association because of Section 280G of the Code. For purposes of this Section 9,
present value shall be determined in accordance  with Section  280G(d)(4) of the
Code.

                  (b) All determinations  required to be made under this Section
9 shall be made by the Association's independent auditors, or at the election of
such auditors by such other firm or individuals of recognized  expertise as such
auditors  may  select  (such  auditors  or, if  applicable,  such  other firm or
individual,  are hereinafter  referred to as the "Advisory Firm").  The Advisory
Firm  shall  within ten  business  days of the Date of  Termination,  or at such
earlier time as is requested by the Association, provide to both the Association
and the  Employee an opinion (and  detailed  supporting  calculations)  that the
Association has substantial  authority to deduct for federal income tax purposes
the full amount of the Agreement  Payments and that the Employee has substantial
authority not to report on his federal  income tax return any excise tax imposed
by Section 4999 of the Code with  respect to the  Agreement  Payments.  Any such
determination  and  opinion  by the  Advisory  Firm  shall be  binding  upon the
Association  and the Employee.  The Employee shall determine which and how much,
if any, of the Agreement Payments shall be eliminated or reduced consistent with
the requirements of this Section 9, provided that, if the Employee does not make
such  determination  within ten business days of the receipt of the calculations
made by the Advisory  Firm, the  Association  shall elect which and how much, if
any, of the Agreement  Payments shall be eliminated or reduced  consistent  with
the  requirements  of this Section 9 and shall  notify the Employee  promptly of
such election. Within five business days of the earlier of (i) the Association's

                                        6

<PAGE>


receipt of the Employee's  determination  pursuant to the immediately  preceding
sentence of this Agreement,  or (ii) the Association's  election in lieu of such
determination,  the Association shall pay to or distribute to or for the benefit
of the Employee such amounts as are then due the Employee under this  Agreement.
The  Association  and the Employee shall cooperate fully with the Advisory Firm,
including without limitation  providing to the Advisory Firm all information and
materials  reasonably  requested  by it, in  connection  with the  making of the
determinations required under this Section 9.

                  (c) As a result of  uncertainty in application of Section 280G
of the  Code at the  time of the  initial  determination  by the  Advisory  Firm
hereunder,  it is possible  that  Agreement  Payments will have been made by the
Association which should not have been made  ("Overpayment")  or that additional
Agreement  Payments will not have been made by the Association which should have
been made  ("Underpayment"),  in each  case,  consistent  with the  calculations
required to be made hereunder.  In the event that the Advisory Firm,  based upon
the  assertion  by the  Internal  Revenue  Service  against  the  Employee  of a
deficiency  which the Advisory Firm believes has a high  probability of success,
determines  that an  Overpayment  has been made,  any such  Overpayment  paid or
distributed  by the  Association  to or for the  benefit  of  Employee  shall be
treated for all purposes as a loan ab initio  which the Employee  shall repay to
the Association  together with interest at the applicable  federal rate provided
for in Section  7872(f)(2)  of the Code;  provided,  however,  that no such loan
shall be deemed to have been made and no amount shall be payable by the Employee
to the  Association  if and to the extent such deemed loan and payment would not
either reduce the amount on which the Employee is subject to tax under Section 1
and Section  4999 of the Code or  generate a refund of such taxes.  In the event
that the Advisory Firm,  based upon controlling  preceding or other  substantial
authority,  determines that an Underpayment has occurred,  any such Underpayment
shall be promptly paid by the  Association to or for the benefit of the Employee
together  with interest at the  applicable  federal rate provided for in Section
7872(f)(2) of the Code.

                  (d) The  total  of  payments  to the  Employee in the event of
involuntary termination of employment  under Section 6(a) and Section 8(a) shall
not exceed three times his average annual compensation from the Association over
the most recent five taxable  years (or, if  employed by the  Association  for a
shorter period, over the period of his employment by the Association).

                  (e)  Any  payments  made  to the  Employee  pursuant  to  this
Agreement,  or are  subject to and  conditioned  upon their  compliance  with 12
U.S.C. ss. 1828(k) and any regulations promulgated  thereunder.  Notwithstanding
anything in this Agreement to the contrary,  no payments may be made pursuant to
this Agreement  without the prior approval of the OTS if the  Association is not
in compliance with its regulatory capital requirements, or if such payment would
cause the Association to fail its regulatory capital requirements.

         10. No  Assignments.  (a) This  Agreement  is  personal  to each of the
parties  hereto,  and  neither  party  may  assign  or  delegate  any  rights or
obligations  hereunder  without first obtaining the written consent of the other
party;  provided,  however,  that the Association  will require any successor or
assign  (whether  direct or indirect,  by  purchase,  merger,  consolidation  or
otherwise)  to all or  substantially  all of the business  and/or  assets of the
Association,  by an assumption  agreement in form and substance  satisfactory to
the Employee, to expressly assume and agree to perform this

                                        7

<PAGE>



Agreement in the same manner and to the same extent that the  Association  would
be required to perform it if no such  succession or assignment  had taken place.
Failure of the  Association to obtain such an assumption  agreement prior to the
effectiveness  of any such  succession or  assignment  shall be a breach of this
Agreement and shall entitle the Employee to compensation from the Association in
the same  amount and on the same terms as the  compensation  pursuant to Section
8(a) hereof.  For purposes of implementing the provisions of this Section 10(a),
the date on which any such succession becomes effective shall be deemed the Date
of Termination.

                  (b) This  Agreement  and all rights of the  Employee hereunder
shall inure to the benefit of and be enforceable by the Employee's personal  and
legal   representatives,    executors,   administrators,    successors,   heirs,
distributees,  devisees  and  legatees.  If the  Employee  should  die while any
amounts  would still be payable to the  Employee  hereunder  if the Employee had
continued t live, all such amounts,  unless otherwise provided herein,  shall be
paid in accordance  with the terms of this Agreement to the Employee's  devisee,
legatee or other  designee or if there is no such  designee,  to the  Employee's
estate.

         11. Notice.  For the purposes of this Agreement,  notices and all other
communications  provided for in the  Agreement  shall be in writing and shall be
deemed to have been duly given when  personally  delivered  or sent by certified
mail,  return  receipt  requested,   postage  prepaid,   addressed  (i)  to  the
Association at its home office to the attention of the Board of Directors of the
Association,  with a copy to the Secretary of the  Association,  and (ii) to the
Employee at the home address he has most recently  provided to the  Association,
or to such other  address  as either  party may have  furnished  to the other in
writing in accordance herewith.

         12.  Amendments.  No amendments or additions to this Agreement shall be
binding unless in writing and signed by both parties, except as herein otherwise
provided.

         13. Paragraph  Headings.  The paragraph headings used in this Agreement
are  included  solely  for  convenience  and  shall  not  affect,  or be used in
connection with, the interpretation of this Agreement.

         14.  Severability.  The  provisions of this  Agreement  shall be deemed
severable and the  invalidity  or  unenforceability  of any provision  shall not
affect the validity or enforceability of the other provisions hereof.

         15.  Governing Law. This Agreement shall be governed by the laws of the
United States to the extent applicable and otherwise by the laws of the State of
Kansas.

         16.  Arbitration.  Any  dispute  or  controversy  arising  under  or in
connection  with this Agreement  shall be settled  exclusively by arbitration in
accordance  with  the  rules of the  American  Arbitration  Association  then in
effect.  Judgment may be entered on the  arbitrator's  award in any court having
jurisdiction.

         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
day and year first above written.

                                        8

<PAGE>


         THIS AGREEMENT  CONTAINS A BINDING  ARBITRATION  PROVISION WHICH MAY BE
ENFORCED BY THE PARTIES.

                                            FIRST FEDERAL SAVINGS AND LOAN
                                            ASSOCIATION OF INDEPENDENCE



                                            By:_________________________________
                                                     Donald E. Aitken
                                                     Chairman of the Board



                                            EMPLOYEE



                                            By:_________________________________
                                                     Franklin C. Miller


                                        9



                                                                    Exhibit 23.1


                                  EXHIBIT 23.1

                   CONSENT OF SILVER, FREEDMAN & TAFF, L.L.P.

<PAGE>


                               CONSENT OF COUNSEL




         We  consent  to the  use  of our  opinions,  to  the  incorporation  by
reference of such  opinions as an exhibits to the Form SB-2 and to the reference
to our firm under the  headings  "The Merger  Conversion - Tax  Consequences  of
Merger Conversion" and "Legal Opinions" in the Prospectus  included in this Form
SB-2. In giving this consent, we do not admit that we are within the category of
persons whose consent is required under Section 7 of the Securities Act of 1933,
as  amended,  or the  rules  and  regulations  of the  Securities  and  Exchange
Commission thereunder.




                                           /s/Silver, Freedman, & Taff, L.L.P.
                                           -------------------------------------
                                              SILVER, FREEDMAN & TAFF, L.L.P.


Washington, D.C.
July 1, 1998



                                                                    Exhibit 23.2

                                  EXHIBIT 23.2


                            CONSENT OF GRANT THORNTON



<PAGE>


                              ACCOUNTANTS' CONSENT

We have issued our report dated October 24, 1997,  accompanying the consolidated
financial  statements of First  Independence  Corporation and Subsidiary and our
report dated April 3, 1998 accompanying the financial statements of The Neodesha
Savings and Loan Association,  FSA as well as our opinion with respect to Kansas
income  tax   consequences   contained  in  First   Independence   Corporation's
Registration  Statement on Forms AC and OC to be filed on or about July 1, 1998,
with  the  Office  of  Thrift  Supervision.   We  consent  to  the  use  of  the
aforementioned  reports in the Registration  Statement and Prospectus and to the
use of our name as it appears under the caption "Experts."


/s/Grant Thornton LLP

Wichita, Kansas
June 30, 1998



                                                                    Exhibit 23.3




                                  EXHIBIT 23.3

                         CONSENT OF FERGUSON & COMPANY




<PAGE>

              FINANCIAL  
Ferguson      INSTITUTION
& Company     CONSULTING


Suite 305
860 W. Airport Frwy
Hurst, Texas   76054
(817) 577-9558
(817) 577-3054 Fax


                                        July 2, 1998


Boards of Directors
Neodesha Savings and Loan Association, FSA, and
First Independence Corporation
Myrtle & Sixth Streets
Independence, Kansas  67301

Directors:

     We hereby  consent to the use of our  firm's  name in the  Application  for
Approval  of  Merger  Conversion,   to  be  filed  with  the  Office  of  Thrift
Supervision,  of Neodesha Savings and Loan Association,  FSA, and any amendments
thereto,  in the SEC Registration  Statement of First Independence  Corporation,
and any amendments  thereto. We also hereby consent to the inclusion of, summary
of,  and  references  to  our  Appraisal  Report  and  our  opinion   concerning
subscription   rights  in  such  filings   including  the  Prospectus  of  First
Independence Corporation.


