TELEBANC FINANCIAL CORP
S-4, 1996-10-08
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: FPA MEDICAL MANAGEMENT INC, 424B3, 1996-10-08
Next: CONSOLIDATED GRAPHICS INC /TX/, S-8, 1996-10-08



                                                           

   As filed with the Securities and Exchange Commission on October 8, 1996
                                                  Registration No. 333-_________

      ========================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                   -----------

                                    FORM S-4
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                                   -----------

                         TeleBanc Financial Corporation
             (Exact name of Registrant as specified in its charter)

                                    Delaware
                            (State of incorporation)

                                      6712
            (Primary Standard Industrial Classification Code Number)

                                   13-3759196
                     (I.R.S. Employer Identification Number)
                                   -----------

                           1111 North Highland Street
                            Arlington, Virginia 22201
                                 (703) 247-3700
               (Address, including zip code, and telephone number,
        including area code, of registrant's principal executive offices)
                                     -------

                                Aileen Lopez Pugh
                         TeleBanc Financial Corporation
                           1111 North Highland Street
                            Arlington, Virginia 22201
                                 (703) 247-3700
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                                   -----------

                          Copies of communications to:
                              Stuart G. Stein, Esq.
                             Hogan & Hartson L.L.P.
                           555 Thirteenth Street, N.W.
                           Washington, D.C. 20004-1109
                                 (202) 637-8575


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

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

                                                       CALCULATION OF REGISTRATION FEE
- ------------------------ ---------------------- ---------------------- ----------------------- ----------------------
<S>                           <C>                 <C>                   <C>                     <C>  
Title of each class of                                                    Proposed maximum
   securities to be          Amount to be         Proposed maximum       aggregate offering          Amount of
      registered              registered       offering price per unit          price             registration fee
- ----------------------- ---------------------- ---------------------- -----------------------  ----------------------
Common Stock, par              2,482,330
value $.01 per share           shares *               $740.21**            $15,804,999.00            $4,789.39
- ------------------------ ---------------------- ---------------------- ----------------------- ----------------------
- ----------
*    Based upon the maximum number of shares of TeleBanc  Financial  Corporation Common Stock, par value $.01 per share, to be 
     issued in connection with the transactions described in this Registration Statement.
**   Amount  calculated  pursuant to Rule  457(f)(2)  under the  Securities Act of 1933.
</TABLE>
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 1 of ____ pages.                    Exhibit Index is located at page II-11.
<PAGE>
                         TELEBANC FINANCIAL CORPORATION


         Cross  Reference  Sheet  pursuant to Item 501 of Regulation S-K between
Items in Part I of Form S-4 and Proxy Statement/Prospectus.
<TABLE>
<CAPTION>

                                                                           Location in Proxy 
                           Items of Form S-4                             Statement/Prospectus
                           -----------------                             --------------------
<S>   <C>                                                       <C>
A.    INFORMATION ABOUT THE TRANSACTION

1.    Forepart of Registration Statement and Outside
      Front Cover Page of Prospectus....................         Forepart of Registration Statement and 
                                                                 Outside Front Cover Page of Proxy 
                                                                 Statement/Prospectus
2.    Inside Front and Outside Back Cover Pages of
      Prospectus........................................         Available Information, Incorporation of 
                                                                 Certain Documents by Reference, Table of 
                                                                 Contents
3.    Risk Factors, Ratio of Earnings to Fixed Charges
      and Other Information.............................         Outside Front Cover Page of Proxy
                                                                 Statement/Prospectus, Risk Factors, 
                                                                 Selected Consolidated Financial and Other 
                                                                 Data

4.    Terms of the Transaction..........................         Proposed Merger of MET Holdings into 
                                                                 TeleBanc, Description of TeleBanc Stock

5.    Pro Forma Financial Information...................         Unaudited Pro Forma Combined Financial
                                                                 Information

6.    Material Contracts with the Company Being Acquired
                                                                                   Not applicable
7.    Additional Information Required for Reoffering by
      Persons and Parties Deemed to be Underwriters.....                           Not applicable
                                                                                 
8.    Interests of Named Experts and Counsel............                           Not applicable

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

B.    INFORMATION ABOUT THE REGISTRANT

10.   Information with Respect to S-3 Registrants.......         Incorporation of Certain Documents by 
                                                                 Reference, Risk Factors, Proposed Merger of
                                                                 MET Holdings into TeleBanc

11.   Incorporation of Certain Information by Reference.         Incorporation of Certain Documents by 
                                                                 Reference
<PAGE>
                                                                           Location in Proxy 
                           Items of Form S-4                             Statement/Prospectus
                           -----------------                             --------------------

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

13.   Incorporation of Certain Information by
      Reference.........................................                           Not applicable

14.   Information with Respect to Registrants Other
      Than S-3 or S-2 Registrants.......................                           Not applicable

C.    INFORMATION ABOUT THE COMPANY 
      BEING ACQUIRED

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

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

17.   Information with Respect to Companies Other Than
      S-3 or S-2 Companies..............................         Proposed Merger of MET Holdings into 
                                                                 TeleBanc, Description of MET Holdings
                                                                 Corporation, MET Holdings Management's
                                                                 Discussion and Analysis of Financial 
                                                                 Condition and Results of Operations

D.    VOTING AND MANAGEMENT INFORMATION

18.   Information if Proxies, Consents or
      Authorizations are to be Solicited................         Outside Front Cover Page of Proxy
                                                                 Statement/Prospectus, Incorporation of Certain
                                                                 Documents by Reference, Proposed Merger of MET
                                                                 Holdings into TeleBanc, The MET Holdings Special
                                                                 Meeting, The TeleBanc Special Meeting, Security
                                                                 Ownership of Certain Beneficial Owners and
                                                                 Management of MET Holdings
19.   Information if Proxies, Consents or
      Authorizations are not to be Solicited or in an
      Exchange Offer....................................                           Not applicable
</TABLE>
<PAGE>


                            MET HOLDINGS CORPORATION

                           405 Park Avenue, Suite 1104
                            New York, New York 10022                          
                                 (212) 758-5100

                                                          _____________ __, 1996

To Our Stockholders:

         You are cordially invited to attend the Special Meeting of Stockholders
of MET  Holdings  Corporation  ("MET  Holdings")  to be held at 405 Park Avenue,
Suite 1104, New York, New York 10022, on _____,  _____________ __, 1996 at 11:00
a.m.

         At the  Special  Meeting,  holders of Class A Common  Stock and Class B
Serial  Preferred Stock of MET Holdings will be asked to consider and to vote on
the approval and adoption of the Agreement  and Plan of Merger,  dated as of May
10,  1996,  as  amended  (the  "Agreement"),  by and  among  TeleBanc  Financial
Corporation  ("TeleBanc")  and MET Holdings and the merger  provided for therein
pursuant to which MET Holdings will merge with and into TeleBanc (the "Merger").
Based in Arlington, Virginia, TeleBanc is a Delaware corporation which had total
assets of $599.8 million at June 30, 1996.

         Details of the proposed  transaction are set forth in the  accompanying
Proxy Statement/Prospectus.  You are urged to read it carefully in its entirety.
Approval of the  Agreement  and the Merger  provided  for therein  requires  the
affirmative   vote,  in  person  or  by  proxy,  of  the  holders  of  at  least
three-fourths of the outstanding  shares of Class A Common Stock of MET Holdings
and the  holders of at least  two-thirds  of the  outstanding  shares of Class B
Serial  Preferred  Stock  of MET  Holdings,  voting  as  separate  classes.  The
directors of MET Holdings, David A. Smilow and Mitchell H. Caplan,  beneficially
own, respectively,  3,968 shares (39.9%) and 987 shares (9.9%) of Class A Common
Stock and  2,091  shares  (41.8%)  and 1,079  shares  (21.6%)  of Class B Serial
Preferred  Stock.  Each share of Class A Common  Stock and each share of Class B
Serial Preferred Stock will entitle its holder to one vote. The holders of Class
B Common  Stock of MET  Holdings  are not  entitled to vote at the MET  Holdings
Special Meeting.

         Your Board of  Directors  unanimously  approved the Merger and believes
that  it is in  the  best  interests  of  MET  Holdings  and  our  stockholders.
Accordingly,  the Board of  Directors  unanimously  recommends  that you vote TO
APPROVE AND ADOPT the Agreement and the Merger provided for therein.

         We hope you can attend the Special Meeting.  Whether or not you plan to
attend,  please  complete,  sign and date the enclosed  proxy card and return it
promptly in the  enclosed  envelope.  Your vote is important  regardless  of the
number of shares you own.

         We look forward to seeing you at the Special Meeting.

                                        Sincerely,



                                        David A. Smilow
                                        Chairman of the Board
                                            and Chief Executive Officer
<PAGE>


                            MET HOLDINGS CORPORATION
                           405 Park Avenue, Suite 1104
                            New York, New York 10022
                            ------------------------

                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                      to be held on _____________ __, 1996
                            ------------------------

         A Special Meeting of the  Stockholders  (the "Special  Meeting") of MET
Holdings  Corporation ("MET Holdings") will be held on _____,  _____________ __,
1996 at 11:00 a.m. local time at 405 Park Avenue, Suite 1104, New York, New York
10022, for the following purposes:

                  (a)      To  consider  and vote upon a proposal to approve and
                           adopt the Agreement  and Plan of Merger,  dated as of
                           May 10, 1996,  as amended (the  "Agreement"),  by and
                           among TeleBanc Financial Corporation ("TeleBanc") and
                           MET  Holdings,  and the merger  provided  for therein
                           (the  "Merger").  A copy of the Agreement is included
                           as    Annex    A   to    the    accompanying    Proxy
                           Statement/Prospectus.

                  (b)      To vote on such other  business as may properly  come
                           before the Special Meeting.

         If the Agreement and Merger are approved, adopted and consummated, each
stockholder of MET Holdings will have the right to dissent and demand payment of
the fair value of his shares.  This right is contingent  upon strict  compliance
with the procedures set forth in the applicable  statute.  The full text of this
statute is included as Annex B to the accompanying Proxy Statement/Prospectus.

         The Board of Directors has fixed  _____________  __, 1996 as the record
date for the Special  Meeting.  All of the holders of any class of MET  Holdings
stock,  whether  voting or  nonvoting,  at the close of business on that day are
entitled to receive  notice of the Special  Meeting.  The holders of the Class A
Common  Stock  and the  holders  of the  Class B Serial  Preferred  Stock of MET
Holdings are entitled to vote at the Special  Meeting or at any  adjournments or
postponements  thereof.  Each  share of Class A Common  Stock and each  share of
Class B Serial  Preferred  Stock of MET Holdings  will entitle its holder to one
vote. Holders of shares of Class B Common Stock of MET Holdings are not entitled
to vote at the Special  Meeting.  There are no issued and outstanding  shares of
Class A Serial Preferred Stock of MET Holdings.

         All  stockholders  are urged to attend the  Special  Meeting in person.
WHETHER  OR NOT YOU NOW PLAN TO ATTEND  THE  SPECIAL  MEETING,  YOU ARE ASKED TO
COMPLETE,  DATE,  SIGN AND MAIL  PROMPTLY  THE  ENCLOSED  PROXY CARD FOR WHICH A
POSTAGE PAID ENVELOPE IS PROVIDED.  If you decide to attend the Special Meeting,
you may revoke your proxy and vote your shares in person.

                                 By order of the Board of Directors of
                                 MET Holdings Corporation



                                 Jane H. Gelman
                                 Secretary

New York, New York
_____________ __, 1996

         THE BOARD OF DIRECTORS OF MET HOLDINGS UNANIMOUSLY  RECOMMENDS THAT ITS
STOCKHOLDERS VOTE TO APPROVE AND ADOPT THE AGREEMENT AND THE MERGER PROVIDED FOR
THEREIN.
<PAGE>


                         TELEBANC FINANCIAL CORPORATION

                           1111 North Highland Street
                            Arlington, Virginia 22201
                                 (703) 247-3700

                                                          _____________ __, 1996

To Our Stockholders:

         You are cordially invited to attend the Special Meeting of Stockholders
of  TeleBanc  Financial  Corporation  ("TeleBanc")  to  be  held  at  TeleBanc's
principal  executive office at 1111 North Highland Street,  Arlington,  Virginia
22201 on _____, _____________ __, 1996 at 11:00 a.m.

         At the Special  Meeting,  holders of the common stock of TeleBanc  (the
"TeleBanc  Stock")  will be asked to consider  and to vote on the  approval  and
adoption  of the  Agreement  and Plan of Merger,  dated as of May 10,  1996,  as
amended (the  "Agreement"),  by and among TeleBanc and MET Holdings  Corporation
("MET  Holdings")  and the merger  provided  for  therein  pursuant to which MET
Holdings  will  merge  with  and  into  TeleBanc  (the  "Merger"),  and to amend
TeleBanc's  Amended and Restated  Certificate of Incorporation (the "Certificate
of  Incorporation") to increase the number of authorized shares of common stock,
par value $.01 per share (the "TeleBanc Stock"), from 3,500,000 to 5,000,000 and
preferred stock, par value $.01 per share, from 500,000 to 5,000,000.

         MET  Holdings  presently  owns  approximately  63.4% of the  issued and
outstanding  TeleBanc  Stock.  As a result of the Merger,  current MET  Holdings
stockholders  would own 76.8% of the issued and  outstanding  shares of TeleBanc
Stock,  assuming all shares placed in escrow upon the Merger are  distributed as
contemplated.  Details  of  the  proposed  transaction  are  set  forth  in  the
accompanying Proxy  Statement/Prospectus.  You are urged to read it carefully in
its entirety.

         Approval of the Agreement and the Merger provided for therein  requires
the affirmative  vote, in person or by proxy, of at least (i) the holders of 80%
of the total number of outstanding shares of TeleBanc Stock and (ii) the holders
of at least two-thirds of the voting power of the outstanding shares of TeleBanc
Stock,  excluding  for such purposes the total number of  outstanding  shares of
TeleBanc Stock owned by MET Holdings and its affiliates and associates.

         Adoption of the amendment to TeleBanc's  Certificate  of  Incorporation
requires the affirmative vote, in person or by proxy, of the holders of at least
a majority of the shares of  TeleBanc  Stock  entitled  to vote at the  TeleBanc
Special Meeting.  Such amendment is necessary to have enough authorized stock to
effect the Merger, but also authorizes  significant additional capital stock for
future issuance.

         Each share of TeleBanc  Stock will entitle its holder to one vote.  The
directors  of  TeleBanc  have  indicated  that they intend to vote the shares of
TeleBanc  Stock that they  beneficially  own in favor of the  Agreement  and the
Merger and the adoption of the amendment to the  Certificate  of  Incorporation.
The  directors  of MET  Holdings  have  indicated  that they  intend to vote the
TeleBanc   Stock  held  by  MET  Holdings  and  the  shares  of  TeleBanc  Stock
beneficially  owned by such  directors in favor of the  Agreement and the Merger
and the amendment to the Certificate of Incorporation.  Therefore, the amendment
to TeleBanc's Certificate of Incorporation will be approved, notwithstanding the
vote of other TeleBanc stockholders.

         The independent members of your Board of Directors unanimously approved
the  Agreement  and the Merger  provided  for therein and the  amendment  to the
Certificate of Incorporation  and believe that they are in the best interests of
TeleBanc and our stockholders.  Accordingly,  the Board of Directors unanimously
recommends  that you vote TO  APPROVE  AND ADOPT the  Agreement  and the  Merger
provided for therein and the amendment to the  Certificate of  Incorporation  to
increase the authorized number of shares of TeleBanc capital stock.

         We hope you can attend the Special Meeting.  Whether or not you plan to
attend,  please  complete,  sign and date the enclosed  proxy card and return it
promptly in the  enclosed  envelope.  Your vote is important  regardless  of the
number of shares you own.

         We look forward to seeing you at the Special Meeting.

                                   Sincerely,



                                   David A. Smilow
                                   Chairman of the Board and
                                       Chief Executive Officer
<PAGE>


                         TELEBANC FINANCIAL CORPORATION
                           1111 North Highland Street
                            Arlington, Virginia 22201
                            ------------------------

                    NOTICE OF SPECIAL MEETING OF STOCKHOLDERS
                       to be held on _____________ __ 1996
                            ------------------------

         A Special  Meeting  of the  Stockholders  (the  "Special  Meeting")  of
TeleBanc Financial Corporation ("TeleBanc") will be held on _____, _____________
__, 1996 at 11:00 a.m. local time at TeleBanc's  principal  executive  office at
1111  North  Highland  Street,  Arlington,  Virginia  22201,  for the  following
purposes:
                  (a)    To  consider  and vote upon a proposal  to approve  and
                         adopt the Agreement and Plan of Merger, dated as of May
                         10, 1996,  as amended (the  "Agreement"),  by and among
                         TeleBanc and MET Holdings  Corporation ("MET Holdings")
                         and the merger provided for therein (the  "Merger").  A
                         copy of the  Agreement  is  included  as Annex A to the
                         accompanying Proxy Statement/Prospectus.
                  (b)    To amend TeleBanc's Amended and Restated Certificate of
                         Incorporation  (the "Certificate of  Incorporation") to
                         increase  the  number  of  authorized  shares of common
                         stock, par value $.01 per share, of TeleBanc ("TeleBanc
                         Stock")  from  3,500,000  to  5,000,000  and  preferred
                         stock, par value $.01 per share, of TeleBanc ("TeleBanc
                         Preferred Stock") from 500,000 to 5,000,000.
                  c)     If necessary, to adjourn the Special Meeting to solicit
                         further votes in favor of the Agreement and the Merger.
                 (d)     To vote on such other  business  as may  properly  come
                         before the Special Meeting.

         If the Agreement and Merger are approved, adopted and consummated, each
stockholder of TeleBanc will have the right to dissent and demand payment of the
fair value of his shares.  This right is contingent upon strict  compliance with
the  procedures  set  forth in the  applicable  statute.  The full  text of this
statute is included as Annex B to the accompanying  Proxy  Statement/Prospectus.
                    
         The Board of Directors has fixed  _____________  __, 1996 as the record
date for the Special  Meeting.  All  holders of  TeleBanc  Stock at the close of
business on that day are entitled to receive  notice of the Special  Meeting and
to vote at the Special Meeting or at any adjournments or postponements  thereof.
Each  share  of  TeleBanc  Stock  will  entitle  its  holder  to one  vote.  

         All  stockholders  are urged to attend the  Special  Meeting in person.
WHETHER  OR NOT YOU NOW PLAN TO ATTEND  THE  SPECIAL  MEETING,  YOU ARE ASKED TO
COMPLETE,  DATE,  SIGN AND MAIL  PROMPTLY  THE  ENCLOSED  PROXY CARD FOR WHICH A
POSTAGE PAID ENVELOPE IS PROVIDED.  If you decide to attend the Special Meeting,
you may revoke your proxy and vote your shares in person.  

                                           By order of the Board of Directors of
                                           TeleBanc Financial Corporation


                                           David A. Smilow
                                           Chairman of the Board and Chief
                                               Executive Officer
Arlington, Virginia
_____________ __, 1996

         THE BOARD OF  DIRECTORS  OF TELEBANC  UNANIMOUSLY  RECOMMENDS  THAT ITS
STOCKHOLDERS VOTE TO APPROVE AND ADOPT THE AGREEMENT AND THE MERGER PROVIDED FOR
THEREIN AND THE AMENDMENT TO THE  CERTIFICATE OF  INCORPORATION  TO INCREASE THE
NUMBER OF AUTHORIZED SHARES OF TELEBANC STOCK AND TELEBANC PREFERRED STOCK.
<PAGE>


                         TELEBANC FINANCIAL CORPORATION
                           PROXY STATEMENT/PROSPECTUS
                                2,482,330 Shares
                                  Common Stock
                            -------------------------
                            MET HOLDINGS CORPORATION
                                 PROXY STATEMENT

         This Proxy  Statement/Prospectus (the "Proxy  Statement/Prospectus") is
being  furnished to the holders of the common  stock,  par value $0.01 per share
("TeleBanc  Stock"),  of  TeleBanc  Financial   Corporation   ("TeleBanc"),   in
connection  with the  solicitation  of  proxies  by the  Board of  Directors  of
TeleBanc for use at the Special  Meeting of  Stockholders of TeleBanc to be held
at  TeleBanc's  principal  executive  office  at  1111  North  Highland  Street,
Arlington,  Virginia, 22201 on _____,  _____________ __, 1996 at 11:00 a.m., and
at any and all  adjournments  or  postponements  thereof (the "TeleBanc  Special
Meeting").

         This Proxy  Statement/Prospectus also is being furnished to the holders
of the Class A Common  Stock,  par value  $0.10 per share  (the  "Class A Common
Stock"),  the Class B Common  Stock,  par value  $0.10 per share  (the  "Class B
Common  Stock"),  and the Class B Serial  Preferred  Stock,  par value $0.10 per
share (the "Class B Serial Preferred  Stock") of MET Holdings  Corporation ("MET
Holdings")  in  connection  with the  solicitation  of  proxies  by the Board of
Directors of MET Holdings for use at the Special  Meeting of Stockholders of MET
Holdings to be held at 405 Park Avenue, Suite 1104, New York, New York 10022, on
_____,  _____________ __, 1996 at 11:00 a.m., and at any and all adjournments or
postponements thereof (the "MET Holdings Special Meeting"). No shares of Class A
Serial Preferred Stock, par value $0.10 per share (the "Class A Serial Preferred
Stock") of MET Holdings are issued and  outstanding.  The Class A Common  Stock,
Class B  Common  Stock,  Class A  Serial  Preferred  Stock  and  Class B  Serial
Preferred  Stock are  sometimes  hereinafter  collectively  referred  to as "MET
Holdings Stock."

         The directors of TeleBanc have indicated that they intend to vote their
shares of TeleBanc  Stock in favor of the Agreement and the Merger  provided for
therein (as these  terms are  defined  below) and the  amendment  to  TeleBanc's
Amended and Restated  Certificate of Incorporation  (TeleBanc's  "Certificate of
Incorporation")  to increase the number of authorized shares of TeleBanc capital
stock from 4,000,000 to 10,000,000 (the "Amendment").

         MET  Holdings  is the holder of  approximately  63.4% of the issued and
outstanding  TeleBanc  Stock.  The directors of MET Holdings have indicated that
they intend to vote the shares of TeleBanc  Stock owned by MET Holdings in favor
of the Agreement and the Merger provided for therein and the Amendment.

         The  directors  of MET  Holdings,  each of whom is also a  director  of
TeleBanc,  have agreed to vote their  shares of Class A Common Stock and Class B
Serial  Preferred Stock of MET Holdings in favor of the Agreement and the Merger
provided  for  therein.  The  directors  of MET  Holdings,  David A.  Smilow and
Mitchell H. Caplan, beneficially own, respectively, 3,968 shares (39.9%) and 987
shares  (9.9%) of the Class A Common  Stock and 2,091  shares  (41.8%) and 1,079
shares (21.6%) of the Class B Serial Preferred Stock.

         A TeleBanc  stockholder  who votes to  approve  the  Agreement  and the
Merger provided for therein may be deemed to have ratified the terms  (including
the  fairness)  thereof and may be precluded  from  challenging  the Merger in a
subsequent legal proceeding.

         A MET Holdings  stockholder  who votes to approve the Agreement and the
Merger provided for therein may be deemed to have ratified the terms  (including
the  fairness)  thereof and may be precluded  from  challenging  the Merger in a
subsequent legal proceeding.
<PAGE>


         THE TELEBANC STOCK OFFERED  HEREBY  INVOLVES A HIGH DEGREE OF RISK. MET
HOLDINGS  STOCKHOLDERS  SHOULD  CONSIDER  CAREFULLY THE MATTERS  DISCUSSED UNDER
"RISK FACTORS"  BEGINNING AT PAGE 2 RELATING TO CERTAIN  FACTORS  RELEVANT TO AN
ASSESSMENT OF TELEBANC AND THE TELEBANC STOCK.

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

             THE SECURITIES OFFERED HEREBY ARE NOT SAVINGS ACCOUNTS
                 OR DEPOSITS, AND ARE NOT INSURED BY THE FEDERAL
                   DEPOSIT INSURANCE CORPORATION (THE "FDIC"),
                        OR ANY OTHER GOVERNMENTAL AGENCY.

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

         THE TELEBANC STOCK HAS NOT BEEN APPROVED OR DISAPPROVED BY THE
           SECURITIES AND EXCHANGE COMMISSION (THE "COMMISSION"), ANY
            STATE SECURITIES COMMISSION, THE OFFICE OF THRIFT SUPER-
             VISION (THE "OTS") OR THE FDIC, NOR HAS THE COMMISSION,
                 ANY STATE SECURITIES COMMISSION, THE OTS OR THE
                    FDIC PASSED UPON THE ACCURACY OR ADEQUACY
                     OF THIS PROXY STATEMENT/PROSPECTUS. ANY
                         REPRESENTATION TO THE CONTRARY
                             IS A CRIMINAL OFFENSE.

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

         This Proxy Statement/Prospectus and the accompanying forms of proxy are
first being  mailed to  stockholders  of TeleBanc  and MET  Holdings on or about
_____________ __, 1996.

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

         NO PERSON HAS BEEN  AUTHORIZED TO GIVE ANY  INFORMATION  OR TO MAKE ANY
REPRESENTATION  NOT CONTAINED IN THIS PROXY STATEMENT/  PROSPECTUS AND, IF GIVEN
OR MADE, SUCH  INFORMATION OR  REPRESENTATION  MUST NOT BE RELIED UPON AS HAVING
BEEN AUTHORIZED. THIS PROXY STATEMENT/PROSPECTUS DOES NOT CONSTITUTE AN OFFER TO
ANY PERSON TO EXCHANGE OR SELL, OR A SOLICITATION FROM ANY PERSON OF AN OFFER TO
EXCHANGE   OR   PURCHASE,   THE   TELEBANC   STOCK   OFFERED   BY   THIS   PROXY
STATEMENT/PROSPECTUS,  OR THE  SOLICITATION  OF A PROXY FROM ANY PERSON,  IN ANY
JURISDICTION IN WHICH IT IS UNLAWFUL TO MAKE SUCH AN OFFER OR SOLICITATION.

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

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


         This  Proxy   Statement/Prospectus   relates  to  TeleBanc's   proposed
acquisition of MET Holdings, to be effected by a merger of MET Holdings with and
into TeleBanc (the "Merger"), pursuant to an Agreement and Plan of Merger, dated
as of May 10,  1996,  by and among  TeleBanc and MET  Holdings,  as amended (the
"Agreement"),  which is attached  hereto as Annex A and  incorporated  herein by
reference.  MET Holdings  currently owns  approximately  63.4% of the issued and
outstanding  TeleBanc Stock. In connection with the Merger and general corporate
governance,  TeleBanc  also  proposes  to  amend  the  TeleBanc  Certificate  of
Incorporation  to increase the number of authorized  shares of TeleBanc  capital
stock from 4,000,000 to 10,000,000 (the Amendment).

         MET Holdings  currently owns 1,299,500 shares of TeleBanc Stock. In the
Merger,  these shares will be canceled and returned to the treasury of TeleBanc.
Such shares  effectively  will be reissued to the MET Holdings  stockholders  as
part of the conversion of the MET Holdings Stock to TeleBanc Stock. Also as part
of the Merger, an additional  840,226 shares of TeleBanc Stock will be issued to
holders  of  MET  Holdings  capital  stock,   including  William  M.  Daugherty.
Furthermore,  upon the  Merger,  TeleBanc  also  will  issue  342,604  shares of
TeleBanc Stock to Mr.  Daugherty to acquire from Mr. Daugherty all of the shares
of Arbor Capital Partners, Inc. ("Arbor") not owned by MET Holdings.

         As  described  more fully below,  at the  Effective  Time,  (i) certain
shares of TeleBanc  Stock will be issued to holders of MET Holdings Stock and to
Mr.  Daugherty,  as a holder  of MET  Holdings  Stock  and as the  holder of the
Remaining  Arbor Stock (as defined  below),  and (ii) certain shares of TeleBanc
Stock  will be issued and  deposited  into four  separate  escrow  accounts.  An
individual stockholder of MET Holdings may have shares of TeleBanc Stock held in
more than one of these escrow accounts.

         The specific  terms of the Merger are  summarized  as follows:  (i) all
shares of TeleBanc Stock owned by MET Holdings shall be canceled and returned to
the  treasury of  TeleBanc;  (ii) each issued and  outstanding  share of Class A
Common  Stock and Class B Common  Stock of MET  Holdings  (other than the shares
held by MET Holdings  stockholders that have timely and properly perfected their
dissenters'  rights pursuant to Section 262 of the Delaware General  Corporation
Law (respectively,  the "Dissenting Shares" and the "DGCL")) automatically shall
be converted into the right to receive  102.2797 shares of TeleBanc  Stock,  and
each  issued  and  outstanding  share of Class B Serial  Preferred  Stock of MET
Holdings (other than Dissenting  Shares)  automatically  shall be converted into
the right to receive 94.5550 shares of TeleBanc Stock;  (iii) in connection with
the $2.5 million  investment  of Arbor,  a MET Holdings subsidiary, in AG Spruce
Fund,  L.P.  and AGEA  Partners,  L.P.  (individually,  "Spruce" and "AGEA," and
collectively,   the  "Funds"),  TeleBanc  shall  issue  and  deposit  in  escrow
approximately   500,000  shares  of  TeleBanc  Stock  (the  "Stockholder  Escrow
Shares"),  which shares  shall be released on a pro rata basis to MET  Holdings'
stockholders as of the Merger if Arbor has received from the Funds $1,875,000 of
cumulative  return of capital as measured  from the  closing  date of the Merger
(the "Closing Date") to the final liquidation, dissolution or termination of the
Funds (the "Escrow  Termination  Date"), such that for each $15.46 of additional
cumulative net income of Arbor earned prior to the Escrow  Termination Date, one
share of  TeleBanc  Stock  shall be released  from  escrow;  (iv) the issued and
outstanding  shares of the common stock of Arbor not held by MET Holdings at the
Effective  Time (as defined  below) of the Merger shall be exchanged for 342,604
shares of TeleBanc Stock (at an exchange ratio of 6,464.2264  shares of TeleBanc
Stock  per  share) of which (x)  46,302  shares  (the  "First  Daugherty  Escrow
Shares") shall be immediately  issued to Mr. Daugherty,  (y) 46,302 shares shall
be issued and  deposited  in  escrow,  which  shares  shall be  reissued  to the
proportion,  if any, that Arbor  receives a return of its capital  investment in
the funds of $2.5  million as of the Escrow  Termination  Date,  and (z) 250,000
shares shall be issued and  deposited in escrow (the  "Second  Daugherty  Escrow
Shares"),  which shares shall be released to Mr. Daugherty if Arbor has received
from the Funds  $1,875,000 of cumulative  return of capital as measured from the
Closing  Date to the  Escrow  Termination  Date  such  that for each  $30.93  of
additional  cumulative net income of Arbor, one share of TeleBanc Stock shall be
released  from  escrow;  and (v) all options or any other  rights to purchase or
acquire shares of MET Holdings Stock,  including,  without limitation,  options,
warrants,  stock  appreciation  rights or similar rights to acquire MET Holdings
Stock or equity  capital  stock of any MET Holdings  subsidiary  ("MET  Holdings
Options")  shall  terminate and TeleBanc shall pay to each holder of outstanding
unexpired and  unexercised  MET Holdings  Options  $82,219.59,  or issue to such
holder 9,640 shares of TeleBanc  Stock,  or compensate  such holder part in cash
and part in TeleBanc  Stock.  Other than with respect to certain  escrow shares,
cash will be paid in lieu of fractional shares of TeleBanc Stock. As a result of
the Merger,  current MET Holdings stockholders would own 76.8% of the issued and
outstanding  shares of TeleBanc Stock (assuming all shares placed in escrow upon
the Merger are distributed as contemplated).

         In the Merger,  235,990 shares of TeleBanc Stock which  otherwise would
be issued (as described in clauses (ii) or (v) above) or  attributed  (by virtue
of family relationships) to the common MET Holdings and TeleBanc directors,

<PAGE>


Mitchell H. Caplan and David A. Smilow,  and certain of their  family  relations
and affiliates (the  "Caplan/Smilow  Escrow Shares") will be placed into escrow,
and released on a pro rata basis to such persons to the proportion, if any, that
Arbor  receives  net return of capital  from the Funds of $2.5 million as of the
Escrow  Termination  Date. To the extent any  Stockholder  Escrow Shares,  First
Daugherty Escrow Shares,  Second Daugherty Escrow Shares or Caplan/Smilow Escrow
Shares  are not  released  from  escrow on the basis of Arbor's  cumulative  net
income or return of  capital  as of the Escrow  Termination  Date,  they will be
canceled and returned to the treasury of TeleBanc.

         Consummation of the Merger is subject to various conditions,  including
the approval of the Agreement by the requisite vote of the  stockholders  of MET
Holdings  and TeleBanc and  approval of the  Amendment  by the  stockholders  of
TeleBanc. In the event that the Merger is consummated, MET Holdings stockholders
will  become  stockholders  of  TeleBanc,  whose  rights will be governed by the
TeleBanc  Certificate of Incorporation and Bylaws,  rather than the MET Holdings
Amended and Restated  Certificate  of  Incorporation,  as amended (MET Holdings'
"Certificate of Incorporation") and Bylaws, and whose rights will continue to be
governed by the DGCL.  Consequently,  MET Holdings  stockholders  may relinquish
certain  rights  in the  Merger.  See  "Proposed  Merger  of MET  Holdings  into
TeleBanc--Certain  Differences  in Rights of  Stockholders  of MET  Holdings and
TeleBanc."

         Each share of Class A Common Stock and Class B Serial  Preferred  Stock
of MET Holdings will entitle its holder to one vote.  Holders of shares of Class
B Common Stock of MET Holdings are not entitled to vote on the  Agreement or the
Merger provided for therein. The affirmative vote, in person or by proxy, of the
holders of at least  three-fourths  of the outstanding  shares of Class A Common
Stock of MET Holdings and the holders of at least  two-thirds of the outstanding
shares of Class B Serial  Preferred  Stock of MET  Holdings,  voting as separate
classes,  is  necessary  to approve the  Agreement  and the Merger  provided for
therein.  Directors and executive  officers of MET Holdings and their affiliates
beneficially  own  6,966.5  shares  (70.2%)  of the Class A Common  Stock of MET
Holdings and 4,504 shares (90.1%) of the Class B Serial  Preferred  Stock of MET
Holdings outstanding and entitled to vote at the MET Holdings Special Meeting.

         Each share of TeleBanc  Stock will entitle its holder to one vote.  The
affirmative  vote, in person or by proxy,  of at least (i) the holders of 80% of
the total number of outstanding shares of TeleBanc Stock and (ii) the holders of
at least  two-thirds of the voting power of the  outstanding  shares of TeleBanc
Stock,  excluding for such  purposes all  outstanding  shares of TeleBanc  Stock
owned by MET Holdings and its affiliates and associates, is necessary to approve
the Agreement and the Merger provided for therein.  MET Holdings  currently owns
approximately 63.4% of the issued and outstanding TeleBanc Stock.  Directors and
executive  officers  of  TeleBanc  and  their  affiliates  (which  includes  MET
Holdings)  beneficially  own  1,381,973  shares  (67.4%) of the  TeleBanc  Stock
outstanding and entitled to vote at the TeleBanc Special Meeting.

         Adoption of the amendment to TeleBanc's  Certificate  of  Incorporation
requires the affirmative vote, in person or by proxy, of the holders of at least
a majority of the shares of  TeleBanc  Stock  entitled  to vote at the  TeleBanc
Special Meeting.  Such amendment is necessary to have enough authorized stock to
effect the Merger, but also authorizes  significant additional capital stock for
future issuance.

         The affirmative vote, in person or by proxy, of at least the holders of
a majority  of the votes cast is  necessary  to  approve an  adjournment  of the
TeleBanc  Special Meeting if necessary to solicit  additional  votes in favor of
the Merger and the Agreement.

         The presence of a stockholder at the MET Holdings  Special Meeting will
not automatically  revoke the  stockholder's  proxy.  However,  stockholders may
revoke a proxy at any time prior to its exercise by filing with the Secretary of
MET Holdings a written  notice of  revocation,  by  delivering to Met Holdings a
duly  executed  proxy  bearing a later date,  or by  attending  the MET Holdings
Special Meeting and voting in person.

         The presence of a stockholder at the TeleBanc  Special Meeting will not
automatically revoke the stockholder's proxy. However, stockholders may revoke a
proxy at any time prior to its exercise by filing with the Secretary of TeleBanc
a written notice of revocation,  by delivering to TeleBanc a 

<PAGE>

duly executed  proxy bearing a later date, or by attending the TeleBanc  Special
Meeting and voting in person.

         If the Agreement and the Merger are approved,  adopted and consummated,
each  stockholder  of MET  Holdings  will have the right to  dissent  and demand
payment of the fair value of his shares,  and each  stockholder of TeleBanc will
have the right to dissent  and demand  payment of the fair value of his  shares.
This right is conditioned on strict  compliance with the procedures set forth in
the   applicable   statute.   See   "Proposed   Merger  of  MET  Holdings   into
TeleBanc--Rights of Dissenting Stockholders."

         For a discussion of the federal income tax  consequences of the Merger,
see  "Proposed  Merger of MET  Holdings  into  TeleBanc  --  Federal  Income Tax
Consequences."

         TeleBanc's principal executive office is located at 1111 North Highland
Street,  Arlington,   Virginia  22201,  telephone  number  (703)  247-3700.  MET
Holdings' principal executive office is located at 405 Park Avenue,  Suite 1104,
New York,  New York 10022,  telephone  number (212)  758-5100.  The  information
presented  in  this  Proxy  Statement/Prospectus  concerning  TeleBanc  and  its
subsidiaries has been provided by TeleBanc,  and the information  concerning MET
Holdings and its subsidiaries has been provided by MET Holdings.



<PAGE>
                              AVAILABLE INFORMATION

         TeleBanc is subject to the informational requirements of the Securities
Exchange  Act of 1934,  as  amended  (the  "Exchange  Act"),  and in  accordance
therewith files periodic  reports,  proxy statements and other  information with
the Commission.  Such periodic  reports,  proxy statements and other information
can be inspected and copied at the public reference facilities maintained by the
Commission at Room 1024, 450 Fifth Street, N.W., Washington,  D.C. 20549, and at
the Commission's  Regional Offices located at 7 World Trade Center,  Suite 1300,
New York,  New York 10048,  and  Northwestern  Atrium  Center,  500 West Madison
Street,  Suite 1400,  Chicago,  Illinois 60611.  Copies of such materials may be
obtained,  at prescribed  rates, by delivering a request to the Public Reference
Section of the Commission at 450 Fifth Street,  N.W.,  Washington,  D.C.  20549.
TeleBanc Stock is not listed on a national securities  exchange.  The Commission
maintains a Web site that contains reports, proxy and information statements and
other  information  regarding  registrants  that  file  electronically  with the
Commission. The address of the Commission's Web site is (http://www.sec.gov).

         TeleBanc has filed with the Commission a Registration Statement on Form
S-4 (the "Registration  Statement") under the Securities Act of 1933, as amended
(the  "Securities  Act")  with  respect  to the  securities  to which this Proxy
Statement/Prospectus  relates. This Proxy  Statement/Prospectus does not contain
all the  information  set  forth  in the  Registration  Statement.  For  further
information,  reference  is  made  to  the  Registration  Statement.  Statements
contained  herein  concerning  provisions of documents  filed as exhibits to the
Registration  Statement are necessarily  summaries of such documents,  and while
such summaries  reflect all material  terms of the documents,  each statement is
qualified in its entirety by  reference to the copy of the  applicable  document
filed with the Commission.


                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         This Proxy  Statement/Prospectus  incorporates  documents  by reference
which are not presented  herein or delivered  herewith.  TeleBanc will provide a
copy of any  information  that has been  incorporated by reference in this Proxy
Statement/Prospectus  but not delivered  herewith (not including exhibits to the
information  incorporated  by  reference),   without  charge,  to  each  person,
including  any  beneficial  owner,  to  whom  a  Proxy  Statement/Prospectus  is
delivered,  who makes a written or oral request.  These  documents are available
upon request, without charge, from Aileen Lopez Pugh, Executive Vice President -
Chief Financial Officer - Treasurer,  TeleBanc Financial Corporation, 1111 North
Highland Street, Arlington,  Virginia 22201, telephone number (703) 247-3700. In
order to ensure timely delivery of the documents,  any request should be made by
_____________ ___, 1996. [5 business days prior to date of meeting]

         TeleBanc's  Annual  Report  on Form  10-K  for the  fiscal  year  ended
December 31, 1995, Quarterly Report on Form 10-Q for the quarter ended March 31,
1996,  Current  Report  on Form  8-K as  filed  with  the  SEC on May 20,  1996,
Definitive  Proxy Statement for the Annual Meeting of  Shareholders  held on May
29, 1996, and Quarterly Report on Form 10-Q for the quarter ended June 30, 1996,
all as filed by TeleBanc with the  Commission  pursuant to the Exchange Act, and
TeleBanc's  Post-Effective  Amendment No. 1 to Form S-1 on Form S-3 Registration
Statement,  as filed by TeleBanc with the Commission  pursuant to the Securities
Act, are incorporated by reference herein.  Furthermore,  all documents filed by
TeleBanc  pursuant to Sections  13(a),  13(c),  14 or 15(d) of the  Exchange Act
after the date of this Proxy  Statement/Prospectus  and prior to the date of the
MET  Holdings  Special  Meeting  and the  TeleBanc  Special  Meeting  are hereby
incorporated  by  reference  into this Proxy  Statement/Prospectus  and shall be
deemed  a part  hereof  from the  date of  filing  of each  such  document.  Any
statement  contained in a document  incorporated  by  reference  herein shall be
deemed   to  be   modified   or   superseded   for   purposes   of  this   Proxy
Statement/Prospectus  to the extent that a statement  contained herein or in any
other subsequently filed document which is also incorporated by reference herein
modifies or supersedes such  statement.  Any statement so modified or superseded
shall not be deemed,  except as so modified or superseded,  to constitute a part
of this Proxy Statement/Prospectus.

                                      -i-

<PAGE>
<TABLE>
<CAPTION>

                                TABLE OF CONTENTS

<S>       <C>                                                                             <C>
RECENT DEVELOPMENTS...........................................................................
RISK FACTORS..................................................................................
         Interests of Certain Persons in the Merger...........................................
         Future Sales of TeleBanc Stock by TeleBanc...........................................
         Restrictions on Availability of Funds for Dividends on TeleBanc Stock................
         Non-Traditional Operating Plan.......................................................
         Adverse Impact of Interest Rate Changes..............................................
         Government Regulation................................................................
         No Public Market.....................................................................
THE MET HOLDINGS SPECIAL MEETING..............................................................
         Purpose of the MET Holdings Special Meeting..........................................
         Record Date; Voting Rights; Proxies..................................................
         Solicitation of Proxies..............................................................
         Quorum...............................................................................
         Required Vote........................................................................
THE TELEBANC SPECIAL MEETING..................................................................
         Purpose of the TeleBanc Special Meeting..............................................
         Record Date; Voting Rights; Proxies..................................................
         Solicitation of Proxies..............................................................
         Quorum...............................................................................
         Required Vote........................................................................
SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA................................................
         TeleBanc.............................................................................
         MET Holdings.........................................................................
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION..................................
PROPOSED MERGER OF MET HOLDINGS INTO TELEBANC.................................................
         General Description of the Transaction...............................................
         Termination..........................................................................
         Background of the Merger.............................................................
         Recommendation of the Board of Directors of MET Holdings; Reasons for the Merger.....
         Interests of Certain Persons in the Merger...........................................
         Recommendation of the Independent Directors of TeleBanc; Reasons for the Merger......
         Opinion of Financial Advisor.........................................................
         Conditions to the Merger.............................................................
         Intentions and Undertakings..........................................................
         Federal Income Tax Consequences......................................................
         Accounting Treatment.................................................................
         Federal Securities Law Consequences..................................................
         Certain Differences in Rights of Stockholders of MET Holdings and TeleBanc...........
         Rights of Dissenting Stockholders....................................................
AMENDMENT OF TELEBANC'S CERTIFICATE OF INCORPORATION TO
     INCREASE THE NUMBER OF AUTHORIZED SHARES OF TELEBANC CAPITAL STOCK.......................
DESCRIPTION OF TELEBANC STOCK.................................................................
         Capital Stock........................................................................
         Delaware Law and Certain Charter and Bylaw Provisions................................
         Other Restrictions on the Acquisition of Stock.......................................
         Limitation on Liability..............................................................
         Transfer Agent and Registrar.........................................................
DESCRIPTION OF MET HOLDINGS CORPORATION.......................................................
         General..............................................................................
         Market for MET Holdings Stock; Dividends.............................................
MET HOLDINGS MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
     CONDITION AND RESULTS OF OPERATIONS......................................................
         Results of Operations for the Years Ended December 31, 1995, 1994 and 1993...........

                                      -ii-
<PAGE>

         Results of Operations for the Six Months Ended June 30, 1996 and 1995................
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
     MANAGEMENT OF MET HOLDINGS...............................................................
ADJOURNMENT OF TELEBANC SPECIAL MEETING.......................................................
STOCKHOLDER PROPOSALS.........................................................................
OTHER MATTERS.................................................................................
EXPERTS.......................................................................................
ANNEX A....................................................................................A-1
         Agreement and Plan of Merger, dated as of May 10, 1996, by and among TeleBanc
              Financial Corporation and MET Holdings Corporation...........................A-1
         First Amendment to Agreement and Plan of Merger, dated as of October 7, 1996, by and
              among TeleBanc Financial Corporation and MET Holdings Corporation...........A-36
ANNEX B................................................................................... B-1
         Delaware General Corporation Law, Section 262.....................................B-1
ANNEX C....................................................................................C-1
         Opinion of Corporate Finance of Washington, Inc...................................C-1
ANNEX D....................................................................................D-1
         Stock Exchange Agreement, dated as of ___________, 1996, by and among TeleBanc 
              Financial Corporation, MET Holdings Corporation and William M. Daugherty.....D-1
INDEX TO FINANCIALS........................................................................F-1
ANNEX F....................................................................................F-2

</TABLE>

                                     -iii-

<PAGE>
                               RECENT DEVELOPMENTS

         On September  30, 1996,  legislation  was enacted that  authorizes  the
Federal Deposit Insurance  Corporation (the FDIC) to impose a special assessment
on deposits insured by the Savings Association Insurance Fund (the "SAIF") as of
March 31, 1995 (the  "Legislation").  Subsequently,  the FDIC  announced that it
expects that the special  assessment  will be .657% of a bank's SAIF deposits as
of March 31, 1995,  and that the banks must pay the special  assessment no later
than November 29, 1996. Based upon on its level of SAIF deposits as of March 31,
1995,  TeleBanc's  wholly  owned  subsidiary,  TeleBank,  a federally  chartered
savings  bank which has its  principal  offices  in  Arlington,  Virginia  ("the
Bank"),  expects to accrue an expense of  approximately  $1.7 million to pay for
the special  assessment.  As a result of the  recapitalization  of the SAIF, the
Bank  expects  that its future  deposit  insurance  premiums to the SAIF will be
significantly reduced.

         The  Legislation  also  authorizes the merger of the SAIF with the Bank
Insurance Fund (the "BIF"),  which  currently  insures  deposits in national and
state-chartered banks. The combined deposit insurance fund, to formally be known
as the  Depository  Insurance  Fund (the "DIF"),  will be formed no earlier than
January  1,  1999 and  will  insure  deposits  at all  FDIC  insured  depository
institutions.  As a condition to the formation of the DIF,  however,  no insured
depository institution can be chartered as a savings association.  To facilitate
the abolition of the savings association  charter, the Secretary of the Treasury
is required to report to the  Congress no later than March 31, 1997 with respect
to the development of a common charter for all insured  depository  institutions
and the  abolition of separate and distinct  charters  between banks and savings
associations. At this time, neither the Bank nor TeleBanc can predict the effect
of such comtemplated legislation.

                                      -1-

        

<PAGE>
                                  RISK FACTORS

         The TeleBanc  Stock offered  hereby  involves a high degree of risk. In
addition to the other information set forth in this Proxy  Statement/Prospectus,
the following factors should be considered carefully in evaluating an investment
in the TeleBanc Stock offered by this Proxy Statement/Prospectus.

INTERESTS OF CERTAIN PERSONS IN THE MERGER

         As of the date of this Proxy  Statement/Prospectus,  MET Holdings  owns
approximately  63.4% of the  issued  and  outstanding  TeleBanc  Stock.  The two
directors of MET  Holdings  serve as the  Chairman of the Board,  President  and
Chief Executive Officer of MET Holdings, and also serve as Directors of TeleBanc
and as TeleBanc's Chairman of the Board,  President and Chief Executive Officer.
In addition,  there are  approximately  22 other holders of MET Holdings capital
stock.   Following  the  Merger,   all  such  persons  will   collectively   own
approximately 76.8 % of the issued and outstanding  TeleBanc Stock (assuming all
shares placed in escrow upon the Merger are distributed as contemplated).

         Also as a result of the Merger,  assuming all shares of TeleBanc  Stock
are  distributed  from escrow,  the Chairman of the Board of TeleBanc,  David A.
Smilow,  who also  serves  as  Chairman  of the Board of MET  Holdings,  and Mr.
Smilow's  affiliates,  will beneficially own 34.0% of the issued and outstanding
shares of TeleBanc Stock; and Mitchell H. Caplan,  President of MET Holdings and
of TeleBanc,  and his affiliates,  will  beneficially own 9.6% of the issued and
outstanding shares of TeleBanc Stock (in each case,  assuming that all shares of
TeleBanc Stock placed into escrow are distributed as contemplated).  Although no
employment  contracts  or other  severance or change of control  agreements  are
being entered into in connection with the Merger or otherwise  presently  exist,
Messrs.  Smilow and Caplan,  including their affiliates,  will continue to exert
substantial control over the policies and voting stock of TeleBanc.

         In  addition  to the  foregoing,  William  M.  Daugherty,  presently  a
stockholder of MET Holdings, is also presently the beneficial owner of 26 shares
(19.7%) of the common  stock of Arbor.  Following  the  exercise  in full of Mr.
Daugherty's  right to acquire 27 additional  shares of Arbor and the issuance of
TeleBanc Stock to Mr. Daugherty as a stockholder of MET Holdings,  following the
Merger,  Mr.  Daugherty and his affiliates  will  beneficially  own 12.1% of the
issued and  outstanding  shares of TeleBanc  Stock  (assuming that all shares of
TeleBanc Stock placed in escrow are distributed as contemplated). It is expected
that  following  the Merger,  Mr.  Daugherty  will continue as  co-chairman  and
portfolio  manager for AG Arbor Management L.L.C. ("AG Arbor") and a director of
Arbor. As a result of such positions,  to the extent  consistent with applicable
laws, Mr. Daugherty also will be eligible for all benefit plans of TeleBanc. The
Board of  Directors  of TeleBanc is expected to consider a grant of an option to
Mr. Daugherty to acquire TeleBanc Stock after the Effective Time, with terms and
conditions as determined by the Board of Directors and consistent with the terms
of options  granted  pursuant to the  TeleBanc  Employee  Stock Option Plan (the
"TeleBanc ESOP").

FUTURE SALES OF TELEBANC STOCK BY TELEBANC

         In  connection  with and as a condition  of the  proposed  Merger,  the
holders  of  TeleBanc  Stock will  consider  whether  to adopt an  amendment  to
TeleBanc's  Certificate  of  Incorporation  to increase the number of authorized
shares of TeleBanc Stock from 3,500,000 to 5,000,000. The amendment is necessary
to have enough shares of TeleBanc Stock to issue in the Merger,  as well as meet
potential  obligations  pursuant to outstanding  options and warrants.  All such
potential  issuances,  when combined with the presently  issued and  outstanding
TeleBanc  Stock,  aggregate  to  3,929,580  shares.  Thus,  if the  amendment to
TeleBanc's   Certificate  of  Incorporation  is  approved,   upon  filing  of  a
certificate  of amendment with the Office of the Secretary of State of the State
of Delaware (the  "Secretary of State"),  TeleBanc will be authorized  under its
Certificate of  Incorporation  to issue up to an additional  3,179,580 shares of
TeleBanc Stock without stockholder approval.

         The proposed amendment to TeleBanc's  Certificate of Incorporation also
will increase the number of authorized  shares of the preferred stock, par value
$.01 per  share  of  TeleBanc  ("TeleBanc

                                      -2-
<PAGE>


Preferred  Stock") from 500,000 to  5,000,000.  No shares of TeleBanc  Preferred
Stock are presently outstanding.  Unrelated to the Merger, TeleBanc presently is
exploring  alternatives  to  raise  capital,  including  possibly  the  sale  of
additional  TeleBanc Stock or TeleBanc  Preferred Stock.  Although no definitive
plans have been made,  TeleBanc  may seek to raise up to $50.0  million or more,
primarily for investment in the operations of the Bank.

         At September 30, 1996,  there were  2,049,500  shares of TeleBanc Stock
issued  and  outstanding,  1,299,500  of  which  are  held by MET  Holdings.  An
additional  699,875  shares are reserved for issuance  pursuant to stock options
(the "TeleBanc Stock Options") and outstanding  warrants (the  "Warrants"),  and
1,182,830  shares  are  reserved  for  issuance  pursuant  to  the  Merger.  Any
additional  sales of TeleBanc  Stock by TeleBanc to  non-affiliates  of TeleBanc
will  have  a  dilutive   effect  on  the   ownership  of  TeleBanc  by  current
stockholders, and may have a dilutive effect on the value of TeleBanc Stock then
outstanding  if such  additional  TeleBanc Stock is sold below the book value of
the TeleBanc  Stock.  At June 30, 1996, the book value of the TeleBanc Stock was
$10.53 per share.  As of September 30, 1996,  the last reported sale of TeleBanc
Stock to a  non-affiliate  of TeleBanc was on  September  24, 1996 at a price of
$10.00 per share.

RESTRICTIONS ON AVAILABILITY OF FUNDS FOR DIVIDENDS ON TELEBANC STOCK

         The  principal  sources of funds for  TeleBanc's  payments  of any cash
dividends  on the  TeleBanc  Stock is  dividends  from  TeleBanc's  wholly-owned
subsidiary,  the Bank,  as well as  liquid  investments  of funds  which are not
invested in the Bank or otherwise required to be maintained by TeleBanc pursuant
to the terms of the  outstanding  Notes (as  defined  below).  After the Merger,
dividends from Arbor, if any, will also be available as a source of funds.

         TeleBanc  presently  incurs an annual  expense  to  service  TeleBanc's
outstanding subordinated debt of approximately $2.0 million. In addition, one of
the  conditions  to  TeleBanc's   obligation  to  consummate  the   transactions
contemplated by the Agreement is that MET Holdings shall have obtained from each
of the holders of the Promissory  Notes (as defined below) a waiver of the right
of  repayment  set forth in Section 6 of its  respective  Promissory  Note.  The
"Promissory  Notes" are the four promissory notes, each dated May 10, 1993, made
by MET Holdings in the aggregate original principal amount of $2,494,560.

         Applicable  rules and  regulations  of the OTS  impose  limitations  on
capital  distributions by savings  institutions  such as the Bank.  Within these
limitations,  certain "safe harbor" capital distributions are permitted, subject
to providing OTS at least 30 days' advance notice.  Savings  institutions  which
have capital in excess of all fully phased-in  capital  requirements  before and
after the proposed  capital  distribution  and that have not been  notified that
they are in need of more than normal supervision may make capital  distributions
during a  calendar  year up to the  greater  of (i) 100% of net  income  to date
during the  calendar  year,  plus the amount that would  reduce by one-half  its
"surplus  capital  ratio" (the excess capital over its fully  phased-in  capital
requirements)  at the  beginning  of the calendar  year,  or (ii) 75% of its net
income over the most recent four-quarter period.

         The OTS may prohibit a proposed capital distribution by any institution
if the OTS  determines  that such  distribution  would  constitute  an unsafe or
unsound practice. In addition,  effective December 19, 1992, the Federal Deposit
Insurance  Corporation  Improvement Act of 1991 ("FDICIA")  prohibits an insured
depository  institution  from declaring any dividend or making any other capital
distribution if, following the distribution or payment, the institution would be
classified as  "undercapitalized" or lower. At June 30, 1996, the Bank qualified
as a well capitalized institution. Based on applicable capital requirements, the
Bank would have been able to pay $6.4 million in  dividends in the  aggregate to
TeleBanc  as of June 30,  1996.  TeleBanc  does  not  presently  anticipate  any
difficulties  in obtaining  regulatory  approval for the payment of dividends by
the Bank to  TeleBanc in order to permit  TeleBanc  to service  its  outstanding
subordinated debt.

                                      -3-

<PAGE>


         TeleBanc also may be required by the OTS to maintain the capital of the
Bank at a level consistent with regulatory capital requirements. This may reduce
the  amount of funds that would  otherwise  be  available  to  TeleBanc  for the
payment of dividends, if any, on the TeleBanc Stock.

         TeleBanc's  capital  distributions  are also restricted by the terms of
the indenture  ("Indenture")  between TeleBanc and Wilmington Trust Company,  as
trustee,  pursuant to which TeleBanc issued $17.3 million in aggregate principal
amount of notes in connection  with an offering in May 1994  (respectively,  the
"Notes" and the "Offering").  The Indenture  imposes certain  limitations on the
payment of dividends  and other capital  distributions  by TeleBanc and requires
TeleBanc  initially to maintain  liquid assets in an amount equal to 150% of the
annual debt service on all indebtedness of TeleBanc until certain income targets
are  achieved  and the  reserve  requirement  is reduced to 100% of annual  debt
service, which occurred earlier in 1996.

NON-TRADITIONAL OPERATING PLAN

         The Bank's  business  plan differs from that of most banks and thrifts.
The Bank principally  raises funds through the  telemarketing of certificates of
deposit  and  Federal  Home Loan Bank of  Atlanta  ("FHLB")  advances  and other
borrowings,  rather  than  through  a  branch  network.  In  addition,  the Bank
maintains  a  much  higher   percentage  of  its   interest-earning   assets  in
mortgage-backed  and other investment  securities than a traditional thrift. The
Bank tends to pay  relatively  high rates of interest  on its deposit  accounts,
while its mortgage-backed and investment securities  portfolios,  as well as its
purchased  loan  portfolio,  generally  have higher yields than the  residential
mortgage  loans which  thrifts  traditionally  originate.  For example,  for the
quarter  ended June 30, 1996,  according  to the Office of Thrift  Supervision's
Uniform Thrift Performance  Report, the average yield on interest earning assets
and the average cost of funds for savings  institutions in the southeast  region
was 7.90% and 4.90%,  respectively,  resulting  in an  interest  rate  spread of
3.00%. For the same period,  the Bank's average yield on interest earning assets
and average cost of funds was 8.17 % and 6.14 %,  respectively,  resulting in an
interest rate spread of 2.03 %. Management believes,  however, that the level of
general and administrative expenses resulting from the Bank's branchless banking
strategy enables the Bank to operate profitably  notwithstanding  the relatively
narrower spread between the rate earned on its  interest-earning  assets and the
cost of its  interest-bearing  liabilities.  For example,  for the quarter ended
June 30,  1996,  according  to the latest  available  Federal  Home Loan Bank of
Atlanta's Comparative Performance Report, general and administrative expenses as
a percentage of total assets for savings institutions in the Bank's district was
2.94%,  as  compared  with 1.05% for the Bank.  Although  the Bank has  operated
profitably   during  the  past  several  years,   until  1994  this  period  was
characterized  by generally  declining  interest rates and less  competition for
deposits  because of lower loan  demand.  Net income was  adversely  impacted by
increased market interest rates during 1994, but it improved by $2.2 million, or
407%, in 1995,  reflecting the repricing of adjustable  interest-earning  assets
and an improvement in the ratio of interest  earning assets to  interest-bearing
liabilities.  Management  cannot  predict  the  impact  of  sustained  increased
interest rates or renewed  competition  for deposits.  The Bank's net income may
also be adversely  affected by  unanticipated  increases  in operating  expenses
which  may  result  from a  variety  of  circumstances  beyond  the  control  of
management.

         The  Bank's  non-traditional  operating  plan  also may  subject  it to
increased regulatory scrutiny in the future. In that regard,  TeleBanc has grown
the  Bank  significantly  over the past  two  years  in  order to  leverage  the
significant additional working capital raised in its 1994 Offering. Total assets
increased from $220.3 million at December 31, 1993 to $599.8 million at June 30,
1996. This growth was in accordance with the Bank's OTS approved  business plan.
Management  does not expect  such  growth to  continue  at similar  rates in the
foreseeable future.

ADVERSE IMPACT OF INTEREST RATE CHANGES

         TeleBanc's  results of operations depend to a large extent on the level
of the Bank's net interest  income,  which is the  difference  between  interest
income  from  interest-earning  assets  (such as loans and  mortgage-backed  and
related securities) and interest expense on  interest-bearing 

                                      -4-
<PAGE>

liabilities  (such as deposits and borrowings).  If  interest-rate  fluctuations
cause  the  Bank's  cost of  funds to  increase  faster  than  the  yield of its
interest-bearing  assets, its net interest income will be reduced.  For example,
during each of 1993 and 1994, the Bank's net interest income  decreased from the
prior  comparable  period,  primarily due to the fact that  interest  expense on
interest-bearing   liabilities   rose  more  quickly  than  interest  income  on
interest-earning  assets.  In 1995, the Bank's net interest income  increased by
$3.9 million,  or 82.4%,  from 1994.  In reaction to the changing  interest rate
environment,  TeleBanc  has taken  steps to reduce its  one-year  interest  rate
sensitivity  "gap" (giving effect to hedging  activities).  At December 31, 1994
and  1995  and  June  30,  1996,  such  gap  was  2.85%,  (4.49%)  and  (3.55)%,
respectively. Management believes that the Bank's interest-rate risk position at
June 30, 1996 represents a reasonable amount of interest-rate  risk. TeleBanc is
unable to predict future  fluctuations  in interest  rates.  The market value of
most of the Bank's  financial  assets are  sensitive to  fluctuations  in market
interest rates. Fixed-rate  investments,  mortgage-backed and related securities
and mortgage loans generally decline in value as interest rates rise. Management
classifies   certain  securities  as  available  for  sale  and  mortgage  loans
classified as  held-for-sale  to provide  flexibility for liquidity  purposes as
well as to control asset levels for regulatory purposes.  If the need to sell an
asset for liquidity or other purposes arises, management believes that there are
adequate  securities  classified  as  available  for  sale  and  mortgage  loans
classified as held-for-sale  with a positive  mark-to-market  and that such sale
would not have a material impact on results of operations.  As of June 30, 1996,
TeleBanc  maintained  satisfactory  liquidity levels requiring no sale of assets
classified as available for sale. TeleBanc's asset liability management strategy
is to maintain an evenly matched  one-to-five year gap, which allows TeleBanc to
maintain a relatively  stable  interest  rate spread and minimize the  potential
negative impact of changing interest rates. The extent to which borrowers prepay
loans also is  affected  by  prevailing  interest  rates.  When  interest  rates
increase,  borrowers  are less  likely  to prepay  their  loans;  whereas,  when
interest  rates  decrease,  borrowers  are more  likely to prepay  loans.  Funds
generated  by  prepayments  may be  invested at a lower  rate.  Prepayments  may
adversely affect the value of mortgage loans, the levels of such assets that are
retained in the Bank's portfolio, net interest income and loan servicing income.
Similarly, prepayments on mortgage-backed and related securities also may affect
adversely the value of such securities and related income.

GOVERNMENT REGULATION

         TeleBanc is subject to regulation as a savings and loan holding company
and the Bank,  as a federally  chartered  savings  bank, is subject to extensive
regulation  by the OTS and the  FDIC.  The OTS and FDIC  have  adopted  numerous
regulations and undertaken other regulatory initiatives, and further regulations
and initiatives are anticipated.  In addition,  among other significant effects,
FDICIA provides for regulatory  seizure in the event of certain  declines in the
tangible capital levels of insured  institutions,  requires  risk-based  deposit
insurance  premiums  based on assessment of the risks posed by an  institution's
assets,  and imposes  liability  on holding  companies  for  regulatory  capital
deficiencies of insured  institution  subsidiaries under certain  circumstances.
This  legislation,  or any future  legislation,  could have an adverse effect on
TeleBanc.

         As a federally chartered, FDIC-insured savings association, the Bank is
also subject to numerous statutory and regulatory requirements,  including among
other things, the Community  Reinvestment Act of 1977 ("CRA"). Under the CRA and
the OTS's  implementing  regulations,  the Bank has a continuing and affirmative
obligation  to help meet the credit  needs of its local  communities,  including
low- and  moderate-income  neighborhoods,  consistent  with  the safe and  sound
operation  of the  institution.  In  addition,  the OTS is required to take into
account  the Bank's  record of  meeting  the credit  needs of its  community  in
determining  whether to grant  approval for certain types of  applications.  The
Bank's current CRA record is rated by the OTS as "satisfactory."

         In 1995, the federal financial  regulatory agencies promulgated a final
rule revising the  regulations  that implement the CRA. The revised  regulations
outline special evaluations for wholesale  institutions.  The Bank believes that
it meets the definition of a wholesale institution and that it serves the credit
needs of the entire  nation.  The Bank intends to submit a request to the OTS to
be designated as a wholesale institution.

                                      -5-
<PAGE>


         The Bank also is subject to OTS assessments to fund operations. The OTS
has adopted the following  fees:  (i)  asset-based  assessments  for all savings
institutions;   (ii)  examination   fees  for  certain   affiliates  of  savings
associations;  (iii)  application  fees;  (iv)  securities  filing fees; and (v)
publication  fees.  Of these  fees,  the  asset-based  assessments  are the most
significant. Such assessments, which are paid semi-annually every January 31 and
July 31, incorporate a "general  assessment" which varies depending on the asset
size of the  institution  and an  additional  "premium  assessment"  for certain
institutions requiring increased supervision. The semi-annual assessment paid by
the Bank on June 30, 1996 for the six-month  period ending December 31, 1996 was
comprised solely of a general assessment of approximately $63,856.

NO PUBLIC MARKET

         There is no  established  market for the TeleBanc  Stock.  The TeleBanc
Stock does not  presently  qualify  for  listing on any  securities  exchange or
inclusion for quotation by any quotation system.  Therefore, the market for, and
liquidity  of, the  TeleBanc  Stock is limited,  and is likely to continue to be
limited. Friedman, Billings, Ramsay & Co., Inc. ("FBR") presently makes a market
in the TeleBanc Stock.  FBR is not obligated,  however,  to make a market in the
TeleBanc  Stock,  and any market making may be  discontinued  at any time at the
sole discretion of FBR.

         The  liquidity of the TeleBanc  Stock  depends upon the presence in the
marketplace  of willing buyers and sellers,  a fact over which neither  TeleBanc
nor any market maker has control, and may be limited by other factors, including
the beneficial ownership limitations imposed on the TeleBanc Stock.

                                      -6-

<PAGE>
                        THE MET HOLDINGS SPECIAL MEETING

PURPOSE OF THE MET HOLDINGS SPECIAL MEETING

         At the MET Holdings  Special  Meeting,  holders of Class A Common Stock
and Class B Serial Preferred Stock of MET Holdings will consider and vote upon a
proposal to approve and adopt the Agreement and the Merger  provided for therein
and such other business as may properly come before the Special Meeting.

         THE BOARD OF DIRECTORS OF MET  HOLDINGS  HAS  UNANIMOUSLY  APPROVED THE
AGREEMENT AND THE MERGER PROVIDED FOR THEREIN AND RECOMMENDS A VOTE FOR APPROVAL
AND ADOPTION OF THE AGREEMENT AND THE MERGER.

RECORD DATE; VOTING RIGHTS; PROXIES

         The MET Holdings  Board of Directors has fixed the close of business on
___________  __,  1996 as the record  date for  determining  the  holders of MET
Holdings  Stock  entitled to notice of and to vote at the MET  Holdings  Special
Meeting (the "MET Holdings Record Date").

         As of the MET Holdings Record Date,  there were 9,924 shares of Class A
Common Stock of MET Holdings  issued and outstanding and 5,000 shares of Class B
Serial  Preferred  Stock of MET Holdings issued and  outstanding.  Each share of
Class A Common Stock and Class B Serial  Preferred  Stock of MET  Holdings  will
entitle its holder to one vote at the MET Holdings Special  Meeting.  All shares
of MET  Holdings  Class A  Common  Stock  and  Class B  Serial  Preferred  Stock
represented  by properly  executed  proxies will,  unless such proxies have been
previously  revoked,  be voted in accordance with the instructions  indicated in
such proxies.  IF NO  INSTRUCTIONS  ARE  INDICATED,  SUCH SHARES OF MET HOLDINGS
CLASS A COMMON  STOCK  AND  CLASS B SERIAL  PREFERRED  STOCK  WILL BE VOTED  FOR
APPROVAL AND ADOPTION OF THE AGREEMENT AND THE MERGER PROVIDED FOR THEREIN.  MET
Holdings  does not know of any matters  other than as described in the Notice of
Special Meeting that are to come before the MET Holdings Special Meeting. If any
other  matter or matters are properly  presented  for action at the MET Holdings
Special  Meeting,  the persons  named in the  enclosed  form of proxy and acting
thereunder  will have the discretion to vote on such matters in accordance  with
their best  judgment,  unless such  authorization  is  withheld.  A MET Holdings
stockholder  who has  given a proxy  may  revoke  it at any  time  prior  to its
exercise  by filing  with the  Secretary  of MET  Holdings a written  revocation
thereof,  by delivering  to MET Holdings a duly  executed  proxy bearing a later
date or by attending the MET Holdings Special Meeting and voting in person. Mere
attendance  at the MET Holdings  Special  Meeting will not in and of itself have
the effect of revoking a previously granted proxy.

         Votes cast by proxy or in person at the MET  Holdings  Special  Meeting
will be tabulated by the election inspectors appointed for the meeting, who will
determine whether or not a quorum is present.  Where, as to any matter submitted
to a vote of the MET Holdings  stockholders,  proxies are marked as  abstentions
(or stockholders appear in person but abstain from voting) or a broker indicates
on a proxy that it does not have discretionary authority with respect to certain
shares,  such abstentions and "broker  non-votes" will be treated as shares that
are present and entitled to vote for purposes of  determining  the presence of a
quorum.

         Holders  of  shares  of Class B Common  Stock of MET  Holdings  are not
entitled to vote.  No shares of Class A Serial  Preferred  Stock of MET Holdings
are issued and outstanding.

         TeleBanc  has adopted and is the sponsor of a combined  stock bonus and
money purchase pension plan,  which was originally  established by MET Holdings,
that  constitutes an "employee stock  ownership plan" under  applicable law (the
TeleBanc  ESOP).  For the  purposes  of this  Proxy  Statement/Prospectus,  with
respect to the TeleBanc ESOP, the term "participant"  shall be deemed to include
the  beneficiary  of a deceased  participant.  The TeleBanc ESOP holds shares of
TeleBanc  Stock as well as shares of the  Class A Common  Stock,  Class B Common
Stock and Class B Serial  

                                      -7-
<PAGE>


Preferred  Stock of MET  Holdings.  Each  participant  in the TeleBanc ESOP will
receive a form to be used to instruct the  trustees of the TeleBanc  ESOP how to
vote the MET Holdings  Stock held by the TeleBanc ESOP that is allocated to such
participant.  The  TeleBanc  ESOP  provides  that  on  major  corporate  issues,
participants in the TeleBanc ESOP are permitted to direct the trustees as to the
voting  of the  shares  of MET  Holdings  Stock  allocated  to  their  accounts;
otherwise  the  trustees of the  TeleBanc  ESOP have sole  discretion  as to the
voting of such stock  held by the  TeleBanc  ESOP,  so long as such stock is not
required to be  registered  under  Section 12 of the Exchange  Act. The TeleBanc
ESOP  provides  that the  trustees  will vote such  shares  as  instructed.  The
TeleBanc  ESOP also  provides  that the trustees of the TeleBanc ESOP shall vote
all  unallocated  shares and  allocated  shares for which the trustees  have not
received  directions from the applicable  participant in their sole  discretion.
The trustees of the TeleBanc ESOP are David A. Smilow, the Chairman of the Board
and Chief  Executive  Officer of TeleBanc and MET Holdings;  Mitchell H. Caplan,
the  President,  Chief  Operating  Officer and a Director  of  TeleBanc  and the
President and a Director of MET Holdings;  and Emidio  Morizio,  the Senior Vice
President/Treasurer of MET Holdings.

         The  directions  of  participants  regarding  the  voting of the shares
allocated  to them  will not be  disclosed  to  TeleBanc,  MET  Holdings  or the
trustees  of the  TeleBanc  ESOP,  and  will be  tabulated  by Blue  Ridge  ESOP
Associates, Inc., which is the recordkeeper for the TeleBanc ESOP.

         To be  effective,  directions to the trustees of the TeleBanc ESOP must
be received by the  recordkeeper  at Blue Ridge ESOP  Associates,  Inc.,  600 E.
Water Street,  Suite C,  Charlottesville,  Virginia 22902, ATTN.:  TeleBanc ESOP
Vote,  by the close of business  (5:00 p.m.  E.D.T.) on  ___________  __,  1996.
Directions to the trustees  received  after the close of business on ___________
__,  1996,  or  received  at a  different  address,  will  not be  effective.  A
participant  in the TeleBanc  ESOP who is  otherwise a MET Holdings  stockholder
should (i) complete and return  directions  to the TeleBanc  ESOP  trustees with
respect  to shares of MET  Holdings  Stock  held by the  TeleBanc  ESOP that are
allocated to such  participant  and (ii) complete and return the enclosed  proxy
with respect to such other shares of MET Holdings Stock.

SOLICITATION OF PROXIES

         MET  Holdings  will bear its own cost of  solicitation  of proxies.  In
addition to the use of the mails,  proxies may be solicited by the directors and
officers of MET Holdings by personal  interview,  telephone  or  telegram.  Such
directors  and  officers  will  not  receive  additional  compensation  for such
solicitation  but may be  reimbursed  for  out-of-pocket  expenses  incurred  in
connection  therewith.  Arrangements  may also be made with brokerage  firms and
other custodians,  nominees and fiduciaries to forward solicitation materials to
the  beneficial  owners  of  shares  of Class A  Common  Stock or Class B Serial
Preferred  Stock of MET Holdings held of record by such  persons,  in which case
MET Holdings will  reimburse  such  brokerage  firms,  custodians,  nominees and
fiduciaries for reasonable out-of-pocket expenses incurred by them in connection
therewith.

QUORUM

         The presence, in person or by proxy, of (i) the holders of the majority
of the shares of Class A Common  Stock of MET  Holdings  entitled to vote at the
Special  Meeting  and (ii) the  holders of a  majority  of the shares of Class B
Serial  Preferred Stock of MET Holdings  entitled to vote at the Special Meeting
are  necessary  to  constitute  a quorum for the  separate  votes of the Class A
Common Stock and the Class B Serial  Preferred Stock at the MET Holdings Special
Meeting.

REQUIRED VOTE

         Each share of Class A Common Stock and Class B Serial  Preferred  Stock
of MET Holdings will entitle its holder to one vote at the MET Holdings  Special
Meeting.  Holders  of  Class B  Common  Stock  are not  entitled  to  vote.  The
affirmative  vote, in person or by properly executed proxy, of the holders of at
least three-fourths of the outstanding shares of the Class A Common Stock of MET
Holdings and the affirmative  vote of the holders of at least  two-thirds of the
outstanding shares of 

                                      -8-
<PAGE>


Class B Serial Preferred Stock of MET Holdings,  voting as separate classes,  is
necessary to approve the Agreement and the Merger provided for therein.

         Because the required vote of MET Holdings stockholders on the Agreement
and the  Merger is based  upon the total  number  of votes  attributable  to the
outstanding  shares  of the Class A Common  Stock  and Class B Serial  Preferred
Stock of MET  Holdings,  failure to submit a proxy  card (or  failure to vote in
person at the MET  Holdings  Special  Meeting),  abstention  from voting and any
broker  non-vote  will have the same effect as a vote against the  Agreement and
the Merger.

         As of the MET Holdings Record Date, directors and executive officers of
MET Holdings  and their  affiliates  beneficially  owned an aggregate of 6,966.5
shares (70.2%) of Class A Common Stock of MET Holdings and an aggregate of 4,504
shares (90.1%) of Class B Serial Preferred Stock of MET Holdings outstanding and
entitled to vote at the MET Holdings Special Meeting,  including an aggregate of
368 shares of MET  Holdings  Class A Common Stock and 310 shares of MET Holdings
Class B Serial Preferred Stock held in the executive  officers'  accounts in the
TeleBanc  ESOP. The directors of MET Holdings have indicated that they intend to
vote their shares of Class A Common Stock and Class B Serial  Preferred Stock in
favor of the Agreement and the Merger provided for therein.

         The  TeleBanc  ESOP owns 368 shares  (3.7%) of the Class A Common Stock
and 310  shares  (6.2%) of the Class B Serial  Preferred  Stock of MET  Holdings
outstanding and entitled to vote at the MET Holdings Special Meeting. All of the
shares of Class A Common Stock and all of the shares of Class B Serial Preferred
Stock of MET  Holdings  held by the  TeleBanc  ESOP have been  allocated  to the
accounts of  participants  as of the MET Holdings Record Date. The TeleBanc ESOP
provides that on major corporate  issues,  participants in the TeleBanc ESOP are
permitted  to direct the trustees as to the voting of the shares of MET Holdings
Stock allocated to their  accounts;  otherwise the trustees of the TeleBanc ESOP
have sole  discretion as to the voting of such stock held by the TeleBanc  ESOP,
so long as such stock is not required to be  registered  under Section 12 of the
Exchange  Act. The  trustees  have  discretion  to vote  unallocated  shares and
allocated shares for which no instructions are received.
See "--Record Date; Voting Rights; Proxies."

         THE MATTERS TO BE CONSIDERED AT THE MET HOLDINGS SPECIAL MEETING ARE OF
GREAT IMPORTANCE TO THE STOCKHOLDERS OF MET HOLDINGS. ACCORDINGLY,  STOCKHOLDERS
ARE URGED TO READ AND CAREFULLY CONSIDER THE INFORMATION PRESENTED IN THIS PROXY
STATEMENT/  PROSPECTUS,  AND TO COMPLETE,  DATE,  SIGN AND  PROMPTLY  RETURN THE
ENCLOSED PROXY IN THE ENCLOSED POSTAGE PAID ENVELOPE.

                                      -9-

<PAGE>

                          THE TELEBANC SPECIAL MEETING

PURPOSE OF THE TELEBANC SPECIAL MEETING

         At the  TeleBanc  Special  Meeting,  holders  of  TeleBanc  Stock  will
consider  and vote upon a proposal  to approve and adopt the  Agreement  and the
Merger  provided  for  therein,  the  amendment  to  TeleBanc's  Certificate  of
Incorporation  (the  Amendment),  and such other  business as may properly  come
before the meeting.

         THE  INDEPENDENT  MEMBERS OF THE BOARD OF  DIRECTORS  OF TELEBANC  (THE
"INDEPENDENT  DIRECTORS") HAVE UNANIMOUSLY APPROVED THE AGREEMENT AND THE MERGER
PROVIDED  FOR THEREIN AND THE  AMENDMENT  AND  RECOMMEND A VOTE FOR APPROVAL AND
ADOPTION OF THE AGREEMENT AND MERGER AND A VOTE FOR THE AMENDMENT.

RECORD DATE; VOTING RIGHTS; PROXIES

         The  TeleBanc  Board of  Directors  has fixed the close of  business on
___________  __, 1996 as the record date for determining the holders of TeleBanc
Stock  entitled to notice of and to vote at the  TeleBanc  Special  Meeting (the
"TeleBanc Record Date").

         As of the TeleBanc Record Date, there were 2,049,500 shares of TeleBanc
Stock issued and  outstanding,  each of which entitles its holder to one vote at
the  TeleBanc  Special  Meeting.  All shares of TeleBanc  Stock  represented  by
properly  executed  proxies  will,  unless  such  proxies  have been  previously
revoked, be voted in accordance with the instructions indicated in such proxies.
IF NO  INSTRUCTIONS  ARE INDICATED,  SUCH SHARES OF TELEBANC STOCK WILL BE VOTED
FOR APPROVAL AND ADOPTION OF THE AGREEMENT  AND THE MERGER  PROVIDED FOR THEREIN
AND FOR THE  AMENDMENT.  TeleBanc  does not know of any  matters  other  than as
described  in the Notice of Annual  Meeting that are to come before the TeleBanc
Special  Meeting.  If any other  matter or matters are  properly  presented  for
action at the TeleBanc Special  Meeting,  the persons named in the enclosed form
of proxy and acting  thereunder will have the discretion to vote on such matters
in accordance with their best judgment, unless such authorization is withheld. A
TeleBanc  stockholder  who has given a proxy may  revoke it at any time prior to
its  exercise by filing  with the  Secretary  of  TeleBanc a written  revocation
thereof, by delivering to TeleBanc a duly executed proxy bearing a later date or
by attending the TeleBanc Special Meeting and voting in person.  Mere attendance
at the  TeleBanc  Special  Meeting  will not in and of itself have the effect of
revoking a previously granted proxy.

         Votes cast by proxy or in person at the TeleBanc  Special  Meeting will
be tabulated  by the election  inspectors  appointed  for the meeting,  who will
determine whether or not a quorum is present.  Where, as to any matter submitted
to a vote of the TeleBanc  stockholders,  proxies are marked as abstentions  (or
stockholders  appear in person but abstain from voting) or a broker indicates on
a proxy that it does not have  discretionary  authority  with respect to certain
shares,  such abstentions and "broker  non-votes" will be treated as shares that
are present and  entitled to vote for  purposes of  determining  the presence of
quorum.

         No shares of TeleBanc Preferred Stock are issued and outstanding.

         Each participant in the TeleBanc ESOP will receive a form to be used to
instruct the trustees of the TeleBanc  ESOP how to vote the TeleBanc  Stock held
by the TeleBanc  ESOP that is allocated to such  participant.  The TeleBanc ESOP
provides that each participant shall direct the trustees of the TeleBanc ESOP as
to the manner in which shares allocated to such participant are to be voted. The
TeleBanc ESOP  provides  that the trustees will vote such shares as  instructed.
The TeleBanc  ESOP also  provides  that the trustees of the TeleBanc  ESOP shall
vote all unallocated shares and allocated shares for which the trustees have not
received  directions from the applicable  participant in their sole  discretion.
The trustees of the TeleBanc ESOP are David A. Smilow, the Chairman of the Board
and Chief  Executive  Officer of TeleBanc and MET Holdings;  Mitchell H. Caplan,
the  

                                      -10-

<PAGE>

President,  Chief Operating Officer and a Director of TeleBanc and the President
and  a  Director  of  MET  Holdings;   and  Emidio  Morizio,   the  Senior  Vice
President/Treasurer of MET Holdings.

         The  directions  of  participants  regarding  the  voting of the shares
allocated  to them  will not be  disclosed  to  TeleBanc,  MET  Holdings  or the
trustees  of the  TeleBanc  ESOP,  and  will be  tabulated  by Blue  Ridge  ESOP
Associates, Inc., which is the recordkeeper for the TeleBanc ESOP.

         To be  effective,  directions to the trustees of the TeleBanc ESOP must
be received by the  recordkeeper  at Blue Ridge ESOP  Associates,  Inc.,  600 E.
Water Street, Charlottesville, Virginia 22902, ATTN.: TeleBanc ESOP Vote, by the
close of business (5:00 p.m. E.D.T.) on ___________ __, 1996.  Directions to the
trustees  received  after the close of  business on  ___________  __,  1996,  or
received  at a  different  address,  will not be  effective.  A  participant  or
beneficiary in the TeleBanc ESOP who is otherwise a TeleBanc  stockholder should
(i) complete and return directions to the TeleBanc ESOP trustees with respect to
shares of TeleBanc  Stock held by the TeleBanc  ESOP that are  allocated to such
participant and (ii) complete and return the enclosed proxy with respect to such
other shares of TeleBanc Stock.