                                        Sincerely


                                        /s/ Charles M. Hebert
                                        Charles M. Hebert
                                        Principal


<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
The schedule contains summary financial information extracted from the quarterly
report on Form  10-QSB  for the  fiscal  quarter  ended  March  31,  1998 and is
qualified in its entirety by reference to such financial statements.
</LEGEND>

       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                                SEP-30-1998
<PERIOD-END>                                     MAR-31-1998
<CASH>                                               869,625
<INT-BEARING-DEPOSITS>                               207,117
<FED-FUNDS-SOLD>                                   5,300,000
<TRADING-ASSETS>                                           0
<INVESTMENTS-HELD-FOR-SALE>                        3,346,443
<INVESTMENTS-CARRYING>                            25,902,199
<INVESTMENTS-MARKET>                              26,054,611
<LOANS>                                           85,919,601
<ALLOWANCE>                                          655,745
<TOTAL-ASSETS>                                   124,493,983
<DEPOSITS>                                        84,171,855
<SHORT-TERM>                                       6,400,000
<LIABILITIES-OTHER>                                1,468,421
<LONG-TERM>                                       20,900,000
                                      0
                                                0
<COMMON>                                              14,984
<OTHER-SE>                                        11,538,723
<TOTAL-LIABILITIES-AND-EQUITY>                   124,493,983
<INTEREST-LOAN>                                    3,332,484
<INTEREST-INVEST>                                    928,819
<INTEREST-OTHER>                                     115,505
<INTEREST-TOTAL>                                   4,376,808
<INTEREST-DEPOSIT>                                 1,944,157
<INTEREST-EXPENSE>                                 2,679,605
<INTEREST-INCOME-NET>                              1,697,203
<LOAN-LOSSES>                                              0
<SECURITIES-GAINS>                                         0
<EXPENSE-OTHER>                                    1,146,898
<INCOME-PRETAX>                                      663,327
<INCOME-PRE-EXTRAORDINARY>                           375,236
<EXTRAORDINARY>                                            0
<CHANGES>                                                  0
<NET-INCOME>                                         375,236
<EPS-PRIMARY>                                            .41
<EPS-DILUTED>                                            .38
<YIELD-ACTUAL>                                          7.71
<LOANS-NON>                                          573,000
<LOANS-PAST>                                               0
<LOANS-TROUBLED>                                      49,000
<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>

<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
The schedule contains summary financial information extracted from the quarterly
report on Form  10-QSB for the fiscal  quarter  ended  December  31, 1996 and is
qualified in its entirety by reference to such financial statements.
</LEGEND>

       
<S>                             <C>
<PERIOD-TYPE>                   3-MOS
<FISCAL-YEAR-END>                              SEP-30-1997
<PERIOD-END>                                   DEC-31-1997
<CASH>                                             831,502
<INT-BEARING-DEPOSITS>                             196,493
<FED-FUNDS-SOLD>                                   100,000
<TRADING-ASSETS>                                         0
<INVESTMENTS-HELD-FOR-SALE>                      5,866,279
<INVESTMENTS-CARRYING>                          28,756,691
<INVESTMENTS-MARKET>                            28,755,870
<LOANS>                                         70,428,556
<ALLOWANCE>                                        690,009
<TOTAL-ASSETS>                                 108,913,840
<DEPOSITS>                                      70,138,277
<SHORT-TERM>                                    14,700,000
<LIABILITIES-OTHER>                              1,395,418
<LONG-TERM>                                     10,700,000
                                    0
                                              0
<COMMON>                                            14,984
<OTHER-SE>                                      11,965,161
<TOTAL-LIABILITIES-AND-EQUITY>                 108,913,840
<INTEREST-LOAN>                                  1,382,714
<INTEREST-INVEST>                                  569,538
<INTEREST-OTHER>                                    33,354
<INTEREST-TOTAL>                                 1,985,606
<INTEREST-DEPOSIT>                                 891,844
<INTEREST-EXPENSE>                               1,247,375
<INTEREST-INCOME-NET>                              738,231
<LOAN-LOSSES>                                            0
<SECURITIES-GAINS>                                       0
<EXPENSE-OTHER>                                    510,416
<INCOME-PRETAX>                                    281,655
<INCOME-PRE-EXTRAORDINARY>                         166,694
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                       166,694
<EPS-PRIMARY>                                          .16
<EPS-DILUTED>                                          .15
<YIELD-ACTUAL>                                        7.51
<LOANS-NON>                                        304,000
<LOANS-PAST>                                       149,000
<LOANS-TROUBLED>                                    52,000
<LOANS-PROBLEM>                                          0
<ALLOWANCE-OPEN>                                   690,009
<CHARGE-OFFS>                                            0
<RECOVERIES>                                             0
<ALLOWANCE-CLOSE>                                  690,009
<ALLOWANCE-DOMESTIC>                                     0
<ALLOWANCE-FOREIGN>                                      0
<ALLOWANCE-UNALLOCATED>                            690,009
        


</TABLE>

<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
The schedule contains summary financial information extracted from the quarterly
report on Form  10-QSB  for the  fiscal  quarter  ended  March  31,  1997 and is
qualified in its entirety by reference to such financial statements.
</LEGEND>

       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              SEP-30-1997
<PERIOD-END>                                   MAR-31-1997
<CASH>                                             709,410
<INT-BEARING-DEPOSITS>                             265,530
<FED-FUNDS-SOLD>                                   800,000
<TRADING-ASSETS>                                         0
<INVESTMENTS-HELD-FOR-SALE>                      4,795,589
<INVESTMENTS-CARRYING>                          28,900,681
<INVESTMENTS-MARKET>                            28,733,731
<LOANS>                                         70,961,880
<ALLOWANCE>                                        690,009
<TOTAL-ASSETS>                                 109,229,614
<DEPOSITS>                                      74,140,900
<SHORT-TERM>                                     9,800,000
<LIABILITIES-OTHER>                              1,114,780
<LONG-TERM>                                     12,700,000
                                    0
                                              0
<COMMON>                                            14,984
<OTHER-SE>                                      11,458,950
<TOTAL-LIABILITIES-AND-EQUITY>                 109,229,614
<INTEREST-LOAN>                                  2,778,864
<INTEREST-INVEST>                                1,118,892
<INTEREST-OTHER>                                    72,161
<INTEREST-TOTAL>                                 3,969,917
<INTEREST-DEPOSIT>                               1,781,023
<INTEREST-EXPENSE>                               2,487,963
<INTEREST-INCOME-NET>                            1,481,954
<LOAN-LOSSES>                                            0
<SECURITIES-GAINS>                                       0
<EXPENSE-OTHER>                                  1,050,143
<INCOME-PRETAX>                                    537,689
<INCOME-PRE-EXTRAORDINARY>                         332,274
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                       332,274
<EPS-PRIMARY>                                          .33
<EPS-DILUTED>                                          .31
<YIELD-ACTUAL>                                        7.49
<LOANS-NON>                                        440,000
<LOANS-PAST>                                       487,000
<LOANS-TROUBLED>                                    52,000
<LOANS-PROBLEM>                                          0
<ALLOWANCE-OPEN>                                   690,009
<CHARGE-OFFS>                                            0
<RECOVERIES>                                             0
<ALLOWANCE-CLOSE>                                  690,009
<ALLOWANCE-DOMESTIC>                                     0
<ALLOWANCE-FOREIGN>                                      0
<ALLOWANCE-UNALLOCATED>                            690,009
        


</TABLE>


                                                                    Exhibit 99.4





                                  EXHIBIT 99.4


                          QUESTION AND ANSWER BROCHURE


<PAGE>

                        II. Question and Answer Brochure

A. Explanation

     The Question and Answer brochure is important to any Merger Conversion.  It
     serves to answer  some of the most  commonly  asked  questions  in  "plain,
     everyday  language."  Most of the  answers  are  taken  verbatim  from  the
     Prospectus and it saves the  individual  from searching for the answer to a
     simple question.

B. Method of Distribution

     There are four primary  methods of  distribution of the Question and Answer
     brochure,  however, regardless of the method they are always accompanied by
     a Prospectus.

          1.   A Question and Answer brochure is sent out in the initial mailing
               to all members of Neodesha.

          2.   Question  and  Answer   brochures  are  available  in  the  stock
               information center of Neodesha.

          3.   Question and Answer  brochures  are  distributed  in  information
               packets at Community meetings.

          4.   Question  and  Answer  brochures  are  sent  out  in  a  standard
               information  packet  to all  interested  investors  who phone the
               Stock Information Center requesting information.


<PAGE>



                              QUESTIONS AND ANSWERS




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

                                     (ART)

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



















THIS  BROCHURE  ONLY  HIGHLIGHTS   CERTAIN   INFORMATION  IN  THE   ACCOMPANYING
PROSPECTUS.  MEMBERS  ARE  URGED TO READ THE  ACCOMPANYING  PROSPECTUS  FOR MORE
COMPLETE INFORMATION ON THE MERGER CONVERSION.

<PAGE>


                              QUESTIONS AND ANSWERS
                                    REGARDING
                              THE MERGER CONVERSION

         On February  18, 1998,  the Board of Directors of Neodesha  Savings and
Loan Association,  F.S.A ("Neodesha")  unanimously adopted a Plan of Conversion,
which was subsequently amended on ____________,  pursuant to which Neodesha will
convert from a federally-chartered  mutual savings bank to a federally-chartered
stock savings bank ("Conversion").  In conjunction with the Conversion, Neodesha
simultaneously   will  be  acquired   ("Acquisition")   by  First   Independence
Corporation ("First Independence"),  a savings institution holding company based
in Independence,  Kansas. It is anticipated that after the Acquisition, Neodesha
will be merged or otherwise combined with ("Merger") First Independence's wholly
owned  subsidiary,  First Federal  Savings and Loan  Association of Independence
("First  Federal").  The Conversion,  Acquisition and the Merger are referred to
collectively as the "Merger Conversion."