SOLICITATION OF PROXIES

         TeleBanc will bear its own cost of solicitation of proxies. In addition
to the use of the mails,  proxies may be solicited by the directors and officers
of TeleBanc by personal  interview,  telephone or telegram.  Such  directors and
officers will not receive additional  compensation for such solicitation but may
be reimbursed  for  out-of-pocket  expenses  incurred in  connection  therewith.
Arrangements  may  also be made  with  brokerage  firms  and  other  custodians,
nominees and  fiduciaries  to forward  solicitation  materials to the beneficial
owners of shares of TeleBanc Stock held of record by such persons, in which case
TeleBanc  will  reimburse  such  brokerage  firms,   custodians,   nominees  and
fiduciaries for reasonable out-of-pocket expenses incurred by them in connection
therewith.

QUORUM

         The presence,  in person or by proxy,  of (i) the holders of a majority
of the TeleBanc Stock issued and outstanding and entitled to vote at the Special
Meeting  and  (ii)  the  holders  of a  majority  of  the  voting  power  of the
outstanding  shares of TeleBanc  Stock,  excluding  for such  purposes the total
number of  outstanding  shares of TeleBanc  Stock owned by MET  Holdings and its
affiliates or  associates  are necessary to constitute a quorum for the separate
votes described in "Required Vote" below.

REQUIRED VOTE

         Each share of TeleBanc Stock will entitle its holder to one vote at the
TeleBanc Special Meeting.  Holders of TeleBanc  Preferred Stock are not entitled
to vote.

         The  affirmative  vote, in person or by properly  executed proxy, of at
least (i) the  holders  of 80% of the  total  number  of  outstanding  shares of
TeleBanc  Stock and (ii) the holders of at least  two-thirds of the voting power
of the  outstanding  shares of TeleBanc  Stock,  excluding  for the  purposes of
calculating the affirmative  vote and the total number of outstanding  shares of
TeleBanc Stock under this clause (ii) all  outstanding  shares of TeleBanc Stock
of which the  beneficial  owner is an  Interested  Shareholder  involved  in the
Merger or any  affiliate or associate of such  Interested  Shareholder  (as such
terms are defined in the Certificate of Incorporation of TeleBanc), is necessary
to approve the Agreement and the Merger provided for therein.  Under  TeleBanc's
Certificate of  Incorporation,  the term "Interested  Shareholder"  includes any
person that is the beneficial owner,  directly or indirectly,  of ten percent or
more of the voting  power of the then  outstanding  shares of  capital  stock of
TeleBanc  entitled to vote  generally in the election of directors.  Because MET
Holdings is an Interested  Shareholder with respect to the Merger, the shares of
TeleBanc Stock owned by MET Holdings and its  affiliates and associates  will be
excluded from the vote required under clause (ii) above.

                                      -11-
<PAGE>


         Adoption of the Amendment  requires the affirmative  vote, in person or
by properly  executed proxy, of the holders of at least a majority of the shares
of TeleBanc Stock entitled to vote at the TeleBanc Special Meeting.

         Because the required vote of TeleBanc stockholders on the Agreement and
the Merger  provided for therein and the  Amendment is based on the total number
of votes  attributable to the outstanding  shares of TeleBanc Stock,  failure to
submit a proxy  card (or  failure  to vote in  person  at the  TeleBanc  Special
Meeting),  abstention  from  voting and any broker  non-vote  will have the same
effect as voting against the Agreement and the Merger and the Amendment.

         As of the  TeleBanc  Record Date,  excluding  the  1,299,500  shares of
TeleBanc  Stock owned by MET Holdings,  the directors and executive  officers of
TeleBanc and their affiliates  beneficially owned an aggregate of 257,411 shares
(12.56%) of the TeleBanc Stock,  including  67,273 shares of TeleBanc Stock held
in the  executive  officers'  accounts in the TeleBanc  ESOP.  The  directors of
TeleBanc have  indicated that they intend to vote their shares of TeleBanc Stock
in favor of the Agreement and the Merger provided for therein and the Amendment.
MET Holdings is the holder of approximately  63.4% of the issued and outstanding
TeleBanc Stock. The directors of MET Holdings have indicated that they intend to
vote the  shares of  TeleBanc  Stock  owned by MET  Holdings  and the  shares of
TeleBanc  Stock  beneficially  owned by such directors in favor of the Agreement
and the Merger provided for therein and the Amendment.  Therefore, the Amendment
will be approved, notwithstanding the vote of other TeleBanc stockholders.

         The  TeleBanc  ESOP owns 67,273  shares  (3.3%) of the  TeleBanc  Stock
outstanding  and entitled to vote at the TeleBanc  Special  Meeting.  All of the
shares of TeleBanc  Stock held by the TeleBanc  ESOP have been  allocated to the
accounts of  participants  as of the  TeleBanc  Record Date.  The TeleBanc  ESOP
provides that each participant shall direct the trustees of the TeleBanc ESOP as
to the manner in which shares allocated to such participant are to be voted. The
trustees have  discretion to vote  unallocated  shares and allocated  shares for
which no instructions are received. See "--Record Date; Voting Rights; Proxies."

         THE MATTERS TO BE  CONSIDERED  AT THE TELEBANC  SPECIAL  MEETING ARE OF
GREAT IMPORTANCE TO THE STOCKHOLDERS OF TELEBANC. ACCORDINGLY,  STOCKHOLDERS ARE
URGED TO READ AND  CAREFULLY  CONSIDER THE  INFORMATION  PRESENTED IN THIS PROXY
STATEMENT/PROSPECTUS,  AND TO  COMPLETE,  DATE,  SIGN AND  PROMPTLY  RETURN  THE
ENCLOSED PROXY IN THE ENCLOSED POSTAGE PAID ENVELOPE.

                                      -12-

<PAGE>


                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA

TELEBANC
<TABLE>
<CAPTION>

(Dollars in Thousands)
                                        ------------------------------------    --------------------------------
Selected Balance Sheet Data:               Year ended December 31,                  Six Months ended June 30,
                                        ------------------------------------    --------------------------------
                                            1993           1994         1995            1995            1996
                                            ----           ----         ----            ----            ----
<S>                                    <C>            <C>         <C>               <C>            <C>      
Investment securities .................. $ 18,110       $  12,444    $  40,058        $ 26,363        $ 60,897
Mortgage backed and related securities .   80,782         236,464      234,210         267,997         216,206
Loans receivable, net ..................  100,859         154,742      248,667         192,969         292,072
Total Assets ...........................  220,301         427,292      553,943         513,668         599,822

Deposits ...............................  113,132         212,411      306,500         268,948         346,257
Advances from FHLB .....................   61,000          96,000      105,000         105,500         120,500
Securities sold under agreement
       to repurchase ...................   29,642          79,613       93,905          96,775          79,944
Total Liabilities ......................  207,923         410,264      532,378         495,520         576,842

Total Stockholders' Equity .............   12,378          17,028       21,565          18,148          22,980
Return on average total assets (a) .....     0.61            0.17         0.53            0.40            0.49
Return on average stockholders' equity..    11.79            3.17        14.10           11.38           13.06


                                        ------------------------------------    --------------------------------
Selected Operating Data:                   Year ended December 31,                  Six Months ended June 30,
                                        ------------------------------------    --------------------------------
                                            1993           1994         1995            1995            1996
                                            ----           ----         ----            ----            ----
Interest income (a) .................... $ 16,667        $ 22,208    $  40,511        $ 19,067        $ 22,495
Interest expense .......................   11,828          16,286       29,857          14,269          15,769
Subordinated debt interest expense ......     --            1,227        2,089           1,037           1,037
                                          -------         -------      -------         -------         -------
Net Interest Income .....................   4,839           4,695        8,565           3,761           5,689
Provision for loan losses ...............     211             492        1,722             661             619
                                          -------         -------      -------         -------         -------
Net interest income after provision
        for loan losses .................   4,628           4,203        6,843           3,100           5,070
Non-interest income .....................   1,157             175        3,777           1,042             896
General and administrative expenses .....   2,997           3,503        5,561           2,721           3,428
Other non-interest operating expenses ...     739             153          679             166             383
                                          -------         -------      -------         -------         -------

Income before income taxes and
    cumulative effect of change
    in accounting principle .............   2,049             722        4,380           1,255           2,155
Income tax expense ......................     842             182        1,660             429             748
Cumulative effect of changes in
      accounting principle ..............     170              --           --              --              --
                                           -------         -------     -------         -------         -------
Net income ..............................  $1,377          $  540       $2,720         $   826          $1,407
                                           -------         -------     -------         -------         -------

- ----------
<FN>
(a)  Returns have been annualized for the six month reporting periods of June 30, 
     1995 and June 30, 1996.
</FN>
</TABLE>
                                      -13-
<PAGE>

MET HOLDINGS
<TABLE>
<CAPTION>

(Dollars in Thousands)
                                        -----------------------------           -----------------------------------
Selected Operating Data:                   Year ended December 31,                     Six Months ended June 30,
                                        -----------------------------           -----------------------------------
                                           1993       1994     1995                      1995       1996
                                           ----       ----     ----                      ----       ----
<S>                                    <C>        <C>       <C>                      <C>         <C>    

Interest Income                         $     6    $    83  $   207                    $   98    $     77
Interest Expense                             96        154      150                        77         147
                                             --        ---      ---                        --         ---
Net Interest Income                         (90)       (71)      57                        21         (70)

Non-Interest income:                          6        622      776                       558         161
General and administrative expenses         344        628    1,096                       569         352
Other non-interest operating expenses        28         22        9                        --          --
                                             --         --        -                       ---         ---
Net Income before income taxes             (456)       (99)    (272)                       10        (261)

Income tax expense                         (179)       (53)     (84)                        -         (80)
Net Income attributed to Minority
       Interest Holders                       -          9      (40)                       (2)        (23)
Equity in undistributed earnings of 
       Bank subsidiary                    1,377        553    1,733                       524         893
                                          -----        ---    -----                       ---         ---
Net Income (Loss)                        $1,100    $   498   $1,585                    $  536    $   (735)
                                         ======       ====    =====                       ===        ==== 


                                        -----------------------------           -----------------------------------
Selected Balance Sheet Data:               Year ended December 31,                     Six Months ended June 30,
                                        -----------------------------           -----------------------------------
                                           1993       1994     1995                      1995        1996
                                           ----       ----     ----                      ----        ----

Investment securities                   $   365   $    100  $     -                 $     287   $     298
Mortgage backed and related securities       --         63        -                         -           -
Loans receivable, net                        --         89        -                         -           -
Equity investment in Bank subsidiary     11,692     10,360   13,672                    11,506      14,569
Equity investment in other subsidiary       233          -        2                        27       1,884
Total Assets                             12,543     11,491   14,732                    11,500      18,179

Note payable                              2,727      2,495    2,595                     2,494       2,495
Total Liabilities                         2,434      2,268    2,670                     2,459       2,440

Minority interest                             -          -       62                         -          39

Total Stockholder's Equity               10,109      9,223   12,000                     9,041      15,739


Additional financial data

         Return on Assets                -2.21%     -0.27%    -0.87%                    0.08%       -1.36%  *.***

         Return on Equity                -2.82%     -0.35%    -1.07%                    0.10%       -1.58%  **.***

</TABLE>
*        Based on month end June 30, 1996 assets
**       Based on month end June 30, 1996 equity
***      Six month income at June 30, 1996 annualized

                                      -14-
<PAGE>


                               UNAUDITED PRO FORMA
                         COMBINED FINANCIAL INFORMATION


         The following pro forma financial information  reflects:

                    o    the consummation of the Merger

                    o    the increase in the minority ownership of Arbor

                    o    the  acquisition  of the  Arbor  minority  interest  by
                         TeleBanc

                    o    the  assumption  of $42.0  million in deposits  from an
                         unrelated savings institution

                    o    the  impact  of  the one-time   assessment  on  savings
                         institutions  such as TeleBanc to recapitalize the SAIF
                         fund.

         The pro  forma  financial  information  has  been  prepared  using  the
historical  consolidated  financial  statements  appearing in TeleBanc's  Annual
Report  on Form  10-K for the year  ended  December  31,  1995.  The  historical
consolidated financial statements of MET Holdings included herein have also been
used as the basis  for the MET  Holdings column  in the pro  forma  information.
However for the purpose of  illustrating  the impact of the above  transactions,
MET  Holding's  interest in TeleBanc has been  presented on the equity method of
accounting  instead  of on a  consolidated  basis.  Furthermore,  the pro  forma
combined  balance sheet gives effect to the  transactions  described above as if
they had  occurred as of June 30, 1996.  The pro forma  combined  statements  of
income include the impact of the above  transactions  as if they had occurred on
January  1, 1996 and 1995 for the pro  forma  statements  of income  for the six
months ending June 30, 1996 and the year ending December 31, 1995.

         The pro forma  financial  data of TeleBanc  has been  derived  from and
should be read in conjunction with TeleBanc's  consolidated financial statements
incorporated  herein and MET Holdings' financial statements included herein. The
pro forma  information  is presented for  illustrative  purposes only and is not
necessarily  indicative of the  financial  position that would have occurred had
the  transactions  described above been effected on the dates assumed nor is the
pro forma financial  information  intended to be indicative of TeleBanc's future
financial position or results of operations.

                                      -15-

<PAGE>

                      Pro Forma Consolidated Balance Sheet
                              As of June 30, 1996
                                  (Unaudited)
<TABLE>
<CAPTION>

                                                                            MET
                                                         TeleBanc,       Holdings,                                   TeleBanc,
                                                         historical      historical     Adjustments                as Adjusted
                                                         ----------      ----------     -----------                -----------

Assets:

<S>                                                     <C>            <C>              <C>                             <C>      
  Cash & equivalents ...............................    $  5,005,193     $ 1,041,393     $ (2,105,098)     (a)(f)(h)    $  3,941,488
  AFS investment securities ........................      60,896,787         298,370               --                     61,195,157
  AFS mortgage-backed securities ...................     216,206,337              --               --                    216,206,337
  Loans receivable, net ............................     185,509,163              --               --                    185,509,163
  Loans receivable held for sale ...................     106,563,000              --               --                    106,563,000
  Equity investments ...............................         924,829      16,453,585      (14,569,270)     (c)             2,809,144
  Real estate acquired through foreclosure .........       1,127,001              --               --      (c)             1,127,001
  Other Assets .....................................      23,589,750         451,919       (1,147,402)     (a)(b)(d)      22,894,267
                                                         -----------     -----------      -----------                    -----------

     TOTAL ASSETS ..................................    $599,822,060     $18,245,267     $(17,821,770)                  $600,245,557
                                                         ===========      ===========      ===========                    ==========


Liabilities and Stockholders' Equity:

Liabilities:

Deposits ...........................................    $346,257,138      $       --      $42,226,352      (a)(b)      $ 388,483,490
FHLB Advances ......................................     120,500,000              --               --                    120,500,000
Rev repo's & other borrowings ......................      79,943,825              --      (42,000,000)     (e)            37,943,825
Note payable .......................................              --       2,494,560               --                      2,494,560
Subordinated debt ..................................      16,541,090              --               --                     16,541,090
Mortgage escrows ...................................         627,703              --               --                        627,703
Income taxes payable ...............................       2,018,507         (79,935)        (583,753)     (f)             1,354,819
Accrued interest payable ...........................       2,399,827              --               --      (a)             2,399,827
Other liabilities...................................       8,554,049         (13,477)           8,402      (a)             8,548,974
                                                           ---------         -------            -----                      ---------
   TOTAL LIABILITIES ...............................     576,842,139       2,401,148         (348,999)                   578,894,288
                                                         -----------       ---------         --------                    -----------

   MINORITY INTEREST ...............................              --          39,120          (39,120)     (d)(h)                 --

Stockholders Equity:
  Preferred stock ..................................              --       3,000,000       (3,000,000)     (c)                    --
  Common stock, Class A ............................              --           1,126           (1,126)     (c)                    --
  Common stock, Class B ............................              --             694             (694)     (c)                    --
  Common stock .....................................          20,495              --            1,968      (c)(d)             22,463
  Additional paid-in capital .......................      14,636,433       7,205,355       (7,789,213)     (b)(c)(d)      14,052,575
  Retained earnings ................................       6,759,582       5,437,823       (6,484,585)     (c)(f)(h)       5,712,820
  Treasury stock at cost ...........................              --        (831,200)         831,200      (c)                    --
  Unrealized gain/losses mkt sec ...................       1,563,411         991,201         (991,201)     (c)             1,563,411
                                                           ---------         -------         --------                      ---------

     TOTAL STOCKHOLDERS' EQUITY ....................      22,979,921      15,804,999      (17,433,651)                    21,351,269
                                                          ----------      ----------      -----------                     ----------

     TOTAL LIABILITIES AND EQUITY ..................    $599,822,060    $ 18,245,267     $(17,821,770)                  $600,245,557
                                                         ===========      ==========      ===========                    ===========
</TABLE>


See Notes to Pro Forma Financial information on page 19.

                                      -16-
<PAGE>
                 Pro Forma Consolidated Statement of Operations
                              As of June 30, 1996
                                  (Unaudited)
<TABLE>
<CAPTION>
                                                                              MET
                                                         TeleBanc,         Holdings,                          TeleBanc,
                                                         historical        historical     Adjustments        as Adjusted
                                                         ----------      - ---------     -----------        -----------



Interest Income:
<S>                                                       <C>           <C>                              <C>
       Mortgage Loans .................................   $10,865,991      $      --     $       --      $ 10,865,991
       Mort backed and related securities .............       215,583             --             --           215,583
       Inv Sec and int bearing deposits ...............       423,195         76,819             --           500,014
       MB rel securities avail for sale ...............     9,418,267             --             --         9,418,267
       Inv securities avail for sale ..................     1,547,998             --             --         1,547,998
       Repurchase agreements ..........................         2,229             --             --             2,229
       Federal funds sold .............................        22,191             --             --            22,191
                                                               ------                                          ------
            TOTAL INTEREST INCOME .....................    22,495,454         76,819             --        22,572,273

Interest Expense:
       Deposits .......................................     9,783,303             --      1,238,870  (e)   11,022,173
       Advances from FHLB .............................     3,078,290             --             --         3,078,290
       Reverse repurchase agreements ..................     2,663,459             --     (1,223,434) (e)    1,440,025
       Other borrowed money ...........................       243,891             --             --           243,891
       Subordinated debt ..............................     1,037,167             --             --         1,037,167
       Note payable ...................................            --        103,309             --           103,309
                                                                    -        -------              -           -------
            TOTAL INTEREST EXPENSE ....................    16,806,110        103,309         15,436        16,924,855

            NET INTEREST INCOME (LOSS) ................     5,689,344        (26,490)       (15,436)        5,647,418

       Provision for loan & lease losses ..............       618,620             --             --           618,620
                                                              -------         ------         ------           -------
            NET INCOME (LOSS) AFTER PROVISION .........     5,070,724        (26,490)       (15,436)        5,028,798

Non-interest income:
     Loan fees and service charges ....................       457,207             --             --           457,207
     Gain/loss loans held for sale ....................       316,220             --             --           316,220
     Gain/loss on sale of MBS .........................      (131,802)            --             --          (131,802)
     Gain/loss sale of inv securities .................       214,219             --             --           214,219
    Commissions ......................................             --        160,717             --           160,717
     Other ............................................        40,475             --             --            40,475
                                                               ------         ------         ------            ------

            TOTAL NON INTEREST INCOME .................       896,319        160,717             --         1,057,036

Non-interest expense:
  General and administrative expenses:
       Compensation and employee benefits .............     1,788,205        166,291             --         1,954,496
       Office occupancy and equipment .................       229,156         40,553             --           269,709
       Federal insurance premiums .....................       343,517             --         48,300(e)        391,817
       Professional services ..........................       629,293         74,303             --           703,596
       Other ..........................................       437,364         70,649             --           508,013
                                                              -------         ------         ------           -------
            TOTAL G & A EXPENSES ......................     3,427,535        351,796         48,300         3,827,631

       REO expenses, net ..............................        47,121             --             --            47,121
       Amortization of deferred charges ...............        63,339             --             --            63,339
       Amortization intangibles .......................       272,786             --         15,860(d)        288,646
                                                              -------             --         ------           -------
            TOTAL NON-INTEREST EXPENSES ...............     3,810,781        351,796         64,160         4,226,737

     NET INCOME (LOSS) BEFORE INCOME TAXES ............     2,156,262       (217,569)       (79,596)        1,859,097

       Income tax expense (benefit) ...................       748,289        (79,935)      (407,298)(g)       261,056
                                                              -------        -------       --------           -------

            NET INCOME (LOSS) BEFORE PREFERRED DIVIDENDS    1,407,973       (137,634)       327,702         1,598,041

       Preferred stock dividends ......................            --         43,613             --            43,613
                                                                              ------                           ------

            NET INCOME (LOSS) AVAILABLE TO COMMON          $1,407,973      $(181,247)      $327,702        $1,554,428
            STOCKHOLDERS...............................     =========       ========        =======         =========

Net Income (Loss) per Common Stock ....................    $     0.65       ($ 11.12)                      $     0.63
                                                            =========       ========                        =========

Weighted average Common Stock Outstanding .............     2,171,354         16,298                        2,482,341
                                                            =========       ========                        =========
</TABLE>
See Notes to Pro Forma Financial information on page 19.

                                      -17-
<PAGE>

                 Pro Forma Consolidated Statement of Operations
                            As of December 31, 1995
                                  (Unaudited)
<TABLE>
<CAPTION>

                                                                             MET
                                                         TeleBanc,          Holdings,                       TeleBanc,
                                                         historical         historical     Adjustments     as Adjusted
                                                         ----------         ----------     -----------     -----------

Interest Income:
<S>                                                      <C>            <C>            <C>             <C>
       Mortgage Loans .................................   $17,726,308     $       --   $         --     $  17,726,308
       Mort backed and related securities .............    18,613,802             --             --        18,613,802
       Inv Sec and int bearing deposits ...............       943,069         41,242             --           984,311
       MB rel securities avail for sale ...............     1,590,580        164,728             --         1,755,308
       Inv securities avail for sale ..................     1,403,635          1,458             --         1,405,093
       Trading account ................................       167,195             --             --           167,195
       Repurchase agreements ..........................        16,546             --             --            16,546
       Federal funds sold .............................        49,453             --             --            49,453
                                                               ------        -------           ----        ----------
            TOTAL INTEREST INCOME .....................    40,510,588        207,428             --        40,718,016

Interest Expense:
       Deposits .......................................    17,033,420             --      2,477,740 (e)    19,511,160
       Advances from FHLB .............................     5,985,070             --             --         5,985,070
       Reverse repurchase agreements ..................     6,252,456             --     (2,446,868)(e)     3,805,588
       Other borrowed money ...........................       585,435             --             --           585,435
       Subordinated debt ..............................     2,089,333             --             --         2,089,333
       Note payable ...................................            --        149,674             --           149,674
                                                           ----------        -------      ---------        ----------
            TOTAL INTEREST EXPENSE ....................    31,945,714        149,674         30,872        32,126,260

            NET INTEREST INCOME (LOSS) ................     8,564,874         57,754        (30,872)        8,591,756

       Provision for loan & lease losses ..............     1,721,834             --             --         1,721,834
                                                            ---------      ---------      ---------         ---------

            NET INCOME (LOSS) AFTER PROVISION .........     6,843,040         57,754        (30,872)        6,869,922


Non-interest income:
     Loan fees and service charges ....................       182,907             --             --           182,907
     Gain/loss loans held for sale ....................       231,712             --             --           231,712
     Gain/loss on sale of MBS .........................     1,594,054             --             --         1,594,054
     Gain/loss sale of inv securities .................     1,141,430         (2,934)            --         1,138,496
     Profit trading activity ..........................       677,084             --             --           677,084
     Commissions ......................................            --        747,408             --           747,408
     Other ............................................       (50,203)        31,358             --           (18,845)
                                                              -------         ------      ---------         --------- 
            TOTAL NON INTEREST INCOME .................     3,776,984        775,832             --         4,552,816

Non-interest expense:
  General and administrative expenses:
       Compensation and employee benefits .............     3,030,546        802,299             --         3,832,845
       Office occupancy and equipment .................       425,753         80,022             --           505,775
       Federal insurance premiums .....................       526,315             --         96,600 (e)       622,915
       Professional services ..........................     1,008,743         67,550             --         1,076,293
       Other ..........................................       570,028        146,573             --           716,601
                                                              -------        -------         ------         ---------
            TOTAL G & A EXPENSES ......................     5,561,385      1,096,444         96,600         6,754,429

       REO expenses, net ..............................       430,218             --             --           430,218
       Amortization of deferred charges ...............       126,679             --             --           126,679
       Amortization intangibles .......................       121,717          9,000         29,572 (d)       160,289
                                                              -------          -----         ------           -------
            TOTAL NON-INTEREST EXPENSES ...............     6,239,999      1,105,444        126,172        7,471,615

     NET INCOME (LOSS) BEFORE INCOME TAXES ............     4,380,025       (271,858)      (157,044)        3,951,123

       Income tax expense (benefit) ...................     1,660,150        (95,871)      (435,157)(g)     1,129,122
                                                            ---------        -------       --------         ---------

            NET INCOME (LOSS) .........................    $2,719,875      $(175,987)       278,113        $2,822,001
                                                            =========       ========        =======         =========
                                                           
Net Income (Loss) per Common Stock ....................    $     1.33     ($   10.80)                      $     1.14
                                                            =========         ======                        =========
Weighted average Common Stock Outstanding .............     2,045,019         16,298                        2,482,341
                                                            =========         ======                        =========
                                                            
See Notes to Pro Forma Financial information on page 19.
</TABLE>


                                      -18-
<PAGE>

      NOTES TO PRO FORMA CONSOLIDATED FINANCIAL INFORMATION

(a)   Reflects  the  elimination  of $501,549 of Met Holdings  deposits  held by
      TeleBanc and $8,402 of other intercompany receivables and payables between
      MET Holdings and TeleBanc.

(b)   Reflects the downstream merger whereby TeleBanc acquires all the 1,299,500
      TeleBanc  shares  held by its parent MET  Holdings.  This  transaction  is
      treated  as a  purchase  whereby  the  portion  of  TeleBanc's  assets and
      liabilities  allocable  to the  minority  interests  are  recorded at fair
      value.  The recorded amount of such assets and liabilities  exceeded their
      fair values by $2,201,000  which is reflected as a reduction of additional
      paid-in capital.  In addition,  $728,000 of the $2,201,000 was recorded as
      an  increase  to  deposits.  The  remaining  $1,473,000  which  represents
      negative goodwill was reflected as a decrease to long term assets included
      in other assets.

(c)   Reflects  the  elimination  of MET  Holdings'  approximately  63.4% equity
      investment  in TeleBanc and the related  equity  accounts  pursuant to the
      downstream  merger  transaction.  TeleBanc's  acquisition of MET Holding's
      interests in TeleBanc  and Arbor is  reflected at the carrying  amounts of
      such interests in MET Holdings financial statements.

(d)   Reflects the acquisition of the 33% minority interest in Arbor through the
      issuance of 46,302 shares of TeleBanc Stock (excluding any escrow shares).
      This was  recorded as a purchase  transaction,  therefore  common stock of
      $463 and  additional  paid-in  capital of $382,918 was recorded to reflect
      the  purchase  price  of  $383,381.  Furthermore,  the  minority  interest
      obligation of $66,186 was eliminated and goodwill of $317,195 was recorded
      to reflect  the  purchased  interests.  Amortization  of the  goodwill  of
      $15,860 and $31,720 was recorded in the pro forma statements of income for
      the six months ending June 30, 1996 and the year ending December 31, 1995,
      respectively.

(e)   Reflects the assumption of  $42,000,000  of deposits from an  unaffiliated
      savings institution that is intended to replace other borrowings.

(f)   Reflects  the  one-time   assessment  on  deposits  held  by  SAIF-insured
      institutions  such as TeleBank to  recapitalize  the SAIF fund  payable on
      November 29, 1996. The estimated  assessment of $1,667,867 was recorded as
      a reduction of retained  earnings of $1,084,114  which was net of expected
      tax benefits of $583,753.

(g)   Reflects  the  impact of the tax  benefits  attributable  to the pro forma
      adjustments.  The reduction in the provision for income taxes  amounted to
      $611,612  and $639,471 for the six months ended June 30, 1996 and the year
      ended December 31, 1995, respectively.

(h)   Reflects the increase in the percentage ownership of Arbor by the minority
      shareholder  from  19.7% to  33.3%.  This  was  accomplished  through  the
      issuance of  additional  common  stock  pursuant to the  exercise of stock
      options  held by the  minority  shareholder.  The  purchase  price  of the
      additional  interests  was estimated to be $64,418 which is recorded as an
      increase in cash and equivalents. Additionally, because the price paid per
      share is less than the carrying amount of the net equity of Arbor, $27,066
      was recorded as an additional  obligation to the minority  interests  with
      the remaining $37,352 recorded as an increase to retained earinings.

                                      -19-

<PAGE>



                  PROPOSED MERGER OF MET HOLDINGS INTO TELEBANC

         The  holders  of the  Class  A  Common  Stock  and the  Class B  Serial
Preferred  Stock of MET  Holdings  and the holders of  TeleBanc  Stock are being
asked to approve and adopt the  Agreement  and the Merger  provided for therein.
While the following description reflects all material terms of the Agreement, it
is a summary only and is qualified in its entirety by reference to the full text
of the  Agreement.  A copy of the Agreement is included as Annex A to this Proxy
Statement/Prospectus and is incorporated by reference. TELEBANC AND MET HOLDINGS
STOCKHOLDERS ARE URGED TO READ THE AGREEMENT IN ITS ENTIRETY.

GENERAL DESCRIPTION OF THE TRANSACTION

         Under the  Agreement,  at the Effective  Time (as defined  below),  MET
Holdings shall be merged with and into TeleBanc.  Upon the  effectiveness of the
Merger,  (a)  the  separate  existence  of MET  Holdings  shall  cease,  and (b)
TeleBanc,   as  the  surviving   corporation  of  the  Merger  (the   "Surviving
Corporation"), shall continue to exist under and be governed by the DGCL. At the
Effective  Time, the  certificate of  incorporation  and bylaws of the Surviving
Corporation  shall be in the form of the Certificate of Incorporation and Bylaws
of TeleBanc  immediately  preceding the Merger. At the Effective Time, the board
of directors  and  executive  officers of TeleBanc  shall be the  directors  and
executive  officers of the Surviving  Corporation.  The time at which the Merger
becomes  effective  shall be the later of (a) the date and time set forth in the
certificate  of  merger  or (b) the date and time at which  the  certificate  of
merger is accepted for filing by the Secretary of State (the "Effective Time").

         As  described  more fully below,  at the  Effective  Time,  (i) certain
shares of TeleBanc  Stock will be issued to holders of MET Holdings Stock and to
Mr.  Daugherty,  as a holder  of MET  Holdings  Stock  and as the  holder of the
Remaining  Arbor Stock (as defined  below),  and (ii) certain shares of TeleBanc
Stock  will be issued and  deposited  into four  separate  escrow  accounts.  An
individual stockholder of MET Holdings may have shares of TeleBanc Stock held in
more than one of these accounts.

         At the Effective Time, all of the shares of TeleBanc Stock owned by MET
Holdings shall be canceled and returned to the treasury of TeleBanc. Also at the
Effective Time,  each issued and  outstanding  share of Class A Common Stock and
Class B Common  Stock (other than  Dissenting  Shares)  shall,  by virtue of the
Merger,  automatically and without any action on the part of the holder thereof,
be converted  into the right to receive  102.2797  shares of TeleBanc Stock (the
"Common Stock  Exchange  Ratio").  Also at the Effective  Time,  each issued and
outstanding  share of Class B Serial  Preferred  Stock  (other  than  Dissenting
Shares) shall, by virtue of the Merger,  automatically and without any action on
the part of the holder  thereof,  be converted into the right to receive 94.5550
shares of TeleBanc  Stock (the  "Preferred  Stock  Exchange  Ratio").  All other
shares of MET  Holdings  Stock shall be  canceled.  No payment  shall be made in
respect of  authorized  but unissued  shares of MET  Holdings  Stock or treasury
shares  of MET  Holdings  Stock,  and such  shares  shall be  canceled  upon the
consummation  of the  Merger  and any  other  transactions  contemplated  by the
Agreement on the closing date thereof (the "Closing").

         In the  Merger,  235,990  shares of TeleBanc  Stock (the  Caplan/Smilow
Escrow  Shares) which  otherwise  would be issued (as described in the preceding
paragraph or for MET  Holdings  Options as described  below) or  attributed  (by
virtue  of  family  relationships)  to the  common  MET  Holdings  and  TeleBanc
directors,  Mitchell H. Caplan and David A. Smilow,  and certain of their family
relations and affiliates  (collectively,  the  "Caplan/Smilow  Group"),  will be
placed  into  escrow,  and  released  on a pro rata basis to the  members of the
Caplan/Smilow Group to the proportion, if any, that Arbor receives net return of
its capital investment in the Funds of $2.5 million as of the Escrow Termination
Date.  To the extent  that such shares are not paid out of escrow to the members
of the  Caplan/Smilow  Group, they will be canceled and returned to the treasury
of TeleBanc.  Prior to the Escrow  Termination  Date, the  Caplan/Smilow  Escrow
Shares  shall be voted on a pro rata basis by the  members of the  Caplan/Smilow
Group. Any dividends or other earnings on the  Caplan/Smilow  Escrow Shares will
be held in escrow and distributed with the Caplan/Smilow  Escrow Shares to which
such  dividends  or earnings  relate.  If any  Caplan/Smilow  Escrow  Shares are
returned to TeleBanc from escrow,  any dividends or earnings on such shares also
will be returned to TeleBanc.

         Also at the  Effective  Time,  TeleBanc  shall issue and  deposit  into
escrow  approximately  500,000 shares of TeleBanc Stock (the Stockholder  Escrow
Shares),  which shares will be released on a pro rata basis to the MET Holdings'
stockholders as of the Merger if Arbor has received from the Funds $1,875,000 of


                                      -20-

<PAGE>

cumulative return of capital,  determined in accordance with generally  accepted
accounting  principles,  as  measured  from  the  Closing  Date  to  the  Escrow
Termination Date (the "Stockholder  Initial Arbor Earnings Goal"), such that for
each $15.46 of additional  cumulative net income  (determined in accordance with
generally  accepted  accounting  principles)  of Arbor  earned as of the  Escrow
Termination Date, one share of the TeleBanc Stock shall be released from escrow.
If the Stockholder Initial Arbor Earnings Goal has not been met as of the Escrow
Termination  Date and if any of the  Stockholder  Escrow  Shares  remain  in the
escrow  account after the Escrow  Termination  Date,  any remaining  Stockholder
Escrow Shares in the escrow account shall be canceled and returned to TeleBanc's
treasury.  Prior to the Escrow Termination Date, Stockholder Escrow Shares shall
be voted by the Escrow Agent in the same pro rata proportion as the other issued
and  outstanding  shares of TeleBanc  Stock are voted.  Any  dividends  or other
earnings on the Stockholder Escrow Shares will be held in escrow and distributed
with the Stockholder  Escrow Shares to which such dividends or earnings  relate.
If any  Stockholder  Escrow  Shares are  returned  to  TeleBanc  from the escrow
account,  any  dividends  or  other  earnings  thereon  will be  distributed  to
TeleBanc.  For so long as any of the Stockholder  Escrow Shares or any dividends
or other earnings thereon are held in escrow pursuant to the Stockholder  Escrow
Agreement,  such shares and any  dividends or other  earnings  thereon  shall be
available  to  satisfy  any  claims  for  indemnification  by  TeleBanc  for the
applicable period set forth in the Agreement.

         Under the  Agreement,  pursuant  to a stock  exchange  agreement  to be
entered into by and among  TeleBanc,  MET Holdings and William M. Daugherty (the
"Stock Exchange Agreement"), attached hereto as Annex D immediately prior to the
Effective Time, Mr.  Daugherty will exercise his right, to acquire 27 additional
shares of Arbor  common stock (the  "Daugherty  Option"),  and at the  Effective
Time,  such shares  along with the 26 shares  presently  owned by Mr.  Daugherty
(collectively,  such shares  constitute  all of the  capital  stock of Arbor not
owned by MET Holdings and are  hereinafter  referred to as the "Remaining  Arbor
Stock") shall be exchanged for 342,604  shares of TeleBanc  Stock at an exchange
ratio of  6,464.2264  shares  of  TeleBanc  Stock  for each of the 53  shares of
Remaining Arbor Stock. Of such 342,604 shares, (i) 46,302 shares shall be issued
to Mr.  Daugherty at the Effective  Time, (ii) 250,000 shares shall be placed in
escrow as described  below,  and (iii) 46,302 shares (the First Daugherty Escrow
Shares) will be placed in escrow and released to the  proportion,  if any,  that
Arbor  receives  net return of capital  from the Funds of $2.5 million as of the
Escrow  Termination  Date. To the extent such First Daugherty  Escrow Shares are
not paid out of escrow to Mr.  Daugherty,  they will be canceled and returned to
the  treasury  of  TeleBanc.  Prior to the Escrow  Termination  Date,  the First
Daugherty Escrow Shares shall be voted by Mr. Daugherty.  Any dividends or other
earnings  on the  First  Daugherty  Escrow  Shares  will be held in  escrow  and
distributed  with the First  Daugherty  Escrow Shares to which such dividends or
earnings relate.

         Also at the  Effective  Time, of the 342,604  shares of TeleBanc  Stock
issued to Mr.  Daugherty,  250,000 of such shares (the Second  Daugherty Escrow
Shares)  shall be  deposited in escrow.  If Arbor has  received  from the Funds
$1,875,000  of  cumulative  return of capital,  determined  in  accordance  with
generally accepted accounting  principles,  as measured from the Closing Date to
the Escrow  Termination Date (the "Daugherty  Initial Arbor Earnings Goal"), for
each $30.93 of additional  cumulative net income  (determined in accordance with
generally  accepted  accounting  principles)  of Arbor  earned as of the  Escrow
Termination  Date, one share of TeleBanc Stock shall be released from escrow. If
the  Daugherty  Initial  Arbor  Earnings  Goal has not been met as of the Escrow
Termination  Date and if any Second Daugherty Escrow Shares remain in the escrow
account as of the Escrow  Termination  Date,  such  shares  shall be returned to
TeleBanc's treasury.  Prior to the Escrow Termination Date, the Second Daugherty
Escrow Shares shall be voted by Mr.  Daugherty.  Any dividends or other earnings
on the Second  Daugherty  Escrow  Shares will be held in escrow and  distributed
with the Second  Daugherty  Escrow  Shares to which such  dividends  or earnings
relate.

         The  342,604  shares  of  TeleBanc  Stock  that  will be  issued to Mr.
Daugherty  for the  Remaining  Arbor  Stock  are in  addition  to the  shares of
TeleBanc  Stock  that  will  be  issued  to  Mr.  Daugherty  as a  MET  Holdings
stockholder  (some of which will be Stockholder  Escrow Shares).  It is expected
that  following  the Merger,  Mr.  Daugherty  will continue as  co-chairman  and
portfolio  manager  for AG Arbor and a  director  of Arbor.  As a result of such
positions,  to the extent  consistent with applicable  laws, Mr.  Daugherty also
will be eligible for all benefit  plans of  TeleBanc.  The Board of Directors of
TeleBanc is expected to consider a grant of an option to Mr. Daugherty to

                                      -21-
<PAGE>

acquire TeleBanc Stock after the Effective Time, pursuant to which Mr. Daugherty
would have the option to purchase 30,000 shares of TeleBanc Stock at a per-share
exercise  price equal to the then fair market  value of the  TeleBanc  Stock (as
determined  by the  TeleBanc  Board of Directors  with  reference to the trading
price of  TeleBanc  Stock  on the  over-the-counter  markets),  with  terms  and
conditions as determined by the Board of Directors and consistent with the terms
of options granted pursuant to the TeleBanc ESOP.

         At the Effective Time, all MET Holdings Options shall terminate. At the
election of the holder,  as may be determined by any holder by providing written
instructions  to  TeleBanc no less than 10  calendar  days before the  Effective
Time, TeleBanc shall either (i) pay to each holder of outstanding  unexpired and
unexercised  MET  Holdings  Options  $82,219.59  in cash,  or (ii) issue to each
holder of  outstanding  unexpired  and  unexercised  MET Holdings  Options 9,640
shares of TeleBanc  Stock which equals the Common Stock Exchange Ratio times the
number of shares of MET Holdings Stock into which such MET Holdings  Options are
exercisable  less the strike price of such  options,  or (iii) pay to the holder
part cash and part  shares of  TeleBanc  Stock,  with the amount of cash and the
number of shares of TeleBanc Stock to be determined,  respectively, as set forth
in clauses (i) and (ii) of this paragraph.

         Certificates  for  fractions  of shares of  TeleBanc  Stock will not be
issued,  other than with respect to certain escrow shares. In lieu of a fraction
of a share of  TeleBanc  Stock,  each  holder of MET  Holdings  Stock  otherwise
entitled to a fraction of a share of TeleBanc Stock shall be entitled to receive
an amount of cash  equal to (i) the  fraction  of a share of  TeleBanc  Stock to
which such holder would  otherwise be entitled,  multiplied  by (ii) the average
prices for trades of TeleBanc Stock for the 30 days  proceeding the Closing Date
as reported in the over-the-counter markets.

         A diagram of the current corporate structure of TeleBanc is as follows:

         [Diagram and related notes appear here]


         A diagram of the corporate  structure of TeleBanc  giving effect to the
Merger is as follows:

         [Diagram and related notes appear here]

                                      -22-

<PAGE>

         PROCEDURES  FOR EXCHANGE OF  CERTIFICATES.  At and after the  Effective
Time, certificates for shares of MET Holdings Stock shall represent the right to
receive certificates  representing  the number of shares of TeleBanc  Stock and,
except with respect to certain escrow shares,  cash in lieu of fractional shares
represented  thereby,  as described above. As promptly as practicable  after the
Effective Time,  TeleBanc shall cause  Wilmington  Trust Company,  acting as the
exchange agent (the "Exchange  Agent"),  to send to each holder of record of MET
Holdings Stock immediately prior to the Effective Time transmittal materials and
instructions  for use in  exchanging  such  certificates  of MET Holdings  Stock
(other than  Dissenting  Shares)  for new  certificates  representing  shares of
TeleBanc Stock.  Certificates  of TeleBanc Stock,  any checks for amounts due in
respect of fractional  shares and any dividends that a holder may be entitled to
receive after the Effective  Time shall be paid by the Exchange Agent only after
the delivery to the Exchange  Agent of such holder's  certificates  representing
all of such holder's  shares of MET Holdings Stock. No interest shall be paid on
any amounts due in respect of fractional shares or dividends.