         The Merger  Conversion  is subject  to  various  conditions,  including
approval by Neodesha's "Voting Members." Voting Members are all persons who held
deposit accounts or borrowings at Neodesha and those who are obligated on a loan
from Neodesha on the Voting Record Date (which is _____________) and continue to
hold such  deposit  accounts or  borrowings  or be obligated on such loan on the
date of the Special  Meeting  scheduled to be held on _________.  As part of the
Merger Conversion,  certain deposit account holders, an employee stock ownership
plan ("Neodesha ESOP") established for the benefit of Neodesha's employees, loan
customers  and  directors,  officers and employees of Neodesha are being offered
the  opportunity  to purchase  shares of First  Independence  Common  Stock in a
Subscription  Offering at the "95% Price" (i.e.,  95% of the First  Independence
Market Price as defined in Question 14).

         This  brochure  is provided to answer  basic  questions  you might have
regarding the Merger  Conversion.  Following the Conversion and the Acquisition,
First  Independence  will operate Neodesha as a separate savings bank subsidiary
and, sometime after the Acquisition,  First Independence will merge or otherwise
combine  Neodesha with First Federal.  Following the Merger,  First Federal will
continue to provide  financial  services to Neodesha  depositors,  borrowers and
other  customers.  The  Merger  Conversion  will  not  affect  the  balances  or
withdrawability of existing  Neodesha's deposit accounts and/or the terms of any
loans to  existing  borrowers.  Deposits  will  continue to be insured up to the
maximum amount permitted by law. See Question 11 for further information.

         More complete  information on the Merger Conversion is contained in the
accompanying Prospectus,  and all information contained or referred to herein is
qualified in its entirety by the  Prospectus  and the  information  contained or
referred to therein. You are urged to carefully read the Prospectus.



<PAGE>



                           ABOUT THE MERGER CONVERSION

1.  Q.  What is a stock "Conversion"?

    A.  A conversion is a change in the legal form of organization from a mutual
        to a stock company. Neodesha presently operates as a federally-chartered
        mutual  savings bank and has no  stockholders.  Through its  Conversion,
        Neodesha will become a federally-chartered stock savings bank.

2.  Q.  What is the "Acquisition"?

    A.  Concurrent with Neodesha's  Conversion,  First Independence will acquire
        all the stock of Neodesha  issued in the  Conversion,  making Neodesha a
        wholly-owned   federally-chartered  savings  bank  subsidiary  of  First
        Independence.

3.  Q.  What is the "Merger"?

    A.  After the  Conversion  and the  Acquisition,  Neodesha will be merged or
        otherwise combined with First Federal, First Independence's wholly-owned
        subsidiary.  After the Merger,  First Independence will operate Neodesha
        as a branch of First Federal.  First  Independence  and Neodesha believe
        that the Merger will provide  Neodesha's  customers greater  convenience
        and a broader range of services.

4.  Q.  What is First Independence Corporation?

    A.  First  Independence is a savings bank holding company  headquartered  in
        Independence,  Kansas. At March 31, 1998, First  Independence had assets
        totaling  $124.5 million.  Presently,  First  Independence  operates one
        savings bank  subsidiary,  First Federal Savings and Loan Association of
        Independence "First Federal." First Federal currently operates 2 offices
        in Kansas.

        First Independence is a publicly-traded company whose stock is quoted on
        the  Nasdaq  (National   Association  of  Security   Dealers   Automated
        Quotation) SmallCap Market under the symbol "FFSL."

5.  Q.  What approvals  must be received  before the Merger  Conversion  becomes
        effective?

    A.  First,  the Merger  Conversion is subject to approvals  (which have been
        received)   from  the  Boards  of   Directors   of  Neodesha  and  First
        Independence.  Second, approval must be received from the Securities and
        Exchange  Commission (SEC) and the Office of Thrift  Supervision  (OTS).
        Third,  the Plan of Conversion  must be approved by the Neodesha  Voting
        Members and the  offering of shares of First  Independence  Common Stock
        must be  completed.  A  special  meeting  of  Voting  Members  ("Special
        Meeting") will be held on __________, 1998 to consider and vote upon the
        Plan of Conversion.  Additional  approvals  required for the Merger will
        not be sought until after the Conversion and Acquisition are completed.


<PAGE>




6.  Q.  How did the Board of Directors of Neodesha come to the  conclusion  that
        now is the time to convert?

    A.  After  considering  the  increased   competition  from  other  financial
        institutions,  the  need  to  offer  new  services  to  attract  younger
        customers,  new  legislative  and regulatory  requirements  imposed upon
        banking  institutions,  the growth  restrictions  imposed by federal and
        state  regulators,  management  succession,  and the alternatives to the
        Merger Conversion,  the Board of Directors determined that becoming part
        of First Independence would, among other things, assist Neodesha in more
        effectively meeting increasingly competitive conditions in the financial
        services  industry,  provide  for  expansion  of services to the public,
        enable  Neodesha to better meet the needs of its local  communities  and
        its  customers  and  enhance  its  opportunity  to  attract  and  retain
        qualified personnel. For these and other reasons, the Board of Directors
        believes that the Merger Conversion is in the best interests of Neodesha
        , its depositors and customers and the communities it serves.

7.  Q.  Why  did the  Board  of  Directors  and  management  choose  the  Merger
        Conversion rather than a standard mutual to stock conversion?

    A.  Recognizing  that Neodesha would benefit most from greater  resources in
        management and technological  resources, the Board of Directors reviewed
        the  opportunities  available  to  Neodesha  to (i)  convert  to a stock
        savings bank or a stock  savings and loan  association  on a stand-alone
        basis, (ii) combine with another financial institution,  or (iii) remain
        as a mutual  savings  bank  primarily  engaged in making  home loans and
        seeking consumer  savings.  The Board of Directors decided that the most
        desirable  alternative  for  Neodesha  was  to  identify  and  pursue  a
        combination with a strongly capitalized,  conservatively managed savings
        institution that shared  Neodesha's  operating  philosophy and community
        commitment.  The  Board  of  Directors  determined  that  a  stand-alone
        conversion,  given the current market and demand for thrift  institution
        stocks,  could  present  substantial  risk and  liquidity  problems in a
        limited  market to local  investors.  The Board also  determined  that a
        stand alone conversion would not solve several of the long-term concerns
        facing  Neodesha.   The  Board  of  Directors  also  believes  that  the
        provisions of the Plan of Conversion and the related  Agreement and Plan
        of Reorganization,  allowing Neodesha's depositors and loan customers to
        acquire First Independence Common Stock at a 5% discount, are beneficial
        to its customers. Finally, all of Neodesha's officers and employees have
        been offered comparable  positions with First Federal,  which will allow
        Neodesha to provide its members,  and the communities it serves,  with a
        continuity of personal  service of the same high quality provided in the
        past.

8.  Q.  Will Neodesha retain its name after the Merger Conversion?

    A.  Neodesha  will  retain  its  current  name  after  the   Conversion  and
        Acquisition.  After the Merger is completed, Neodesha operations will be
        conducted as part of First  Independence  under the name "First  Federal
        Savings and Loan Association of Independence."

<PAGE>


9.  Q.  Will I continue banking with the same people at Neodesha ?

    A.  All Neodesha  officers and employees  have been offered  positions  with
        First  Federal,  so it is  expected  that the banking  professionals  at
        Neodesha whom you know and trust will continue to serve you.

10. Q.  What effect will the Conversion and the Acquisition have on my accounts?

    A.  The Conversion and the  Acquisition  will have no effect on the balance,
        maturity or  withdrawability  of your  existing  deposits at Neodesha or
        your  obligations  as a  borrower  from  Neodesha.  Your  deposits  will
        continue to be insured by the FDIC to the maximum limits available under
        federal law.

11. Q.  How will the insurance of my deposit accounts be affected if I also have
        an account with First Federal?

    A.  As noted,  there  will be no effect on the  insurance  coverage  of your
        deposit account as a result of the Conversion and the Acquisition.  Upon
        consummation of the Merger, depositors who had accounts at both Neodesha
        and First  Federal  prior to the Merger will retain  separate  insurance
        coverage in those  accounts  for a period of six months from the date of
        the Merger or the date when  Neodesha's  certificates  of deposit  first
        mature, if later. Thereafter,  for purposes of FDIC insurance,  Neodesha
        accounts held by any person will be aggregated  with other First Federal
        accounts held by such person.


        ABOUT BECOMING A STOCKHOLDER IN FIRST INDEPENDENCE

12. Q.  What is the Subscription Offering?

    A.  Pursuant  to the  Plan of  Conversion  adopted  by  Neodesha's  Board of
        Directors,  First Independence is offering shares of its Common Stock in
        the Subscription Offering,  first to "Eligible Account Holders" (certain
        account  holders of record at Neodesha on December 31,  1996,  second to
        the Neodesha ESOP,  third to  "Supplemental  Eligible  Account  Holders"
        (certain account holders of record at Neodesha on June 30, 1998), fourth
        to "Other  Members" of Neodesha  (depositors and borrowers of record and
        those  obligated on a loan from Neodesha on  __________  who continue to
        hold such accounts and/or borrowings or continue to be obligated on such
        loan as of he "Voter  Record  Date",  ________  __, 1998) and finally to
        employees,  officers and  directors of Neodesha who do not qualify under
        any  of  the   previous   categories,   each   of  whom   will   receive
        non-transferable  subscription  rights to  subscribe  for  shares in the
        Subscription  Offering.  Shares not subscribed  for in the  Subscription
        Offering  will be  concurrently  offered in the  Community  Offering  to
        natural persons residing in the local community.


<PAGE>


13. Q.  At what price will the stock be offered in the Subscription Offering?

    A.  The  exact  price  per  share  cannot  be  determined  until  after  the
        expiration of the  Subscription  Offering.  Subject to certain  purchase
        limitations,  customers meeting the above criteria may elect to purchase
        First  Independence  Common Stock at a price equal to 95% of the average
        of the bid and ask  price  of  First  Independence  Common  Stock on the
        closing of each of the ten days  prior to the close of the  Subscription
        Offering.  By way of example,  if the average of the closing bid and ask
        quotations for the Common Stock of First Independence for the 10 trading
        days prior to the expiration of the offering was $13.81 per share,  then
        shares will be offered in this offering at $13.12 per share.

        For a number of reasons set forth in the accompanying Prospectus,  those
        who  purchase  shares  of  First   Independence   Common  Stock  in  the
        Subscription Offering should recognize that they may not be able to sell
        their  shares at a price  equal to or greater  than the 95% Price or the
        First Federal Market Price.