         Until surrendered,  certificates  formerly  representing  shares of MET
Holdings Stock (other than  Dissenting  Shares) will be deemed for all corporate
purposes to evidence the number of whole shares of TeleBanc  Stock that a holder
would be entitled to receive upon surrender and the amount to paid in respect of
fractional shares.

         MET HOLDINGS  STOCKHOLDERS  SHOULD NOT FORWARD STOCK CERTIFICATES UNTIL
THEY HAVE  RECEIVED  TRANSMITTAL  MATERIALS AND  INSTRUCTIONS  FROM THE EXCHANGE
AGENT. MET HOLDINGS  STOCKHOLDERS  SHOULD NOT RETURN STOCK CERTIFICATES WITH THE
ENCLOSED PROXY.

Termination

         The Agreement may be terminated:

         (1)      By mutual written agreement of TeleBanc and MET Holdings;

         (2)      By  any  party  under  any  one  or  more  of  the   following
                  circumstances,  provided  that  there  does not then exist any
                  default  under the Agreement (a "Default") by the party giving
                  such notice:

                  (a)      at any time  after  March 31,  1997,  if the  Closing
                           shall not have  occurred  for any reason other than a
                           Default by the party giving such notice;

                  (b)      this  Agreement is not approved by the requisite vote
                           of the  stockholders  of MET Holdings or TeleBanc and
                           the Amendment is not approved by the  requisite  vote
                           of the stockholders of TeleBanc;

                  (c)      any application for regulatory  approval is denied or
                           withdrawn  and is not  modified or  supplemented  and
                           resubmitted  in a manner  that the party  giving  the
                           notice  believes is responsive to the comments of the
                           applicable  governmental  authority  within  90  days
                           after it is so denied or withdrawn; and

                  (d)      a court or other governmental  authority of competent
                           jurisdiction   shall  have  issued  an  order,  writ,
                           injunction  or decree or shall  have  taken any other
                           action    permanently    restraining   or   otherwise
                           prohibiting   the  Merger  and  such   order,   writ,
                           injunction,  decree or other action shall have become
                           final and nonappealable.

         (3)      By   TeleBanc   under  any  one  or  more  of  the   following
                  circumstances,  provided  that  there  does not then exist any
                  Default by TeleBanc:

                                      -23-
<PAGE>


                  (a)      at any time if there shall have occurred a Default by
                           MET Holdings;

                  (b)      on the Closing Date, if specified closing  conditions
                           not have been satisfied; and

                  (c)      at any  time  if a  material  adverse  change  in the
                           business,  financial condition,  operating results or
                           prospects  of  MET  Holdings  and  the  MET  Holdings
                           subsidiaries  taken as a whole (a  "Material  Adverse
                           Change in MET Holdings") has occurred.

         (4)      By MET  Holdings  under  any  one  or  more  of the  following
                  circumstances,  provided  that  there  does not then exist any
                  Default by MET Holdings:

                  (a)      at any time if there shall have occurred a Default by
                           TeleBanc;

                  (b)      on the Closing Date, if specified closing  conditions
                           have not been satisfied; and

                  (c)      at any  time  if a  material  adverse  change  in the
                           business,  financial condition,  operating results or
                           prospects of TeleBanc  and the TeleBanc  subsidiaries
                           taken  as a whole  (a  "Material  Adverse  Change  in
                           TeleBanc") has occurred.

BACKGROUND OF THE MERGER

         In 1989, MET Holdings purchased the Bank. TeleBanc was organized by MET
Holdings,  to become, in March 1994, the direct savings and loan holding company
of the Bank and to  facilitate  the  Offering  in  order  to raise  capital  for
investment in the Bank. The primary  business of TeleBanc is the business of the
Bank.

         In light of MET Holdings' activities related to the organization of the
Funds, and the expansion of the Bank's  activities to include loan servicing for
others,  the Independent  Directors of TeleBanc  believed that there were both a
number of synergies  among the operations of MET Holdings and TeleBanc,  as well
as various potential conflicts of interest arising out of both the activities of
MET Holdings and its significant ownership and management positions in TeleBanc.
Although the directors of TeleBanc could not necessarily eliminate the potential
conflicts of interest,  they felt that TeleBanc would be in a better position to
manage those conflicts,  as well as provide for the combined companies to profit
from such opportunities, if MET Holdings and TeleBanc were merged. Commencing in
the third quarter of 1995, management of MET Holdings (which includes the senior
management of TeleBanc and the Bank), began discussing various merger strategies
and valuations with the  Independent  Directors of TeleBanc.  These  discussions
included not only valuation issues, but structural and conflict issues as well.

         Upon  negotiation  of  definitive  documentation  with  respect  to the
Merger,  the MET Holdings Board  approved by unanimous  consent the terms of the
Merger. The MET Holdings Board of Directors  concluded that the Merger presented
MET Holdings'  stockholders  enhanced  value for a variety of reasons  including
improved  liquidity  and potential  for stock price  appreciation.  Although MET
Holdings' Board of Directors did not seek independent financial advice as to the
fairness of the Merger, the MET Holdings Board believes,  based on its review of
the external financial evaluations, that the Merger is fair.

         On May 10,  1996,  the MET  Holdings  Board of  Directors  approved the
Agreement in its then current form, subject to certain technical changes, all of
which were made prior to execution on May 10, 1996.

                                      -24-
<PAGE>


RECOMMENDATION OF THE BOARD OF DIRECTORS OF MET HOLDINGS; REASONS FOR THE MERGER

         THE BOARD OF DIRECTORS OF MET  HOLDINGS  HAS  UNANIMOUSLY  APPROVED THE
AGREEMENT AND THE MERGER PROVIDED FOR THEREIN AND RECOMMENDS A VOTE FOR APPROVAL
AND ADOPTION OF THE AGREEMENT AND THE MERGER.

         In  reaching  its  decision  to approve  the  Agreement  and the Merger
provided for therein and to recommend that the MET Holdings stockholders vote to
approve  such  Agreement  and Merger,  and in reaching its  conclusion  that the
Agreement  and the Merger are fair to and in the best  interests of MET Holdings
and its  stockholders,  the MET  Holdings  Board  of  Directors  considered  the
following material factors:

                  (i)      The MET  Holdings  Board  of  Directors'  familiarity
                           with, and review of MET Holdings' business, financial
                           condition,   results  of  operations  and  prospects,
                           including,   but  not  limited   to,  MET   Holdings'
                           potential  growth,   development,   productivity  and
                           profitability   and  the  business  risks  associated
                           therewith.   Based  on  its  consideration  of  these
                           factors,   the  MET   Holdings   Board  of  Directors
                           concluded that synergies available from a combination
                           with TeleBanc on the terms contemplated would enhance
                           MET   Holdings'prospects   and  potential  growth  by
                           improving  its  financial  condition  and  results of
                           operations, and that, in light of the characteristics
                           of TeleBanc,  the business risks  associated with the
                           transaction  and combined  operations were outweighed
                           by the potential benefits therefrom.

                  (ii)     The  potential  for  appreciation  and  growth in the
                           market and book value of TeleBanc Stock following the
                           proposed  Merger.  Based  on its  judgment  that  the
                           Merger would result in substantial synergies, the MET
                           Holdings  Board  of  Directors   concluded  that  the
                           proposed  Merger  would  enhance  the  potential  for
                           appreciation  in the  value of  TeleBanc  Stock  and,
                           therefore,  would  benefit  the former  MET  Holdings
                           stockholders.

                  (iii)    The  financial  and  other  significant  terms of the
                           proposed  Merger,  including the terms and conditions
                           of the Agreement.

         The MET Holdings Board of Directors did not find it practicable to, and
did not,  quantify or otherwise  assign relative weights to the specific factors
considered in reaching its determination.

         For a discussion  of the  interests of certain  directors and executive
officers of MET Holdings in the Merger,  see  "--Interests of Certain Persons in
the Merger."

INTERESTS OF CERTAIN PERSONS IN THE MERGER

         In considering  the  recommendations  of the Boards of Directors of MET
Holdings and TeleBanc with respect to the Merger,  holders of MET Holdings Stock
and  TeleBanc  Stock  should be aware  that  certain  members  of MET  Holdings'
management,  some of whom are members of the Board of  Directors of MET Holdings
and TeleBanc,  and the members of the Boards of Directors have certain interests
in  the  Merger,  in  addition  to  those  of  the  MET  Holdings  and  TeleBanc
stockholders  generally.  The  Board  of  Directors  of  MET  Holdings  and  the
Independent  Directors  of  TeleBanc  were  aware of these  interests  when they
considered and approved the Merger and the Agreement.

         As  of  September  30,  1996,   David  A.  Smilow  and  his  affiliates
beneficially  owned  (including  currently  exercisable  options) 5,427.5 shares
(54.7%) of the Class A Common Stock,  2,711 shares (42.5%) of the Class B Common
Stock  and  2,832  shares  (56.6%)  of  Class B  Serial  Preferred  Stock of MET
Holdings.  As of  September  30,  1996,  Mitchell H.  Caplan and his  affiliates
beneficially owned (including  currently  exercisable options) 987 shares (9.9%)
of the Class A Common Stock, 1,051

                                      -25-
<PAGE>

shares  (16.5%) of the Class B Common Stock and 1,079 shares  (21.6%) of Class B
Serial Preferred Stock of MET Holdings.

         There are no employment, termination, severance, resignation, change of
control or similar  arrangements  or  payments  which will  result in benefit to
members of MET Holdings management as a consequence of the Merger.

         William M.  Daugherty is the  co-chairman  and  portfolio manager of AG
Arbor and a director  of Arbor.  It is  expected  that he will  continue to hold
those positions following the Merger. For a description of the benefits that Mr.
Daugherty  will  receive  in  connection  with  the  Merger,   see  "--  General
Description of the Transaction."

RECOMMENDATION OF THE INDEPENDENT DIRECTORS OF TELEBANC; REASONS FOR THE MERGER

         The Independent  Directors have unanimously  approved the Agreement and
the Merger  provided for therein and  recommend a vote FOR approval and adoption
of the Agreement and the Merger.

         In reaching  their  decisions to approve the  Agreement  and the Merger
provided for therein and to recommend  that the  TeleBanc  stockholders  vote to
approve such Agreement and Merger,  and in reaching their  conclusions  that the
Agreement and the Merger are fair to, and in the best interests of, TeleBanc and
its stockholders,  the Independent  Directors  considered  materials provided by
their  financial  advisor,  Corporate  Finance of Washington,  Inc,  ("Corporate
Finance"), and the following material factors:

                  (a)      The Board's  knowledge of the  business,  operations,
                           assets, book value,  financial  condition,  operating
                           results,  including financial characteristics such as
                           net worth, earnings,  deposits,  assets and financial
                           ratios,  and  prospects of TeleBanc and MET Holdings.
                           Based  on its  consideration  of these  factors,  the
                           Independent Directors concluded that the business and
                           operations  of the two  entities are  compatible  and
                           present the potential for substantial synergies,  and
                           that  combining the  expertise  and  resources  would
                           present greater prospects for growth and success than
                           TeleBanc  alone,  absent the  Merger.  The Board also
                           believes  that  within  the  foregoing  context,  the
                           Merger will help TeleBanc manage potential  conflicts
                           of interest.

                  (b)      Presentations  by TeleBanc's  management with respect
                           to  TeleBanc  and  MET  Holdings.   The   Independent
                           Directors   concluded  that  such  presentations  are
                           consistent    with   the    Independent    Directors'
                           conclusions   relating  to  the  potential  synergies
                           available from the Merger, competitive conditions and
                           the market niche available to the merged entity.

                  (c)      The terms of the Agreement, which were the product of
                           arms' length  negotiations and which, the Independent
                           Directors  concluded,  are fair to  TeleBanc  and its
                           stockholders.

         In view of the variety of factors  considered  in  connection  with its
evaluation of the Merger, the Independent  Directors did not find it practicable
to, and did not,  quantify or otherwise  assign relative weights to the specific
factors considered in reaching their determinations.

         For a discussion  of the  interests of certain  directors and executive
officers of TeleBanc in the Merger,  see  "--Interests of Certain Persons in the
Merger."

OPINION OF FINANCIAL ADVISOR

         Corporate Finance has been retained by the Independent Directors of the
Board of  TeleBanc  as its  financial  advisor  to  evaluate  and  opine  from a
financial  point  of view on the  fairness  of the  Agreement.  The  Independent
Directors of TeleBanc  selected  Corporate  Finance on the basis of its in depth
knowledge of the financial industry, the qualifications and

                                      -26-
<PAGE>
experience of its  personnel,  and its  experience in the valuation of financial
service  companies  in  connection  with  mergers  and  acquisitions  and  other
corporate transactions.

         On May 10,  1996,  the  Independent  Directors  voted  to  approve  the
Agreement  and the Merger  provided  for therein  and to execute the  Agreement,
after  having an  opportunity  to review  the  terms and  conditions  as well as
appraisals  from Corporate  Finance which  supported  their  conclusion that the
terms of the  Agreement  were  fair to the  holders  of  TeleBanc  Stock  from a
financial point of view.  Corporate  Finance delivered its opinion on October 4,
1996, which included  consideration of the related  acquisition of the Remaining
Arbor Stock.  One of the  conditions to TeleBanc's  obligations to consumate the
transactions  contemplated  by the Agreement is that  TeleBanc  shall receive an
update of such opinion dated within 5 business days of the Closing Date.

         THE FULL TEXT OF CORPORATE  FINANCE'S OPINION IS ATTACHED AS ANNEX C TO
THIS PROXY  STATEMENT/PROSPECTUS  AND IS INCORPORATED  HEREIN BY REFERENCE.  THE
DESCRIPTION  OF THE  FAIRNESS  OPINION  SET  FORTH  HEREIN IS  QUALIFIED  IN ITS
ENTIRETY BY REFERENCE  TO ANNEX C.  HOLDERS OF TELEBANC  STOCK ARE URGED TO READ
THE  OPINION IN ITS  ENTIRETY  FOR A  DESCRIPTION  OF THE  PROCEDURES  FOLLOWED,
ASSUMPTIONS MADE, MATTERS CONSIDERED AND QUALIFICATIONS OF THE REVIEW UNDERTAKEN
BY CORPORATE  FINANCE IN CONNECTION  THEREWITH.  CORPORATE  FINANCE'S OPINION IS
DIRECTED SOLELY TO THE FAIRNESS, FROM A FINANCIAL POINT OF VIEW, OF THE TERMS OF
THE AGREEMENT AND DOES NOT CONSTITUTE A RECOMMENDATION TO THE BOARD OF DIRECTORS
OR TO THE HOLDERS OF TELEBANC STOCK WITH RESPECT TO ANY VOTE AT THE MEETING.

         In connection with providing its opinion,  Corporate  Finance  examined
and relied upon,  among other  things,  the  Agreement  and related  agreements,
schedules and exhibits,  annual reports to  shareholders,  proxy  statements and
related  audited and unaudited  financial data for TeleBanc,  MET Holdings,  and
Arbor for the three  fiscal  years ended  December  31,  1993,  1994,  and 1995,
certain interim financial reports for TeleBanc,  MET Holdings, and Arbor for the
quarters  ended  March  31,  1996 and June 30,  1996,  certain  other  financial
information for TeleBanc, MET Holdings, and Arbor, including pro forma financial
statements and managements' estimates relating to, among other things, earnings,
asset  quality  and  capital.   Corporate  Finance  conducted  discussions  with
executive management of TeleBanc,  MET Holdings, and Arbor concerning historical
financial  performance and condition,  general economic  conditions,  and future
business  prospects and financial  forecasts.  Corporate  Finance reviewed stock
market prices and trading  activity for the TeleBanc  Stock.  Corporate  Finance
also reviewed  comparable  financial,  operating and market data for the banking
and financial services  industries and selected peer groups, and considered such
additional financial and other information it deemed relevant.

         In preparing its opinion,  Corporate  Finance relied upon the accuracy,
completeness and fair presentation of all information supplied or otherwise made
available to it by, or on behalf of, TeleBanc, MET Holdings and Arbor. Corporate
Finance  did  not   independently   verify  such  information  or  undertake  an
independent  evaluation or appraisal of the assets or  liabilities  of TeleBanc,
MET  Holdings  or  Arbor,  nor  were  they  furnished  any such  evaluations  or
appraisals. Corporate Finance's opinion was based upon the information available
to it and the market,  economic and other conditions as they existed,  and could
be evaluated, as of the date of its opinion.

         In  connection  with  providing  its  fairness  opinion to the Board of
Directors of TeleBanc,  Corporate  Finance  performed a valuation of each of the
companies involved and a variety of analyses.  The following is a summary of the
material  terms  of  such  analyses  but  does  not  purport  to  be a  complete
description of Corporate  Finance's  analyses or  presentations  to the Board of
Directors.  The preparation of a fairness opinion is a complex process involving
subjective  judgments and is not necessarily  susceptible to partial analyses or
summary  description.  Corporate  Finance  believes  that its  analyses  must be
considered  as a whole and that  selecting  portions  of such  analyses  and the
factors considered therein,  without considering all factors and analyses, could
create an incomplete view of the analyses and the processes underlying Corporate
Finance's opinion.

         In performing its analyses, Corporate Finance made numerous assumptions
with  respect to industry  performance,  business and  economic  conditions  and
various other  matters,  many of which 

                                      -27-
<PAGE>
may be more or less  favorable  than  actual  results.  Estimates  of  values of
companies do not purport to be appraisals or  necessarily  reflect the prices at
which  companies  or their  securities  may be  actually  sold.  No  company  or
transaction  utilized  by  Corporate  Finance was  identical  to  TeleBanc,  MET
Holdings,  or Arbor or the terms of the  Agreement.  Because such  estimates are
inherently  subject to uncertainty,  Corporate Finance assumes no responsibility
for their accuracy.

         STOCK TRADING HISTORY

         Corporate  Finance  examined the history of trading prices for TeleBanc
Stock for the  period  from April 1, 1995 to April 30,  1996.  During the twelve
months ending March 31, 1996, a total of 129,600  shares traded on a total of 35
days with trades  ranging  from $5.00 to $8.00.  During  March and April 1996, a
total of 26,800 shares traded at $8.00. The infrequency of transactions suggests
in part that the public price reflects market illiquidity.

         Given that both MET Holdings and Arbor are  privately  held,  Corporate
Finance did not perform a review of the trading  history of the capital stock of
these entities.

         COMPARABLE COMPANY ANALYSIS

         MET  Holdings'  primary  assets  consist  of  Arbor  and  TeleBanc.  In
preparing its merger fairness  analysis,  Corporate  Finance  prepared  separate
valuations of each company.

         In its  analysis  of  Arbor,  Corporate  Finance  considered  both  the
broker-dealer  activity and the  investment  management  activity of Arbor.  The
broker-dealer  activity had a stated  stockholders'  equity of $895,407 at March
31, 1996. In its analysis of Arbor's investment  management activity,  Corporate
Finance  used  an  unpublished  compilation  of  investment  management  company
transactions  by Bernstein  Research,  a division of Sanford C. Bernstein & Co.,
Inc.  ("Bernstein").  Bernstein  had  listed  the  prices  paid  (payment  terms
undefined) to acquire 90 money management  companies from 1987 through the first
quarter of 1996.  Transaction prices from 1985 through the first quarter of 1996
were compared to available  information regarding the assets and revenues of the
acquired  companies.  Corporate  Finance  found that the median  price to assets
under  management was 1.7% and the median price to revenue was 3.9 times.  Using
the above  median  values and  approximately  $75  million  of assets  under the
management of AG Arbor,  Arbor's  imputed  value with respect to its  investment
management  activity was $1.275  million  based on assets under  management  and
$2.925  million  based  on  revenue  to  be  derived  from  these  assets  under
management,  for an average  investment  company value of $2.100 million,  and a
total enterprise value of $2.995 million.

         In its analysis of TeleBanc, Corporate Finance selected twelve Virginia
thrifts  listed by Scott and  Stringfellow  in its then  latest  Bank and Thrift
Quarterly for December 1995.  This study was based on March 13, 1996  quotations
and December 1995  financial  reports.  These thrifts  ranged in assets from $97
million to $1.1  billion  with median  assets of $569  million  compared to $581
million for  TeleBanc as of March 31,  1996.  The median  daily volume was 5,682
shares,  which is not dissimilar to the average daily volume of 5,900 shares for
TeleBanc.  The median  shares  outstanding  was 2.75  million  compared  to 2.05
million for TeleBanc.

         TeleBanc  reported  a  price/earnings  ratio of 8.3,  median  price/net
assets of 0.80 and a return on equity of 9.56% based on 1996 annualized results;
the Virginia thrifts had a median price/earnings ratio of 12.4, median price/net
assets of 1.48 and a return on equity of  7.98%.  The  median  dividend  for the
Virginia  thrifts was 1.89%  whereas  TeleBanc  paid no  dividends.  Using these
market  comparisons,  Corporate Finance determined that TeleBanc's fully diluted
fair  market  value was $9.49 per share  compared to its actual  public  trading
price of about $8 per share during the first half of 1996.

         In considering  the fairness of the $8.28 per share  implicit  exchange
ratio to be employed in this merger,  a discount from enterprise value was noted
because  most of the shares of  TeleBanc  Stock  issued in the  Merger  would be
subject  to an  approximately  four-year  escrow  period  under the terms of the
Agreement. In this case, the $8.28 per

                                      -28-
<PAGE>
share  implicit  exchange  ratio  represented  a discount of only 12.8% from the
enterprise value of $9.49.

         IMPACT ANALYSIS

         Corporate  Finance prepared a dilution  analysis showing the percentage
of dilution of both book value per share and  earnings per share as of March 31,
1996.  Core  earnings were  estimated  for the twelve months ended  December 31,
1996.  The  analysis  showed  that  after the  issuance  of shares in the Merger
including all escrow  shares,  that the book value per share would be diluted by
1.1% whereas core earnings per share could increase by 43.7%.

         DILUTION AND ENHANCEMENT ANALYSIS

         In reaching its opinion of  fairness,  Corporate  Finance  analyzed the
effect of the  Merger  upon net  tangible  assets  and core  earnings  both with
respect to the shares of  TeleBanc  Stock to be issued in the Merger  which will
not be held in escrow and with  respect to the shares of  TeleBanc  Stock  which
will be held in escrow and released in approximately  four years' time after all
of the respective requirements with respect to such escrow shares are satisfied.
These calculations  showed an initial dilution of TeleBanc's assets per share of
0.79% and an  enhancement  of core  earnings  per share of 4.05%.  Assuming  the
satisfaction  of all of the respective  requirements  with respect to the escrow
shares  within  approximately  four  years,  tangible  assets per share would be
diluted by 1.07% while core  earnings  per share could be enhanced by as much as
43.7%.

CONDITIONS TO THE MERGER

         The Merger will occur only if (A) the Agreement and the Merger provided
for therein are approved by (a) the affirmative  vote, in person or by proxy, of
the holders of at least  three-fourths of the outstanding  shares of the Class A
Common Stock of MET Holdings and the holders of  two-thirds  of the  outstanding
shares of the Class B Serial Preferred Stock of MET Holdings, voting as separate
classes,  and (b) the  affirmative  vote, in person or by proxy, of at least (i)
the holders of 80% of the total number of  outstanding  shares of TeleBanc Stock
and  (ii)  the  holders  of at  least  two-thirds  of the  voting  power  of the
outstanding shares of TeleBanc Stock,  excluding for the purposes of calculating
the  affirmative  vote and the total  number of  outstanding  shares of TeleBanc
Stock under clause (ii) all  outstanding  shares of TeleBanc  Stock of which the
beneficial  owner is an  Interested  Shareholder  involved  in the Merger or any
affiliate or associate of such Interested Shareholder,  and (B) the Amendment is
approved by the  affirmative  vote, in person or by proxy,  of the holders of at
least a majority of the TeleBanc Stock entitled to vote at the TeleBanc  Special
Meeting.

         Section  8.01(4) of TeleBanc's  Indenture  provides that TeleBanc shall
not merge with another  company  unless,  among other  things,  the ratio of the
surviving  corporation's  Consolidated Tangible Net Worth to Consolidated Assets
(as defined)  will not be less than 5%. At the present time,  this  condition is
not  satisfied.  Unrelated  to  the  Merger,  TeleBanc  presently  is  exploring
alternatives  to  raise  capital,  including  possibly  the  sale of  additional
TeleBanc capital stock.  Although no definitive  plans have been made,  TeleBanc
may seek to raise up to $50.0 million,  primarily for investment in the Bank. If
such action is not taken  prior to the  Closing  Date or if such action does not
raise  sufficient  capital  to meet the 5%  requirement,  TeleBanc  will seek to
obtain the consent of a majority  of the  holders of the Notes.  There can be no
assurance that such consent, if sought, will be obtained.

         The  Merger  is also  subject  to the  satisfaction  of  certain  other
conditions on or before the Closing Date, including the following:

         (a)      The  Agreement  shall not have been  terminated  in accordance
                  with its terms.

         (b)      The  representations  and warranties of MET Holdings contained
                  in the  Agreement  shall be true,  correct and complete in all
                  material  respects  when made on the date of the Agreement and
                  on the Closing Date.

         (c)      Except  for  such  consents,   approvals,  permits  and  other
                  authorizations that, if not obtained,  would not, individually
                  or in the  aggregate,  have a material  adverse  effect 

                                      -29-
<PAGE>
                  on the business, financial condition, results of operations or
                  prospects of MET  Holdings  and each MET Holdings  subsidiary,
                  taken as a whole,  MET  Holdings  shall have  obtained (i) the
                  consent or approval of other  persons in  connection  with any
                  lease,  agreement or other arrangement,  the benefits of which
                  cannot  be  retained  upon  consummation  of the  transactions
                  contemplated hereby without such consent or approval, (ii) all
                  permits  or  other   authorizations   other  than   regulatory
                  approvals required to consummate the transactions contemplated
                  hereby,  and (iii) from each of the holders of the  Promissory
                  Notes, a waiver of the right of repayment set forth in Section
                  6 of its respective Promissory Note.

         (d)      TeleBanc shall have received from Corporate  Finance,  or such
                  other financial  adviser as TeleBanc may select,  an update of
                  its opinion dated within five business days before the Closing
                  Date,  concluding that, in such financial  adviser's  opinion,
                  the Merger  consideration  is fair,  from a financial point of
                  view,  to  TeleBanc  and  its  stockholders  (other  than  MET
                  Holdings).

         (e)      As of the  Closing  Date,  there  shall have been no  Material
                  Adverse Change in MET Holdings from that which was represented
                  and  warranted  on the date of the  Agreement  pursuant to the
                  Agreement.

         (f)      TeleBanc shall have received the tax opinion.  The tax opinion
                  shall  have  been  obtained  without  the  imposition  of  any
                  condition that is materially  burdensome to TeleBanc.  The tax
                  opinion  shall  remain  in  full  force  and  effect  and  all
                  conditions  and   requirements  set  forth  therein  that  are
                  required to be  satisfied  on or before the Closing Date shall
                  have been satisfied or properly waived.

         (g)      MET Holdings shall have in all material respects performed all
                  obligations  and  agreements  and complied  with all covenants
                  contained in this  Agreement to be performed and complied with
                  by MET Holdings on or prior to the Closing  Date.  There shall
                  not exist a Default or matter that, with notice and/or passage
                  of time,  would constitute a Default by MET Holdings under the
                  Agreement.

         (h)      The  representations  and warranties of TeleBanc  contained in
                  the  Agreement  shall be true,  correct  and  complete  in all
                  material  respects  when made on the date of the Agreement and
                  as of the Closing Date.

         (i)      As of the  Closing  Date,  there  shall have been no  Material
                  Adverse Change in TeleBanc from that which was represented and
                  warranted  on  the  date  of  the  Agreement  pursuant  to the
                  Agreement.

         (j)      TeleBanc  shall have in all material  respects  performed  all
                  obligations  and  agreements  and complied  with all covenants
                  contained in the  Agreement to be performed  and complied with
                  by TeleBanc on or prior to the Closing  Date.  There shall not
                  exist a Default or matter that,  with notice and/or passage of
                  time,  would  constitute  a  Default  by  TeleBanc  under  the
                  Agreement.

         (k)      TeleBanc,  MET Holdings and Daugherty  shall have entered into
                  the Stock Exchange Agreement.

         (l)      Immediately  prior to the Effective Time, the Daugherty Option
                  shall have been exercised in full.

         Any of the conditions summarized above may be waived by the appropriate
party in its discretion.

                                      -30-
<PAGE>
INTENTIONS AND UNDERTAKINGS

         The directors of MET Holdings have  indicated  that they intend to vote
the  shares  of MET  Holdings  Stock  which  they  beneficially  own in favor of
approval and adoption of the Agreement and the Merger. The directors of TeleBanc
have  indicated that they intend to vote the shares of TeleBanc Stock which they
beneficially  own in favor of approval  and  adoption of the  Agreement  and the
Merger and approval of the  Amendment.  The  directors of MET Holdings also have
indicated  that they  intend to vote the shares of  TeleBanc  Stock owned by MET
Holdings in favor of approval and adoption of the  Agreement  and the Merger and
approval of the Amendment.

FEDERAL INCOME TAX CONSEQUENCES

         The following  discussion is a summary of the material  federal  income
tax  consequences  of the Merger to MET  Holdings,  MET  Holdings  stockholders,
TeleBanc  and  TeleBanc  stockholders.  It does  not  purport  to be a  complete
analysis or listing of all potential tax considerations or consequences relevant
to the decision of whether or not to vote for the  approval of the Merger.  With
respect to federal income tax consequences,  the discussion does not address all
aspects of federal  income  taxation  that may be applicable to a party and does
not address the consequences of the Merger to parties subject to special federal
income tax treatment,  including without limitation foreign persons,  tax-exempt
entities,  retirement  plans  and  dealers  in  securities.  Each  stockholder's
individual  circumstances  may affect the tax consequences of the Merger to such
stockholder.  In addition, no information is provided herein with respect to the
consequences  under state,  local or foreign tax laws,  or under any federal tax
laws other than those  pertaining  to federal  income  tax.  Consequently,  each
stockholder is urged to consult such  stockholder's own tax advisor to determine
the specific tax consequences of the Merger to such stockholder.

         MET Holdings and  TeleBanc  will receive an opinion of Arthur  Andersen
LLP,  tax  advisors to MET  Holdings  and  TeleBanc,  which will assume that the
Merger  will  occur in  accordance  with the  Agreement  and will be based  upon
certain representations made by MET Holdings and TeleBanc representatives to the
effect  that for  federal  income tax  purposes  (a) the  transfer of all of the
assets of MET  Holdings  to  TeleBanc,  and the  assumption  by  TeleBanc of the
liabilities  of MET  Holdings  pursuant  to the  terms  of the  Agreement,  will
constitute a reorganization  within the meaning of Internal Revenue Code ("IRC")
Section 368(a)(1)(A), and MET Holdings and TeleBanc will both be a "party to the
reorganization"  within the meaning of IRC Section  368(b);  (b) no gain or loss
will  be  recognized  by MET  Holdings  stockholders  on the  conversion  of MET
Holdings Stock solely into shares of TeleBanc Stock, and no gain or loss will be
recognized  by  TeleBanc  upon the  receipt  by  TeleBanc  of the  assets of MET
Holdings in exchange for shares of TeleBanc Stock and the assumption by TeleBanc
of the  liabilities  of MET  Holdings;  (c) the basis of the shares of  TeleBanc
Stock  received by a MET Holdings  stockholder  will be the same as the basis of
the shares of MET  Holdings  Stock  which were  converted  into  TeleBanc  Stock
pursuant to the  Merger,  and the  holding  period of shares of  TeleBanc  Stock
received by a MET Holdings  stockholder  will include the period during which he
or she held the shares of MET Holdings  Stock which were converted into TeleBanc
Stock pursuant to the Merger,  provided that the MET Holdings Stock is held as a
capital  asset  by the MET  Holdings  stockholder  on the  date  the  Merger  is
consummated (the "Effective  Date"); (d) the basis of each asset of MET Holdings
in the  hands of  TeleBanc  will be the same as the  basis of such  asset in the
hands of MET Holdings immediately prior to the Merger, and the holding period of
each such asset in the hands of TeleBanc  will include the periods  during which
such asset was held by MET  Holdings;  (e) no gain or loss will be recognized by
the TeleBanc  stockholders as a result of the  transactions  contemplated by the
Agreement; (f) where cash is received by a MET Holdings stockholder in lieu of a
fractional  share of TeleBanc  Stock to which the  stockholder  may be entitled,
such cash will be treated as received by such  stockholder as a distribution  in
redemption of his fractional  share interest;  and (g) the accumulated  earnings
and  profits  of MET  Holdings  on the  Effective  Date  will  be  added  to the
accumulated  earnings  and  profits  of  TeleBanc  and  will  be  available  for
subsequent distributions of dividends within the meaning of IRC Section 316.

                                      -31-
<PAGE>

         The opinion of Arthur  Andersen  LLP will be based on the IRC, the U.S.
Treasury regulations promulgated thereunder, the administrative  interpretations
thereof and the judicial decisions with respect thereto,  all as in effect as of
the date of the  opinion,  on the  assumption  that the  Merger  takes  place as
described in the  Agreement,  and on certain  representations  to be provided by
representatives  of both MET Holdings and TeleBanc regarding the satisfaction of
certain  requirements  to a  reorganization  within the  meaning of IRC  Section
368(a) (including the absence of any plan or intention by certain holders of MET
Holdings  Stock to sell,  exchange  or  otherwise  dispose of shares of TeleBanc
Stock to be  received  by him or her in the  Merger).  Unlike a ruling  from the
Internal  Revenue Service (the "IRS"),  an opinion is not binding on the IRS and
there can be no assurance that the IRS will not take a position  contrary to one
or more of the positions  reflected in such opinion or that such  positions will
be upheld by the courts if challenged by the IRS.

         The opinion does not apply to MET Holdings stockholders who dissent and
receive cash payment for their shares. Any gain or loss resulting from such cash
payments will be recognized by such dissenting  stockholders  for federal income
tax purposes.  Such dissenting stockholders should consult their own tax counsel
with respect to the tax treatment of any recognized gain or loss.

         MET Holdings and TeleBanc  have not  requested a ruling from the IRS on
the tax treatment of the Merger.

         THE  FOREGOING  IS  A  SUMMARY  OF  THE  MATERIAL  FEDERAL  INCOME  TAX
CONSEQUENCES OF THE MERGER TO CERTAIN MET HOLDINGS AND TELEBANC STOCKHOLDERS AND
DOES NOT TAKE  INTO  ACCOUNT  THE  PARTICULAR  FACTS AND  CIRCUMSTANCES  OF EACH
STOCKHOLDER'S  TAX STATUS AND  ATTRIBUTES.  AS A RESULT,  THE FEDERAL INCOME TAX
CONSEQUENCES  ADDRESSED  IN THE  FOREGOING  DISCUSSION  MAY  NOT  APPLY  TO EACH
STOCKHOLDER.  AS EACH STOCKHOLDER'S  INDIVIDUAL CIRCUMSTANCES MAY AFFECT THE TAX
CONSEQUENCES OF THE MERGER TO SUCH STOCKHOLDER,  EACH STOCKHOLDER SHOULD CONSULT
SUCH  STOCKHOLDER'S  OWN TAX ADVISOR  REGARDING THE SPECIFIC TAX CONSEQUENCES OF
THE MERGER TO SUCH STOCKHOLDER, INCLUDING THE APPLICATION AND EFFECT OF FEDERAL,
STATE,  LOCAL AND OTHER TAX LAWS AND THE POSSIBLE  EFFECTS OF CHANGES IN FEDERAL
AND OTHER TAX LAWS.

ACCOUNTING TREATMENT

         The Merger will be  accounted  for as a purchase.  Under this method of
accounting,  the minority  interests in the historical book values of the assets
and liabilities of TeleBanc and Arbor will be adjusted to their fair values. The
purchase  price will include only the shares of TeleBanc Stock (and cash paid in
lieu of fractional interests) transferred on the date the Merger is consummated.
Shares of TeleBanc Stock held in escrow (the  Caplan/Smilow  Escrow Shares,  the
Stockholder  Escrow  Shares,  the First  Daugherty  Escrow Shares and the Second
Daugherty  Escrow  Shares) will not be included in the purchase price because of
certain  unresolved  contingencies.  When such  contingencies are resolved,  the
release of such shares to the members of the Caplan/Smilow Group, the former MET
Holdings stockholders and Mr. Daugherty, as applicable, will be accounted for as
additional purchase price effective on the dates such shares are released.  As a
result,  the fair value of the minority  interests to be acquired is expected to
exceed the purchase price on the Merger consummation date; therefore, the Merger
will initially result in the creation of negative goodwill which will be applied
against the fair values of related long-term  assets.  The portion of the assets
and liabilities representing the ownership interests of MET Holdings in TeleBanc
and Arbor will  continue  to be carried at their  historical  book values in the
consolidated  financial  statements  of  TeleBanc.  TeleBanc  will  include  the
operations of MET Holdings and the impact of purchase method  adjustments in its
consolidated   statement  of  income   beginning  on  the  date  the  Merger  is
consummated.

                                      -32-
<PAGE>

FEDERAL SECURITIES LAW CONSEQUENCES

         All TeleBanc Stock issued in connection  with the Merger will be freely
transferable,  except that any TeleBanc Stock received by persons who are deemed
to be  "affiliates"  (as such term is defined under the  Securities  Act) of MET
Holdings  or  TeleBanc  prior  to the  Merger  may  be  sold  by  them  only  in
transactions permitted by the resale provisions of Rule 145 under the Securities
Act with respect to persons who are or become  affiliates  of MET  Holdings,  or
Rule 144 under the  Securities  Act with  respect to  persons  who are or become
affiliates of TeleBanc,  or as otherwise  permitted  under the  Securities  Act.
Persons who may be deemed to be affiliates of MET Holdings or TeleBanc generally
include  individuals  or entities that control,  are controlled by, or are under
common control with, such party and may include  certain  officers and directors
of such party as well as principal stockholders of such party.

         Affiliates  may not sell their  shares of  TeleBanc  Stock  acquired in
connection with the Merger,  except pursuant to an effective  registration under
the Securities Act covering such shares or in compliance  with Rule 145 (or Rule
144 under the  Securities  Act in the case of persons who become  affiliates  of
TeleBanc) or another applicable exemption from the registration  requirements of
the  Securities  Act. In general,  under Rule 145, for two years  following  the
Effective Date, an affiliate  (together with certain  related  persons) would be
entitled to sell shares of TeleBanc Stock acquired in connection with the Merger
only through unsolicited "broker  transactions" or in transactions directly with
a "market maker," as such terms as defined in Rule 144. Additionally, the number
of shares to be sold by an affiliate  (together with certain related persons and
certain persons acting in concert) within any three-month period for purposes of
Rule 145 may not exceed the greater of 1% of the outstanding  shares of TeleBanc
Stock or the  average  weekly  trading  volume  of such  stock  during  the four
calendar  weeks  preceding  such  sale.  Rule 145 would only  remain  available,
however, to affiliates if TeleBanc remained current in its informational filings
with the Commission  under the Exchange Act. Two years after the Effective Date,
an affiliate  would be able to sell such  TeleBanc  Stock without such manner of
sale or volume limitations  provided that TeleBanc was current with its Exchange
Act  informational  filings  and such  affiliate  was not then an  affiliate  of
TeleBanc.  Three years after the Effective  Date, an affiliate  would be able to
sell such shares of TeleBanc  Stock  without  any  restrictions  so long as such
affiliate  had not been an affiliate of TeleBanc for at least three months prior
thereto.

CERTAIN DIFFERENCES IN RIGHTS OF STOCKHOLDERS OF MET HOLDINGS AND TELEBANC

         TeleBanc is  incorporated  in the State of  Delaware  and the rights of
TeleBanc  stockholders  are governed by the DGCL and  TeleBanc's  Certificate of
Incorporation and Bylaws.  MET Holdings is incorporated in the State of Delaware
and the rights of MET  Holdings  stockholders  are  governed by the DGCL and MET
Holdings'  Certificate of  Incorporation  and Bylaws.  Upon  consummation of the
Merger,  MET Holdings  stockholders will become TeleBanc  stockholders and their
rights will be governed by TeleBanc's  Certificate of  Incorporation  and Bylaws
and will continue to be governed by the DGCL. The material  differences  between
the rights of TeleBanc stockholders and MET Holdings stockholders are summarized
below.

         VOTING  RIGHTS.  MET Holdings'  Certificate of  Incorporation  provides
generally that the entire voting power for the election of directors and for all
other purposes shall be vested  exclusively in the holders of the Class A Common
Stock.  Pursuant to MET Holdings'  Certificate of Incorporation and Bylaws, each
share of Class A Common  Stock is entitled to one vote,  except that  cumulative
voting rights may be exercised in the election of directors.  The Certificate of
Incorporation  provides  that  unless  required  by law,  the holders of Class B
Common  Stock  are not  entitled  to vote  and the  holders  of  Class A  Serial
Preferred Stock and Class B Serial Preferred Stock are entitled only to specific
limited voting rights.  No shares of Class A Serial  Preferred  Stock are issued
and  outstanding.  For a  description  of the  voting  rights  of MET  Holdings'
stockholders   applicable  to  the  Merger,   see  "The  MET  Holdings   Special
Meeting--Required Vote."

                                      -33-
<PAGE>

         TeleBanc's  Certificate of Incorporation  provides  generally that each
outstanding share of TeleBanc Stock is entitled to one vote and that there shall
be no cumulative  voting rights in the election of directors.  TeleBanc's Bylaws
provide  generally that each  stockholder  shall be entitled to one vote on each
matter for each share of TeleBanc's capital stock that has voting power and such
number of votes,  including  multiple or fractional votes, as may be provided by
resolution of the Board of Directors,  for each share of serial  preferred stock
entitled  to vote.  No  shares  of  TeleBanc  Preferred  Stock  are  issued  and
outstanding.  For a description of the voting rights of TeleBanc's  stockholders
applicable to the Merger, see "The TeleBanc Special Meeting--Required Vote."