14. Q.  At what price will the stock be offered in the Community Offering?

    A.  The price per share of stock offered in the  Community  Offering will be
        the "95%  Price,"  which will be equal to 95% of the  average of the bid
        and ask price of First Independence  Common Stock on the closing of each
        of the ten days prior to the close of the Subscription Offering.

        For a number of reasons set forth in the accompanying Prospectus,  those
        who purchase shares of First Independence  Common Stock in the Community
        Offering should recognize that they may not be able to sell their shares
        at a price equal to or greater than the 95% Price.

15. Q.   Must I pay a commission  to buy  First  Independence  Common  Stock  in
         conjunction with the Subscription or Community Offerings?

    A.  No.  Unlike  shares  of First  Independence  Common  Stock  which may be
        purchased in the open market,  you will not pay a commission  to buy the
        stock if it is purchased in the Subscription Offering.

16. Q.  When may I sell the stock?

    A.  There will not be any sale  restrictions  applied to shares purchased in
        the Subscription Offering at the 95% Price.

17. Q.  How many shares  of First  Independence  Common  Stock  will be  offered
        through the Neodesha Merger Conversion?

    A.  The number of shares of First  Independence  Common  Stock to be offered
        will be  determined  by dividing the  appraised  value of  Neodesha,  as
        independently  determined by Ferguson & Company  ("Ferguson")  following
        the closing of the  Offerings,  by the First Federal  Market Price.  The
        actual number of shares to be offered may increase or decrease depending
        upon changes in the appraised  value and the actual market price for the
        First Independence Common Stock. The Plan of Conversion does not require
        that a minimum  number of  shares be sold in the  offerings  in order to
        consummate the Merger  Conversion.  Thus, the number of shares  actually
        issued may be less than the number offered.


<PAGE>


18. Q.  Are the subscription rights transferable?

    A.  No.  Subscription rights granted to Neodesha's Eligible Account Holders,
        Supplemental  Eligible  Account  Holders,  Voting  Members in the Merger
        Conversion are  nontransferable.  Under OTS  regulations,  no person may
        transfer or enter into any  agreement or  understanding  to transfer the
        legal  or  beneficial  ownership  of  rights  to  subscribe  for  shares
        purchased in the Subscription Offering, or the actual underlying shares,
        to the  account  of any  other  person  prior to the  completion  of the
        Conversion.  Thus,  only  members of  Neodesha  will have the ability to
        exercise such rights in the Subscription Offering.

19. Q.  If I choose to subscribe for stock,  what is the minimum investment that
        I can make in the Subscription Offering and the Community Offering?

    A.  The  minimum  investment  that can be made in  either  the  Subscription
        Offering  is $250.00  Stock Order  Forms must  specify a minimum  dollar
        subscription  of $250.00  to assure  that the  subscriber  will meet the
        minimum  subscription.  The pricing of the shares of First  Independence
        Common Stock on a per share basis will be  determined  shortly after the
        expiration of the Subscription Offering, thus fixing the exact number of
        shares  you  will  receive.  Subscribers  may not  purchase  partial  or
        fractional shares. See Questions 13, 14 and 17 above.

20. Q.  If I choose to subscribe for stock, what is the maximum investment  that
        I can make in the Subscription Offering?

    A.  The maximum  number of shares that may be purchased in the  Subscription
        Offering is that amount having an aggregate purchase price that does not
        exceed $100,000.

21. Q.  Who is entitled to subscribe First Independence common stock?

    A.  Rights  to  subscribe  for  common   stock,   subject  to  the  purchase
        limitations set forth in the Plan of Conversion,  will be given in order
        of priority to (i) depositors of Neodesha with a $50.00 minimum  deposit
        as  of  December  31,  1996  (the  "Eligible  Account  Holders");   (ii)
        Neodesha's  employee stock ownership plan (the "ESOP"),  a tax qualified
        employee stock benefit plan; (iii)  depositors of Neodesha,  who are not
        Eligible Account Holders,  with $50.00 or more on deposit as of June 30,
        1998 (the "Supplemental  Eligible Account Holders");  (iv) depositors of
        Neodesha as of _______,  1998  ("Voting  Record  Date") and borrowers of
        Neodesha who had loans  outstanding as of _______,  1998, which continue
        to be  outstanding  as of ________,  1998.  ("Other  Members"),  and (v)
        directors,  officers and  employees of Neodesha who do not qualify under
        any of the above categories..

        It is the  responsibility  of each subscriber  qualifying as an Eligible
        Account Holder,  Supplemental Eligible Account Holder or Other Member to
        list completely all account numbers for qualifying  savings  accounts as
        of the qualifying date on the stock order form.

        Shares that are not subscribed for during the Subscription  Offering, if
        any, may be offered to the general public  through a Community  Offering
        with  preference  given to natural persons and trusts of natural persons


<PAGE>


        who are permanent  residents of Wilson and Montgomery  Counties,  Kansas
        (the  "Local  Community").   It  is  anticipated  that  any  shares  not
        subscribed  for in the  Subscription  and  Community  Offerings  will be
        offered to certain  members of the general public through a syndicate of
        registered  broker dealers pursuant to selected dealers  agreements in a
        Syndicated Community Offering.

22. Q.  How do I subscribe for shares of stock?

    A.  Subscribers  wishing to exercise their  subscription  rights must return
        the enclosed Stock Order Form to Neodesha's  Stock  Information  Center.
        The Stock  Order Form must be  completed  and  returned  along with full
        payment or  appropriate  instructions  authorizing  a withdrawal  from a
        deposit account at Neodesha on or prior to the close of the Subscription
        Offering which will be 12:00 noon,  Central time, on ___________,  1998,
        unless extended.

23. Q.  Are the management and the Board  of Directors  of  Neodesha subscribing
        for  a  significant  amount  of  Common  Stock   in  First  Independence
        Corporation?

    A.  Directors  and  Executive  Officers  of  Neodesha  currently  intend  to
        subscribe for approximately  $_______ of First Independence Common Stock
        in the Subscription Offering.

24. Q.  May I use funds currently held in a retirement  account to subscribe for
        stock?

    A.  Yes. If you wish to use funds held in a retirement  account to subscribe
        for stock in the Subscription  Offering, and such account is at Neodesha
        or  at  First  Federal,  you  first  must  transfer  those  funds  to  a
        self-directed  retirement  account  with  an  independent  trustee  that
        permits  the  account to hold stock.  The Stock  Information  Center can
        assist you in this  process  and in  directing  the  trustee to purchase
        First Independence Common Stock.  Properly done, this process should not
        cause  any  adverse  tax  consequence  to your  retirement  account.  In
        addition,  if your retirement  account at Neodesha is invested in one or
        more certificates of deposit, such purchase may be done without an early
        withdrawal  penalty.  Because  it  takes  several  days to  process  the
        necessary  IRA forms,  a response  must be received by _______,  1998 to
        accommodate your interest.

        For  additional  information  regarding  the  procedures  by which funds
        currently  held in a retirement  account may be used to purchase  stock,
        please review the accompanying  Prospectus or call the Stock Information
        Center at (316) ___-____.

25. Q.  Where should Stock Order Forms be delivered?

    A.  Subscribers  in the  Subscription  Offering  should  mail or  deliver  a
        completed and signed  original  Stock Order Form with full  payment,  or
        instructions for an Authorized Withdrawal from eligible deposit accounts
        with Neodesha, to the Stock Information Center,  ____________ or deliver
        in person to a customer service representative at the Neodesha office.


<PAGE>


26. Q.  Will I receive interest  on funds I submit for my stock  purchase in the
        Subscription Offering?

    A.  Yes.  Neodesha will pay interest at its passbook rate  (currently  ___%)
        from the date the funds are received until  completion or termination of
        the Offering, except for subscriptions funded by Authorized Withdrawals.
        Funds  subject  to  Authorized   Withdrawals   will  remain  subject  to
        Neodesha's  applicable  deposit terms and will continue to earn interest
        at  the  contractual  rates  until  completion  or  termination  of  the
        Subscription Offering.

27. Q.  May I obtain a loan from Neodesha, First Federal or their  affiliates to
        pay for  shares  of First  Independence  Common Stock  purchased  in the
        Merger Conversion?

    A.  No.  Federal  regulations  do not  allow  either  institution  or  their
        affiliates  to make  loans  for  this  purpose,  but  another  financial
        institution may make a loan for this purpose.

28. Q.  If I  subscribe  for  First  Independence  Common  Stock  in the  Merger
        Conversion,  how  would  I go about buying additional shares, or selling
        shares in the aftermarket?

    A.  First Independence  Common Stock is quoted on the Nasdaq SmallCap Market
        under the symbol is "FFSL." Trident  Securities,  Inc. is a market maker
        in the stock  and can  assist  you in  purchasing  additional  shares or
        selling  shares of First  Independence  Common  Stock,  as can any other
        stockbroker.

29. Q.  What has been First Independence's dividend history?

    A.  Since 1994, First Independence has paid regular cash dividends,  and the
        last  regular  quarterly  dividend was $0.075 per common share (or $0.30
        per  share  when  annualized).  Although  First  Independence  currently
        intends  to  continue  to  pay   quarterly   cash   dividends  on  First
        Independence Common Stock, the declaration and payment of dividends,  as
        always, will depend upon business conditions, operating results, capital
        and other requirements in the judgment of First  Independence's Board of
        Directors.

30. Q.  Will the FDIC insure the shares of First Independence Common Stock?

    A.  NO.  THE  SHARES OF FIRST  INDEPENDENCE  COMMON  STOCK  OFFERED  ARE NOT
        DEPOSITS  AND ARE NOT  INSURED  BY THE  FDIC OR ANY  OTHER  GOVERNMENTAL
        AGENCY.

31. Q.  If I  subscribe for shares  and later  change my mind, will I be able to
        get a refund?

    A.  No. A Stock Order Form cannot be canceled, withdrawn or modified without
        the consent of management once it has been received by Neodesha.

<PAGE>


32. Q.  If  I  decide  to  purchase  stock,   when  will  I  receive  the  stock
        certificate(s)?

    A.  It is expected that stock certificates will be mailed within a few weeks
        after the conclusion of the Subscription Offering.



        ABOUT VOTING ON THE CONVERSION

33. Q.  Has  the  Board  of  Directors  of  Neodesha  unanimously  approved  the
        transaction?

    A.  Yes. Neodesha's Board of Directors has unanimously  approved the Plan of
        Conversion  and  urges  that all  members  vote  "For"  approval.  It is
        important  that all Voting  Members of  Neodesha  sign,  date and return
        their proxy card(s),  in the postage-paid  return envelope enclosed with
        the Prospectus  prior to the Special  Meeting,  currently  scheduled for
        ________, 1998, whether or not such members expect to attend the Special
        Meeting.  Failure to return your signed  proxy card or to vote in person
        will have the same effect as a vote against the Plan of Conversion.

34. Q.  Am I eligible to vote at the Special  Meeting to be held to consider the
        Plan of Conversion?

    A.  You are  eligible  to  vote at  Neodesha's  Special  Meeting,  currently
        scheduled to be held on ______,  1998, if you are a "Voting Member," who
        are all persons who held deposit accounts or borrowings at Neodesha , or
        were  obligated  on a loan  from  Neodesha  on,  ________,  1998 and who
        continue to hold such account or  borrowings or continue to be obligated
        on such loan through the Special  Meeting.  If you are a Voting  Member,
        you should have received a Prospectus  explaining the Merger  Conversion
        and related matters, and a proxy card with which to vote.

35. Q.  How many votes do I have as a Voting Member?

    A.  Each  account  holder is  entitled to one vote for each $100 or fraction
        thereof on deposit in the Voting  Member's  account on the Voting Record
        Date. Each borrower who holds eligible borrowings and each person who is
        obligated  on a loan is entitled to cast one (1) vote in addition to the
        number of votes,  if any,  he or she is  entitled  to vote as an account
        holder. No Voting Member may cast more than 1,000 votes.

36. Q.  If I vote "Against" the Plan of Conversion and it is approved, will I be
        prohibited  from  buying   First  Independence   Common  Stock   in  the
        Subscription Offering?

    A.  No.  Voting  against the Plan of Conversion in no way restricts you from
        purchasing First Independence Common Stock in the Subscription Offering.


<PAGE>


37. Q.  What  happens  if Neodesha does  not obtain  enough votes to approve the
        Plan of Conversion?

    A.  Neodesha's Conversion would not take place, First Independence would not
        acquire  Neodesha  and  Neodesha  would not merge  with  First  Federal.
        Rather, Neodesha would remain an independent mutual institution operated
        by its  Board  of  Directors.  Neodesha  customers  would  not  have the
        opportunity to purchase shares of First Independence Common Stock at the
        95% Price.

38. Q.  As a qualifying  depositor  or  borrower  of Neodesha , am I required to
        vote?

    A.  No.  However,  you are  encouraged  to vote to  assure  that the  Merger
        Conversion  is  consummated  on a timely  basis.  Failure to return your
        proxy  card or to vote in  person  will  have the same  effect as a vote
        against the Plan of Conversion.

39. Q.  What is a proxy card?

    A.  A proxy card gives you the ability to vote without attending the Special
        Meeting in person.  You may attend the meeting and vote at the  meeting,
        even if you have returned your proxy,  if you choose to do so.  However,
        if you are unable to attend, but you have returned your proxy, you still
        will be represented  by proxy.  Your proxy is revocable if you decide to
        vote in person at the  Special  Meeting  and under  other  circumstances
        described in the Prospectus.

40. Q.  How does the Merger Conversion benefit Neodesha's members?

    A.  The Merger  Conversion  will allow Neodesha to offer its members a wider
        range of financial  services and a greater  number of locations at which
        to bank. Also,  members of Neodesha are being offered the opportunity to
        purchase shares of First Independence  Common Stock at a discount to its
        market price. Additional benefits are described in the Prospectus/ Proxy
        Statement.

41. Q.  How can I get further information concerning the stock offerings?

    A.  You may call the Neodesha  Stock  Information  Center,  collect at (316)
        _______ to receive further  information and/or a copy of the Prospectus,
        Stock Order Form and Proxy Card.


<PAGE>



This does not constitute an offer to sell or the solicitation of an offer to buy
any shares of First  Independence  Common Stock offered in  connection  with the
Merger  Conversion,  nor  does it  constitute  the  solicitation  of a proxy  in
connection  with the  Merger  Conversion.  Offers to sell and  solicitations  of
offers  to buy are made only by means of the  Prospectus  and  solicitations  of
proxies  are made only by means of the  Prospectus  and Annexes  thereto.  There
shall be no sale of First  Independence  Common  Stock in any state in which any
offer, solicitation of an offer or sale of First Independence Common Stock would
be unlawful prior to the  registration or qualification of such shares under the
securities  laws of any such state.  A Prospectus can be obtained by calling the
Neodesha Stock Information Center at (316)_______.

THE SHARES OF FIRST  INDEPENDENCE  COMMON STOCK OFFERED IN THE MERGER CONVERSION
ARE NOT DEPOSITS AND ARE NOT INSURED BY THE FDIC OR ANY OTHER GOVERNMENT AGENCY.

                              For Your Convenience

In order to assist you during the stock offering  period,  we have established a
Stock Information Center to answer your questions. Please call (collect):
                  (316) ___-____





                                                                    Exhibit 99.5





                                  EXHIBIT 99.5

            ADVERTISING, TRAINING AND COMMUNITY INFORMATION MEETING
                                   MATERIALS



<PAGE>


   First Independence Corporation/Neodesha Savings and Loan Association, F.S.A


                                Merger Conversion


                          Proposed Marketing Materials



<PAGE>



                             Marketing Materials for
                     First Independence Corporation/Neodesha

                                Table of Contents
                                -----------------

I.        Press Release

          A.       Explanation
          B.       Schedule
          C.       Distribution List

II.       Question and Answer Brochure

          A.       Explanation
          B.       Method of Distribution
          C.       Example

III.      IRA Mailing

          A.       Explanation
          B.       Method of Distribution
          C.       Example

IV.       Counter Cards and Lobby Posters

          A.       Explanation
          B.       Quantity
          C.       Examples

V.        Invitations

          A.       Explanation
          B.       Quantity - Method of Distribution
          C.       Examples

VI.       Proxygram

          A.       Explanation
          B.       Example

X.        Letters to accompany initial mailing and other marketing materials

          A.       Dear Voting Member letter
          B.       Dear Friend letter
          C.       To Community Members (Interested Investor)
          D.       Eligible Members where shares must be offered through
                   Broker/Dealer (Trident Letter)



<PAGE>





                                I. Press Releases


A. Explanation

         In an effort to ensure that all customers,  community members and other
         interested   investors   receive  prompt  accurate   information  in  a
         simultaneous  manner,  Trident  advises  Neodesha and First  Federal to
         forward press  releases to area  newspapers,  radio  stations,  etc. at
         various points during the Merger Conversion process.

         Only press releases approved by Conversion  Counsel and counsel for the
         Sales Agent will be forwarded for publication in any manner.

B. Schedule

         1.       OTS Approval of Merger Conversion and SEC Effectiveness

         2.       Close of both the Subscription and Community Offerings






<PAGE>





                     C. National and Local Distribution List
                     ---------------------------------------


First Federal should provide a supplemental distribution list which includes all
local newspapers that it considers to be within its market area.

American Banker
- ---------------
One State Street Plaza
New York, New York  10004
Michael Weinstein

Business Wire
- -------------
212 South Tryon
Suite 1460
Charlotte, federally  28281

Wall Street Journal
- -------------------
World Financial Center
200 Liberty
New York, New York  10004

SNL Securities
- --------------
Post Office Box 2124
Charlottesville, Virginia  22902

Barrons
- -------
Dow Jones & Company
Barron's Statistical Information
200 Burnett Road
Chicopee, Massachusetts  01020

Investors Business Daily
- ------------------------
12655 Beatrice Street
Post Office Box 661750
Los Angeles, California  90066





<PAGE>



Local Media List
- ----------------














<PAGE>



                                                           FOR IMMEDIATE RELEASE
                                                     Contact: Franklin C. Miller
                                                       Telephone: (316) ___-____



                       FIRST INDEPENDENCE CORPORATION AND
                  NEODESHA SAVINGS AND LOAN ASSOCIATION, F.S.A
                     ANNOUNCE APPROVAL OF MERGER CONVERSION

         Frank Miller, President and Chief Executive Officer of Neodesha Savings
and Loan Association,  F.S.A ("Neodesha") in Neodesha,  Kansas,  announced today
that Neodesha is mailing solicitation  materials in connection with its proposed
conversion   from   a    federally-chartered    mutual   savings   bank   to   a
federally-chartered  stock  savings  bank at which time it would become a wholly
owned subsidiary of First Independence Corporation ("First Independence"). After
the acquisition,  Neodesha will be merged or otherwise  consolidated  with First
Federal  Savings and Loan  Association  of  Independence,  a subsidiary of First
Independence Corporation.  Under the Plan of Conversion, First Independence will
offer up to  approximately  $1,620,000  of First  Independence  Common  Stock to
certain  members of Neodesha in a  Subscription  Offering.  On August __,  1998,
Neodesha received approval for the Conversion and the Acquisition from Office of
Thrift Supervision (OTS).

         Mr. Miller  stated,  "Our normal day to day operations at Neodesha will
continue without  interruption.  The Merger Conversion will not affect the terms
of any  existing  loans or the  amount  or  withdrawability  of any  depositors'
savings  accounts  or other  deposits.  Depositors  will  continue to have their
accounts insured by the FDIC as provided by law."

         Mr.  Miller  also  stated,   "Information   relating  to  the  proposed
transaction is available in the Prospectus that has been sent to certain members
of Neodesha."  Neodesha's  eligible  account holders and borrowers will have the
opportunity to purchase First  Independence  Common Stock through a Subscription
Offering that  currently is expected to close on September __, 1998.  Subject to
certain  restrictions,  eligible  members  in  the  Subscription  Offering  will
generally be allowed to


<PAGE>



subscribe  for shares of First  Independence  Common Stock at 95% of the average
market  price of First  Independence  Common Stock for the last ten trading days
prior to the close of the Subscription  Offering.  The Subscription  Offering is
being  managed  by  Trident  Securities,   Inc.,  of  Raleigh,  North  Carolina.
Additional  questions  should be  directed  to the Stock  Information  Center in
Neodesha at (316) ___-____.

         First   Independence,   a   Delaware   corporation   headquartered   in
Independence,  Kansas, is a savings institution holding company under Kansas and
federal law. First  Independence  Common Stock is traded on the Nasdaq  SmallCap
Market under the symbol "FFSL."