         MET Holdings'  Certificate of  Incorporation  requires the consent of a
majority of the Board of Directors and the holders of at least  three-fourths of
the Class A Common Stock to (i) amend the  Certificate  of  Incorporation,  (ii)
enter into any merger,  consolidation or sale of all or substantially all of its
assets,  (iii)  register its  securities  under the  Securities Act or otherwise
effect a public offering, (iv) acquire a majority interest in any other business
entity,  (v) enter into certain  agreements for direct or indirect payment to an
initial  investor,  (vi)  acquire  for value any capital  stock of MET  Holdings
except  pro rata  from all  stockholders,  or (vii)  enter  into any new line of
business. It also provides that approval by a majority of the Board of Directors
and two-thirds of the Class A Common Stock is required to (a) sell or dispose of
assets of MET Holdings which in the aggregate  during any 12-month period exceed
10% of the  total  value of its  assets  or (b) to issue or sell any  shares  of
capital stock of MET Holdings.

         TeleBanc's  Bylaws  provide  generally that any matter brought before a
meeting of stockholders  (other than the election of directors) shall be decided
by the affirmative vote of the majority of the votes cast on the matter and that
directors  shall be elected by a plurality of the votes cast by shares  entitled
to vote. For approval of amendments to TeleBanc's  Certificate of Incorporation,
the Certificate of Incorporation  requires the approval of at least a two-thirds
vote of the Board of Directors and a certain percentage of shares of the holders
of TeleBanc stock entitled to vote. See "Description of TeleBanc Stock--Delaware
Law and Certain Charter and Bylaw  Provisions."  In the event that  stockholders
are entitled to vote on an amendment to the Bylaws,  TeleBanc's  Bylaws  provide
that such  amendment  must be approved by two-thirds of the  outstanding  shares
entitled to vote  generally in the election of directors,  voting  together as a
single  class.  A higher vote of  stockholders  is required in  connection  with
acquisitions  of  control  and  certain  business   combinations,   and  certain
stockholders are excluded from voting with respect to stockholder votes required
in connection with control share acquisitions and certain business combinations.
See "Description of TeleBanc  Stock--Delaware  Law and Certain Charter and Bylaw
Provisions."

         SPECIAL MEETINGS. MET Holdings' Bylaws provide that special meetings of
stockholders may be called by a majority of the directors then in office,  or by
the holders of more than 25% of MET  Holdings'  common stock or,  within 30 days
after the occurrence of a vacancy on the Board of Directors, by any stockholder,
for the purpose of electing a new Board.

         TeleBanc's  Certificate of Incorporation provides that special meetings
of  stockholders  may be called only by the Chairman of the Board, a majority of
the Board of Directors or by a majority  vote of the total votes  eligible to be
voted by the stockholders.

         STOCKHOLDER  ACTION  WITHOUT  MEETING.   MET  Holdings'  Bylaws  permit
stockholder  action  without a meeting if such written  consent is signed by the
holders of  outstanding  stock having not less than the minimum  number of votes
that  would be  necessary  to  authorize  such  action at a meeting at which all
shares entitled to vote thereon were present and voted.

         TeleBanc's  Certificate of Incorporation and Bylaws permit  stockholder
action by written consent only if such consent is unanimous.

         STOCKHOLDER PROPOSALS AND NOMINATIONS. TeleBanc's Bylaws impose certain
restrictions on the nomination by stockholders of candidates for election to the
Board of Directors or proposals by  stockholders of business to be acted upon at
an annual meeting of stockholders.

                                      -34-
<PAGE>

         PREFERRED STOCK. MET Holdings'  Certificate of Incorporation sets forth
the terms,  designations,  powers,  preferences and rights of the Class A Serial
Preferred Stock and Class B Serial Preferred Stock.

         While TeleBanc's  Certificate of Incorporation  authorizes the Board of
Directors to issue preferred  stock, no shares of TeleBanc  Preferred Stock have
been issued. See "Description of TeleBanc Stock--Capital Stock."

         LIQUIDATION OR DISSOLUTION.  MET Holdings' Certificate of Incorporation
provides that in the event of liquidation, dissolution or winding up, holders of
Class A Common Stock,  Class B Common Stock,  Class A Serial Preferred Stock and
Class B  Serial  Preferred  Stock  share  ratably  in all of the  assets  of MET
Holdings available for distribution to stockholders.

         TeleBanc's  Certificate of Incorporation  provides that in the event of
any  liquidation,  dissolution  or winding up of  TeleBanc  -- after  payment or
provision for payment of all debts and  liabilities  of TeleBanc  (including all
deposits  in the  Bank and all  accrued  interest  thereon)  -- the  holders  of
TeleBanc  Stock are  entitled to receive all assets of  TeleBanc  available  for
distribution.  If TeleBanc  Preferred  Stock has been issued  subsequently,  the
holders thereof may have a priority over the holders of TeleBanc Stock.

         DIRECTORS. MET Holdings' Certificate of Incorporation provides that the
Board of Directors shall consist of eight persons. MET Holdings' Board currently
consists of two directors, each of whom is elected for a one-year term.

         TeleBanc's Certificate of Incorporation and Bylaws provide for not less
than six nor more than 15 directors,  divided into three classes, with directors
in each class elected for three-year staggered terms.  TeleBanc's Bylaws provide
that the number of directors  shall be  determined by resolution of the Board of
Directors.  TeleBanc's Board currently consists of five directors,  each of whom
is elected for a three-year  term, and one vacancy.  The TeleBanc Bylaws provide
that  directors  shall be elected by a plurality of the votes cast by the shares
entitled to vote.  Pursuant  to  TeleBanc's  Certificate  of  Incorporation,  if
TeleBanc Preferred Stock is issued, directors elected by such stockholders might
not be classified. Certain provisions of TeleBanc's Certificate of Incorporation
would impede changes in majority control of the TeleBanc Board of Directors.

         MET Holdings' Bylaws generally provide that any director may be removed
at any time, with or without cause, by the affirmative  vote of the holders of a
majority of the stock of MET  Holdings  issued and  outstanding  and entitled to
vote, or by written consent.

         TeleBanc's Certificate of Incorporation provides that a director may be
removed only for cause and then only by the  affirmative  vote of  two-thirds of
the total shares eligible to vote at a duly constituted  meeting of stockholders
called expressly for that purpose. It further requires at least 30 days' written
notice  be  provided  to  any  director  or  directors  whose  removal  is to be
considered at a stockholder meeting called for such purpose.

         MET Holdings' Bylaws provide that any vacancy in the Board of Directors
may be  filled  by a vote of the  directors  then in  office,  and that upon any
vacancy, any stockholder may within 30 days of such event call a special meeting
of stockholders for the purpose of electing a new Board.

         TeleBanc's  Certificate  of  Incorporation  and Bylaws provide 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.  TeleBanc's
Bylaws  provide that unless  excused by a resolution  of the Board of Directors,
more than three  consecutive  absences  from  regular  meetings  of the Board of
Directors automatically constitutes a resignation.

                                      -35-
<PAGE>

         TeleBanc's  Bylaws  contain a provision  which  outlines the procedures
that must be followed  to  authorize  a contract  or a  transaction  in which an
officer or director has certain financial or other interests.

         APPROVAL OF ACQUISITIONS OF CONTROL,  CONTROL SHARES  ACQUISITIONS  AND
CRITERIA FOR EVALUATING CERTAIN OFFERS.  TeleBanc's Certificate of Incorporation
contains  provisions  which address approval of acquisitions to acquire control,
control share acquisitions and criteria which the TeleBanc Board of Directors is
authorized  to  consider in  evaluating  certain  offers.  See  "Description  of
TeleBanc  Stock--Delaware  Law and Certain  Charter and Bylaw  Provisions."  MET
Holdings'  Certificate  of  Incorporation  and  Bylaws  do not  contain  similar
provisions.

         INDEMNIFICATION.

         AMENDMENT TO CERTIFICATE  OF  INCORPORATION  AND BYLAWS.  MET Holdings'
Certificate of Incorporation  requires the consent of a majority of the Board of
Directors and the holders of at least  three-fourths of the Class A Common Stock
to amend the  Certificate  of  Incorporation.  MET Holdings'  Bylaws require the
affirmative  vote of the  holders  of  three-fourths  of the  stock  issued  and
outstanding and entitled to vote thereon to amend its Bylaws.

         TeleBanc's Certificate of Incorporation provides that amendments to the
Certificate of  Incorporation  must be approved by at least a two-thirds vote of
the Board of Directors  and also by a certain  percentage  of the holders of the
shares  of  TeleBanc  stock  entitled  to vote.  See  "Description  of  TeleBanc
Stock--Delaware  Law and  Certain  Charter  and Bylaw  Provisions."  Pursuant to
TeleBanc's  Certificate of Incorporation  and Bylaws,  TeleBanc's  Bylaws may be
amended by the Board of Directors, subject to the right of stockholders entitled
to  vote  with  respect  thereto.  TeleBanc's  Bylaws  further  provide  that if
stockholders are entitled to vote on an amendment to the Bylaws,  such amendment
must be  approved  by  two-thirds  of the  total  number of  outstanding  shares
entitled to vote  generally in the election of directors,  voting  together as a
single class.

RIGHTS OF DISSENTING STOCKHOLDERS

         Under  Section 262 of the DGCL,  a copy of which is included as Annex B
of this Proxy  Statement/Prospectus,  (i) each holder of MET Holdings Stock will
be entitled to dissent and demand an  appraisal  of the "fair  value" of the MET
Holdings  Stock held by such  holder if,  prior to the vote at the MET  Holdings
Special Meeting, such MET Holdings stockholder files with MET Holdings a written
demand for appraisal, and (ii) each holder of TeleBanc Stock will be entitled to
dissent and demand an appraisal  of the "fair value" of the TeleBanc  Stock held
by such  holder if,  prior to the vote at the  TeleBanc  Special  Meeting,  such
TeleBanc stockholder files with TeleBanc a written demand for appraisal.

         Within 10 days after the  Effective  Date,  TeleBanc  shall notify each
stockholder  exercising  appraisal  rights in compliance with Section 262 of the
DGCL that the Merger has become effective.  At any time within 60 days after the
Effective  Date,  any  stockholder  shall have the right to withdraw  his or her
demand for appraisal and to accept the terms offered upon the Merger.  A written
demand for  appraisal  should be sent to MET  Holdings or TeleBanc at 1111 North
Highland Street,  Arlington,  Virginia 22201,  Attn.: Aileen Lopez Pugh. Any MET
Holdings  or  TeleBanc  stockholder  who fails to comply  with the  requirements
described above will be bound by the terms of the Merger.

         Within 120 days  after the  Effective  Date,  (i)  TeleBanc  or any MET
Holdings  stockholder who has perfected his or her appraisal rights,  may file a
petition  in  the  Delaware   Court  of  Chancery  (the  "Court")   demanding  a
determination  of the  value of the stock of all such  stockholders,  and at the
hearing  on  such  petition,   the  Court  shall   determine  the  MET  Holdings
stockholders  who have complied with Section 262 and who have become entitled to
appraisal  rights,  and  (ii)  TeleBanc  or any  TeleBanc  stockholder  who  has
perfected  his  or her  appraisal  rights,  may  file a  petition  in the  Court
demanding a  determination  of the value of the stock of all such  stockholders,
and at the hearing on such  petition,  the Court shall  determine  the  TeleBanc
stockholders  who have complied with Section 

                                      -36-
<PAGE>

262 and who have become entitled to appraisal rights.  The Court may require the
stockholders  to submit their  certificates of stock, if any, to the Register in
Chancery for notation thereon of the pendency of the appraisal proceedings;  and
if any stockholder  fails to comply with such  direction,  the Court may dismiss
the proceedings as to such stockholder.

         After determining the stockholders entitled to an appraisal,  the Court
shall  appraise  the shares as to their fair  value.  In  determining  such fair
value, the Court shall take into account all relevant  factors.  The Court shall
direct the payment of the fair value of the shares,  together with interest,  if
any,  by  TeleBanc  to the  stockholders  entitled  thereto.  The  costs  of the
proceeding may be determined by the Court and assessed  against either  TeleBanc
or the stockholders, or both.

         The  foregoing  summary  of  the  rights  of  stockholders   requesting
appraisal  contains material  information  relating to the exercise of appraisal
rights but does not purport to be a complete  statement of the  procedures to be
followed  by MET  Holdings  stockholders  or TeleBanc  stockholders  desiring to
exercise their rights of appraisal.  The  preservation and exercise of appraisal
rights are  conditioned  on strict  adherence to the  applicable  provisions  of
Section 262 of the DGCL. Each MET Holdings  stockholder or TeleBanc  stockholder
desiring to exercise  appraisal  rights  should refer to Section 262 of the DGCL
for a complete statement of the stockholder's rights and the steps which must be
followed in connection with the exercise of those rights.

         For further  information  relating to the exercise of appraisal rights,
see Annex B to this Proxy Statement/Prospectus.

                                      -37-
<PAGE>


             AMENDMENT OF TELEBANC'S CERTIFICATE OF INCORPORATION TO
       INCREASE THE NUMBER OF AUTHORIZED SHARES OF TELEBANC CAPITAL STOCK

         TeleBanc's  Certificate of  Incorporation  currently  provides that the
total number of shares of all classes of stock that  TeleBanc has the  authority
to issue is 4,000,000  shares,  consisting of 500,000 shares of serial preferred
stock,  par value $0.01 per share (the TeleBanc  Preferred  Stock) and 3,500,000
shares of common  stock,  par value $0.01 per share (the  TeleBanc  Stock).  The
proposed amendment to TeleBanc's Certificate of Incorporation (the Amendment) is
to  increase  the number of  authorized  shares of TeleBanc  capital  stock from
4,000,000 to  10,000,000.  Such  increase will be effected by amending the first
sentence of Section 4.1 of TeleBanc's  Certificate of  Incorporation  to read as
follows:

                  "The total  number of shares of all  classes of stock that the
         Corporation shall have the authority to issue is 10,000,000  shares, of
         which 5,000,000 shares shall be serial  preferred  stock,  having a par
         value of $0.01 per share  ("Preferred  Stock"),  and 5,000,000 shall be
         classified as shares of common  stock,  having a par value of $0.01 per
         share ("Common Stock")."

         Of  the  3,500,000  presently  authorized  shares  of  TeleBanc  Stock,
2,049,500  shares were issued and outstanding on September 30, 1996, and 352,250
shares and 345,000 shares, respectively, were reserved for issuance with respect
to TeleBanc  Stock  Options and  Warrants.  Accordingly,  at September 30, 1996,
697,250  shares of  authorized  but not  outstanding  and  unreserved  shares of
TeleBanc Stock  remained  available for future  issuance.  No shares of TeleBanc
Preferred Stock have been issued.

         If the Agreement and the Merger  provided for therein and the Amendment
are approved,  at the Effective  Time,  the 1,299,500  shares of TeleBanc  Stock
currently owned by MET Holdings will be canceled and returned to the treasury of
TeleBanc. Also at the Effective Time, 2,482,330 shares of TeleBanc Stock will be
issued in connection with the Merger. Therefore, giving effect to the Merger, of
the 5,000,000 then authorized shares of TeleBanc Stock, 3,232,330 will be issued
and  outstanding and 352,250 shares and 345,000  shares,  respectively,  will be
reserved  for  issuance  with respect to TeleBanc  Stock  Options and  Warrants.
Accordingly,   after  the  Merger,   1,767,670  shares  of  authorized  but  not
outstanding  and unreserved  shares of TeleBanc Stock,  and 5,000,000  shares of
TeleBanc Preferred Stock, will be available for future issuance.

         Although TeleBanc has no present intention of issuing additional shares
of authorized but unissued and unreserved shares of TeleBanc capital stock other
than in  connection  with the  Merger,  TeleBanc  Stock  Options  and  presently
outstanding Warrants,  the Board of Directors believes that the increased number
of authorized shares of TeleBanc capital stock will benefit TeleBanc by making a
sufficient  number of shares  available in the future for use in connection with
possible  stock  dividends or stock splits,  the raising of  additional  capital
through a potential  public offering or private  placement,  and possible future
mergers or acquisitions,  under a cash dividend  reinvestment and stock purchase
plan or under an employee  stock  ownership  plan.  The unissued and  unreserved
shares of TeleBanc  Stock and TeleBanc  Preferred  Stock will be  available  for
issuance for any proper  corporate  purpose,  as authorized from time to time by
the  Board  of  Directors,  without  further  approval  by the  stockholders  of
TeleBanc, except as otherwise required by law.

         Unrelated to the Merger,  TeleBanc presently is exploring  alternatives
to raise capital,  including  possibly the sale of additional  TeleBanc  capital
stock. Although no definitive plans have been made, TeleBanc is seeking to raise
up to $50.0 million or more,  primarily for  investment in the operations of the
Bank.

         TeleBanc  stockholders  do not have any  preemptive  or stock  purchase
rights to purchase additional shares of TeleBanc Stock, whether now or hereafter
authorized.  Further  issuances  of  additional  shares  of  TeleBanc  Stock  or
securities  convertible  into  TeleBanc  Stock,  therefore,  may have a dilutive
effect on existing stockholders.

                                      -38-
<PAGE>

         As a Delaware corporation,  TeleBanc is taxed on its authorized capital
stock.  In general,  the annual  franchise tax is $90 on the first 10,000 shares
and the  further sum of $50 on each 10,000  shares or part  thereof.  Currently,
TeleBanc's annual franchise tax is $10,288.  Increasing the number of authorized
shares of TeleBanc Stock to 10,000,000 will result in an annual franchise tax of
$65,040.

         In the event of a proposed  merger,  tender  offer or other  attempt to
gain  control of  TeleBanc of which  management  does not  approve,  it might be
possible  for the Board of  Directors  to  authorize  the  issuance of shares of
TeleBanc Stock or TeleBanc  Preferred Stock in a transaction that could have the
effect of frustrating or impeding such takeover attempt.  The Board of Directors
has no  current  intention  to issue  authorized  but  unissued  shares for such
purpose.  The  Board  of  Directors  is not  aware  of any  specific  effort  to
accumulate  TeleBanc's  capital  stock in order to obtain  control by means of a
merger, tender offer or otherwise.

         THE  INDEPENDENT  DIRECTORS OF TELEBANC HAVE  UNANIMOUSLY  APPROVED THE
AMENDMENT AND RECOMMEND A VOTE FOR APPROVAL AND ADOPTION OF THE AMENDMENT.

                                      -39-

<PAGE>


                          DESCRIPTION OF TELEBANC STOCK

CAPITAL STOCK

         The authorized  capital stock of TeleBanc  consists of 3,500,000 shares
of TeleBanc Stock,  par value $.01 per share (the TeleBanc  Stock),  and 500,000
shares of  preferred  stock,  par value $.01 per share (the  TeleBanc  Preferred
Stock).  At September 1, 1996,  there were  2,049,500  shares of TeleBanc  Stock
issued and outstanding,  1,299,500 of which were held of record by MET Holdings.
No shares of TeleBanc  Preferred Stock have been issued. The aggregate par value
of  the  issued  shares  constitutes  the  capital  account  of  TeleBanc  on  a
consolidated  basis.  The balance of the  purchase  price of  TeleBanc  Stock is
reflected as paid-in capital on a consolidated basis.

         In the Merger,  the  1,299,500  shares of  TeleBanc  Stock owned by MET
Holdings will be canceled and returned to the treasury of TeleBanc.  Such shares
effectively  will be reissued to the MET  Holdings  stockholders  as part of the
conversion of the MET Holdings capital stock to TeleBanc Stock.  Also as part of
the Merger,  an additional  340,237  shares of TeleBanc  Stock will be issued to
holders of MET Holdings capital stock.

         The TeleBanc Stock represents non-withdrawable capital and is not of an
insurable type or insured by the FDIC.

         Under  Delaware law, the holders of TeleBanc  Stock  possess  exclusive
voting  power in  TeleBanc.  Each  stockholder  is entitled to one vote for each
share of TeleBanc  Stock held on all  matters  voted  upon.  If TeleBanc  issues
TeleBanc  Preferred  Stock,  holders of the  TeleBanc  Preferred  Stock may also
possess voting powers.

         In the unlikely  event of any  liquidation  or dissolution of TeleBanc,
the  holders of  TeleBanc  Stock are  entitled  to  receive -- after  payment or
provision for payment of all debts and  liabilities  of TeleBanc  (including all
deposits  in the Bank and  accrued  interest  thereon) -- all assets of TeleBanc
available for distribution,  in cash or in kind. If TeleBanc Preferred Stock has
been  issued  subsequently,  the holders  thereof  may have a priority  over the
holders of TeleBanc Stock in the event of liquidation or dissolution.

         Holders of TeleBanc  Stock are not entitled to  preemptive  rights with
respect  to any  shares or other  securities  of  TeleBanc  which may be issued.
TeleBanc  Stock is not  subject  to call for  redemption  and,  upon  receipt by
TeleBanc of the full purchase  price  therefor,  each share of TeleBanc Stock is
duly authorized, fully paid and nonassessable.

         The Board of  Directors  of TeleBanc is  authorized  to issue  TeleBanc
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.  TeleBanc  Preferred  Stock  may  rank  prior to  TeleBanc  Stock as to
dividend rights,  liquidation preferences or both, and may have full or limited,
multiple,  fractional  or no voting  rights.  The holders of TeleBanc  Preferred
Stock  are  entitled  to  vote as a  separate  class  or  series  under  certain
circumstances,  regardless  of any other  voting  rights  which such holders may
have.

         Except in connection with TeleBanc Stock Options,  the Warrants and the
Merger,  TeleBanc has no present plans for the issuance of additional authorized
shares of TeleBanc Stock or for the issuance of any shares of TeleBanc Preferred
Stock,  except as otherwise  disclosed herein. In the future, the authorized but
unissued and  unreserved  shares of TeleBanc Stock will be available for general
corporate  purposes  including,  but not limited to, possible  issuance as stock
dividends or stock splits,  the raising of additional  capital  through a public
offering or private placement, possible future mergers or acquisitions,  under a
cash dividend  reinvestment  and stock purchase plan, or under an employee stock
ownership plan. The authorized but unissued  shares of TeleBanc  Preferred Stock
will be  available  for  similar  purposes.  Except  as  described  above  or as
otherwise required to approve the transaction in which the additional authorized
shares of TeleBanc Stock or authorized shares of TeleBanc Preferred Stock

                                      -40-
<PAGE>

would be issued,  no stockholder  approval is required for the issuance of these
shares.  Accordingly,  the Board of Directors of TeleBanc,  without  stockholder
approval,  is able to issue  TeleBanc  Preferred  Stock with voting rights which
could adversely affect the voting power of the holders of TeleBanc Stock.

DELAWARE LAW AND CERTAIN CHARTER AND BYLAW PROVISIONS

         Directors.    Certain   provisions   of   TeleBanc's   Certificate   of
Incorporation and Bylaws will impede changes in majority control of the Board of
Directors.  TeleBanc's  Certificate of Incorporation and Bylaws provide that its
Board of Directors  will be divided into three  classes,  with directors in each
class elected for  three-year  staggered  terms.  Thus,  assuming a Board of six
directors  as is  currently  the case,  it would  take two annual  elections  to
replace a  majority  of  TeleBanc's  Board.  The  Certificate  of  Incorporation
provides  that the size of the Board of Directors  may be increased or decreased
only by a two-thirds  vote of the Board or by a vote of two-thirds of the shares
eligible to be voted at a duly  constituted  meeting of stockholders  called for
such purpose.  The Certificate of Incorporation  and the Bylaws provide 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  restrictions  on  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 be
removed only for cause and then only by the  affirmative  vote of  two-thirds of
the  total  shares  eligible  to  vote  at a  duly  constituted  meeting  of the
stockholders  called expressly for that purpose.  Furthermore,  30 days' written
notice must be provided to any  director  or  directors  whose  removal is to be
considered at a stockholders' meeting called for such purpose.

         Special  Meetings.  The Certificate of Incorporation  provides that all
actions taken by the stockholders  must be taken at an annual or special meeting
of stockholders or by unanimous written consent. It also provides that a special
meeting of stockholders  may be called at any time by the Chairman of the Board,
a majority of the Board of  Directors  or by a majority  vote of the total votes
eligible to be voted by the stockholders.

         Authorization of TeleBanc  Preferred  Stock.  TeleBanc is authorized to
issue TeleBanc  Preferred  Stock from time to time in one or more series subject
to applicable  provisions of law. The Board of  Directors,  without  stockholder
approval,  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),  which
could adversely affect the voting power of the holders of TeleBanc Stock. In the
event of a proposed  merger,  tender  offer or other  attempt to gain control of
TeleBanc of which  management  does not  approve,  it might be possible  for the
Board of Directors to authorize  the issuance of a series of TeleBanc  Preferred
Stock with rights and  preferences  that could impede the  completion  of such a
transaction.  In addition, if the Board of Directors decides at some future date
to adopt and  implement a share  purchase  rights  plan,  the Board of Directors
could  authorize  the  issuance  of a  series  of  TeleBanc  Preferred  Stock in
connection  with such  plan.  An effect of the  possible  issuance  of  TeleBanc
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
TeleBanc  Preferred  Stock and does not intend to issue any  TeleBanc  Preferred
Stock  except  on terms  which  the Board  deems to be in the best  interest  of
TeleBanc and its stockholders.

         Approval  of  Acquisitions  of  Control.   TeleBanc's   Certificate  of
Incorporation  provides  that no person may  acquire  10% or more of  TeleBanc's
voting stock without  obtaining  the prior  approval of two-thirds of TeleBanc's
voting stock at a  stockholder  meeting  called for such  purpose and  obtaining
prior federal and state regulatory  approvals.  These provisions do not apply to
the purchase of shares by  underwriters  in connection with a public offering or
by any employee stock purchase plan,  pension 

                                      -41-

<PAGE>


plan,  profit sharing plan or other employee  benefit plan of TeleBanc or any of
its subsidiaries,  or by MET Holdings or any successor thereto.  Shares acquired
in  excess  of  these  limitations  are not  entitled  to  vote  or  take  other
stockholder  action or be counted in determining the total number of outstanding
shares of voting  stock in  connection  with any  matter  involving  stockholder
action.  Such excess shares are also subject to transfer to a trustee  (selected
by TeleBanc) for sale on the open market or otherwise, with the expenses of such
trustee to be paid out of the proceeds of such sale.

         Limitation on Control Share  Acquisitions.  TeleBanc's  Certificate  of
Incorporation  provides that any person who acquires shares of stock in TeleBanc
that would  increase such person's  voting power in TeleBanc  above any of three
thresholds  (20%,  33-1/3%  or 50%)  must  receive  the  approval  of the  other
stockholders of TeleBanc  (other than the interested  shares) before such person
can vote that stock.  The practical  effect of this  requirement is to condition
the  acquisition  of control of  TeleBanc  on the  approval of a majority of the
pre-existing disinterested stockholders.  In general, the provision requires the
person who acquires, or seeks to acquire, TeleBanc shares in excess of the three
thresholds to send a disclosure  statement regarding the acquisition to TeleBanc
and provide for a special meeting of  stockholders  to vote on the proposal.  It
also provides for appraisal rights for dissenting  stockholders in the event the
proposal is approved.  The purpose of the control share  provision is to provide
stockholders  with an opportunity to vote on an acquisition  that may lead to or
result in a change of control.  The control share  provision does not affect the
terms an acquiring person must offer to the stockholders.  Certain  acquisitions
are exempt from these restrictions,  including, but not limited to, acquisitions
that are (i) consummated before March 31, 1994, (ii) pursuant to satisfaction of
a pledge or other security interest,  (iii) pursuant to a merger,  plan of share
exchange  or tender or exchange  offer if  TeleBanc  is a party to an  agreement
relating thereto, or (iv) by MET Holdings or any successor thereto. By providing
an opportunity for collective action by stockholders, however, the control share
provision  should  eliminate  coercive  multi-step  offers and  ensure  that any
premium paid for control of TeleBanc is shared by all stockholders.

         Amendment to Certificate  of  Incorporation  and Bylaws.  Amendments to
TeleBanc's Certificate of Incorporation must be approved by a two-thirds vote of
TeleBanc's  Board of  Directors  and also by a  majority  of the  shares  of the
Company's  outstanding stock entitled to vote, provided,  however, that approval
by two-thirds of the outstanding stock entitled to vote is required for amending
certain  provisions  (relating to the board of directors;  limitation on control
share  acquisitions;  call of  special  stockholder  meetings;  acquisitions  of
control;  criteria for evaluating  certain offers;  stockholder action without a
meeting;  indemnification;  and amendments to the Certificate of Incorporation);
provided,  further,  that approval by 80% of the  outstanding  stock entitled to
vote is required for amending the provisions which address the vote required for
certain  business  combinations.  A majority of the Board of Directors may amend
the Bylaws.

         Business  Combination  Provision.  Under  Section  203 of the  DGCL,  a
resident domestic  corporation may not engage in a business  combination with an
interested  stockholder  for a period of three  years after the date such person
became an  interested  stockholder,  unless  (i) prior to such date the Board of
Directors  approved  either the business  combination or the  transaction  which
resulted  in the  stockholder  becoming  an  interested  stockholder,  (ii) upon
consummation  of the  transaction  which  resulted  in such  person  becoming an
interested  stockholder,  the interested  stockholder  owned at least 85% of the
corporation's  voting stock  outstanding at the time the  transaction  commenced
(excluding for determining the number of shares  outstanding shares owned by (a)
persons who are  directors and also  officers and (b) employee  stock plans,  in
certain  instances),  or (iii)  on or  subsequent  to such  date,  the  business
combination is approved by the Board of Directors and authorized at an annual or
special meeting of stockholders,  and not by written consent, by the affirmative
vote of at least  two-thirds of the outstanding  voting stock which is not owned
by  the  interested   stockholder.   Section  203  defines  the  term  "business
combination"  to encompass a wide variety of  transactions  with or caused by an
interested  stockholder  in which the interested  stockholder  receives or could
receive  a benefit  on other  than a pro rata  basis  with  other  stockholders,
including  certain  mergers,  consolidations,  asset sales,  transfers and other
transactions  resulting  in  financial  benefit to the  interested  stockholder.
"Interested  stockholder"  means a person who owns 

                                      -42-
<PAGE>

(or an affiliate or associate of the  corporation  who within three years prior,
did own) 15% or more of the  corporation's  outstanding  voting  stock,  and the
affiliates and associates of such person.

         In addition,  the  Certificate of  Incorporation  provides that certain
business  combinations with interested  stockholders or affiliates or associates
must be approved by (i) the holders of 80% of the shares of the voting stock and
(ii) the holders of two-thirds of the voting power of the outstanding  shares of
the voting stock  excluding with respect to clause (ii) all shares of the voting
stock owned by the interested  stockholder or any affiliates or associates.  The
higher vote is not required,  however,  when the business  combination  has been
approved by two-thirds of the continuing  directors,  provided that certain fair
price and procedure requirements are also met.

         Criteria for  Evaluating  Certain  Offers.  TeleBanc's  Certificate  of
Incorporation  authorizes  the Board of Directors,  when  evaluating a tender or
exchange offer, merger,  consolidation or certain acquisition proposals, to take
into  account  factors in addition  to the  potential  economic  benefits to the
stockholders,  including, without limitation, the economic effects of acceptance
of the offer on depositors,  borrowers and employees of the insured  institution
subsidiary  or  subsidiaries  of TeleBanc and on the  communities  in which such
subsidiary or  subsidiaries  operate or are located as well as on the ability of
such  subsidiary  or  subsidiaries  to  fulfill  the  objective  of  an  insured
institution under applicable federal statutes and regulations.

OTHER RESTRICTIONS ON THE ACQUISITION OF STOCK

         Federal  Law and  Regulation.  Federal  law  provides  that no company,
"directly  or  indirectly  or acting in  concert  with one or more  persons,  or
through  one or more  subsidiaries,  or through one or more  transactions,"  may
acquire  "control"  of a  savings  association  at any time  without  the  prior
approval of the OTS. In this context,  the term "savings  association"  includes
any holding company thereof. In addition, any company that acquires such control
becomes  a  "savings  and  loan  holding   company"   subject  to  registration,
examination and regulation as a savings and loan holding  company.  "Control" in
this context means  ownership of,  control of, or holding  proxies  representing
more than 25% of the  voting  shares of a  savings  association  or the power to
control in any manner  the  election  of a  majority  of the  directors  of such
institution.

         Federal  law  also  provides  that  no  "person,"  acting  directly  or
indirectly  or through  or in  concert  with one or more  persons,  may  acquire
"control" of a savings association unless at least 60 days' prior written notice
has  been  given  to the  OTS and the  OTS  has  not  objected  to the  proposed
acquisition.  "Control"  is defined for this  purpose as the power,  directly or
indirectly,  to direct the management or policies of a savings association or to
vote more than 25% of any class of voting  securities of a savings  association.
Under  federal  law (as well as the  regulations  referred  to  below)  the term
"savings  association"  includes  state-  and  federally-chartered  SAIF-insured
institutions,  federally-chartered  savings  and loans and  savings  banks whose
accounts are insured by the FDIC and holding companies thereof.

         Federal  regulations  require  that,  prior to obtaining  control of an
insured institution,  a person, other than a company,  must give 60 days' notice
to the OTS and have received no OTS objection to such acquisition of control;  a
company must apply for and receive OTS approval of the acquisition.  Control, as
defined  under  federal law,  involves a 25% voting  stock test,  control in any
manner of the  election  of a  majority  of the  institution's  directors,  or a
determination by the OTS that the acquirer has the power to direct,  or directly
or  indirectly  to exercise a  controlling  influence  over,  the  management or
policies of the  institution.  Acquisition of more than 10% of an  institution's
voting  stock,  if the  acquirer  also is subject to any one of either  "control
factors,"   constitutes  a  rebuttable   determination   of  control  under  the
regulations.  The  determination of control may be rebutted by submission to the
OTS,  prior  to the  acquisition  of  stock  or  the  occurrence  of  any  other
circumstances  giving rise to such  determination,  of a statement setting forth
facts  and  circumstances   which  would  support  a  finding  that  no  control
relationship  will exist and containing  certain  undertakings.  The regulations
provide that persons or companies which acquire beneficial  ownership  exceeding
10% or more of any class of a savings  association's  stock after the  effective
date of the regulations  must file 

                                      -43-
<PAGE>

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.

LIMITATION ON LIABILITY

         As permitted under the DGCL, the Certificate of Incorporation  provides
that no director of TeleBanc will be liable for monetary  damages for any breach
of  fiduciary  duty as a director,  except (i) for any breach of the  director's
duty of loyalty to TeleBanc or its stockholders,  (ii) for acts or omissions not
in good faith or involving intentional misconduct or a knowing violation of law,
(iii)  for  approval  of  certain  unlawful  dividends  or  stock  purchases  or
redemptions,  or (iv) for any  transaction  from which the  director  derived an
improper personal benefit. In appropriate circumstances, equitable remedies such
as an injunction or other forms of  non-monetary  relief would remain  available
under Delaware Law.

TRANSFER AGENT AND REGISTRAR

         Wilmington  Trust  Company is the transfer  agent and registrar for the
TeleBanc Stock.

                                      -44-

<PAGE>


                     DESCRIPTION OF MET HOLDINGS CORPORATION

GENERAL

         MET Holdings is a privately held financial  services  holding  company,
the activities of which relate primarily to mortgage securities,  wholesale loan
acquisition, and fixed income management.  Currently, MET Holdings has no direct
employees or operations other than holding its investment portfolio.

         MET Holdings'  primary  assets are an  approximately  64.3% interest in
TeleBanc,  a $599.8 million savings bank holding company, and 80.3% ownership of
the common stock and 100% ownership of the preferred  stock of Arbor, a National
Association of Securities Dealers, Inc. ("NASD") licensed  broker-dealer and SEC
registered  investment  advisor.  MET Holdings  also has  investments  in a real
estate joint venture,  Security  National #6 LP ("Security  National") and other
business  interests  including a portfolio of troubled  loans (the  Funds).  The
primary business of MET Holdings is the business of TeleBanc and Arbor. TeleBanc
was organized by MET Holdings,  to become, in March 1994, the parent savings and
loan holding company for the Bank, a federally chartered savings bank. Financial
and other  data as of and for all  periods  prior to March  1994  represent  MET
Holdings'  100%  ownership of the Bank. At June 30, 1996,  on an  unconsolidated
basis (e.g.,  parent  company only, and giving effect to equity in net assets of
subsidiary),  MET Holdings had total assets of $17.9 million  ($15.1  million of
which is equity in net assets of subsidiary) and liabilities of $2.5 million.

         Arbor is an  investment  adviser  and  broker  dealer  specializing  in
non-agency  mortgage  securities and whole loans.  Arbor is registered under the
Investment  Advisers  Act  of  1940  and is a  member  of the  NASD.  Arbor  was
established in January 1993 by members of MET Holdings'  management and acquired
by MET Holdings in December  1993.  As MET Holdings did not acquire  Arbor until
December 1993, no financial  information is presented  prior to January 1994. In
the past, Arbor derived its primary source of revenue from commissions on trades
brokered, rather than through taking direct positions in an investment. In 1995,
Arbor traded in excess of $2.0 billion of  mortgage-backed  securities (of which
approximately  only $20  million  was for the Bank).  Arbor  also  offers to its
clients  fixed  income  management  expertise  in both  taxable and  non-taxable
instruments as well as equity allocation  services.  Arbor presently employs two
securities traders.

         In 1996, Arbor entered into a joint venture with Angelo,  Gordon & Co.,
L.P.  ("Angelo,  Gordon"),  a New York based money  management  firm, to form AG
Arbor Management  L.L.C. (AG Arbor), a Delaware limited  liability  company.  AG
Arbor serves as the managing  general  partner for two investment  partnerships,
Spruce  and AGEA  (the  Funds),  and will  manage a  combined  total of at least
approximately  $75  million  of  non-performing  and  credit  impaired  mortgage
securities and whole loans. The final closing date of the Funds was July 1, 1996
(the "Final Closing  Date").  Arbor and Angelo,  Gordon and  affiliates  thereof
committed  to  invest  through  AG  Arbor  10%  of  each  Fund's  total  capital
commitments, subject to a maximum commitment of $2.5 million each for a total of
$5.0 million.

         The  principal  objective  and  policy  of the two  Funds is to  invest
primarily in  non-performing  and credit impaired  mortgage loans on residential
properties (the "Targeted Investments"), either through the acquisition of whole
loans or  acquisitions  of  pass-through  securities  consisting of interests in
pools of such loans and to dispose of these  non-performing and  credit-impaired
instruments  at a value higher than that at which it was  acquired.  Each of the
Funds may also invest up to 10% of its net assets in other  assets  which the AG
Arbor believes share common characteristics with the Funds' primary investments.

         AG Arbor is not  permitted  to make any new  investments  in the  Funds
after the second  anniversary of the Final Closing Date,  except (1) pursuant to
binding  commitments entered into prior to that date or (2) when such investment
is ancillary to an existing  investment  and, in the 

                                      -45-
<PAGE>

judgment of AG Arbor,  it is advisable in order to preserve or enhance the value
of the existing investment or (3) pursuant to certain re-investment provisions.

         The  management  of AG  Arbor  intends  to focus  on  relatively  small
packages of assets for the Funds. Typically a portfolio will be in the $1 to $10
million range,  as the market for Targeted  Investments  tends to be fragmented.
The  acquisition  of portfolios of this size is ordinarily  negotiated  directly
with the seller,  frequently  on an  exclusive  basis and,  given the  paramount
importance  of the due diligence  process,  it is critical to keep the number of
assets in each portfolio to a manageable size.

         The  ability  to carry  out due  diligence  on a  package  of loans and
securities  efficiently  and  carefully  is  central  to the  Funds'  investment
strategy. Thorough due diligence is always critical, but extensive due diligence
on  non-performing  and credit impaired single family  mortgages is particularly
time consuming and labor intensive. Each investment requires a detailed analysis
of loan files and the  underlying  real estate.  The analysis for each  mortgage
includes  a  review  of  the  legal  documentation,   payment  history,  current
collateral valuation, and the economic status of the borrower. The due diligence
information  becomes the basis for  servicing a portfolio  post-acquisition.  AG
Arbor  contracted with AGT Mortgage  Services,  L.L.C.  ("AGT"),  a newly-formed
Delaware limited liability company,  to service investments of the Funds. AGT is
a joint venture between the Bank and Angelo, Gordon.

         In building a portfolio of Targeted  Investments,  AG Arbor  intends to
diversify along several lines.  First, the portfolio will maintain a substantial
degree  of  geographic  diversity.  No  more  than  10% of the  "gross  assets,"
including  committed but undrawn capital, of the Funds may be located in an area
covered by a single zip code.  Second, in terms of loan size, and subject to the
above restriction, no single mortgage loan may represent more than $1 million or
2% of the gross assets,  of a Fund,  whichever is greater.  Third, AG Arbor will
seek to ensure  that a Fund's  assets  have  been  originated  by a  variety  of
mortgage  lenders.  Finally,  AG Arbor will seek to purchase assets in different
stages of the process of default and foreclosure.

         The  Funds  will  employ  leverage  where  feasible  and to the  extent
considered  prudent by AG Arbor. In general,  leverage is not expected to exceed
50% of the cost for the  acquisition of investments.  However,  a Fund will have
the authority to borrow up to 75% of the acquisition cost. There is no assurance
that leverage will be available to a Fund at all or on attractive terms.

         Distributions and allocations are as follows:

              I.  The limited  partners and AG Arbor pro rata in  proportion  to
                  their respective capital  contributions,  until the cumulative
                  amount distributed to each of them is equal to the full amount
                  of their respective capital contributions to a Fund; and

              II. Thereafter, 80% to the limited partners and AG Arbor, pro rata
                  in proportion to their respective capital  contributions,  and
                  20% to AG Arbor as a performance allocation.

         Amounts  allocated to the Funds, net of any expense and reserves to the
Funds, will be distributed ratably among the partners of the Funds in accordance
with the number of shares held by each investor.

         Annual  management  fees  equal to 2% per  annum of the  total  capital
commitments  called by AG Arbor  will be  payable by Spruce and AGEA to AG Arbor
quarterly in advance.  After the two-year investment period, the 2% fee will not
apply to capital  contributions that have been returned to investors (calculated
generally as the excess of aggregate  distributions  over cumulative net profits
from the inception of the Funds).

                                      -46-
<PAGE>

MARKET FOR MET HOLDINGS STOCK; DIVIDENDS

         Holders of MET Holdings Stock are entitled to receive  dividends as and
when declared by the MET Holdings Board of Directors. Generally, the declaration
of cash dividends by the MET Holdings Board of Directors  depends on a number of
factors,  including  capital  requirements,   operating  results  and  financial
condition,  and  general  economic  conditions.  MET  Holdings  did not  declare
dividends during the last two fiscal years.

         MET Holdings Stock is not registered under the Federal  securities laws
and is not listed on any exchange or automated  quotations  system. MET Holdings
Stock  historically has not been actively traded.  The most recent  transactions
involving MET Holdings Stock of which MET Holdings is aware is the December 1993
purchase  of 987  shares of Class A Common  Stock  and  1,001  shares of Class B
Common Stock for $416 per share by Mitchell H. Caplan.  Also,  in January  1996,
MET Holdings  sold 5,000 shares of Class B Serial  Preferred  Stock for $600 per
share.

                                      -47-

<PAGE>


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

         The following  financial review presents  management's  analysis of the
financial  condition and results of  operations  of MET Holdings,  and should be
read together with the consolidated financial statements and accompanying notes.
IN ORDER TO ASSIST  STOCKHOLDERS IN EVALUATING MET HOLDINGS AND THE MERGER,  THE
FOLLOWING  DISCUSSIONS ELIMINATE ANY IMPACT ON MET HOLDINGS' FINANCIAL CONDITION
OR  RESULTS  OF  OPERATIONS  FROM  TELEBANC,   EXCEPT  AS  MAY  BE  SPECIFICALLY
REFERENCED.  Accordingly,  separate  discussion  is  provided  for  each  of MET
Holdings and Arbor.

RESULTS OF OPERATIONS FOR THE YEARS ENDED DECEMBER 31, 1995, 1994 AND 1993

MET HOLDINGS

         Net Income.  Net income (loss) for the year ended December 31, 1995 was
$(24,000)  compared to $(129,000) for the year ended December 31, 1994. Net loss
for the year ended  December  31,  1995  consisted  primarily  of $21,000 in net
income, $34,000 in non-interest income and $79,000 of non-interest expenses.

         Net income (loss) for fiscal 1994 was $(129,000) compared to $(277,000)
for the year ended December 31, 1993. Net income for the year ended December 31,
1994  consisted of  non-interest  income of $44,000 and a tax benefit of $78,000
offset by a net interest loss of $(69,000) and total other expenses of $182,000.
Net income for the year ended  December  31,  1993  consisted  primarily  of net
interest loss of $90,000 and $371,000 in total non-interest expenses offset by a
$178,000  tax  benefit.  The  decrease  in the net loss from 1993 to 1994 is the
result of the  formation  of TeleBanc  and the transfer to TeleBanc of operating
and related expenses of the holding company of approximately $200,000.

         Net interest income. Net interest income increased $90,000,  or 130.4%,
from a net interest loss of $69,000 for the year ended  December 31, 1994 to net
interest  income of $21,000.  Net interest  income for 1995  primarily  reflects
interest  income of  $171,000  in  management's  equity  investment  in Security
National.  This income was partially  offset by interest expense of $150,000 for
the  approximately  $2.5 million of debt incurred in a 1993 buyout of former MET
Holdings  investors.  In May 1993,  MET  Holdings  purchased  the shares of four
foreign investors and issued notes payable in the aggregate  approximate  amount
of $2.5 million with a 6.0% coupon to these shareholders (the Promissory Notes).

         Net  interest  loss was  $(69,000)  and  $(90,000)  for the years ended
December  31, 1994 and 1993,  respectively.  During  1994,  management  recorded
interest  income of $84,000 on its  investment  in Security  National  offset by
$153,000 in interest expense on the Promissory  Notes payable.  The $90,000 loss
recorded  for the year  1993  primarily  reflects  the  interest  paid to former
investors beginning in May, 1993.

         Non-interest income. Non-interest income declined by $10,000, or 22.7%,
from  $44,000  for the year  ending  December  31,  1994 to $34,000 for the year
ending  December 31, 1995.  For the year ended  December 31, 1993,  non-interest
income was $6,000.  Non-interest  income primarily  represents income from Arbor
for a note payable and for occupancy reimbursements, all of which are eliminated
in consolidation.

         Non-interest  expense.  Non-interest  expenses declined by $103,000, or
56.6%,  from  $182,000  for the year ended  December 31, 1994 to $79,000 for the
year ended December 31, 1995.  The decline is attributed to the $59,000  decline
in  compensation  expenses  as MET  Holdings  did not have any direct  employees
subsequent  to the  formation  of  TeleBanc  as the parent of the Bank,  and the
acquisition of Arbor.

                                      -48-
<PAGE>

         Total  non-interest  expenses  were $182,000 and $371,000 for the years
ended  December  31,  1994 and 1993,  respectively.  The  decline in expenses is
attributed  to an  $81,000  decrease  in  compensation,  an  $87,000  decline in
professional  services,  a  $21,000  decline  in  other  expenses.  Compensation
decreased  as a result  of the  decline  in  holding  company  employees  at MET
Holdings,  specifically the Chairman, David A. Smilow and the Vice President and
Treasurer,  Emidio Morizio. The majority of professional service expenses may be
attributed to  preparatory  legal work for the formation of TeleBanc and for the
creation of an employee stock option plan;  consulting  services associated with
the preparation for an initial public offering of TeleBanc; and an investment in
the Loan  Identification  Number  Corporation,  a company which  researched  and
investigated  the  development  of  proprietary  data  processing  software  for
mortgage   originations  and  servicing.   Other  operating   expenses  declined
significantly  as the  operation of the primary bank holding  company moved from
MET Holdings to TeleBanc.

         Income  tax  expense.  The  effective  tax rate  for 1995 was  21.0% as
compared to 39.4% for 1994.  The income tax benefit for the year ended  December
31, 1995 was $(5,200) as compared to $(78,000).

         The effective  tax rate for the year ended  December 31, 1994 was 37.7%
as  compared  to 39.1% for 1993.  The  income  tax  benefit  was  $(78,000)  and
$(178,000) for the years ended December 31, 1994 and 1993, respectively.

ARBOR

Note: MET acquired Arbor in December, 1993. Accordingly, management's discussion
and analysis of 1993 is not included below.

         Net income.  Net income (loss) for fiscal 1995 was $(154,000)  compared
to $74,000 for the prior year.  Net income for the year ended  December 31, 1995
consisted  of  $754,000  of  non-interest  income,  a tax benefit of $84,000 and
$24,000 of interest income offset by $1.0 million in operating expenses.  During
1994,  Arbor  recorded  $562,000 of  non-interest  income  offset by $405,000 of
operating expenses and $25,000 of income tax expenses.  The decline in income is
primarily attributed to the $477,000 increase in operating expenses.

         Non-interest income.  Total non-interest income increased $192,000,  or
34.2%,  from $562,000 for the year ended December 31, 1994 to $754,000 in fiscal
1995.  Arbor derives its primary  source of revenue from  commissions  on trades
brokered,  rather than through taking direct  positions on an investment.  Arbor
brokered approximately $1.4 billion in mortgage securities of "original face" in
1994 and $2.0 billion in 1995. The increase in trading  reflects the addition of
a  salesperson  in the  third  quarter  of 1994.  In 1995,  Arbor  employed  two
salespersons,  one of whom left at the end of 1995, and one fund manager who was
terminated  in  early  1996.  As  of  September  30,  1996,  Arbor  employs  two
salespersons.

         Non-interest expense. Total non-interest expenses were $1.0 million and
$470,000  for  the  years  ended  December  31,  1995  and  1994,  respectively.
Compensation increased $456,000 from 1994 to 1995 due to an increase in brokered
security  volume  thereby  increasing  both revenue and the broker draws and the
addition  of a fund  manager.  During  1995,  the  fund  manager  initiated  the
development of a new product targeted towards high net worth individuals seeking
preservation of capital. During the first quarter of 1996, management determined
that its resources  should be focused on mortgage  securities,  rather than on a
fixed income  portfolio for high net worth  individuals and the fund manager was
terminated.  In addition, Arbor subleased space to TeleBanc and a law firm which
resulted  in a decline  of office  occupancy  costs.  Other  expenses  increased
$51,000 due to marketing  expenses  related to the marketing of the fixed income
fund targeted towards high net worth  individuals and the research costs related
to the joint venture for the mortgage funds (the Funds).

                                      -49-
<PAGE>

         Income Tax Expense.  The effective tax rate for 1995 was 35.3% compared
to 25.0% for 1994. the income tax expense  (benefit) for the year ended December
31, 1995 was $(84,000) as compared with $25,000 for the year ended  December 31,
1994.

RESULTS OF OPERATIONS FOR THE SIX MONTHS ENDED JUNE 30, 1996 AND 1995

MET HOLDINGs

         Net income.  Net income  (loss) for the six months  ended June 30, 1996
was  $(65,000)  compared to $21,000 for the six months ended June 30, 1995.  Net
income for the six months  ended June 30, 1996  consisted  primarily  of $78,000
interest  income  and a tax  benefit of $17,000  offset by  interest  expense of
$102,000,  and total  other  expense of  $15,000.  Net income for the six months
ended June 30, 1995 consisted primarily of $96,000 interest income and $7,000 of
other income offset by $75,000 of interest expense, income tax expense of $5,000
and $3,000 of total other expenses.  Dividends was paid,  totally  44,000,  with
regards to the 6% preferred stock issued in the first quarter of 1996.

         Net interest income.  Net interest income was $(23,000) and $21,000 for
the six months  ended  June 30,  1996 and 1995,  respectively.  In the first six
months of 1996, MET Holdings  recorded  interest income of $78,000 related to an
equity  investment in Security National which was offset by $102,000 of interest
expense for the servicing of the approximately $2.5 million of Promissory Notes.
For the six  months  ended  June 30,  1995,  MET  Holdings  recorded  $96,000 of
interest income  primarily  related to Security  National and interest earned on
interest-bearing  deposit accounts.  Interest income for the first six months of
1995 was  offset by $75,000  in  servicing  the  approximately  $2.5  million of
Promissory Notes.

         Non-interest  income.  For the six  months  ended  June 30,  1996,  MET
recorded  no  non-interest  income.  The  non-interest  income of $7,000 in 1995
reflects intercompany lease income from Arbor.

         Non-interest  expenses.  Total  non-interest  expenses were $15,000 and
$3,000  for the six  months  ended  June 30,  1996 and 1995,  respectively.  The
increase reflects an increase in depreciation expense and accounting fees.

         Income tax expense.  The  effective tax rate for the quarter ended June
30, 1996 and 1995 was 21.0%.  The income tax benefit was  $(17,000)  for the six
months  ended June 30, 1996  compared to an income tax expense of $5,000 for the
six months ended June 30, 1995.

ARBOR

         Net  income.  Net  loss for the six  months  ended  June  30,  1996 was
$(116,000)  compared to $(10,000)  for the six months  ended June 30, 1995.  Net
income for the six months ended June 30, 1996 consisted primarily of $161,000 of
commission revenue and a $63,000 tax benefit offset by non-interest  expenses of
$337,000.  Net income for the six months ended June 30, 1995 consisted primarily
of  $551,000  in  non-interest  income and a tax  benefit  of $10,000  offset by
$574,000 in non-interest expenses.

         Net interest income. Total net interest income declined by $10,000 from
$7,000 for the six months  ended June 30,  1995 to  $(3,000)  for the six months
ended June 30, 1996. The decline in net interest  income reflects an increase in
interest  expense  for a note  payable  drawn from MET  Holdings  for  operating
expenses during the first six months of 1996.

         Non-interest  income.  Total  non-interest  income declined by $390,000
from  $551,000  for the six months  ended June 30, 1995 to $161,000  for the six
months  ended June 30,  1996.  The decline  reflects a decrease in the number of
brokers employed and a corresponding decrease in commission revenue.

                                      -50-
<PAGE>

         Non-interest expenses. For the six months ended June 30, 1996 and 1995,
Arbor  recorded  non-interest  expenses of $337,000 and $574,000,  respectively.
Towards the end of 1995,  one of two brokers left Arbor  thereby  reducing  both
commission revenue and related  compensation and overhead expenses.  For the six
months ended June 30,  1996,  Arbor  incurred  several  expenses  related to the
startup of the Funds including  $63,000 of compensation  expenses and $10,000 of
travel expenses related to raising capital for the Funds. The remaining  decline
in compensation expense corresponds to the decline in commission revenue.

         Income tax  expense.  The  effective  tax rate for the six months ended
June 30,  1996 and 1995 was 35.0%.  The income  tax  benefit  for the six months
ended June 30, 1996 was $63,000 compared to $6,000 for the same period in 1995.

                                      -51-
<PAGE>
                    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                      OWNERS AND MANAGEMENT OF MET HOLDINGS

         The following table sets forth certain  information as of September 30,
1996 with respect to the beneficial ownership by management of equity securities
of MET  Holdings.  MET Holdings has four classes of equity  securities,  Class A
Common Stock,  Class B Common Stock,  Class A Serial Preferred Stock and Class B
Serial  Preferred  Stock. No shares of Class A Serial  Preferred Stock have been
issued.

<TABLE>
<CAPTION>

NAME                                   EQUITY SECURITY OWNED                 PERCENT OF CLASS
- ----                                   ---------------------                 ----------------
<S>                                     <C>                                     <C>   
David A. Smilow, Chairman and 
Chief Executive Officer of MET 
Holdings and TeleBanc and              3,968 (Class A Common Stock)(a)            40.0% 
Chairman of the Bank                   1,641 (Class B Common Stock)(a)            25.7  
                                       2,091 (Class B Serial Preferred 
                                       Stock)(a)                                  41.8  



Mitchell H. Caplan, President of 
MET Holdings and TeleBanc, 
President and Chief Executive          987 (Class A Common Stock)(b)               9.9 
Officer of the Bank                    1,051 (Class B Common Stock)(b)            16.5 
                                       1,079 (Class B Serial Preferred                 
                                       Stock)(b)                                  21.6 



Directors and Executive Officers as    4,955 (Class A Common Stock)(a)(b)         49.9
a group (3 individuals)                2,692 (Class B Common Stock)(a)(b)         42.2
                                       3,203 (Class B Serial Preferred
                                       Stock)(a)(b)                               64.0
- ---------------------------------
</TABLE>

(a)     Includes  1,586  shares of Class A Common  Stock,  980 shares of Class B
        Common Stock and 893 shares of Class B Serial  Preferred  Stock owned by
        Mr. Smilow's wife.

(b)     Includes  645  shares  of Class A Common  Stock,  655  shares of Class B
        Common Stock,  and 1,079 shares of Class B Serial  Preferred  Stock with
        respect to which Mr. Caplan shares beneficial ownership.

                                      -52-
<PAGE>


                     ADJOURNMENT OF TELEBANC SPECIAL MEETING

         The  holders  of  TeleBanc  Stock  will  also be asked to  approve,  if
necessary,  the  adjournment of the TeleBanc  Special Meeting to solicit further
votes in  favor  of the  Agreement  and the  Merger.  The  proxies  of  TeleBanc
stockholders  voting against this proposal may not be used by management to vote
in favor of an adjournment pursuant to its discretionary authority.



                              STOCKHOLDER PROPOSALS

         Any proposal  which a TeleBanc  stockholder  wishes to have included in
the proxy  materials of TeleBanc with respect to TeleBanc's  1997 Annual Meeting
must be received by TeleBanc at TeleBanc's  principal  executive  office at 1111
North Highland Street, Arlington, Virginia 22201 no later than January 2, 1997.



                                  OTHER MATTERS

         It is not expected that any matters other than those  described in this
Proxy  Statement/Prospectus  will be  brought  before the MET  Holdings  Special
Meeting or the TeleBanc  Special  Meeting.  If any other matters are  presented,
however,  it is the intention of the persons named in the MET Holdings proxy and
the TeleBanc  proxy to vote the proxy in accordance  with the  discretion of the
persons named in such proxy.

                                     EXPERTS

         The financial  statements of MET Holdings  Corporation included in this
Proxy  Statement/Prospectus  and  elsewhere in the  Registration  Statement  and
TeleBanc  Financial   Corporation   incorporated  by  reference  in  this  Proxy
Statement/Prospectus,  to the  extent  and for the  periods  indicated  in their
reports,   have  been  audited  by  Arthur  Andersen  LLP,   independent  public
accountants,  and are included  herein,  in reliance  upon the authority of said
firm as experts in giving said reports.

         The consolidated financial statements of TeleBanc Financial Corporation
as of December 31, 1994,  and for each of the years in the two year period ended
December  31,  1994,  have been  incorporated  by  reference  herein  and in the
Registration  Statement  in reliance  upon the report of KPMG Peat  Marwick LLP,
independent certified public accountants,  incorporated by reference herein, and
upon the authority of said firm as experts in accounting and auditing.

                                      -53-


<PAGE>








                                    ANNEX A

                               AGREEMENT AND PLAN


                                    OF MERGER

                                  BY AND AMONG

                         TeleBanc FINANCIAL CORPORATION

                                       and

                            MET HOLDINGS CORPORATION

                                  May 10, 1996




                                      A-1



<PAGE>

                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----

1. WORDS, TERMS AND PHRASES....................................................1
         1.1. Number And Gender................................................1
         1.2. Definitions......................................................1
2. THE MERGER..................................................................5
         2.1. The Merger.......................................................5
         2.2. Consideration For MET Holdings Stock.............................5
         2.3. MET Holdings Options.............................................7
         2.4. Modification Of Structure........................................7
3. REPRESENTATIONS AND WARRANTIES..............................................8
         3.1. Representations And Warranties Of TeleBanc.......................8
         3.2. Representations And Warranties Of MET Holdings...................9
4. COVENANTS..................................................................15
         4.1. Regulatory Applications.........................................15
         4.2. Registration Statement..........................................16
         4.3. Shareholder Approvals...........................................17
         4.4. Blue Sky........................................................18
         4.5. Other Approvals.................................................18
         4.6. Conduct Of The Business Of MET Holdings And Each MET
              Holdings Subsidiary.............................................18
         4.7. Employee Plans..................................................20
         4.8. Access To Information...........................................20
         4.9. Confidentiality.................................................21
         4.10. Best Efforts...................................................21
5. CONDITIONS.................................................................22
         5.1. Conditions To Obligations Of The Parties........................22
         5.2. Conditions To Obligations Of TeleBanc...........................22
         5.3. Conditions To Obligations Of MET Holdings.......................23
6. CLOSING....................................................................24
         6.1. Time And Place Of Closing.......................................24
         6.2. TeleBanc Deliveries.............................................24
         6.3. Met Holdings Deliveries.........................................24
         6.4. Fees And Closing Costs..........................................24
7. TERMINATION................................................................25
         7.1. Mutual Consent..................................................25
         7.2. Other Termination...............................................25
         7.3. Effect Of Termination...........................................26
8. MISCELLANEOUS..............................................................26
         8.1. Notices.........................................................26
         8.2. Entire Agreement................................................26
         8.3. Amendment.......................................................27
         8.4. Waiver..........................................................27
         8.5. Severability....................................................27
         8.6. Captions........................................................27
         8.7. Governing Law...................................................27
         8.8. No Third Party Beneficiaries....................................27
         8.9. Assignability...................................................27
         8.10. Parties Not Partners...........................................28
         8.11. Counterparts...................................................28
         8.12. Cumulative Remedies............................................28

                                       A-2
<PAGE>

         8.13. Time Of Performance............................................28
         8.14. Further Assurances.............................................28
         8.15. Time Of Essence................................................28
         8.16. Survival.......................................................28
         8.17. Indemnification Of TeleBanc....................................29


                                       A-3

<PAGE>

                          AGREEMENT AND PLAN OF MERGER


               THIS AGREEMENT AND PLAN OF MERGER ("this  Agreement") is made and
entered  into  effective  as of May 10, 1996,  by and among  TeleBanc  Financial
Corporation ("TeleBanc"),  a Delaware corporation,  and MET Holdings Corporation
("MET Holdings"), a Delaware corporation.


                                    RECITALS

         A.    TeleBanc is a corporation  with common stock, par value $0.01 per
share (the  "TeleBanc  Stock").  TeleBank  (the "Bank"),  a federally  chartered
savings bank, is a  wholly-owned  subsidiary of TeleBanc which has its principal
office located in Arlington, Virginia.

          B.   MET Holdings is a privately held corporation whose Class A Common
Stock,  Class B Common Stock,  Class A Serial Preferred Stock and Class B Serial
Preferred Stock have a par value of $0.10 per share (the "MET Holdings  Stock").
MET Holdings holds  approximately  63.4% of the outstanding  TeleBanc Stock. MET
Holdings also owns 80.3% of Arbor Capital Partners, Inc. ("Arbor"), a Securities
and  Exchange  Commission  ("SEC")  registered  investment  advisor and National
Association of Securities Dealers, Inc. ("NASD") member broker-dealer, and holds
direct and indirect  investments  in, among other  things,  Loan  Identification
Number  Corporation  ("LIN"),  AG Arbor  Management,  L.L.C.  ("AG  Arbor"),  CD
Partners, L.P. ("CD Partners") and Eric Bruskin Associates, Inc. ("Bruskin").

          C.   It is the intention of the parties that TeleBanc and MET Holdings
be combined  through a merger,  which is tax free to  TeleBanc,  of MET Holdings
with and into TeleBanc on the terms and subject to the  conditions  set forth in
this Agreement.

          D.   The  respective  boards of  directors of each of the parties have
duly  approved  this  Agreement  and have  duly  authorized  its  execution  and
delivery.

               NOW, THEREFORE,  in consideration of the foregoing recitals,  the
representations,   warranties,   covenants  and  agreements  contained  in  this
Agreement and other good and valuable consideration, the receipt and sufficiency
of which are hereby acknowledged,  the parties hereto hereby represent, warrant,
covenant and agree as follows.


1.   WORDS, TERMS AND PHRASES


     1.1.      NUMBER AND GENDER.

               When used in this  Agreement,  all words in the  singular  number
shall  extend to and include the plural  number,  where the content so requires;
all words used in the plural  number  shall  extend to and include the  singular
number where the content so requires;  and all words used in any gender, whether
male,  female or neuter,  shall  extend to and include  all genders  that may be
applicable in any particular context.


     1.2.      DEFINITIONS.

               In addition to any other definitions contained in this Agreement,
the following  words,  terms and phrases shall have the following  meanings when
utilized in this Agreement:

                                       A-4
<PAGE>


               "Application":  Any application,  notice, request, correspondence
or  other  filing,  material  or  communication  submitted  to any  Governmental
Authority in connection with any Regulatory Approval.

               "Benefit   Arrangement":   Any  form  of  current   or   deferred
compensation,  bonus,  stock option,  stock appreciation  right,  severance pay,
salary continuation,  retirement or incentive plan or arrangement,  or any group
or individual  health,  disability or life insurance plan, or welfare or similar
plan or  arrangement  for  the  benefit  of any  one or  more of the  directors,
officers and employees of MET Holdings or any MET Holdings  Subsidiary,  whether
active or retired,  other than Employee Plans and plans and agreements providing
for base salary and base wages.

               "Business  Day":  Any day other  than a  Saturday,  a Sunday,  an
official  federal or  Commonwealth  of  Virginia  holiday,  a day on which banks
operating in Virginia  generally are not open for  business,  and a day on which
the OTS and/or the FDIC are not open for business.

               "Caplan/Smilow  Escrow  Agreement:"  The escrow  agreement by and
among TeleBanc, MET Holdings and the Escrow Agent, entered into on or before the
Closing Date, the terms of which will be  substantially  as set forth in Section
2.2.1(b) of this Agreement.

               "Caplan/Smilow  Escrow  Shares:"  This term has the  meaning  set
forth in Section 2.2.1(b).

               "Class A Common  Stock":  The common  stock,  par value $0.10 per
share, of MET Holdings.

               "Class A Serial Preferred Stock":  The preferred stock, par value
$0.10 per share, of MET Holdings.

               "Class B Common  Stock":  The common  stock,  par value $0.10 per
share, of MET Holdings.

               "Class B Serial Preferred Stock":  The preferred stock, par value
$0.10 per share, of MET Holdings.

               "Closing":   The   consummation  of  the  Merger  and  any  other
transactions contemplated by this Agreement on the Closing Date.

               "Closing Conditions":  All conditions precedent to the obligation
of any one or more parties hereto to consummate the transactions contemplated by
this Agreement,  including,  without  limitation,  those conditions set forth in
Section 5.

               "Closing Date": The date on which the Closing occurs, which shall
be the  fifth  Business  Day  after the  satisfaction  or waiver of all  Closing
Conditions  or such other  earlier  Business  Day as the  parties  may  mutually
determine after the satisfaction or waiver of all of the Closing Conditions.

               "Common  Stock  Exchange  Ratio:"  This term has the  meaning set
forth in Section 2.2.1(a).

               "Default": A party shall be in Default hereunder if:

                    (i) any  representation  or warranty of said party contained
                 in this  Agreement  shall have been  incorrect,  incomplete  or
                 otherwise misleading when made in any material respect; and/or

                                       A-5

<PAGE>

                    (ii) such party  shall have  failed to perform or  otherwise
                 breached  in any  material  respect  any of its  covenants  and
                 obligations  contained  in this  Agreement  and such failure or
                 breach  shall have  remained  uncured for 10 days after  notice
                 thereof to the defaulting party by the other party hereto.

               "Dissenting Shares": The shares held by MET Holdings shareholders
that have timely and properly  perfected  their  dissenters'  rights pursuant to
Section 262 of the General Corporation Law of the State of Delaware.


               "Effective Time": The time at which the Merger becomes effective,
which  shall be the later of (i) the date and time set forth in the  Certificate
of  Merger,  (ii) or the date and time at which  the  Certificate  of  Merger is
accepted for filing by the Secretary of State of the State of Delaware.

               "Employee  Plan":  Any  "employee  benefit plan" (as that term is
defined in Section 3(3) of ERISA) that is subject to any provisions of ERISA and
covers any one or more of the directors and employees of MET Holdings or any MET
Holdings Subsidiary, whether active or retired.

               "ERISA":  The Employee Retirement Income Security Act of 1974, as
amended.


               "Escrow Account:" An escrow account  established  pursuant to the
Caplan/Smilow   Escrow  Agreement  or  the  Stockholder  Escrow  Agreement,   as
applicable.

               "Escrow  Agent:" An escrow agent,  mutually  selected by TeleBanc
and MET Holdings,  that is identified as the "Escrow Agent" in the Caplan/Smilow
Escrow Agreement or the Stockholder Escrow Agreement, as applicable.

               "Exchange Act": The Securities Exchange Act of 1934, as amended.

               "FDIC": The Federal Deposit Insurance Corporation.

               "Financial  Advisor":  Corporate Finance of Washington,  Inc., or
such  other  independent  financial  adviser as  TeleBanc  may  consult  for the
purposes specified herein.

               "Governmental  Authority":  Any federal, state, county, municipal
or   other   local   legislative,    regulatory   (including    non-governmental
self-regulatory  bodies such as the NASD) or judicial  body or other entity with
jurisdiction  over  all or any  portion  of any  one or more  of  TeleBanc,  MET
Holdings,  the  Bank,  or any of their  respective  properties,  businesses  and
affairs.

               "IRC":  The  United  States  Internal  Revenue  Code of 1986,  as
amended.

               "Knowledge":  As to  any  person,  and  as of  the  date  of  the
statement in question, such person's actual knowledge or what such person should
have known in the  ordinary  exercise of that  person's  duties in the  capacity
referred to herein.

               "Laws":   Any  and  all  statutes,   laws,   ordinances,   rules,
regulations,  orders,  permits,  judgments,  injunctions,  decrees, case law and
other rules of law enacted, promulgated or issued by any Governmental Authority.
 
               "Material  Adverse Change in MET Holdings":  Any material adverse
change in the business,  financial condition,  operating results or prospects of
MET Holdings and the MET Holdings Subsidiaries taken as a whole.

                                       A-6
<PAGE>
 
               "Material  Adverse  Change in  TeleBanc":  Any  material  adverse
change in the business,  financial condition,  operating results or prospects of
TeleBanc and the TeleBanc Subsidiaries taken as a whole.

               "Merger":  The merger of MET Holdings  with and into  TeleBanc in
accordance  with the terms and  provisions  of the Plan of  Merger,  upon  which
merger TeleBanc shall be the surviving corporation.

               "Merger Consideration": Collectively, the TeleBanc Stock and cash
to be received by the holders of MET Holdings Stock and the MET Holdings Options
in accordance with Sections 2.2 and 2.3 of this Agreement.

               "MET  Holdings  Disclosure  Schedule":   All  of  the  disclosure
schedules  which may be required  of MET  Holdings  pursuant to this  Agreement,
which disclosure  schedules shall be  cross-referenced  to the specific sections
and subsections of this Agreement.

               "MET Holdings  Options":  Options or any other rights to purchase
or acquire shares of MET Holdings Stock, including, without limitation, options,
warrants,  stock  appreciation  rights or similar rights to acquire MET Holdings
Stock or equity capital stock of any MET Holdings Subsidiary.

               "MET Holdings  Stock":  The Class A Common Stock,  Class B Common
Stock,  Class A Serial  Preferred  Stock, and Class B Serial Preferred Stock, of
MET Holdings.
 
               "MET Holdings Subsidiary": Each corporation, partnership or other
business  enterprise,  other than TeleBanc and the Bank,  which is  consolidated
with MET  Holdings  for  financial  reporting  purposes or of which MET Holdings
owns,  directly or indirectly,  25% or more of the outstanding  capital stock or
other ownership interest.

               "OTS": The Office of Thrift Supervision.

               "Plan of Merger":  A plan of merger to be entered into subsequent
to the  date of this  Agreement  which  is  consistent  with  the  terms of this
Agreement.

               "Promissory Notes:" The four promissory notes, each dated May 10,
1993,  made by MET  Holdings  to the order of: (1) Eric Claus,  in the  original
principal amount of $112,400,  (2) LCF America,  Inc., in the original principal
amount of $356,000,  (3) Antoine Schwartz,  in the original  principal amount of
$362,800,  and (4) Banque Dumenil  Leble,  in the original  principal  amount of
$1,663,360.

               "Proxy  Statement/Prospectus":  The combined proxy  statement and
prospectus  to be  used to  solicit  MET  Holdings'  and  TeleBanc's  respective
shareholders   for  the  approvals   required  to  consummate  the  transactions
contemplated  by this  Agreement,  and to offer  TeleBanc  Stock  in  connection
therewith.

               "Registration  Statement":  The registration statement filed with
the SEC by TeleBanc  for the purpose of  registering  the  TeleBanc  Stock to be
issued as part of the Merger  Consideration,  in the form declared  effective by
the SEC,  together with all  amendments  and  supplements  thereto,  as declared
effective by the SEC.

               "Regulations": The rules and regulations of the SEC, the OTS, the
NASD and the FDIC.

                                       A-7
<PAGE>


               "Regulatory  Approvals":   Each  and  every  consent,   approval,
expiration  of  a  waiting   period  and  similar  action  or  inaction  by  any
governmental  authority  (including,  without  limitation,  the OTS,  the United
States Federal Trade Commission and the United States  Department of Justice) or
self-regulatory  organization (including,  without limitation, the NASD) that is
required in connection with the consummation of the transactions contemplated by
this Agreement.

               "Securities Act": The Securities Act of 1933, as amended.

               "Stockholder Escrow Agreement:" The escrow agreement by and among
TeleBanc,  MET  Holdings  and the Escrow  Agent,  entered  into on or before the
Closing Date, the terms of which will be  substantially  as set forth in Section
2.2.1(c) of this Agreement.

               "Stockholder  Escrow Shares:" This term has the meaning set forth
in Section 2.2.1(c).

               "Supervisory  Agreement":  The supervisory  agreement of the Bank
and the OTS dated May 24, 1993, as amended on March 18, 1994.

               "Surviving  Corporation":  TeleBanc, as the surviving corporation
of the Merger.

               "Tax  Opinion":  The tax  opinion  of  Arthur  Andersen  LLP that
TeleBanc may require as a Closing Condition.

               "Tax Returns": All federal, state and local tax returns,  reports
and  declarations  of  estimated  tax  with  respect  to  income  and all  other
applicable taxes, and all other tax returns and reports,  the filing of which is
required by applicable Laws (including returns and reports with respect to taxes
withheld  from or imposed in respect  of  employees'  wages and with  respect to
deposit accounts).

               "TeleBanc Stock": The common stock, par value $0.01 per share, of
TeleBanc.

               "TeleBanc  Subsidiary":  Each  corporation,  partnership or other
business  enterprise which is consolidated with TeleBanc for financial reporting
purposes or of which TeleBanc owns,  directly or indirectly,  25% or more of the
outstanding capital stock or other ownership interest.


2.   THE MERGER


     2.1.      THE MERGER.

               At the Effective Time, MET Holdings shall be merged with and into
TeleBanc as permitted by and in accordance with applicable Laws and on the terms
and  subject  to the  conditions  contained  in this  Agreement  and the Plan of
Merger.  Simultaneously  with the effectiveness of the Merger,  (a) the separate
existence  of MET Holdings  shall  cease,  and (b)  TeleBanc,  as the  Surviving
Corporation,  shall  continue  to exist  under and be  governed  by the  General
Corporation Law of the State of Delaware. At the Effective Time, the certificate
of incorporation and bylaws of the Surviving Corporation shall be in the form of
the certificate of incorporation  and bylaws of TeleBanc  immediately  preceding
the Merger. At the Effective Time, the board of directors and executive officers
of TeleBanc  shall be the  directors  and  executive  officers of the  Surviving
Corporation.


     2.2.      CONSIDERATION FOR MET HOLDINGS STOCK.

               In order to consummate the Merger:

                                       A-8

<PAGE>

               2.2.1. Conversion of MET Holdings Stock.

               (a) At the Effective  Time,  all of the shares of TeleBanc  Stock
owned  by MET  Holdings  shall be  canceled  and  returned  to the  Treasury  of
TeleBanc. Also at the Effective Time, each issued and outstanding share of Class
A Common Stock and Class B Common Stock (other than Dissenting Shares) shall, by
virtue of the  Merger,  automatically  and without any action on the part of the
holder thereof,  be converted into the right to receive 80.54 shares of TeleBanc
Stock (the "Common Stock  Exchange  Ratio").  Also at the Effective  Time,  each
issued  and  outstanding  share of Class A Serial  Preferred  Stock  and Class B
Serial Preferred Stock shall, by virtue of the Merger, automatically and without
any action on the part of the holder  thereof,  be  converted  into the right to
receive 72.46 shares of TeleBanc  Stock.  All other shares of MET Holdings Stock
shall be canceled.

               (b)  Caplan/Smilow   Escrow  Shares.  Upon  the  Effective  Time,
TeleBanc  shall issue and  deposit  with the Escrow  Agent of the  Caplan/Smilow
Escrow  Agreement  235,990  shares of TeleBanc  Stock which  otherwise  would be
issued, pursuant to Section 2.2.1(a),  either on behalf of Mitchell H. Caplan or
David A. Smilow or attributed to either of Messrs.  Caplan or Smilow as a result
of the  Merger  (the  "Caplan/Smilow  Escrow  Shares")  to be held in an  Escrow
Account.  Pursuant  to the  terms of the  Caplan/Smilow  Escrow  Agreement,  the
Caplan/Smilow  Escrow Shares shall be released  periodically on a pro rata basis
to each of Messrs.  Caplan and Smilow within five Business Days  following  each
distribution,  if any,  to Arbor from  either of AG Spruce  Fund,  L.P.  or AGEA
Partners,  L.P.  (the  "Funds") in return of Arbor's  capital  investment in the
Funds. The Caplan/Smilow Escrow Agreement shall provide that prior to the Escrow
Termination Date (as defined below), any such  Caplan/Smilow  Escrow Shares that
have not been distributed to Messrs. Caplan and Smilow shall be voted by Messrs.
Caplan and  Smilow,  as  applicable.  Any  dividends  or other  earnings  on the
Caplan/Smilow  Escrow  Shares  will be held in escrow and  distributed  with the
Caplan/Smilow  Escrow  Shares to which such  dividends  or earnings  relate,  in
accordance  with  the  terms  of  the  Caplan/Smilow   Escrow   Agreement.   Any
Caplan/Smilow  Escrow  Shares  that  have not been  distributed  upon the  final
liquidation,  dissolution  or  termination  of both of the  Funds  (the  "Escrow
Termination Date"), pursuant to the terms of the Caplan/Smilow Escrow Agreement,
shall be canceled and returned to TeleBanc's treasury.

               (c)  Stockholder  Escrow  Shares.  Upon the  Effective  Time,  in
addition to the shares of TeleBanc  Stock issued  pursuant to Section  2.2.1(a),
TeleBanc  shall  issue and  deposit  with the  Escrow  Agent  750,000  shares of
TeleBanc  Stock  to be  held  in an  Escrow  Account  (the  "Stockholder  Escrow
Shares"). Pursuant to the terms of the Statement of Earnings Requirements (which
is attached as Exhibit A to this  Agreement,  and which also will be attached as
Schedule B to the Stockholder Escrow Agreement), once the Initial Arbor Earnings
Goal has been achieved,  Stockholder Escrow Shares will be released periodically
on a pro rata  basis,  in  accordance  with the  Release  Ratio (as such term is
defined  in  Exhibit  A), to the  shareholders  of MET  Holdings  identified  in
Schedule A to the Stockholder  Escrow  Agreement.  If the Initial Arbor Earnings
Goal has not been met prior to or on the  Escrow  Termination  Date or if any of
the  Stockholder  Escrow  Shares  remain in the Escrow  Account after the Escrow
Termination Date, pursuant to the terms of the Stockholder Escrow Agreement, any
remaining  Stockholder Escrow Shares in the Escrow Account shall be canceled and
returned to TeleBanc's treasury.  The Stockholder Escrow Agreement shall provide
that prior to the Escrow  Termination  Date, any such Stockholder  Escrow Shares
that remain in the Stockholder Escrow Account shall be voted by the Escrow Agent
in the same pro rata  proportion as the other issued and  outstanding  shares of
TeleBanc  Stock are voted.  Any dividends or other  earnings on the  Stockholder
Escrow Shares will be held in escrow and distributed with the Stockholder Escrow
Shares to which such dividends or earnings relate,  in accordance with the terms
of the Stockholder Escrow Agreement. As provided in Section 8.17, for so long as
any of the Stockholder  Escrow Shares or any dividends or other earnings thereon
are held in the Escrow Account  pursuant to the  Stockholder  Escrow  Agreement,
such shares and any  dividends or other  earnings  thereon shall be available to
satisfy any claims for indemnification by TeleBanc for the applicable period set
forth in Section 8.16(b).

                                      A-9
<PAGE>

               2.2.2. Fractional Shares. Certificates for fractions of shares of
TeleBanc Stock will not be issued.  In lieu of a fraction of a share of TeleBanc
Stock,  each holder of MET Holdings Stock otherwise  entitled to a fraction of a
share of TeleBanc  Stock shall be entitled to receive an amount of cash equal to
(i) the  fraction  of a share  of  TeleBanc  Stock to which  such  holder  would
otherwise  be  entitled,  multiplied  by (ii) the  average  prices for trades of
TeleBanc  Stock for the 30 days  proceeding  the Closing Date as reported in the
over-the-counter markets. Following consummation of the Merger, no holder of MET
Holdings  Stock shall be entitled to dividends or any other rights in respect of
any such fraction.

               2.2.3.  Cancellation of Unissued and Treasury Shares.  No payment
shall be made in respect of authorized but unissued shares of MET Holdings Stock
or treasury shares of MET Holdings Stock, and such shares shall be canceled upon
the Closing.

               2.2.4.  Dissenting  Shares.   Notwithstanding   anything  to  the
contrary  herein,  Dissenting  Shares shall not be converted into or represent a
right to receive the  consideration  specified in Sections 2.2.1 and 2.2.2,  but
the holder thereof (to the extent that such holder,  as of the Effective Time of
the Merger, has not effectively  withdrawn or lost his dissenter's rights, shall
be entitled only to such rights as are granted by applicable Law.


     2.3.      MET HOLDINGS OPTIONS.

               At the Effective Time, all MET Holdings  Options shall terminate.
At the option of the holder,  as may be  determined  by any holder by  providing
written  instructions  to  TeleBanc  no less than 10  calendar  days  before the
Effective  Time,  TeleBanc  shall  either  (i) in cash,  pay to each  holder  of
outstanding  unexpired and unexercised MET Holdings Options $82,302.45,  or (ii)
issue to each holder of  outstanding  unexpired  and  unexercised  MET  Holdings
Options  9,940 shares of TeleBanc  Stock which equals the Common Stock  Exchange
Ratio  times the  number of shares of MET  Holdings  Stock  into  which such MET
Holdings Options are exercisable less the strike price of such options, or (iii)
pay to the holder part in cash and issue to the holder shares of TeleBanc Stock,
with the  amount  of cash and the  number  of  shares  of  TeleBanc  Stock to be
determined,  respectively,  as set  forth  in  clauses  (i)  and  (ii)  of  this
paragraph.


     2.4.      MODIFICATION OF STRUCTURE.

               Notwithstanding  any provision of this Agreement to the contrary,
TeleBanc  may elect to modify the  structure  of the  transactions  contemplated
hereby so long as (i) there are no material  adverse federal or state income tax
consequences  to  MET  Holdings  and  its  shareholders  as  a  result  of  such
modification; (ii) the consideration to be paid to holders of MET Holdings Stock
or MET Holdings  Options under this Agreement is not thereby  changed in kind or
reduced  in  amount  to  any  extent  that,  but  for  such  modification,  such
consideration  would  not have  been  changed  or  reduced;  (iii)  there are no
material adverse changes to the benefits and other  arrangements  being provided
to or on behalf of MET Holdings and the MET  Holdings  Subsidiaries'  directors,
officers and other employees;  and, (iv) such modification will not be likely to
delay materially or jeopardize receipt of any required  Regulatory  Approvals or
of the Tax Opinion  (unless the Closing  Condition  regarding the Tax Opinion is
waived by  TeleBanc).  In the event this  Agreement is  terminated in accordance
with  Section  7.2.3,  TeleBanc  shall  reimburse  MET Holdings for any expenses
incurred by MET Holdings  solely as a result of a modification  pursuant to this
Section 2.4.