<PAGE>



[Close of Offering]
                                                           FOR IMMEDIATE RELEASE
                                                       Contact: Larry G. Spencer
                                                       Telephone: (316) 331-1660


                  NEODESHA SAVINGS AND LOAN ASSOCIATION, F.S.A
                           COMPLETES STOCK CONVERSION

         Neodesha Savings and Loan  Association,  F.S.A  ("Neodesha")  announced
today the  successful  completion of its conversion  from a  federally-chartered
mutual savings bank to a  federally-chartered  stock savings bank.  Simultaneous
with  its  conversion,  Neodesha  became  a  wholly  owned  subsidiary  of First
Independence  Corporation ("First Independence"),  Independence,  Kansas, and in
the future will be merged or otherwise  consolidated  with First  Independence's
subsidiary, First Federal Savings and Loan Association of Independence.

         Frank  Miller,  President  and CEO of  Neodesha,  stated  "We are  very
excited about the Merger Conversion and our affiliation with First Independence.
This  transaction  will benefit our customers,  employees and the communities we
serve  and has  given  our  members  the  opportunity  to  participate  in First
Independence's future."

         Larry G.  Spencer,  President  and  Chief  Executive  Officer  of First
Independence stated, "We are really excited about further expanding our presence
in the Neodesha  area and in Wilson  County and we look forward to assisting the
customers of Neodesha in responding to their growing financial needs."

         First  Independence  Common  Stock is  traded on the  Nasdaq  (National
Association of Securities Dealers Automated Quotation) SmallCap Market under the
symbol "FFSL." In connection with the Merger Conversion, First Independence sold
______  shares of its Common  Stock at the  discounted  prices of  $_______  per
share. The total number of outstanding shares of First Independence Common Stock
is  approximately  _________  shares  (excluding  the shares to be issued in the
Merger Conversion).  Trident Securities, Inc. of Raleigh, North Carolina managed
the sale of First Independence Common Stock in the Subscription Offering.




                   III. Officer and Director Support Brochure

A. Explanation

         An Officer and Director Brochure merely highlights in brochure form the
         stock commitments shown in the Prospectus .

B. Method of Distribution

         There are four primary  methods of  distribution  of Officer & Director
         brochures,   however,   regardless  of  the  method,  they  are  always
         accompanied by a Prospectus .

        1.  An Officer and Director  brochure is sent out in the initial mailing
            to all members of Neodesha .

        2.  Officer and Director  brochures are available in all branch  offices
            of Neodesha .

        3.  Officer  and  Director  brochures  are  distributed  in  information
            packets at community meetings.

        4.  Officer  and  Director   brochures   are  sent  out  in  a  standard
            information  packet to all interested  investors who phone the Stock
            Information Center requesting information.


<PAGE>



ANTICIPATED
BOARD OF
DIRECTORS'
AND
EXECUTIVE OFFICERS'
COMMITMENTS


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

                                     (ART)

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







<PAGE>



Anticipated Director
and Executive Officer
Subscriptions for
First Independence Common Stock

                                                                   Anticipated
                                                                   Aggregate
                                                                   Subscription
                       Title                                       Amount
                       ------------------------                    ------------
JoVonnah Boecker       Chairman of the Board
Doug Buckles           Director
Frank Miller           President
Loren Peck             Director
Patrick Porter         Director
Richard Stewart        Director
Jerry Webster          Director

                       ------------
All Directors and Executive Officers as a group (_ persons)        $            
                                                                   ============


         The table  above  sets forth  certain  information  as to the  intended
subscriptions  as of the date  shown  for  First  Independence  Common  Stock by
Neodesha's Directors and Executive Officers,  including their associates, and by
all  Executive  Officers  and  Directors  as a group.  The  table  assumes  that
sufficient  shares will be available  to satisfy the  Directors'  and  Officers'
anticipated subscriptions.

         This does not  constitute  an offer to sell or the  solicitation  of an
offer to buy any shares of First Independence Common Stock offered in connection
with the Merger  Conversion,  nor does it constitute the solicitation of a proxy
in connection with the Merger  Conversion.  Offers to sell and  solicitations of
offers  to buy are made only by means of the  Prospectus  and  solicitations  of
proxies  are made only by means of the  Prospectus  and Annexes  thereto.  There
shall be no sale of First  Independence  Common  Stock in any state in which any
offer, solicitation of an offer or sale of First Independence Common Stock would
be unlawful prior to the  registration or qualification of such shares under the
securities  laws of any such state.  A Prospectus can be obtained by calling the
Neodesha Stock Information Center at (316) _________.

THE SHARES OF FIRST  INDEPENDENCE  COMMON STOCK OFFERED IN THE MERGER CONVERSION
ARE NOT DEPOSITS AND ARE NOT INSURED BY THE FDIC OR ANY OTHER GOVERNMENT AGENCY.



                              FOR YOUR CONVENIENCE

In order to assist you during the stock offering  period,  we have established a
Stock Information Center to answer your questions, please call (collect):
                  (316) ___-____


<PAGE>


                                 IV. IRA Mailing


A. Explanation

         A special IRA mailing is  proposed to be sent to all IRA  customers  of
         Neodesha following the mailing of the Prospectus to alert the customers
         that funds  held in an IRA can be used to  purchase  stock.  Since this
         transaction is not as simple as designating funds from a certificate of
         deposit like a normal stock purchase,  this letter informs the customer
         that this  process is slightly  more  detailed  and involves a personal
         visit to Neodesha .

B. Quantity

         One IRA  letter  is  proposed  to be  mailed  to each IRA  customer  of
         Neodesha . These  letters  would be mailed  following  approval  by the
         Administrator  of the Merger  Conversion  and after each  customer  has
         received the initial mailing containing a Prospectus.


<PAGE>



                              [Neodesha Letterhead]

                                      Date


Dear Neodesha Retirement Account Customer:

         Neodesha is in the  process of  converting  from a  federally-chartered
mutual  savings bank to a  federally-chartered  stock  savings bank and of being
acquired by First Independence  Corporation ("First Independence").  Thereafter,
Neodesha  will merge or  otherwise  consolidate  with and  become  part of First
Federal  Savings and Loan  Association  of  Independence,  First  Independence's
wholly-owned subsidiary.  Neodesha is offering eligible depositors and borrowers
an opportunity to subscribe for stock of First Independence  Corporation through
the Subscription Offering.

         Your Neodesha  Retirement  Account has an  opportunity to subscribe for
First  Independence  Common  Stock in the  Subscription  Offering.  You  should,
however,  consider  whether  common  stock  would  be a  proper  asset  for your
Retirement  Account.  If you desire to purchase  shares of common stock of First
Independence  through your IRA, Neodesha can assist you in self-directing  those
funds.  This  process  can be done  without  an  early  withdrawal  penalty  and
generally without a negative tax consequence to your IRA.

         If you are interested in receiving more  information on  self-directing
your IRA, please contact our Stock Information Center at (316) _______.  Because
it takes  several days to process the  necessary  IRA forms,  a response must be
received by _______, 1998 to accommodate your interest.

                                      Sincerely,




                                     /s/ Frank C. Miller
                                         -----------------------------------
                                         Frank C. Miller
                                         President & Chief Executive Officer

         This does not  constitute  an offer to sell or the  solicitation  of an
offer to buy any shares of First Independence Common Stock offered in connection
with the Merger  Conversion,  nor does it constitute the solicitation of a proxy
in connection with the Merger  Conversion.  Offers to sell and  solicitations of
offers  to buy are made only by means of the  Prospectus  and  solicitations  of
proxies  are made  only by means of the  Prospectus.  There  shall be no sale of
First Independence Common Stock in any state in which any offer, solicitation of
an offer or sale of First  Independence  Common Stock would be unlawful prior to
the  registration or  qualification  of such shares under the securities laws of
any such state.  A  Prospectus  can be obtained  by calling the  Neodesha  Stock
Information Center at (316) _________.

         THE SHARES OF FIRST  INDEPENDENCE  COMMON  STOCK  OFFERED IN THE MERGER
CONVERSION  ARE NOT  DEPOSITS  AND  ARE NOT  INSURED  BY THE  FDIC OR ANY  OTHER
GOVERNMENT AGENCY.



<PAGE>




                       V. Counter Cards and Lobby Posters

A. Explanation

          Counter cards and lobby posters serve two purposes: (1) As a notice to
          Neodesha's  customers,  First  Federal's  customers and members of the
          local  community that the stock offering is underway and (2) to remind
          the  customers of the end of the  Subscription  Offering.  Trident has
          learned  in  the  past  that  many  people  forget  the  deadline  for
          subscribing   and  therefore  we  suggest  the  use  of  these  simple
          reminders.

          Counter cards are only used where Prospectuses/Proxy  Statement may be
          picked up by customers to take with them.

B. Quantity

          Approximately  3 - 4  Counter  cards  will be used at each  office  of
          Neodesha and at First  Federal  branch  offices.  They will be used on
          customer service representatives' desks.

          Approximately  1 - 2 Lobby  posters  will be  used at each  office  of
          Neodesha and at First Federal branch offices.


<PAGE>





                        Joining Hands For A Sound Future




                                 Stock Offering
                                    Materials
                                 Available Here.




First Federal Logo                                   Neodesha Logo


<PAGE>





                             VI. Statement Stuffers


A. Explanation

         The statement  stuffers will be mailed with Neodesha's  regular monthly
         statements  to its  customers,  using the  statement  cycle that occurs
         after  the  Registration   Statement  is  declared  effective  and  the
         Conversion approved by the applicable regulatory authorities.  They are
         another  avenue to increase the  awareness of the Merger  Conversion to
         Neodesha's customers.


<PAGE>



Dear Customer:

         Neodesha  Savings  and  Loan is in the  process  of  converting  from a
federally-chartered  mutual savings bank to a federally-chartered  stock savings
bank. In conjunction with the conversion,  if the Plan of Conversion is approved
by  Neodesha's  voting  members (at a meeting  scheduled for  _________,  1998),
Neodesha   will  be  acquired   by  First   Independence   Corporation   ("First
Independence") and thereafter will be merged or otherwise  consolidated with and
into First Federal Savings and Loan Association of Independence (First Federal),
First Independence's subsidiary.

         We at Neodesha are very excited about the transaction and truly believe
we will be able to provide better  services for our customers as a result of the
combined companies' resources.

         As  part  of  the  transaction,   current  depositors,  certain  former
depositors and borrowers of Neodesha will have the  opportunity to subscribe for
First Independence Corporation Common Stock. If you are a customer as defined by
the Plan of Conversion  and  Prospectus,  you are entitled to purchase,  without
paying a sales commission,  shares of First  Independence  Common Stock,  within
certain  purchase  limitations,  at a 5% discount to the "First  Federal  Market
Price" (a price equal to 95% of the average price of First  Independence  Common
Stock on the ten days  prior to the  close of the  Subscription  Offering).  For
various  reasons set forth in the Prospectus  that has been mailed to Neodesha's
members, subscribers who purchase in the Community Offering at a discount should
recognize  that they may not be able to sell their shares at a price equal to or
greater than the price paid for their shares.

         All officers and employees of Neodesha have been offered positions with
First Federal, so it is expected that the banking professionals at Neodesha whom
you know and trust will continue to serve you.

         The conversion and the acquisition  will have no effect on the balance,
maturity,  or  withdrawability  of your  existing  deposits  at Neodesha or your
obligations as a borrower from Neodesha .

         A Prospectus  relating to these  securities is available at each of our
offices or by calling our Stock Information Center at (316) _______.

                                    Sincerely,


                                   /s/  Frank C. Miller
                                        ----------------------------------------
                                        Frank C. Miller
                                        President & Chief Executive Officer

         This does not  constitute  an offer to sell or the  solicitation  of an
offer to buy any shares of First Independence Common Stock offered in connection
with the Merger  Conversion,  nor does it constitute the solicitation of a proxy
in connection with the Merger  Conversion.  Offers to sell and  solicitations of
offers  to buy are made only by means of the  Prospectus  and  solicitations  of
proxies  are made  only by means of the  Prospectus.  There  shall be no sale of
First Independence Common Stock in any state in which any offer, solicitation of
an offer or sale of First  Independence  Common Stock would be unlawful prior to
the  registration or  qualification  of such shares under the securities laws of
any such state.  A  Prospectus  can be obtained  by calling the  Neodesha  Stock
Information Center at (316) _______.

         THE SHARES OF FIRST  INDEPENDENCE  COMMON  STOCK  OFFERED IN THE MERGER
CONVERSION  ARE NOT  DEPOSITS  AND  ARE NOT  INSURED  BY THE  FDIC OR ANY  OTHER
GOVERNMENT AGENCY.


<PAGE>




                                VII. Lapel Button



A. Explanation and Method of Distribution

          The lapel button will be worn by the  employees  once the  information
          packets  (including  the  effective  Prospectus)  have been  mailed to
          customers  to remind  customers of the  Subscription  Offering and the
          Community  Offering.  "Employees"  include  employees  of Neodesha and
          First Federal employees in Iredell County.

          Lapel buttons should be co-ordinated to be consistent with the central
          theme of the offering.


<PAGE>





                                VIII. Invitations



A. Explanation

         In order to  educate  the  public  about  the stock  offering,  Trident
         suggests holding several community meetings in various locations. In an
         effort to target a group of interested  investors Trident requests that
         Directors,  Officers  and  Employees  of  Neodesha  and  First  Federal
         advisory  directors  in  Iredell  County  submit  a  list  of  friends,
         customers  and others who may have an interest and whom they would like
         to invite to a Community meeting.

B. Method of Distribution

         Each affiliate submits his list of prospects.

         Invitations are sent to each  affiliate's  prospects  through the mail.
         All  invitations  are preceded by a Prospectus,  and Prospectus will be
         available at the community meetings.


<PAGE>





                      The Officers, Directors and Employees

                                       of

                  Neodesha Savings and Loan Association, F.S.A

                            cordially invite you to a

                                 presentation by

                         First Independence Corporation

               regarding Neodesha's affiliation with First Federal

                         and the related stock offering


                              Please join us at the

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


                                ___________, 1998

                                  at 5:30 p.m.

                        for cocktails and hors d'oeuvres



R.S.V.P.
(316) ________


<PAGE>





                                  IX. Proxygram


A. Explanation

         A proxygram is used when the majority of votes needed to adopt the Plan
         of Conversion have not been obtained.  The proxygram is mailed to those
         "target"  voting members who have not previously  returned their signed
         proxy.

         The targeted voting members are determined by the conversion agent.


<PAGE>





                                P R O X Y G R A M


YOUR VOTE ON OUR MERGER CONVERSION PLAN HAS NOT BEEN RECEIVED.

YOUR VOTE IS VERY IMPORTANT,  PARTICULARLY BECAUSE FAILURE TO VOTE IS EQUIVALENT
TO VOTING "AGAINST" THE PLAN.

REMEMBER, VOTING FOR THE CONVERSION DOES NOT OBLIGATE YOU TO BUY ANY STOCK.

THE BALANCE,  MATURITY AND  WITHDRAWABILITY  OF DEPOSITS  WITH NEODESHA WILL NOT
CHANGE.  DEPOSITS WILL REMAIN INSURED BY THE FDIC TO THE MAXIMUM EXTENT PROVIDED
BY LAW.

PLEASE  ACT  PROMPTLY!  SIGN THE  ENCLOSED  PROXY CARD AND MAIL OR DELIVER IT TO
EITHER NEODESHA OFFICE.

WE RECOMMEND UNANIMOUSLY THAT YOU VOTE "FOR" THE PLAN OF MERGER CONVERSION.



THANK YOU!

THE BOARD OF DIRECTORS OF NEODESHA SAVINGS AND LOAN ASSOCIATION, F.S.A






<PAGE>






                     X. Letters to Accompany Initial Mailing


A. Explanation

         The appropriate letter is mailed in each of the initial mailing packets
         (which   includes  a  Prospectus,   if  applicable)  to  customers  and
         prospects.

B. Quantity






<PAGE>





                         [Mailed to all Voting Members]


                                _______ __, 1998


Dear Voting Member of Neodesha :

         Neodesha  Savings  and Loan  Association,  F.S.A  (Neodesha)  is in the
process  of  converting  from a  federally-chartered  mutual  savings  bank to a
federally-chartered  stock  savings  bank  pursuant  to  a  Plan  of  Conversion
unanimously  adopted by the Board of Directors of Neodesha.  In conjunction with
the  conversion,  if the Plan of  Conversion  is  approved  by  Voting  Members,
Neodesha  will  become  a  wholly  owned   subsidiary   of  First   Independence
Corporation,  and thereafter will be merged or otherwise  consolidated  with and
into First Independence's subsidiary, First Federal Savings and Loan Association
of  Independence  (First  Federal).  These  transactions  are referred to as the
"Merger   Conversion."   Neodesha  has  received  regulatory  approval  for  the
conversion and the acquisition from the Office of Thrift Supervision

         The  favorable  vote of the  Voting  Members of  Neodesha  at a Special
Meeting to be held ___________, 1998 is required to complete the conversion. The
enclosed Prospectus contains important information to assist you in voting. Also
enclosed  is a Proxy Card for you to submit  your vote.  The  Neodesha  Board of
Directors urges you to vote FOR the Plan of Conversion.

         Neodesha has  successfully  operated as an  independent  mutual savings
institution since 1887. Today we believe it is best for Neodesha,  its customers
and the communities it serves to join with First Independence. Indeed, we expect
the  conversion  and the merger to enhance  our ability to meet a wider range of
your financial needs and offer you greater convenience.

         Let us assure you that this  transaction will not affect the balance or
withdrawability  of any of your  existing  deposits  or change  the terms of any
existing loan accounts.  Depositors will continue to have their accounts insured
by the FDIC to the maximum extent permitted by federal law.

         As a Voting Member of Neodesha (i.e., an account holder,  borrower or a
person  obligated on a loan from Neodesha as of _________,  1998 and at the date
of the Special  Meeting,  currently  scheduled for  __________,  1998),  you are
entitled  to  purchase  First  Independence  Common  Stock to be  offered in the
conversion on a priority basis,  without paying a sales  commission,  at a price
equal to 95% of the average price of First Independence  Common Stock on the ten
days prior to the close of the Subscription  Offering (called the "First Federal
Market Price").  For various reasons set forth in the  accompanying  Prospectus,
subscribers who purchase at a discount should  recognize that they may be unable
to sell their  shares at a price  equal to or greater  than the price they paid.
Voting  Members are not  required to purchase  shares in order to be eligible to
vote.

         In order to assist you in deciding  whether to subscribe  for shares of
First Independence Common Stock, please see the enclosed Prospectus,

         For your convenience,  we have established a Stock Information  Center.
If you have any questions,  please call us collect at (316) ________.  To submit


<PAGE>


your vote on the Plan of Conversion,  please complete, date, sign and return the
enclosed  Proxy  Card.  If you decide to  purchase  shares,  you must return the
enclosed  Stock Order Form  properly  completed  with full  payment to the Stock
Information Center or to our branch office not later than 12:00 p.m, Kansas time
on __________, 1998 (unless the deadline is extended).

                                   Very truly yours,



                                  /s/  Frank C. Miller
                                       -------------------------------------
                                       Frank C. Miller
                                       President and Chief Executive Officer


This does not constitute an offer to sell or the solicitation of an offer to buy
any shares of First  Independence  Common Stock offered in  connection  with the
Merger  Conversion,  nor  does it  constitute  the  solicitation  of a proxy  in
connection  with the  Merger  Conversion.  Offers to sell and  solicitations  of
offers  to buy are made only by means of the  Prospectus  and  solicitations  of
proxies  are made only by means of the  Prospectus  and Annexes  thereto.  There
shall be no sale of First  Independence  Common  Stock in any state in which any
offer, solicitation of an offer or sale of First Independence Common Stock would
be unlawful prior to the  registration or qualification of such shares under the
securities  laws of any such state. A Prospectus and its Annexes can be obtained
by calling the Neodesha Stock Information Center at (316) _________.

THE SHARES OF FIRST  INDEPENDENCE  COMMON STOCK OFFERED IN THE MERGER CONVERSION
ARE NOT  DEPOSITS  AND ARE NOT  INSURED  BY THE FDIC OR ANY  OTHER  GOVERNMENTAL
AGENCY.