                                      A-10
<PAGE>

3.   REPRESENTATIONS AND WARRANTIES


     3.1.      REPRESENTATIONS AND WARRANTIES OF TeleBanc.

               TeleBanc   hereby  makes  the   following   representations   and
warranties to MET  Holdings,  each of which is being relied upon by MET Holdings
as a material inducement to enter into and perform this Agreement:

               3.1.1.  Organization of TeleBanc.  TeleBanc is a corporation duly
organized,  validly existing and in good standing under the laws of the State of
Delaware. TeleBanc has full corporate power and authority to own or lease all of
its properties  and assets and to carry on its business as now being  conducted,
which  business is described in  TeleBanc's  Annual  Report on Form 10-K for the
year ended  December  31,  1995.  TeleBanc is duly  licensed or  qualified to do
business and is in good standing in each jurisdiction in which the nature of the
business conducted by it or the character or location of the employees or of the
properties or assets owned or leased by it makes such licensing or qualification
necessary.

               3.1.2. TeleBanc Subsidiaries.  All the shares of capital stock or
other ownership interest of a TeleBanc Subsidiary which are owned by TeleBanc or
a TeleBanc Subsidiary are owned free and clear of any liens, claims,  charges or
other encumbrances. Each TeleBanc Subsidiary is duly organized, validly existing
and,  to  the  extent  applicable,  in  good  standing  under  the  laws  of its
jurisdiction  of  incorporation  or  organization,  has full corporate power and
authority to own or lease its properties and assets and to carry on its business
as now being  conducted,  is duly licensed or qualified to do business and is in
good standing in each jurisdiction in which the nature of the business conducted
by it or the  character  or location of the  employees or of the  properties  or
assets owned or leased by it makes such licensing or qualification necessary.

               3.1.3.  Capitalization.  The entire  authorized  capital stock of
TeleBanc consists of 4,000,000 shares, (i) 3,500,000 shares of common stock, par
value  $0.01 per  share,  of which  2,049,500  shares  have been  issued and are
outstanding  and (ii)  500,000  shares of preferred  stock,  par value $0.01 per
share, of which no shares have been issued and are  outstanding.  There also are
issued and outstanding  345,000  warrants to purchase one share each of TeleBanc
Stock (the "Warrants").  All the issued and outstanding shares of TeleBanc Stock
and the capital stock of each TeleBanc  Subsidiary have been duly authorized and
validly issued.

               3.1.4. Authorization.  TeleBanc has all requisite corporate power
and authority to execute and deliver this Agreement and, subject to the approval
of this Agreement by the  shareholders of TeleBanc  entitled to vote thereon and
to the receipt of all  Regulatory  Approvals,  to  consummate  the  transactions
contemplated  by this  Agreement  in  accordance  with the  terms  hereof.  This
Agreement  has been duly  authorized  by the board of directors of TeleBanc and,
except for the approval of the  shareholders  of TeleBanc as to this  Agreement,
including  the Plan of Merger,  no other  corporate  proceedings  on the part of
TeleBanc or any TeleBanc Subsidiary are necessary to consummate the transactions
so contemplated. This Agreement has been duly and validly executed and delivered
by TeleBanc and constitutes a valid and legally  binding  obligation of TeleBanc
enforceable against TeleBanc in accordance with its terms.

               3.1.5.  Non-Contravention.  The  execution  and  delivery of this
Agreement  by  TeleBanc  does not,  and the  performance  of this  Agreement  by
TeleBanc,  in  accordance  with  the  terms  hereof,  will not (a)  violate  any
provision of the charter or certificate of  incorporation  or bylaws of TeleBanc
or any TeleBanc  Subsidiary  or (b)  conflict  with or result in a breach of, or
default  under,  or result in the creation of any lien,  claim,  charge or other
encumbrance  upon any of the assets or  properties  of TeleBanc or any  TeleBanc
Subsidiary pursuant to the provisions of any agreement,  mortgage,  indenture or
other document or instrument to which TeleBanc or any TeleBanc Subsidiary

                                      A-11
<PAGE>

is a party  or by  which  TeleBanc,  any  TeleBanc  Subsidiary  or any of  their
respective  properties  or assets is bound,  or (c)  violate any  existing  Laws
applicable  to TeleBanc or any TeleBanc  Subsidiary  or any of their  respective
properties or assets,  or applicable to TeleBanc's power or authority to perform
its  obligations  under  this  Agreement,  or  TeleBanc's  ability to obtain the
Regulatory Approvals.

               3.1.6. Financial Statements.

               (a) TeleBanc has  previously  delivered or made  available to MET
Holdings  accurate  and  complete  copies  of  the  consolidated  statements  of
financial  condition  of  TeleBanc as of  December  31,  1994 and 1995,  and the
related consolidated  statements of income,  shareholders' equity and cash flows
for the years ended December 31, 1994 and 1995,  accompanied by the audit report
of the independent  public accountants with respect to TeleBanc as of such date.
The  consolidated  statements  of financial  condition  of TeleBanc  referred to
herein  (including  the related  notes,  where  applicable)  fairly  present the
consolidated  financial  condition  of TeleBanc as of the  respective  dates set
forth therein, and the related consolidated statements of income,  shareholders'
equity and cash flows  (including the related notes,  where  applicable)  fairly
present the consolidated  results of operations,  shareholders'  equity and cash
flows of TeleBanc for the respective  periods or as of the respective  dates set
forth therein.

               (b)  Each of the  financial  statements  referred  to in  Section
3.1.6(a) has been  prepared in accordance  with  generally  accepted  accounting
principles.  The  audits of  TeleBanc  and each  TeleBanc  Subsidiary  have been
conducted in accordance with generally  accepted auditing  standards.  The books
and records of TeleBanc and each  TeleBanc  Subsidiary  are being  maintained in
material compliance with applicable legal and accounting requirements.


     3.2       REPRESENTATIONS  AND  WARRANTIES  OF MET HOLDINGS.

               MET  Holdings  hereby  makes the  following  representations  and
warranties  to  TeleBanc,  each of which is being  relied  upon by TeleBanc as a
material inducement to enter into and perform this Agreement:

               3.2.1.   Organization   of  MET  Holdings.   MET  Holdings  is  a
corporation duly organized, validly existing and in good standing under the laws
of the State of Delaware. MET Holdings has full corporate power and authority to
own or lease its properties and assets and to carry on its business as now being
conducted.  MET Holdings is duly  licensed or qualified to do business and is in
good standing in each jurisdiction in which the nature of the business conducted
by it or the  character  or location of the  employees or of the  properties  or
assets owned or leased by it makes such licensing or qualification necessary.

               3.2.2. MET Holdings Subsidiaries.
          
               (a) Arbor,  LIN, AG Arbor,  CD Partners  and Bruskin are the only
MET Holdings  Subsidiaries.  All the shares of capital stock or other  ownership
interest of a MET Holdings  Subsidiary  which are owned by MET Holdings or a MET
Holdings  Subsidiary are owned free and clear of any liens,  claims,  charges or
other  encumbrances.  Each MET Holdings  Subsidiary is duly  organized,  validly
existing and in good standing  under the laws of its state of  incorporation  or
organization, has full corporate, partnership or limited liability company power
and  authority  to own or lease its  properties  and  assets and to carry on its
business  as now  being  conducted,  and is duly  licensed  or  qualified  to do
business and is in good standing in each jurisdiction in which the nature of the
business conducted by it or the character or location of the employees or of the
properties or assets owned or leased by it makes such licensing or qualification
necessary. Except as to the MET Holdings Options, there is no agreement to which
MET  Holdings or any MET  Holdings 

                                      A-12

<PAGE>

Subsidiary is subject with respect to the issuance, sale, or voting of issued or
unissued shares of the capital stock of any MET Holdings Subsidiary.

               (b) Except as set forth in Section  3.2.2(b) of the MET  Holdings
Disclosure  Schedule,  there is no  corporation,  partnership,  joint venture or
other business enterprise,  other than a MET Holdings  Subsidiary,  in which MET
Holdings owns,  directly or indirectly,  any equity or other ownership interest,
or has the right to share in any profit participation.

               3.2.3. Capitalization. The entire authorized capital stock of MET
Holdings consists of 210,000 shares, (i) 100,000 shares of Class A Common Stock,
par value  $0.10 per share,  of which  11,263  shares  have been  issued and are
outstanding,  (ii) 100,000  shares of Class B Common Stock,  par value $0.10 per
share, of which 6,940 shares have been issued and are  outstanding,  (iii) 5,000
shares of Class A Serial Preferred Stock, par value $0.10 per share, of which no
shares have been issued and are  outstanding,  and (iv) 5,000  shares of Class B
Serial  Preferred  Stock,  par value $0.10 per share, of which 5,000 shares have
been issued and are outstanding. All of the issued and outstanding shares of MET
Holdings Stock and the capital stock of each MET Holdings  Subsidiary  have been
duly  authorized  and  validly  issued  and,  except  as set  forth  in the next
sentence,  are fully paid and nonassessable,  free of any pre-emptive right, and
with no personal liability  attaching thereto. As of the date of this Agreement,
167 shares of Class B Serial  Preferred  Stock are not fully  paid,  however MET
Holdings  covenants  that such  shares  shall be fully paid prior to the Closing
Date. Except for the MET Holdings Options and the  convertibility of the Class A
Common  Stock,  the  Class A  Serial  Preferred  Stock,  and the  Class B Serial
Preferred Stock hereinabove described,  there are no options,  warrants,  calls,
employee  benefit  or other  plans,  preemptive  rights  or  commitments  of any
character  relating to the  authorized  but unissued  capital stock or any other
equity security of MET Holdings or any MET Holdings Subsidiary or any securities
or obligations  convertible  into or  exchangeable  for or giving any person any
right  to  subscribe  for or  acquire  from  MET  Holdings  or any MET  Holdings
Subsidiary  any  shares  of  such  capital  stock,   nor  are  there  any  stock
appreciation  rights,  limited  rights or other similar rights or obligations of
MET Holdings or any MET Holdings  Subsidiary  exercisable upon any circumstance,
including  upon a  change  in  control  of MET  Holdings  or  any  MET  Holdings
Subsidiary,  other than the Promissory  Notes. The only MET Holdings Options are
as set forth at Section 3.2.3 of the MET Holdings  Disclosure  Schedule attached
hereto. The MET Holdings Options have been validly and properly issued under all
applicable  federal and state laws and true,  correct and complete copies of the
related  option  agreements  or grants  have been  provided  to  TeleBanc by MET
Holdings.  There are no outstanding  contractual  obligations of MET Holdings or
any MET Holdings  Subsidiary  to  repurchase,  redeem or  otherwise  acquire any
outstanding  shares of MET  Holdings  Stock or other  ownership  interest in MET
Holdings or capital stock or ownership interest in any MET Holdings  Subsidiary.
There   are   no   outstanding   agreements,   arrangements,   commitments,   or
understandings  of any kind to which MET Holdings or, to the Knowledge of any of
the directors and officers of MET Holdings,  any  "associate"  or "affiliate" of
MET  Holdings  (as  those  terms  are  defined  in  the  rules  and  regulations
promulgated  under the Securities  Act), is a party affecting or relating to the
voting, issuance, purchase, redemption,  repurchase, or transfer of MET Holdings
Stock or any other securities of MET Holdings, except for MET Holdings Options.

               3.2.4.  Authorization.  MET Holdings has all requisite  corporate
power and authority to execute and deliver this  Agreement  and,  subject to the
approval of the shareholders of MET Holdings entitled to vote thereon and to the
receipt of all Regulatory Approvals, to consummate the transactions contemplated
by this  Agreement  hereby in accordance  with the terms hereof.  The execution,
delivery and performance of this Agreement has been duly authorized by the board
of directors of MET Holdings,  and, except for the approval of the  shareholders
of MET Holdings as to this  Agreement,  including  the Plan of Merger,  no other
corporate proceedings on the part of MET Holdings or any MET Holdings Subsidiary
are necessary to consummate the transactions so contemplated. This Agreement has
been duly  executed and  delivered by MET Holdings and  constitutes  a valid and
legally binding obligation of MET Holdings  enforceable  against MET Holdings in
accordance with its terms.

                                      A-13
<PAGE>


               3.2.5.  Non-Contravention.  The  execution  and  delivery of this
Agreement by MET Holdings does not, and the  performance of this  Agreement,  in
accordance  with the terms  hereof,  will not (a) violate any  provision  of the
charter  or  articles  of  incorporation  or bylaws of MET  Holdings  or any MET
Holdings  Subsidiary,  (b)  conflict  with or result in a breach  of, or default
under, or result in the creation of any lien, claim, charge or other encumbrance
upon  any of the  assets  or  properties  of MET  Holdings  or any MET  Holdings
Subsidiary pursuant to the provisions of any agreement,  mortgage,  indenture or
other  document  or  instrument  to  which  MET  Holdings  or any  MET  Holdings
Subsidiary is a party or by which MET Holdings,  any MET Holdings  Subsidiary or
any of their  respective  properties  or  assets is bound,  or (c)  violate  any
existing Laws  applicable to MET Holdings or any MET Holdings  Subsidiary or any
of their properties or assets, or applicable to MET Holdings' power or authority
to perform its  obligations  under this Agreement,  or MET Holdings'  ability to
obtain the Regulatory Approvals.

               3.2.6.  Properties  and Assets.  Neither MET Holdings nor any MET
Holdings Subsidiary owns any real property or is a party to any contract for the
purchase,  sale,  or  development  of real estate.  MET Holdings has provided to
TeleBanc  a  true,  correct  and  complete  copy of each  real  property  lease,
sublease,  or  similar  agreement  to which  MET  Holdings  or any MET  Holdings
Subsidiary is a party.  Except for (a) items reflected in the audited  financial
statements of MET Holdings as of December 31, 1995, (b) exceptions to title that
do not interfere materially with MET Holdings' or any MET Holdings  Subsidiary's
use and  enjoyment of owned or leased real  property  (other than real  property
acquired through foreclosure or a transaction in lieu of foreclosure), (c) liens
for current real estate  taxes not yet  delinquent,  or being  contested in good
faith,  properly  reserved  against (and  reflected on the financial  statements
referred  to in Section  3.2.8  below)  and (d)  properties  and assets  sold or
transferred  in the ordinary  course of business  consistent  with past practice
since December 31, 1995, MET Holdings and each MET Holdings Subsidiary have good
title to all their  respective  properties and assets,  including the properties
and assets reflected in the audited  financial  statements of MET Holdings as of
December 31, 1995,  whether real,  personal,  tangible or  intangible,  free and
clear of all liens,  claims,  charges and other  encumbrances.  MET Holdings and
each MET  Holdings  Subsidiary,  as  lessees,  have the  right  under  valid and
subsisting  leases to occupy,  use and possess all property  leased by them, and
there has not  occurred  under any such lease any breach,  violation  or default
except with respect to deductibles under insurance policies that comply with the
requirements  of Section  3.2.12,  and neither MET Holdings nor any MET Holdings
Subsidiary has experienced any uninsured  damage or destruction  with respect to
such  properties  since  December 31,  1995.  MET Holdings and each MET Holdings
Subsidiary  enjoy peaceful and undisturbed  possession  under all leases for the
use of real or tangible personal property under which they are the lessees,  and
all leases to which MET Holdings and any MET Holdings  Subsidiary is a party are
valid and  enforceable  in all material  respects in  accordance  with the terms
thereof except as may be limited by bankruptcy,  insolvency, moratorium or other
similar  laws  affecting  creditors'  rights and except as may be limited by the
exercise of judicial  discretion in applying  principles of equity.  Neither MET
Holdings nor any MET Holdings  Subsidiary is in default with respect to any such
lease.

               3.2.7. Certificate of Incorporation and Bylaws. True and complete
copies of the certificate of  incorporation  and bylaws of MET Holdings and each
MET Holdings Subsidiary, as in effect on the date hereof, have been delivered to
TeleBanc.

               3.2.8. Financial Statements.

               (a) MET Holdings has  previously  delivered or made  available to
TeleBanc  accurate  and  complete  copies  of  the  consolidated  statements  of
financial  condition of MET Holdings as of December 31, 1993, 1994 and 1995, and
the related  consolidated  statements of income,  shareholders'  equity and cash
flows  for the years  ended  December  31,  1993,  1994 and  1995,  in each case
accompanied  by the audit  report of the  independent  public  accountants  with
respect to MET Holdings.  The consolidated  statements of financial condition of
MET Holdings referred to herein

                                      A-14

<PAGE>

(including the related notes, where applicable), fairly present the consolidated
financial  condition  of MET  Holdings  as of the  respective  dates  set  forth
therein, and the related consolidated statements of income, shareholders' equity
and cash flows (including the related notes,  where  applicable)  fairly present
the consolidated  results of operations,  shareholders' equity and cash flows of
MET Holdings for the respective  periods or as of the respective dates set forth
therein.

               (b)  Each of the  financial  statements  referred  to in  Section
3.2.8(a) has been  prepared in accordance  with  generally  accepted  accounting
principles  consistently applied during the periods involved.  The audits of MET
Holdings and each MET Holdings Subsidiary have been conducted in accordance with
generally accepted auditing standards. The books and records of MET Holdings and
each MET Holdings  Subsidiary are being  maintained in material  compliance with
applicable legal and accounting requirements.

               (c) Except and to the extent (i) reflected, disclosed or provided
for in the  financial  statements  as of December 31, 1995 referred to above and
(ii) of liabilities  incurred since December 31, 1995 in the ordinary  course of
business and  consistent  with past  practice,  neither MET Holdings nor any MET
Holdings Subsidiary has any liabilities,  whether absolute,  accrued, contingent
or otherwise.

               3.2.9. Absence of Changes.  Since December 31, 1995, the business
of MET Holdings has been conducted only in the ordinary  course  consistent with
past  practice  and  there  has not  been any  Material  Adverse  Change  in MET
Holdings,  nor has there  been any  material  change in any  policy or  practice
followed by MET Holdings or any MET Holdings  Subsidiary in the ordinary  course
of business.

               3.2.10. Legal Proceedings.  There are no legal, administrative or
other claims,  actions,  suits or other proceedings pending, or to the Knowledge
of any of MET  Holdings'  officers  and  directors  or those of any MET Holdings
Subsidiary,  threatened, of which MET Holdings or any MET Holdings Subsidiary is
a  party  before  any  court  or  arbitration  tribunal  or  before  or  by  any
Governmental Authority.  Neither MET Holdings nor any MET Holdings Subsidiary is
a party to any pending or, to the Knowledge of any of MET Holdings' officers and
directors,  threatened  legal,  administrative  or other  claim,  action,  suit,
investigation,  arbitration or proceeding  challenging the validity or propriety
of any of the transactions contemplated by this Agreement.  Neither MET Holdings
nor any MET  Holdings  Subsidiary  is  subject  to any  judgment,  order,  writ,
injunction, decree or arbitration award.

               3.2.11.  Certain  Contracts.   Except  as  contemplated  by  this
Agreement, neither MET Holdings nor any MET Holdings Subsidiary is a party to or
is bound or affected by, or receives benefits under (i) any material  agreement,
arrangement or understanding  not made in the ordinary course of business;  (ii)
any agreement,  indenture or other instrument relating to the borrowing of money
by MET Holdings or any MET Holdings  Subsidiary or the guarantee by MET Holdings
or  any  MET  Holdings  Subsidiary  of  any  obligation;  (iii)  any  agreement,
arrangement or understanding relating to the employment,  election, retention in
office or  severance of any present or former  director,  officer or employee of
MET Holdings or any MET Holdings Subsidiary; (iv) any agreement,  arrangement or
understanding  pursuant  to which  any  payment  (whether  of  severance  pay or
otherwise) became or may become due to any director,  officer or employee of MET
Holdings or any MET Holdings Subsidiary upon execution of this Agreement or upon
or following  consummation  of the  transactions  contemplated by this Agreement
(either alone or in connection  with the  occurrence of any  additional  acts or
events);  (v) any assistance  agreement,  supervisory  agreement,  memorandum of
understanding,  consent  order,  cease  and  desist  order or  condition  of any
regulatory  order or decree with or by the OTS,  the SEC,  the NASD or any other
regulatory  agency;  or (vi) any other agreement,  arrangement or understanding,
which  requires  aggregate  payments  to or from  MET  Holdings  and/or  any MET
Holdings Subsidiary of $25,000 or more per year.

                                      A-15
<PAGE>


               3.2.12. Insurance. All insurance policies and bonds maintained by
MET  Holdings  and any MET  Holdings  Subsidiary,  have,  from time to time,  in
respect  of the  nature of the risks  insured  against  and  amount of  coverage
provided,  been  substantially  similar in kind and  amount to that  customarily
carried by parties  similarly  situated who engage in  businesses  substantially
similar to that of MET  Holdings and any MET  Holdings  Subsidiary),  and are in
full force and effect and have been in full force and effect at all times during
which MET Holdings or any MET Holdings  Subsidiary had any insurable interest in
the subject of such insurance policies and bonds. As of the date hereof, neither
MET  Holdings  nor any MET  Holdings  Subsidiary  has  received  any  notice  of
cancellation  or amendment of any such policy or bond or is in default under any
such policy or bond, no coverage  thereunder is being  disputed and all material
claims  thereunder have been filed in a timely fashion.  The existing  insurance
carried by MET Holdings and any MET Holdings  Subsidiary is and will continue to
be, in  respect  of the nature of the risks  insured  against  and the amount of
coverage provided,  substantially similar in kind and amount to that customarily
carried by parties  similarly  situated who engage in  businesses  substantially
similar  to  that  of MET  Holdings  and any  MET  Holdings  Subsidiary,  and is
sufficient for compliance by MET Holdings and any MET Holdings  Subsidiary  with
all material  requirements  of law and  regulations  and agreements to which MET
Holdings  or any MET  Holdings  Subsidiary  is subject  or is a party.  True and
complete  copies of all such policies and bonds as in effect on the date hereof,
have been delivered to TeleBanc.

               3.2.13. Employee Benefit Plans.

               (a) True,  correct and complete  copies of each  Employee Plan of
MET Holdings,  including amendments and trust agreements relating thereto,  have
been delivered to TeleBanc, together with (i) a complete and correct copy of the
five most recent annual reports (Form 5500 including, if applicable,  Schedule B
thereto)  prepared  in  connection  with any such  Employee  Plan,  (ii) a true,
correct and complete copy of the five most recent actuarial  valuation  reports,
if any,  prepared in connection  with any such Employee  Plan, and (iii) a true,
correct and complete copy of the most recent summary plan description (including
any summaries of material  modifications)  of each such Employee  Plan.  None of
such Employee  Plans is a  "multiemployer  plan," as defined in Section 3(37) of
ERISA,  and  neither  MET  Holdings  nor any MET  Holdings  Subsidiary  has been
obligated to make a contribution to any such  multiemployer plan within the past
five years.  Since its  inception,  each  Employee  Plan which is intended to be
qualified under Section 401(a) of the IRC has been operated and  administered in
all material  respects in accordance with the  requirements for a qualified plan
under Section  401(a) of the IRC and each trust  maintained  in connection  with
each such  Employee  Plan has been  operated  and  administered  in all material
respects  in  accordance  with the  requirements  for a tax exempt  trust  under
Section 501 of the IRC and applicable state laws. MET Holdings has received from
the  Internal  Revenue  Service  a  determination  letter  with  respect  to the
qualification  of each such  Employee  Plan and has delivered to TeleBanc a true
and complete copy of the most recent determination letter for each such Employee
Plan, as well as all correspondence  relating to the application  therefor.  The
representations  made as a part of the application  for each such  determination
letter were true and complete  when made and  continue to be true and  complete.
Nothing has occurred since the date of the most recent applicable  determination
letter that would  adversely  affect the  qualified  status of any such Employee
Plan.

               (b) True and complete copies of all Benefit Arrangements that MET
Holdings  or any MET  Holdings  Subsidiary  maintains  have  been  delivered  to
TeleBanc.

               (c) Each of the Employee  Plans and Benefit  Arrangements  of MET
Holdings and any MET Holdings  Subsidiary is in compliance with the requirements
prescribed by any and all applicable laws and  regulations,  including,  but not
limited to, ERISA and the IRC. No Employee Plan is subject to Title IV of ERISA.
Neither MET Holdings nor any MET Holdings  Subsidiary  nor any Employee Plan has
engaged in a  "prohibited  transaction,"  as defined in Section 406 of ERISA and
Section  4975 of the IRC,  which could  subject  any of them or MET  Holdings to
material  liability  under Section 409 or 502(i) of ERISA or Section 4975 of the
IRC. No  Employee  Plan is subject to

                                      A-16
<PAGE>


Part III of  Subtitle B of Title I of ERISA or Section  412 of the IRC, or both.
Neither  MET  Holdings  nor any  MET  Holdings  Subsidiary  failed  to make  any
contribution  or pay any  amount due and owing as  required  by the terms of any
Employee Plan or Benefit Arrangement.  Each funded Employee Plan is fully funded
such that the fair market value of the net assets of the Employee Plan equals or
exceeds the present value of all accrued  benefits and other  liabilities  under
such  Employee  Plan.  No events  have  occurred  or are  expected to occur with
respect to any Employee Plan that would cause a material  change in the value of
the  assets  or the  amount  or  present  value of  accrued  benefits  and other
liabilities of such Employee Plan.

               (d) No  Employee  Plan or Benefit  Arrangement,  individually  or
collectively,  provides  for any  payment by MET  Holdings  or any MET  Holdings
Subsidiary to any employee or independent contractor, in connection with or as a
result  of  the  transactions  contemplated  by  this  Agreement,  that  is  not
deductible under either Section 162(a)(1), 162(m), 280G or 404 of the IRC.

               3.2.14. Compliance with Applicable Laws. Each of MET Holdings and
any MET Holdings  Subsidiary  has complied with all Laws  applicable to it or to
the  operation  of its  business and none of them has received any notice of any
alleged  claim or  threatened  claim,  violation  of or  liability  or potential
responsibility  under such Laws that has not heretofore been cured and for which
there is no remaining liability.

               3.2.15.  Regulatory Filings and Reports. Since December 31, 1991,
MET Holdings and each MET Holdings  Subsidiary has filed all documents  required
to be filed by it under federal  securities  laws and Laws applicable to savings
and  loan  holding  companies,   broker-dealers  and  investment  advisors,  and
applicable Regulations  thereunder,  and all such documents, as finally amended,
were  complete and  accurate,  complied in all material  respects as to form and
substance  with all  applicable  requirements  of law and regulation and did not
contain any untrue statement of a material fact or omit to state a material fact
required to be stated  therein or necessary to make the statements  therein,  in
light of the circumstances under which they were made, not misleading.

               3.2.16. Tax Matters.

               (a) MET Holdings has timely filed on behalf of itself and any MET
Holdings  Subsidiary,  with the appropriate  Governmental  Authorities,  the Tax
Returns.  All of the Tax  Returns are  accurate  and  complete  in all  material
respects.

               (b) MET Holdings and each MET Holdings  Subsidiary have collected
and  withheld  all taxes  which  they are or have been  required  to  collect or
withhold and have timely  submitted all such  collected and withheld  amounts to
the appropriate  authorities.  MET Holdings and each MET Holdings Subsidiary are
in  compliance  with  the  back-up   withholding   and   information   reporting
requirements  under  the IRC,  and the  rules and  regulations  of the  Internal
Revenue Service thereunder.

               (c) All federal,  state and local  taxes,  due and payable by MET
Holdings or any MET Holdings Subsidiary pursuant to the Tax Returns, or pursuant
to any  assessment  with respect to taxes,  penalties or interest in any of such
jurisdictions, have been accrued or paid.

               (d) The reserves for taxes contained in the financial  statements
(including the notes  thereto)  described in Section 3.2.8 of this Agreement are
adequate to cover the tax liabilities,  including penalties and interest, of MET
Holdings and any MET  Holdings  Subsidiary  for all periods up to and  including
December 31, 1995.

               (e) Neither MET  Holdings  nor any MET  Holdings  Subsidiary  has
received  any notice of  deficiency  or  assessment  or proposed  deficiency  or
assessment  by the Internal  Revenue  Service or any other  taxing  authority in
connection  with the Tax Returns that has not been  brought 

                                      A-17
<PAGE>

to the attention of TeleBanc management.  There is no action, suit,  proceeding,
audit, examination,  investigation, or claim pending, or to the Knowledge of any
of  MET  Holdings'  officers  and  directors,  or  those  of  any  MET  Holdings
Subsidiary,  threatened,  in respect of any taxes for which MET  Holdings or any
MET  Holdings  Subsidiary  is  or  may  become  liable  if  such  action,  suit,
proceeding, audit, examination,  investigation, or claim were to be resolved, in
whole or in part,  adversely to MET Holdings or any MET Holdings Subsidiary that
has not been brought to the attention of TeleBanc  management.  To the Knowledge
of any of MET  Holdings'  officers and  directors,  or those of any MET Holdings
Subsidiary,  no fact exists  which  constitutes  grounds for the  assessment  of
material  additional  taxes with  respect to MET  Holdings  or any MET  Holdings
Subsidiary  that has not been brought to the  attention of TeleBanc  management.
MET Holdings has provided to TeleBanc a true,  correct and complete  copy of the
agreement for the  allocation or sharing of taxes among MET Holdings and any MET
Holdings Subsidiary.

               (f) Neither MET  Holdings  nor any MET  Holdings  Subsidiary  has
waived any Law fixing,  or consented to the extension of, any period of time for
assessment of any tax.

               (g) Neither MET Holdings nor any MET Holdings Subsidiary has made
an election under Section 341(f) of the IRC.

               (h) MET Holdings  has  provided to TeleBanc  complete and correct
copies of the Tax Returns and all material correspondence and documents, if any,
relating  directly or  indirectly to taxes for each taxable year of MET Holdings
and  each  MET  Holdings  Subsidiary  as to  which  the  applicable  statute  of
limitations  has not run on the date hereof.  For this purpose,  "correspondence
and documents"  include,  without  limitation,  amended tax returns,  claims for
refunds,  notices from taxing  authorities of proposed changes or adjustments to
taxes or tax returns, consents to assessment or collection of taxes, acceptances
of proposed adjustments,  closing agreements,  rulings and determination letters
and requests  therefor,  and all other written  communications to or from taxing
authorities  relating to any material  tax  liability of MET Holdings or any MET
Holdings Subsidiary.

               3.2.17.  Broker's  Fees.  No agent,  finder,  broker,  investment
banker, person or firm acting on behalf or under authority of MET Holdings is or
will be entitled to any fee as compensation  for services as broker or finder or
any other  commission or similar fee directly or  indirectly in connection  with
this Agreement or any of the transactions contemplated hereby.

               3.2.18. No  Misrepresentation.  None of the  representations  and
warranties of MET Holding set forth in this  Agreement nor any matter  disclosed
in any of the  schedules,  lists,  certificates,  exhibits  or  other  documents
delivered  to  TeleBanc   hereunder  or  in  connection  with  the  transactions
contemplated hereby contains any untrue statement of a material fact or omits to
state a material  fact  necessary  to make the  statements  contained  herein or
therein, in light of the circumstances in which they were made, not misleading.


4.   COVENANTS


     4.1       REGULATORY APPLICATIONS.

               Upon the  execution and delivery of this  Agreement,  the parties
hereto shall  thereupon cause to be prepared and filed, as soon as is reasonably
practical,  all required  Applications  and any other filings with  Governmental
Authorities  which are necessary or  contemplated  for the  consummation  of the
Merger. Such filing deadline is subject to receipt by the filing party from each
other party hereto of all information  required in connection with the filing of
such  Applications  and other  filings.  The parties  hereto will use their best
efforts to supply, on a timely basis, each other

                                      A-18
<PAGE>

party all information  required in connection with the preparation and filing of
such  Applications and other filings.  Such Applications and filings shall be in
such forms as may be prescribed by the respective  Governmental  Authorities and
shall  contain such  information  as they may require.  The parties  hereto will
cooperate with each other,  including their respective  attorneys,  advisers and
other  representatives,  and will use their best  efforts to prepare and execute
all necessary documentation, to effect all necessary or contemplated filings and
to obtain all necessary or contemplated permits, consents, Regulatory Approvals,
and  authorizations  of  Governmental  Authorities  and third  parties which are
necessary or  contemplated to consummate the  transactions  contemplated by this
Agreement;  provided, however, that TeleBanc shall not be obligated to amend any
Application  or other  filing,  or take  any  action  in  connection  with  such
application or other filing,  which TeleBanc reasonably  determines would result
in a Material  Adverse  Change in MET Holdings or a Material  Adverse  Change in
TeleBanc. TeleBanc shall deliver to MET Holdings, and MET Holdings shall deliver
to  TeleBanc,  reasonably  in  advance  of the time it  intends to file any such
Application  or other  filing,  a draft  of the  proposed  Application  or other
filing, and each shall cooperate with the other in responding to and considering
any reasonable questions or comments regarding such draft before it is finalized
and filed,  provided  that such  questions  or comments are received on a timely
basis so as to permit response or incorporation.


     4.2       REGISTRATION STATEMENT.

               (a) Upon the execution and delivery of this  Agreement,  TeleBanc
shall  thereupon  cause to be  prepared  and  filed  with  the  SEC,  as soon as
reasonably  practical  (provided  that MET  Holdings  has given to TeleBanc  all
information  concerning  MET  Holdings  which is required  for  inclusion in the
Registration   Statement,   including   the   Proxy   Statement/Prospectus),   a
Registration Statement,  including the Proxy Statement/Prospectus,  complying in
form and substance in all material  respects with the requirements of applicable
Laws for the purpose of registering  the TeleBanc Stock to be issued in exchange
for MET Holdings  Stock and will use its best  efforts to have the  Registration
Statement  declared  effective  by  the  SEC  upon  receipt  of  the  Regulatory
Approvals,  or as soon thereafter as possible,  and remain effective through the
Closing Date.

               (b) TeleBanc shall deliver to MET Holdings, reasonably in advance
of the time it intends to file the Registration  Statement with the SEC, a draft
Registration  Statement for review and comment upon all information  relating to
MET Holdings and any MET Holdings  Subsidiary  that appears in the  Registration
Statement.  TeleBanc  shall  cooperate  with MET Holdings in  responding  to and
considering   any  reasonable   questions  or  comments   regarding  such  draft
Registration  Statement  before it is finalized  and filed,  provided  that such
questions or comments are received on a timely basis so as to permit response or
incorporation.

               (c) If at any time  after  the  Registration  Statement  is first
filed with the SEC,  and prior to the Closing  Date,  any event  relating to MET
Holdings or any MET Holdings Subsidiary should be discovered which should be set
forth in an  amendment  of, or a  supplement  to,  the  Registration  Statement,
including the Proxy Statement/Prospectus,  MET Holdings shall promptly so inform
TeleBanc,  and will furnish all necessary  information  to TeleBanc  relating to
such event.  TeleBanc  shall  thereupon  cause an amendment to the  Registration
Statement  to be  filed  with  the  SEC,  and  upon  the  effectiveness  of such
amendment,  if  appropriate,  MET  Holdings  will take any  necessary  action as
promptly as practicable  to permit an appropriate  amendment or supplement to be
transmitted  to the holders of MET  Holdings  Stock  entitled to vote at the MET
Holdings  Shareholders  Meeting (as defined in Section 4.3(a) hereof),  and will
transmit such amendment or supplement as promptly as practical.

                                      A-19
<PAGE>

     4.3       SHAREHOLDER APPROVALS.

               (a) At such time as  TeleBanc  and MET  Holdings  may  reasonably
agree,  and no later than five  Business  Days  following  the later to occur of
receipt  of the  Regulatory  Approvals  or the  day the  Registration  Statement
(including  any  amendments  necessitated  by Regulatory  Approvals) is declared
effective  by the  SEC,  each of MET  Holdings  and  TeleBanc  will (i) duly and
properly call, and give notice of, and thereafter  cause to be convened and held
no  later  than 30  days  after  such  notice,  a  meeting  of its  shareholders
(including  any  adjournment  of such meeting which may be  necessary),  for the
purpose of approving this Agreement  (including the Plan of Merger) and for such
other  purposes  as may be  necessary  to effect the  transactions  contemplated
hereby (respectively,  the "MET Holdings Shareholders Meeting" and the "TeleBanc
Shareholders Meeting"), and (ii) subject to the fiduciary duty of its directors,
recommend to its shareholders the approval of this Agreement (including the Plan
of Merger)  and use its best  efforts  to  obtain,  as  promptly  as  reasonably
practical, such shareholder approval as may be necessary to effect the Merger.

               (b)   At   the    earlier    of   the   time   that   the   Proxy
Statement/Prospectus  is mailed to the  shareholders of MET Holdings or TeleBanc
for the  solicitation  of  proxies  for  the  approvals  referred  to  above  in
connection  with  the  MET  Holdings   Shareholders   Meeting  or  the  TeleBanc
Shareholders  Meeting  and at all times  subsequent  to such  mailing  up to and
including the Closing Date,  TeleBanc shall cause all  information  set forth in
the Proxy  Statement/Prospectus  (including any supplements thereto) relating to
TeleBanc and any TeleBanc  Subsidiary,  this Agreement,  the Plan of Merger, the
Merger,  and all other  transactions  contemplated  hereby and thereby,  and any
other documents or notices delivered to shareholders in connection therewith:

                    (i) to  comply  in all  material  respects  with  applicable
               provisions of the Exchange Act and rules and  regulations  of the
               SEC thereunder and all other applicable Laws; and

                    (ii)to 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  solicitation of a proxy for the same meeting
               or subject matter which has become false or misleading.

TeleBanc's obligations hereunder are subject to MET Holdings promptly furnishing
TeleBanc  with the  information  relating to MET  Holdings and each MET Holdings
Subsidiary  which is required under  applicable  Laws for inclusion in the Proxy
Statement/Prospectus,  which information MET Holdings represents and warrants to
TeleBanc shall not contain any statement  which, at the time and in light of the
circumstances  under which it is furnished,  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  information  furnished  therein not
false or misleading.  MET Holdings  further  represents and warrants to TeleBanc
that it will  amend,  supplement  or revise  any  information  so  furnished  as
necessary  to make the  foregoing  sentence  correct  and  true in all  material
respects  at and as of all  times  from the  date of the  mailing  of the  Proxy
Statement/Prospectus to and including the Closing Date.

               (c)   At   the    earlier    of   the   time   that   the   Proxy
Statement/Prospectus  is mailed to the  shareholders of MET Holdings or TeleBanc
for the  solicitation  of  proxies  for  the  approvals  referred  to  above  in
connection  with  the  MET  Holdings   Shareholders   Meeting  or  the  TeleBanc
Shareholders  Meeting  and at all times  subsequent  to such  mailing  up to and
including the Closing Date, MET Holdings shall cause all  information  set forth
in the Proxy  Statement/Prospectus  (including any supplements thereto) relating
to MET Holdings and any MET Holdings  Subsidiary, 

                                      A-20
<PAGE>

this  Agreement,  the Plan of Merger,  the  Merger,  and all other  transactions
contemplated hereby and thereby, and any other documents or notices delivered to
shareholders in connection therewith:

                         (i) to comply in all material  respects with applicable
                    provisions of the Exchange Act and rules and  regulations of
                    the SEC thereunder and all other applicable Laws; and

                         (ii)to 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
                    solicitation  of a proxy  for the same  meeting  or  subject
                    matter which has become false or misleading.

MET Holdings'  obligations hereunder are subject to TeleBanc promptly furnishing
MET  Holdings  with the  information  relating  to  TeleBanc  and each  TeleBanc
Subsidiary  which is required under  applicable  Laws for inclusion in the Proxy
Statement/Prospectus,  which information TeleBanc represents and warrants to MET
Holdings shall not contain any statement  which, at the time and in light of the
circumstances  under which it is furnished,  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  information  furnished  therein not
false or misleading.  TeleBanc  further  represents and warrants to MET Holdings
that it will  amend,  supplement  or revise  any  information  so  furnished  as
necessary  to make the  foregoing  sentence  correct  and  true in all  material
respects  at and as of all  times  from the  date of the  mailing  of the  Proxy
Statement/Prospectus to and including the Closing Date.


     4.4.      BLUE SKY.

               (a) TeleBanc shall take all actions  necessary to have the shares
of  TeleBanc  Stock to be  delivered  in  exchange  for the MET  Holdings  Stock
qualified or  registered  for  offering and sale,  or to identify and perfect an
exemption   therefrom,   under  the  securities  or  "Blue  Sky"  laws  of  each
jurisdiction  within the United  States in which  shareholders  of MET  Holdings
reside.

               (b)  TeleBanc  shall  provide all such  notices and make such all
filings as may be  required in  connection  with the  transactions  contemplated
hereby.


     4.5.      OTHER APPROVALS.

               The parties shall  cooperate and use their best efforts to obtain
all written consents and approvals of other persons in connection with any lease
or other agreement the benefits of which cannot be retained upon consummation of
the transactions contemplated hereby without such written consent or approval.