<PAGE>





         [Mailed to Eligible Account Holders who are not Voting Members]


                               _____________, 1998



Dear Friend:

         Neodesha  Savings  and Loan  Association,  F.S.A is in the  process  of
converting   from   a    federally-chartered    mutual   savings   bank   to   a
federally-chartered  stock  savings bank. In  conjunction  with the  conversion,
Neodesha  will  become  a   wholly-owned   subsidiary   of  First   Independence
Corporation,  and thereafter will be merged or otherwise  consolidated  with and
into First Independence's subsidiary, First Federal Savings and Loan Association
of Independence.  These transactions are collectively  referred to herein and in
the  Prospectus  as the "Merger  Conversion."  Neodesha has received  regulatory
approval  for the  conversion  and the  acquisition  from the  Office  of Thrift
Supervision.

         Neodesha has  successfully  operated as an  independent  mutual savings
institution since 1887. Today we believe it is best for Neodesha,  its customers
and the communities it serves to join with First Independence. Indeed, we expect
the Merger  Conversion  to  enhance  our  ability to meet a wider  range of your
financial needs and offer you greater convenience.

         Let us assure  you that if you still have an  account  with  Neodesha ,
this transaction will not affect the balance or  withdrawability  of any of your
existing deposits or change the terms of any existing loan accounts.  Depositors
will continue to have their  accounts  insured by the FDIC to the maximum extent
permitted by federal law.

         Since you have been one of our valued members, you have the opportunity
to invest in the future by  subscribing to purchase  First  Independence  Common
Stock  without  paying  a  sales   commission.   Subject  to  certain   purchase
limitations,  certain  Neodesha  account  holders on) are  entitled to purchase,
without paying a sales commission,  shares of First Independence Common Stock at
a 5% discount  equal to 95% of the average  price of First  Independence  Common
Stock on the ten days  prior to the  close  of the  Subscription  Offering.  For
various  reasons  set  forth in the  accompanying  Prospectus,  subscribers  who
purchase at a discount  should  recognize  that they may be unable to sell their
shares at a price equal to or greater than the price they paid.

         Enclosed is a Prospectus  that  describes  First  Independence  and the
shares of First  Independence  Common  Stock  offered in the Merger  Conversion.
Please review it carefully so you can make an informed decision.

         For your convenience,  we have established a Stock Information  Center.
If you have any  questions,  please call us collect at (316)  _________.  If you

<PAGE>



decide to  purchase  shares,  you must  return  the  enclosed  Stock  Order Form
properly  completed with full payment to the Stock Information  Center or to our
branch office not later that 12:00 p.m. Kansas time on __________,  1998 (unless
the deadline is extended).

                                     Sincerely,


                                    /s/ Frank C. Miller
                                        -------------------------------------
                                        Frank C. Miller
                                        President and Chief Executive Officer



This does not constitute an offer to sell or the solicitation of an offer to buy
any shares of First  Independence  Common Stock offered in  connection  with the
Merger  Conversion,  nor  does it  constitute  the  solicitation  of a proxy  in
connection  with the  Merger  Conversion.  Offers to sell and  solicitations  of
offers  to buy are made only by means of the  Prospectus  and  solicitations  of
proxies  are made only by means of the  Prospectus  and Annexes  thereto.  There
shall be no sale of First  Independence  Common  Stock in any state in which any
offer, solicitation of an offer or sale of First Independence Common Stock would
be unlawful prior to the  registration or qualification of such shares under the
securities  laws of any such state.  A Prospectus can be obtained by calling the
Neodesha Stock Information Center at (316) _________.


         THE SHARES OF FIRST  INDEPENDENCE  COMMON  STOCK  OFFERED IN THE MERGER
CONVERSION  ARE NOT  DEPOSITS  AND  ARE NOT  INSURED  BY THE  FDIC OR ANY  OTHER
GOVERNMENT AGENCY.





<PAGE>




                                November __, 1993


Dear Interested Investor:

         Neodesha  Savings and Loan  Association,  F.S.A. is pleased to announce
that we have  received  regulatory  approval to proceed with our plan to convert
from a federally-chartered  mutual savings bank to a  federally-chartered  stock
savings bank pursuant to a Plan of Conversion  adopted by the Board of Directors
of  Neodesha.  In  conjunction  with  the  conversion,  Neodesha  will  become a
wholly-owned subsidiary of First Independence  Corporation,  and thereafter will
merge or  otherwise  consolidate  with First  Independence's  subsidiary,  First
Federal Savings and Loan Association of Independence.

         Enclosed is a Prospectus which fully describes First Independence,  its
management, board and financial condition. Please review it carefully before you
make an investment  decision.  For your  convenience we have established a Stock
Information Center. If you have any questions, please call the Stock Information
Center at (316) ________.



                                    Very truly yours,


                                   /s/ Frank C. Miller
                                       -------------------------------------
                                       Frank C. Miller
                                       President and Chief Executive Officer


This does not constitute an offer to sell or the solicitation of an offer to buy
any shares of First  Independence  Common Stock offered in  connection  with the
Merger  Conversion,  nor  does it  constitute  the  solicitation  of a proxy  in
connection  with the  Merger  Conversion.  Offers to sell and  solicitations  of
offers  to buy are made only by means of the  Prospectus  and  solicitations  of
proxies  are made only by means of the  Prospectus  and Annexes  thereto.  There
shall be no sale of First  Independence  Common  Stock in any state in which any
offer, solicitation of an offer or sale of First Independence Common Stock would
be unlawful  prior to  registration  or  qualification  of such shares under the
securities  laws of any such state.  A Prospectus can be obtained by calling the
Neodesha Stock Information Center at (316) _________.

         THE SHARES OF FIRST  INDEPENDENCE  COMMON  STOCK BEING  OFFERED ARE NOT
DEPOSITS AND ARE NOT INSURED BY THE FDIC OR ANY OTHER GOVERNMENT AGENCY.



<PAGE>




                              (Trident Letterhead)




         ___________, 1998



To Members and Friends of Neodesha Savings and Loan Association:

         Trident  Securities,  Inc.,  a member of the  National  Association  of
Securities  Dealers,  Inc., is assisting  Neodesha  Savings and Loan Association
(Neodesha)  in its  conversion to a  federally-chartered  stock savings bank. In
conjunction  with the  conversion,  Neodesha  will  then  become a wholly  owned
subsidiary of First Independence  Corporation,  and thereafter will be merged or
otherwise  consolidated  with and into First  Independence's  subsidiary,  First
Federal Savings and Loan  Association of  Independence.  These  transactions are
collectively   referred  to  herein  and  in  the   Prospectus  as  the  "Merger
Conversion."

         At the request of Neodesha,  we are enclosing materials  explaining the
conversion  process  and your  right to  subscribe  for  common  shares of First
Independence Corporation.  Please read the enclosed offering materials carefully
before subscribing for stock.

         If you have any questions,  please call the Stock Information Center at
(316) _________.



                                                     Sincerely,



                                                     TRIDENT SECURITIES, INC.


Enclosures


         The shares of common stock  offered in the  conversion  are not savings
accounts or deposits  and will not be insured by the Federal  Deposit  Insurance
Corporation or any other government agency.

         This is not an  offer  to sell or a  solicitation  of an  offer  to buy
stock. The offer is made only by the Prospectus. There shall be no sale of stock
in any state in which any offer, solicitation of an offer or sale of stock would
be unlawful.





                                                                    Exhibit 99.6




                                  EXHIBIT 99.6

            LETTER OF APPRAISER WITH RESPECT TO SUBSCRIPTION RIGHTS




<PAGE>


                                        July 1, 1998



Boards of Directors
Neodesha Savings and Loan Association, FSA, and
First Independence Corporation
Myrtle & Sixth Streets
Independence, Kansas  67301


                     Merger Conversion, Subscription Rights
                     --------------------------------------

Dear Directors:

     Terms  used in this  letter  not  otherwise  defined  herein  have the same
meanings  for  such  terms  in the  plan by  which  Neodesha  Savings  and  Loan
Association,  FSA  ("Neodesha") is combining with First Federal Savings and Loan
Association of Independence  ("First Federal" or the "Association")  through the
conversion of Neodesha from the mutual to the stock form of organization and the
simultaneous  merger of  Neodesha  with and into the  Association  (the  "Merger
Conversion").  Simultaneously,  First  Independence  Corporation (the "Company")
will issue shares of common stock.

     We understand  that in accordance with the Plan of Merger  Conversion,  the
Non-transferable  Subscription  Rights to purchase shares of Common Stock in the
Company ("Subscription  Rights") are to be issued, in order of priority, to: (1)
Eligible Account  Holders,  (2)  Tax-Qualified  Employee Plans, (3) Supplemental
Eligible Account  Holders,  (4) Other Members,  and (5) Officers,  directors and
employees of Neodesha.  Concurrently, and subject to the prior rights of holders
of Subscription  Rights,  the Company is offering its common stock for sale in a
community offering to members of the general public (the "Community  Offering").
It is  anticipated  that  shares  not  subscribed  for in the  Subscription  and
Community Offering will be offered to certain members of the general public on a
best efforts  basis  through a selected  dealers  arrangement  (the  "Syndicated
Community  Offering").  The actual purchase price per share can not currently be
determined  because it will be equal to 95% of the average market price of First
Independence  Corporation  common stock (based on the average of closing bid and
ask quotations on the Nasdaq SmallCap Market) for the ten trading days ending on
the expiration date of the offering.

     Based  solely upon our  observation  that the  Subscription  Rights will be
available to all such parties without cost, will be legally non-transferable and
of short  duration,  and will  afford  such  parties  the right only to purchase
shares of Common  Stock at the same price to be paid by  members of the  general
public in the Community  Offering and through selected dealers in the Syndicated
Community  Offering,  but without  undertaking any independent  investigation of
state or federal  laws or the  position of the  Internal  Revenue  Service  with
respect to such issue, it is our opinion:

     1.   the Subscription Rights will have no ascertainable market value; and

     2.   the price at which the Subscription Rights are exercisable will not be
          more or less  than  the pro  forma  market  value of the  shares  upon
          issuance.

<PAGE>

Boards of Directors
July 1, 1998
Page 2


     Changes in the local and national  economy,  the legislative and regulatory
environment,  the stock market,  interest rates and other external forces (e.g.,
natural disasters or significant  global events) occur from time to time and may
materially affect the value of thrift stocks as a whole or the Holding Company's
value.  Accordingly,  no assurance  can be given that persons who  subscribe for
shares of Common Stock issued in the Merger  Conversion  will thereafter be able
to sell such  shares at the same price paid in the  Subscription  Offering,  the
Community Offering or the Syndicated Community Offering.


                                        Sincerely,


                                        /s/ Charles M. Hebert
                                        Charles M. Hebert
                                        Principal



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