     4.6.      CONDUCT  OF  THE  BUSINESS OF MET HOLDINGS  AND EACH MET HOLDINGS
               SUBSIDIARY.

               4.6.1.  Negative  Covenants.  From  and  after  the  date of this
Agreement up to and including the Closing Date,  none of MET Holdings or any MET
Holdings  Subsidiary  shall,  except with the prior written consent of TeleBanc,
which  consent shall  not  be  unreasonably  withheld, do any one or more of the
following:

                                      A-21
<PAGE>


               (a) Except for the MET Holdings  Stock  issuable upon exercise of
existing  MET  Holdings  Options,  issue  any  shares of MET  Holdings  Stock or
securities  exercisable for or convertible  into any such shares  (including the
grant of additional  options or other rights under the MET Holdings Option Plans
or any similar plan of MET Holdings);

               (b) Except as otherwise provided by this Agreement,  (i) amend or
enter into any agreement with any employee  establishing the terms of employment
or severance or termination benefits;  (ii) adopt or establish any Employee Plan
or Benefit  Arrangement  or amend,  supplement or otherwise  modify any existing
Employee  Plan or  Benefit  Arrangement;  or (iii)  make  additional  grants  or
contributions  under any existing Employee Plans or Benefit  Arrangements except
in accordance with past practices;

               (c) Increase the compensation payable to any director, officer or
employee, or pay any bonuses to any officer or employee;

               (d) Incur any material indebtedness;

               (e) Sell,  purchase  or lease,  or  commit to sell,  purchase  or
lease, any material assets,  except for transactions pursuant to legally binding
agreements or  commitments  entered into or approved  before the date hereof and
transactions otherwise permitted by this Agreement;

               (f)  Pay any  dividend,  acquire  any of its  capital  stock  (by
repurchase,   tender,  redemption  or  otherwise)  or  make  any  other  capital
distribution;

               (g) Engage in any securities or other trading activity, except in
the ordinary course of business and consistent with past practice;

               (h) Make any capital  expenditure in excess of $5,000,  except in
accordance with budget terms supplied to TeleBanc by MET Holdings  hereafter and
specifically approved by TeleBanc;

               (i) Make any change in its capital stock by split, reverse split,
reclassification, combination, subdivision, or otherwise;

               (j) Amend its certificate of incorporation or by-laws;

               (k) Merge,  combine,  or consolidate  with or into, or permit the
merger  into it of,  any other  corporation,  association,  trust,  or entity or
change in any manner the character of its business;

               (l) Invest in a MET Holdings  Subsidiary  or enter into any joint
venture,  management agreement,  partnership (general or limited) agreement,  or
other business enterprise;

               (m) Make any  investment  that does not  conform to its  existing
investment policies;

               (n) Settle or otherwise agree to cease  proceedings  with respect
to any claims,  actions,  suits, or other proceedings,  where such settlement or
other  agreement  would  require any charge  against the income or assets of MET
Holdings or any MET Holdings Subsidiary;

               (o) Change or modify in any way any current  accounting policy or
practice  with respect to the MET  Holdings'  financial  statements  prepared in
accordance with generally accepted accounting principles;

                                      A-22
<PAGE>

               (p) Change or modify in any way business or  operating  policies,
practices or procedures, as in effect on the date hereof;

               (q) Engage in any other  transaction  that is not consistent with
past  practices  and in the  ordinary  course of the business of MET Holdings or
such MET Holdings Subsidiary, as the case may be;

               (r)  Make any  payment  to any  director,  officer,  employee  or
independent  contractor,  in connection with or as a result of the  transactions
contemplated  by this  Agreement,  or otherwise,  that is not  deductible  under
either Section 162(a)(1) 162(m), 280G or 404 of the IRC; or

               (s) Not take any  affirmative  action which would cause to not be
true as of the Closing Date any of the  representations  and  warranties  of MET
Holdings or any MET Holdings Subsidiary.

               4.6.2.   Affirmative  Covenants.  To  the  extent  not  otherwise
restricted or limited by the terms of this Agreement,  MET Holdings and each MET
Holdings Subsidiary shall:
 
               (a)  carry  on  its   business  in  all   material   respects  in
substantially the same manner as heretofore conducted;

               (b) use its best  efforts to preserve  intact the business of MET
Holdings and each MET  Holdings  Subsidiary,  to keep  available  their  present
officers and key  employees,  to preserve  the goodwill of customers  and others
having  business   relationships   with  MET  Holdings  and  each  MET  Holdings
Subsidiary, and to comply in all material respects with applicable Laws; and

               (c)  promptly  notify  TeleBanc  in writing of the  existence  or
happening of any Material Adverse Change in MET Holdings,  Default, or any event
or matter that, with notice or passage of time, would constitute a Default.


     4.7.      EMPLOYEE PLANS.

               From the date of this  Agreement  to the  Closing,  MET  Holdings
shall not terminate any of its Employee Plans and MET Holdings will use its best
efforts to arrange for the assignment  and  assumption by TeleBanc,  pursuant to
the Merger, of each of the Employee Plans of Met Holdings.


     4.8.      ACCESS TO INFORMATION.

               (a) From the date hereof  until the Closing,  MET Holdings  shall
furnish to TeleBanc  and its  authorized  representatives,  and  TeleBanc  shall
furnish to MET  Holdings and its  authorized  representatives,  upon  reasonable
notice and during ordinary  business hours, full access to all of its respective
books,  records,  properties,  operations  and  activities,  including,  but not
limited to, all contracts,  commitments,  and all loan, investment,  accounting,
tax and property records and files (and those of its subsidiaries).

               (b) Until the  Closing  Date,  TeleBanc  and MET  Holdings  shall
provide to the other financial  statements and other  information and reports at
the same time such reports are provided to their  respective  board of directors
for the  preceding  calendar  month  period.  Each of TeleBanc  and MET Holdings
hereby  covenants  that  the  consolidated  statements  of  financial  condition
included  in the  financial  statements  (including  the  related  notes,  where
applicable) to be delivered pursuant to this Section 4.8(b) will fairly present,
the consolidated  financial  condition of TeleBanc or MET Holdings,  as the case
may  be,  as of  the  respective  dates  set  forth  therein,  and  the 

                                      A-23

<PAGE>

related consolidated  statements of income,  shareholders' equity and cash flows
(including  the  related  notes,  where  applicable)  will  fairly  present  the
consolidated  results  of  operations,  shareholders'  equity  and cash flows of
TeleBanc or MET Holdings,  as the case may be, for the respective  periods or as
of the  respective  dates set  forth  therein,  and that each of such  financial
statements  will be prepared in accordance  with generally  accepted  accounting
principles consistently applied during the periods involved.

               (c) MET  Holdings  and  TeleBanc  shall  provide  to  each  other
complete and correct copies of all reports presented to either of them or any of
their respective  subsidiaries by their  independent  accountants after the date
hereof and for any  preceding  fiscal years with respect to internal  accounting
controls. Each of MET Holdings and TeleBanc represents and warrants to the other
that all recommendations made in such prior reports have been implemented.


     4.9.      CONFIDENTIALITY.

               Any  and  all   commercial,   financial,   technical,   or  other
information regarding MET Holdings, TeleBanc or their respective subsidiaries or
their  respective  businesses,  properties,  and  personnel,  or that  of  their
respective officers,  directors, control persons, or affiliates,  including such
information  obtained in  accordance  with Section 4.8 above (the  "Confidential
Information"),  which is derived or results  from access by such party (or their
authorized  agents and  representatives)  to the properties,  books,  contracts,
commitments,  and records of the other party or its subsidiaries pursuant to the
provisions of this Agreement,  whether obtained before or after the execution of
this Agreement,  shall be held in strict confidence; and the party in possession
of the  Confidential  Information  shall  exercise  the same degree of care with
respect  thereto that it uses to preserve  and  safeguard  its own  confidential
proprietary  information.  Such  Confidential  Information shall not directly or
indirectly be divulged,  disclosed or communicated to any other person or entity
or used  for any  purposes  other  than  those  expressly  contemplated  by this
Agreement,  except as otherwise  required by judicial or regulatory  authorities
having  jurisdiction in respect  thereof.  Each party shall cause its authorized
agents and  representatives  to maintain  the  confidentiality  of  Confidential
Information.  In the event the  transactions  contemplated by this Agreement are
not  consummated  for any  reason,  the  confidentiality  of  such  Confidential
Information  shall be  maintained  by such party and its  authorized  agents and
representatives (except to the extent that such Confidential  Information can be
shown  to be  previously  known  to such  party  or  later  acquired  by it from
legitimate  sources or  otherwise  available  to the  public).  MET Holdings and
TeleBanc   acknowledge  and  agree  that  any  prior  agreements  regarding  the
confidentiality  of  Confidential  Information  shall not  merge  into and shall
survive the execution and delivery of this Agreement,  except that to the extent
that the terms and provisions of this Section impose more stringent restrictions
and  limitations on the parties,  the terms and provisions of this Section shall
supersede the previously executed and delivered confidentiality agreements.


     4.10.     BEST EFFORTS.

               Each party  hereto  agrees to use such  party's  best  efforts to
cause the  conditions  within  its  control  to be  satisfied  and to effect the
Merger.

                                      A-24

<PAGE>


5.   CONDITIONS


     5.1.      CONDITIONS TO OBLIGATIONS OF THE PARTIES.

               The  obligations  of each party to  consummate  the  transactions
contemplated by this Agreement are subject to the satisfaction, on or before the
Closing Date, of each of the following conditions precedent:

               5.1.1. Termination. This Agreement shall not have been terminated
in accordance with its terms.

               5.1.2. Regulatory Approvals.  All Regulatory Approvals shall have
been  obtained;  no Regulatory  Approval  shall contain any condition that would
require  any  material  modification  or  nonperformance  of the  terms  of this
Agreement;  all Regulatory  Approvals  shall remain in full force and effect and
all conditions and  requirements  set forth in any Regulatory  Approval that are
required to be satisfied on or before the Closing Date, including the expiration
of any waiting periods, shall have been satisfied or properly waived.

               5.1.3 Shareholder  Approvals.  This Agreement (including the Plan
of Merger) shall have been approved by the requisite vote of the shareholders of
MET Holdings and TeleBanc in accordance  with applicable Laws and the respective
certificate of incorporation and bylaws of MET Holdings and TeleBanc.

               5.1.4. Matters Regarding TeleBanc Stock.

               (a) Registration Statement. The Registration Statement shall have
been  declared  effective by the SEC,  shall remain  effective  and shall not be
subject to a stop order or any threatened stop order.

               (b) Blue  Sky.  The  shares  of  TeleBanc  Stock to be  issued in
exchange for MET Holdings Stock as part of the Merger  Consideration  shall have
been qualified or registered for offering and sale under the securities or "Blue
Sky" Laws of each jurisdiction within the United States in which shareholders of
MET Holdings reside where such  qualification or registration is necessary,  and
no  order  suspending  the sale of such  shares  of  TeleBanc  Stock in any such
jurisdiction  shall  have been  issued  on or  before  the  Closing  Date,  such
qualification  or  registration  shall  remain in effect and no  proceedings  to
suspend the sale of such shares shall have been  instituted or, to the Knowledge
of any of TeleBanc's directors and officers, shall be contemplated.

               5.1.5. Escrow Agreements.  TeleBanc,  MET Holdings and the Escrow
Agent(s)  shall have entered into the  Caplan/Smilow  Escrow  Agreement  and the
Stockholder Escrow Agreement.


     5.2.      CONDITIONS TO OBLIGATIONS OF TeleBanc.

               The  obligations  of  TeleBanc  to  consummate  the  transactions
contemplated by this Agreement are subject to the satisfaction, on or before the
Closing Date, of each of the following conditions precedent,  any one or more of
which may be waived by TeleBanc, in its sole and absolute discretion:

               5.2.1.  Representations  and Warranties.  The representations and
warranties of MET Holdings  contained in this Agreement  shall be true,  correct
and complete in all material  respects  when made on the date of this  Agreement
and on the Closing Date.

                                      A-25
<PAGE>



               5.2.2.  Regulatory Approvals.  The Regulatory Approvals shall not
contain  any  condition,  obligation  or other  term which  TeleBanc  reasonably
determines to be materially burdensome.

               5.2.3.  Other  Approvals.  Except for such  consents,  approvals,
permits and other authorizations that, if not obtained,  would not, individually
or in the aggregate,  have a material adverse effect on the business,  financial
condition,  results of  operations  or  prospects  of MET  Holdings and each MET
Holdings Subsidiary,  taken as a whole, MET Holdings shall have obtained (i) the
consent or approval of other persons in connection with any lease,  agreement or
other arrangement, the benefits of which cannot be retained upon consummation of
the transactions  contemplated hereby without such consent or approval, (ii) all
permits or other  authorizations  other than  Regulatory  Approvals  required to
consummate  the  transactions  contemplated  hereby,  and (iii) from each of the
holders of the Promissory Notes, a waiver of the right of repayment set forth in
Section 6 of its respective Promissory Note.

               5.2.4.  Fairness  Opinion.  TeleBanc shall have received from the
Financial  Advisor,  or such other financial  adviser as TeleBanc may select, an
opinion dated the date of or  immediately  before the date of this Agreement and
an update of such  opinion  dated within five  Business  Days before the Closing
Date,   concluding  that,  in  such  financial  adviser's  opinion,  the  Merger
Consideration  is fair,  from a financial  point of view,  to  TeleBanc  and its
shareholders (other than MET Holdings).

               5.2.5. No Material Adverse Change.  As of the Closing Date, there
shall have been no Material  Adverse  Change in MET Holdings from that which was
represented  and  warranted  on the  date of  this  Agreement  pursuant  to this
Agreement. 

               5.2.6. Tax Opinion. TeleBanc shall have received the Tax Opinion.
The Tax Opinion shall have been obtained without the imposition of any condition
that is materially burdensome to TeleBanc.  The Tax Opinion shall remain in full
force and effect and all conditions and  requirements set forth therein that are
required to be satisfied on or before the Closing Date shall have been satisfied
or properly waived.

               5.2.7.  Compliance.  MET  Holdings  shall  have  in all  material
respects  performed  all  obligations  and  agreements  and  complied  with  all
covenants  contained in this  Agreement to be performed and complied with by MET
Holdings  on or prior to the  Closing  Date.  There shall not exist a Default or
matter that, with notice and/or passage of time,  would  constitute a Default by
MET Holdings under this Agreement.


     5.3.      CONDITIONS  TO  OBLIGATIONS  OF  MET HOLDINGS.

               The  obligations of MET Holdings to consummate  the  transactions
contemplated by this Agreement are subject to the satisfaction, on or before the
Closing  Date, of each of the following  conditions  precedent,  any one or more
which may be waived by MET Holdings, at its sole and absolute discretion:

               5.3.1.  Representations  and Warranties.  The representations and
warranties of TeleBanc  contained in this Agreement  shall be true,  correct and
complete in all material respects when made on the date of this Agreement and as
of the Closing Date.

               5.3.2. No Material Adverse Change.  As of the Closing Date, there
shall  have been no  Material  Adverse  Change in  TeleBanc  from that which was
represented  and  warranted  on the  date of  this  Agreement  pursuant  to this
Agreement.

                                      A-26

<PAGE>

               5.3.3.  Compliance.  TeleBanc shall have in all material respects
performed  all  obligations  and  agreements  and  complied  with all  covenants
contained in this  Agreement to be performed and complied with by TeleBanc on or
prior to the Closing Date.  There shall not exist a Default or matter that, with
notice and/or passage of time, would constitute a Default by TeleBanc under this
Agreement.


6.   CLOSING

     6.1.      TIME AND PLACE OF CLOSING.

               The Closing  shall take place on the Closing Date at 9:00 a.m. at
TeleBanc's corporate office,  located in Arlington,  Virginia,  or at such other
time and place on the Closing Date as the parties may mutually agree.


     6.2.      TeleBanc DELIVERIES.

               On the  Closing  Date,  TeleBanc  shall  deliver  or  cause to be
delivered to MET  Holdings,  or in the case of the Merger  Consideration,  to an
agent (the "Exchange Agent") for the stockholders of MET Holdings  receiving all
of the Merger  Consideration other than the Caplan/Smilow  Escrow Shares and the
Stockholder  Escrow  Shares,  which  shares  shall be  delivered  to the  Escrow
Agent(s),  with each  instrument  being dated as of the  Closing  Date and fully
executed, attested,  notarized and acknowledged,  as appropriate, (i) the Merger
Consideration,  (ii) the Amended and Restated  Certificate of  Incorporation  of
TeleBanc  certified  by the  Secretary  of State of  Delaware,  and  (iii)  such
documents  and  instruments  as MET  Holdings may deem  reasonably  necessary to
consummate the Merger and any other transactions contemplated by this Agreement,
provided that such documents and  instruments  are consistent  with the parties'
intent as expressed in this Agreement.


     6.3.      MET HOLDINGS DELIVERIES.

               On the Closing  Date,  MET Holdings  shall deliver or cause to be
delivered to TeleBanc,  with each document and instrument  being dated as of the
Closing  Date and fully  executed,  attested,  notarized  and  acknowledged,  as
appropriate,  (i) the Restated Certificate of Incorporation of MET Holdings,  as
amended,  certified  by the  Secretary  of State  of  Delaware,  and  (ii)  such
documents  and  instruments  as  TeleBanc  may  deem  reasonably   necessary  to
consummate the Merger and any other transactions contemplated by this Agreement,
provided that such documents and  instruments  are consistent  with the parties'
intent as expressed in this Agreement.


     6.4.      FEES AND CLOSING COSTS.

               6.4.1.  Each party shall pay all reasonable fees and costs of its
own attorneys, accountants,  financial advisers and other professionals incurred
in connection with the transactions contemplated by this Agreement, and TeleBanc
hereby  expressly  consents to the  payment by MET  Holdings,  and MET  Holdings
hereby expressly  consents to the payment by TeleBanc,  before or simultaneously
with the  Closing,  of such  reasonable  fees and  costs  for which the other is
responsible under this Section.

               6.4.2.  Expenses in connection  with the "Blue Sky"  registration
and approvals of TeleBanc Stock shall be paid by TeleBanc.

                                      A-27
<PAGE>


               6.4.3.  All other fees and expenses  incurred in connection  with
the transactions  contemplated  hereby shall be paid by the party incurring such
expenses.


7.   TERMINATION


     7.1.      MUTUAL CONSENT.

               The parties may  terminate  this  Agreement at any time by mutual
written agreement.


     7.2.      OTHER TERMINATION.

               Provided  that there does not then exist any Default by the party
or parties giving such notice,  MET Holdings,  on the one hand, or TeleBanc,  on
the  other,  may  terminate  this  Agreement  by giving  notice (a  "Termination
Notice") to the other at the time  designated in this Section or, in the absence
of such  designation,  at any time up to and  including the Closing Date, if any
one or more of the following shall have occurred and be continuing:

               7.2.1.  Termination  By Any Party.  Any party may terminate  this
Agreement under any one or more of the following circumstances:

               (a) at any time after March 31,  1997,  if the Closing  shall not
have  occurred  for any reason  other than a Default  by the party  giving  such
notice;

               (b) this  Agreement is not approved by the requisite  vote of the
shareholders of MET Holdings or TeleBanc.

               (c)  any  Application  for  Regulatory   Approval  is  denied  or
withdrawn and is not modified or  supplemented  and resubmitted in a manner that
the party  giving the notice  believes  is  responsive  to the  comments  of the
applicable  Governmental  Authority  within  90 days  after it is so  denied  or
withdrawn;

               (d)  a  court  or  other  Governmental   Authority  of  competent
jurisdiction  shall have issued an order,  writ,  injunction  or decree or shall
have taken any other action permanently restraining or otherwise prohibiting the
Merger and such  order,  writ,  injunction,  decree or other  action  shall have
become final and nonappealable.

               7.2.2.  Termination  By  TeleBanc.  TeleBanc may  terminate  this
Agreement under any one or more of the following circumstances:

               (a) at any time if there  shall  have  occurred  a Default by MET
Holdings;

               (b) on the Closing  Date,  if any Closing  Condition set forth in
Section 5.1 or Section 5.2 shall not have been satisfied;

               (c) at any time if a Material  Adverse Change in MET Holdings has
occurred and;

               (d) at any time up to and  including 45 days from the date hereof
if, based upon its corporate investigation of MET Holdings, TeleBanc reasonably,
determines   that  the  business  and   operations   of  MET  Holdings  are  not
substantially as represented and warranted on the date hereof.

               7.2.3.  Termination  By MET Holdings.  MET Holdings may terminate
this Agreement under any one or more of the following circumstances:

                                      A-28

<PAGE>


               (a) at any  time if  there  shall  have  occurred  a  Default  by
TeleBanc;

               (b) on the Closing Date, if any condition  precedent set forth in
Section 5.1 or Section 5.3 shall not have been satisfied; and

               (c) at any time if a  Material  Adverse  Change in  TeleBanc  has
occurred.


     7.3.      EFFECT OF TERMINATION.

               Termination  of this  Agreement  pursuant to this Section 7 shall
not relieve any party of any liability for a Default or other breach, default or
nonperformance under this Agreement.


8.   MISCELLANEOUS


     8.1.      NOTICES.

               Unless  expressly  provided  otherwise  in  this  Agreement,  any
notice,  request,  demand or other communication required to be given under this
Agreement  shall be in writing,  shall be deemed to be given or delivered (a) on
the  date  of  personal  delivery  of  the  notice,  request,  demand  or  other
communication  at or before 4:00 p.m. Eastern Standard Time (or Eastern Daylight
Savings Time if then in effect in Virginia), (b) on the third Business Day after
the day of mailing of such notice,  request,  demand or other  communication  by
United States Registered Mail or United States Certified Mail,  postage prepaid,
or (c) on the next Business Day after mailing of such notice, request, demand or
other communication by express courier,  freight charges prepaid, to the parties
(including any person or entity  designated for receipt of a photocopy  thereof)
at the  following  addresses or at such other  address as any of the parties may
hereafter specify in the aforementioned manner:

If to TeleBanc:          TeleBanc Financial Corporation
                         1111 North Highland Street
                         Arlington, Virginia  22201
                         Attention:  Aileen Lopez Pugh

And to:                  Hogan & Hartson L.L.P.
                         Columbia Square
                         555 Thirteenth Street, N.W.
                         Washington, D.C.  20004-1109
                         Attention:   Stuart G. Stein, Esq.
                         
If to MET Holdings:      MET Holdings Corporation
                         405 Park Avenue, Suite 1104
                         New York, New York  10022
                         Attention:  Emidio Morizio

     8.2.      ENTIRE AGREEMENT.

               Except as expressly  provided  otherwise in this Agreement,  this
Agreement constitutes the entire agreement of the parties hereto with respect to
the  matters  addressed  herein  and,  except as  expressly  set  forth  herein,
supersedes  all  prior  or  contemporaneous  contracts,  covenants,  agreements,
representations,  warranties  and  statements,  whether  written  or oral,  with
respect to such matters.

                                      A-29
<PAGE>


     8.3.      AMENDMENT.

               This  Agreement  may  not  be  amended,   changed,   modified  or
terminated,  except  by  written  instrument  executed  by all  parties  to this
Agreement.


     8.4.      WAIVER.

               Except as expressly  provided  herein,  no waiver by any party of
any  failure  or refusal  of any other  party to comply  with one or more of its
obligations  under  this  Agreement  shall be  deemed a waiver  of any  other or
subsequent  failure or refusal to so comply by such other party. No waiver shall
be valid  unless in writing  signed by the party to be  charged  and only to the
extent therein set forth.


     8.5.      SEVERABILITY.

               If any term or provision of this Agreement or application thereof
to any person or  circumstances  shall,  to any  extent,  be found by a court of
competent  jurisdiction  to be invalid or  unenforceable,  the remainder of this
Agreement,  or  the  application  of  such  term  or  provision  to  persons  or
circumstances  other than those as to which it is held invalid or unenforceable,
shall not be affected thereby and each other term or provision of this Agreement
shall be valid and be enforced to the fullest extent permitted by law unless, as
a result,  the intent of the parties as  expressed  in this  Agreement  would be
violated.


     8.6.      CAPTIONS.

               The  title of this  Agreement  and the  headings  of the  various
paragraphs  of this  Agreement  have  been  inserted  only for the  purposes  of
convenience,  and are not part of this  Agreement and shall not be deemed in any
manner to modify,  explain,  expand or restrict  any of the  provisions  of this
Agreement.


     8.7       GOVERNING LAW.

               Both parties to this  Agreement are Delaware  corporations.  This
Agreement  shall be construed  and enforced  according to the laws of that State
(not including the choice of law rules  thereof),  unless and to the extent that
the laws of the United States govern the performance of this Agreement.


     8.8       NO THIRD PARTY BENEFICIARIES.

               Except as expressly  provided herein,  this Agreement is made and
entered into for the sole protection and benefit of the parties  hereto,  and no
other person or entity shall have any right of action hereon, right to claim any
right or  benefit  from the terms  contained  herein or be deemed a third  party
beneficiary hereunder.


     8.9       ASSIGNABILITY.

               All terms and provisions of this Agreement  shall be binding upon
and  inure  to  the  benefit  of  the  parties  hereto,   and  their  respective
transferees,  successors  and  assigns;  provided,  however,  that  neither this
Agreement  nor any rights,  privileges,  duties and  obligations  of the parties
hereto may be  assigned  or  delegated  by any party  hereto  without  the prior
written  consent of the 

                                      A-30

<PAGE>

other party to this  Agreement  and any such  purported or attempted  assignment
shall be null and void ab initio and of no force or effect.


     8.10.     PARTIES NOT PARTNERS.

               Nothing contained in this Agreement shall constitute any party as
a partner  with,  agent for or principal of any one or more of the other parties
or their successors and assigns.


     8.11.     COUNTERPARTS.

               This  Agreement and the documents and  instruments to be executed
and  delivered  pursuant  to this  Agreement  may be  executed  in any number of
counterparts,  each of  which  shall be  deemed  an  original,  but all of which
together shall constitute but one instrument.


     8.12.     CUMULATIVE REMEDIES.

               Unless expressly  provided otherwise herein, the remedies of each
party  provided for herein shall be cumulative  and concurrent and shall include
all other  rights and  remedies  available  at law or in equity,  may be pursued
singly,  successively  or together,  at the sole and absolute  discretion of the
applicable party and may be exercised as often as occasion therefor shall arise.


     8.13.     TIME OF PERFORMANCE.

               If any payment to be made or obligation to be performed hereunder
is to be made or  performed  on a day other  than a  Business  Day,  it shall be
deemed to be made or performed in a timely manner if done on the next succeeding
Business Day.


     8.14.     FURTHER ASSURANCES.

               Subject to the terms and  conditions of this  Agreement,  each of
the parties  agrees to use its best efforts to take,  or cause to be taken,  all
action and do, or cause to be done, all things necessary, proper or desirable to
satisfy the Closing  Conditions  and to consummate and make effective the Merger
and the other  transactions  contemplated by this Agreement.  If, any time after
the Closing Date, any further action is necessary, proper or desirable to effect
the purposes of this Agreement,  the proper officers and directors of each party
of this Agreement shall take all such further action.


     8.15.     TIME OF ESSENCE.

               Time is of the essence of this Agreement.


     8.16.     SURVIVAL.

               (a) Except as specifically provided otherwise herein, none of the
representations,  warranties,  covenants or agreements of TeleBanc  contained in
this Agreement or in any  certificate or instrument  delivered  pursuant to this
Agreement  shall  survive  the  Closing  except to the extent  that  performance
thereof is to occur subsequent to the Closing Date.

               (b) Except as specifically  provided otherwise herein, all of the
representations,  warranties,  covenants or agreements of MET Holdings contained
in this Agreement or in any 

                                      A-31

<PAGE>

certificate or instrument delivered pursuant to this Agreement shall survive the
Closing for a period of two years from the Closing Date; provided, however, that
this two year  period  shall be  extended  with  respect to claims in respect of
taxes or employee  benefits to 30 days after the  expiration  of the  applicable
statutory period for such assessments.


     8.17      INDEMNIFICATION OF TeleBanc.

               After the Closing, TeleBanc and its successors and assigns, shall
be  indemnified  and  held  harmless  against  and  from  any  loss,  liability,
obligation,  claim,  demand,  damage, or expense,  including without  limitation
reasonable  attorneys' fees and  disbursements,  which is directly or indirectly
suffered  or  incurred  at any  time by  TeleBanc  or any of its  successors  or
assigns,  and which  arises  directly or  indirectly  out of or by virtue of, or
relates directly or indirectly to, any of the following:

               (a) for any claim made by  TeleBanc of any false,  misleading  or
inaccurate  representation or warranty made by MET Holdings in this Agreement or
in any certificate or instrument  delivered  pursuant to this Agreement,  or any
breach of or omission with respect to any such representation or warranty;

               (b) for any claim made by TeleBanc of any breach,  violation,  or
nonfulfillment by MET Holdings of, or any failure by MET Holdings to perform any
covenant, agreement, obligation or other provision contained in this Agreement;

               (c) for any  violation  of the  obligations  of MET  Holdings set
forth in Sections 4.3(b) and (c); and

               (d) for any action,  lawsuit or other proceeding  arising from or
relating  to any of the  foregoing  if a claim is made by  TeleBanc  within  the
applicable period set forth in Section 8.16(b).

               Any claim by TeleBanc or its  successors  or assigns  pursuant to
this Section 8.17 shall be satisfied only by recourse to the Stockholder  Escrow
Shares  and only to the  extent any such  shares  remain in the  Escrow  Account
provided for in Section 2.2.1(c).



               IN WITNESS WHEREOF, the parties hereto have caused this Agreement
to be duly executed as of the date first above written.




                                         TeleBanc FINANCIAL CORPORATION



                                         By:     /s/ Mark Rollinson
                                                 ---------------------
                                         Name:   Mark Rollinson
                                                 --------------------- 
ATTEST

By:  /s/ Sang-Hee Yi
     --------------------
     Asst. Secretary

                                      A-32
<PAGE>


                                        MET HOLDINGS CORPORATION


                                        By:     /s/ Mitchell Caplan
                                                -------------------------  
                                        Name:   Mitchell Caplan
                                                -------------------------  
                                        Title:  President
                                                -------------------------  

ATTEST

By: /s/   Jane Gelman
   -------------------
     Secretary

                                      A-33

<PAGE>


                                  EXHIBIT LIST
                                  ------------




  EXHIBIT A                 Statement of Earnings Requirements







                                      A-34
<PAGE>

                                   EXHIBIT A

                       STATEMENT OF EARNINGS REQUIREMENTS

         Between the Closing Date and up to and including the Escrow Termination
Date, at such time as Arbor has $1,875,000 of cumulative net income,  determined
in accordance  generally accepted  accounting  principles,  as measured from the
Closing Date (the  "Initial  Arbor  Earnings  Goal"),  then,  for each $10.31 of
additional  cumulative  net income  (determined  in  accordance  with  generally
accepted accounting principles,  of Arbor, as measured at the end of each fiscal
quarter) one share of the TeleBanc  Stock  deposited in the  Stockholder  Escrow
Account  pursuant to Section  2.2.1(c) of the  Agreement and Plan of Merger (the
"Release Ratio") shall be released from escrow, pursuant to the terms of Section
2.2.1(c) and the Stockholder Escrow Agreement.




                                      A-35
<PAGE>
                 FIRST AMENDMENT TO AGREEMENT AND PLAN OF MERGER
                 -----------------------------------------------


         THIS FIRST AMENDMENT TO AGREEMENT AND PLAN OF MERGER (this "Amendment")
is made and  entered  into  effective  as of  October 7,  1996,  by and  between
TeleBanc Financial Corporation  ("TeleBanc"),  a Delaware  corporation,  and MET
Holdings Corporation ("MET Holdings"), a Delaware corporation.

                                    RECITALS
                                    --------

         WHEREAS, TeleBanc and MET Holdings entered into a certain Agreement and
Plan of Merger,  effective  as of May 10,  1996 (the  "Agreement"),  pursuant to
which,  at the Effective Time (as defined in the  Agreement),  MET Holdings will
merge with and into TeleBanc (the "Merger");

         WHEREAS, the parties to the Agreement now desire to amend the Agreement
in several respects;

         WHEREAS,   pursuant  to  Section  4.1  of  the  Amended  and   Restated
Certificate  of  Incorporation  of TeleBanc  ("Certificate  of  Incorporation"),
TeleBanc is authorized  to issue  3,500,000  shares of common  stock,  par value
$0.01 per share ("TeleBanc Stock") and 500,000 shares of serial preferred stock,
par value $0.01 per share ("TeleBanc Preferred Stock");

         WHEREAS,  in connection with the Merger and other  considerations,  the
independent  members of the Board of  Directors  of TeleBanc  (the  "Independent
Directors")  have declared it advisable and have approved the  authorization  of
the  amendment  of  TeleBanc's  Certificate  of  Incorporation  to increase  the
authorized number of shares of TeleBanc Stock from 3,500,000 to 5,000,000 and to
increase  the  authorized  number of shares of  TeleBanc  Preferred  Stock  from
500,000 to 5,000,000.

         WHEREAS,  the  Independent  Directors  of  TeleBanc  and the  Board  of
Directors of MET Holdings  deem it advisable to make certain  changes to certain
provisions of the Agreement  related to, inter alia,  the exchange  ratios,  the
Caplan/Smilow Escrow Shares and the Stockholder Escrow Shares (each such term as
defined in the Agreement);

         WHEREAS,  MET Holdings  currently owns 106 shares (80.3%) of the issued
and outstanding common stock of Arbor Capital Partners, Inc. ("Arbor"),  without
par value, and 100% of the issued and outstanding  preferred stock of Arbor, par
value $100 per share;

         WHEREAS,  William M.  Daugherty owns the remaining 26 shares (19.7%) of
the  issued  and  outstanding  common  stock of  Arbor  and has the  right  (the
"Daugherty  Option") to acquire up to 27 additional shares of Arbor common stock
in  connection  with the Merger  (collectively,  such 53 shares are  hereinafter
referred to as the "Remaining Arbor Stock");

         WHEREAS,  the  Independent  Directors  of  TeleBanc  and the  Board  of
Directors of MET Holdings deem it advisable  for TeleBanc,  MET Holdings and Mr.
Daugherty  to  enter  into a  stock  exchange  agreement  (the  "Stock  Exchange
Agreement"), pursuant to which, if the Merger is consummated,  immediately prior
to the Effective Time, the Daugherty Option will be exercised in full and at the
Effective  Time, the Remaining  Arbor Stock will be exchanged for 342,604 shares
of TeleBanc  Stock,  such that Arbor will become a  wholly-owned  subsidiary  of
TeleBanc; and

         WHEREAS,  the  Independent  Directors  of  TeleBanc  and the  Board  of
Directors of MET Holdings deem it advisable for 342,604 shares of TeleBanc Stock
(the "Shares") to be issued to Mr.  Daugherty for the Remaining  Arbor Stock and
that (i) 46,302 of such Shares be issued to Mr. Daugherty at the Effective Time,
(ii) 42,302 of such Shares be held in a certain escrow account and (iii) 250,000
of such Shares be held in a certain separate escrow account;

                                       A-36
<PAGE>

                                    AGREEMENT
                                    ---------

         NOW,  THEREFORE,  in  consideration  of the foregoing  recitals and the
mutual promises, representations, warranties, covenants and conditions set forth
herein and in the Agreement,  the  sufficiency of which is hereby  acknowledged,
the parties mutually agree that the Agreement is hereby amended as follows:


1.       Section  1.2 of the  Agreement  is  amended to  include  the  following
         definition:  "`Amendment': The proposed amendment to the Certificate of
         Incorporation  of  TeleBanc,   pursuant  to  which  TeleBanc  would  be
         authorized to issue  5,000,000  shares of TeleBanc  Stock and 5,000,000
         shares of TeleBanc Preferred Stock."


2.       The definition of  "Caplan/Smilow  Escrow  Agreement" in Section 1.2 of
         the  Agreement is amended by inserting  after the word  "TeleBanc"  the
         words  ",  on its  own  behalf  and on  behalf  of the  members  of the
         Caplan/Smilow Group."


3.       Section  1.2 of the  Agreement  is  amended to  include  the  following
         definition: "`Caplan/Smilow Group': This term has the meaning set forth
         in Section 2.2.1(d)."


4.       Section  1.2 of the  Agreement  is  amended to  include  the  following
         definition: "`Daugherty Arbor Issued Shares': This term has the meaning
         set forth in Section 2.2.1(d)."


5.       Section  1.2 of the  Agreement  is  amended to  include  the  following
         definition:  "`Daugherty  Option:' The right of William M. Daugherty to
         acquire  up to 27  additional  shares  of  Arbor  common  stock  which,
         pursuant  to  the  Stock  Exchange   Agreement,   is  to  be  exercised
         immediately prior to the Effective Time of the Merger.'"


6.       The  definition of "Escrow  Account" in Section 1.2 of the Agreement is
         amended by inserting after the words  "Caplan/Smilow  Escrow Agreement"
         the words ", the First Daugherty Escrow Agreement, the Second Daugherty
         Escrow Agreement."


7.       The  definition  of "Escrow  Agent" in Section 1.2 of the  Agreement is
         amended by deleting the word "An" at the  beginning of the sentence and
         by inserting in its place the words "With respect to the  Caplan/Smilow
         Escrow  Agreement  and the  Stockholder  Escrow  Agreement,  an" and by
         inserting at the end of that sentence  after the words "as  applicable"
         the words ", and with respect to the First Daugherty  Escrow  Agreement
         and the Second  Daugherty  Escrow  Agreement,  an escrow agent mutually
         selected by TeleBanc and William M. Daugherty that is identified as the
         "Escrow Agent" in the Daugherty Escrow Agreement."


8.       Section 1.2 of the Agreement is hereby amended to include the following
         definition:  "`First Daugherty Escrow Agreement':  The escrow agreement
         by and among  TeleBanc,  William M.  Daugherty  and the  Escrow  Agent,
         entered into on or before the Closing Date,  the terms of which will be
         substantially as set forth in Section 2.2.1(d) of this Agreement.


9.       Section  1.2 of the  Agreement  is  amended to  include  the  following
         definition: "`First Daugherty Escrow Shares': This term has the meaning
         set forth in Section 2.2.1(d)."


10.      Section  1.2 of the  Agreement  is  amended to  include  the  following
         definition:  "`Remaining  Arbor  Stock':  This term has the meaning set
         forth in Section 2.2.1(d)."

                                      A-37
<PAGE>


11.      Section 1.2 of the Agreement is hereby amended to include the following
         definition:  "`Second Daugherty Escrow Agreement': The escrow agreement
         by and among  TeleBanc,  William M.  Daugherty  and the  Escrow  Agent,
         entered into on or before the Closing Date,  the terms of which will be
         substantially as set forth in Section 2.2.1(e) of this Agreement.


12.      Section  1.2 of the  Agreement  is  amended to  include  the  following
         definition:  "`Second  Daugherty  Escrow  Shares':  This  term  has the
         meaning set forth in Section 2.2.1(e)."


13.      Section  1.2 of the  Agreement  is  amended to  include  the  following
         definition:  "`Stock Exchange Agreement': The agreement entered into by
         and among TeleBanc, MET Holdings and William M. Daugherty,  pursuant to
         which  immediately  prior to the Effective  Time, the Daugherty  Option
         shall be exercised in full and at the Effective Time, all of the shares
         of common stock of Arbor then owned by Mr. Daugherty shall be exchanged
         for shares of TeleBanc Stock."


14.      The definition of "Stockholder  Escrow Agreement" in Section 1.2 of the
         Agreement is amended by inserting  after the word  "TeleBanc" the words
         ", on its own behalf and on behalf of the  shareholders  identified  in
         Schedule A thereto  (all of the  shareholders  of MET  Holdings  at the
         Effective Time)."


15.      Section  1.2 of the  Agreement  is  amended to  include  the  following
         definition:  "`TeleBanc  Preferred Stock':  The serial preferred stock,
         par value $0.01 per share, of TeleBanc."


16.      The second sentence of Section  2.2.1(a) of the Agreement is amended by
         deleting  the  number  "80.54"  and  inserting  in its place the number
         "102.2797."  The third  sentence  of  Section  2.2.1(a)  is  amended by
         deleting  the  number  "72.46"  and  inserting  in its place the number
         "94.5550."


17.      Section  2.2.1(b)  of the  Agreement  is  deleted in its  entirety  and
         replaced by the following paragraph:

                  "(b)  Caplan/Smilow  Escrow  Shares.  In the  Merger,  235,990
                  shares  of  TeleBanc  Stock  which  otherwise  would be issued
                  (pursuant to Section 2.2.1(a) or Section 2.3) or attributed to
                  the common MET Holdings and  TeleBanc  directors,  Mitchell H.
                  Caplan  and  David A.  Smilow,  and  certain  of their  family
                  relations and  affiliates  (collectively,  the  "Caplan/Smilow
                  Group") as a result of the Merger (the  "Caplan/Smilow  Escrow
                  Shares") will be placed,  pursuant to the Caplan/Smilow Escrow
                  Agreement,  into an Escrow Account, and released on a pro rata
                  basis  to  the  members  of  the  Caplan/Smilow  Group  to the
                  proportion,  if any, that Arbor receives net return of capital
                  from AG  Spruce  Fund,  L.P.  and  AGEA  Partners,  L.P.  (the
                  "Funds") of $2.5  million on or before the final  liquidation,
                  dissolution  or  termination of both of the Funds (the "Escrow
                  Termination Date"). To the extent such shares are not paid out
                  of escrow to the members of the Caplan/Smilow Group, they will
                  be canceled and returned to the treasury of TeleBanc. Prior to
                  the Escrow  Termination Date, the Caplan/Smilow  Escrow Shares
                  shall be voted by the members of the Caplan/Smilow  Group on a
                  pro  rata  basis.  Any  dividends  or  other  earnings  on the
                  Caplan/Smilow  Escrow  Shares  will  be  held  in  escrow  and
                  distributed with the Caplan/Smilow Escrow Shares to which such
                  dividends  or earnings  relate.  If any  Caplan/Smilow  Escrow
                  Shares are returned to TeleBanc from the Escrow  Account,  any
                  dividends  or earnings on such shares also will be returned to
                  TeleBanc."

                                      A-38
<PAGE>

18.      Section  2.2.1(c)  of the  Agreement  is  deleted in its  entirety  and
         replaced by the following paragraph:

                  "(c)  Stockholder  Escrow Shares.  Upon the Effective Time, in
                  addition to the shares of TeleBanc  Stock  issued  pursuant to
                  Section  2.2.1(a),  TeleBanc  shall issue and deposit with the
                  Escrow Agent,  pursuant to the Stockholder  Escrow  Agreement,
                  approximately  500,000  shares of TeleBanc Stock to be held in
                  an Escrow Account (the "Stockholder Escrow Shares").  Pursuant
                  to  the  terms  of  the  Stockholder   Statement  of  Earnings
                  Requirements   (which  is   attached  as  Exhibit  A  to  this
                  Agreement,  and which also will be  attached  as Schedule B to
                  the Stockholder Escrow Agreement),  if the Stockholder Initial
                  Arbor  Earnings Goal is achieved as of the Escrow  Termination
                  Date, the appropriate number of Stockholder Escrow Shares will
                  be  released  to  the  former  shareholders  of  MET  Holdings
                  identified in Schedule A to the Stockholder  Escrow  Agreement
                  on a pro  rata  basis,  in  accordance  with  the  Stockholder
                  Earnings  Ratio (as such term is defined in Exhibit A). If the
                  Stockholder Initial Arbor Earnings Goal has not been met as of
                  the  Escrow  Termination  Date  and if any of the  Stockholder
                  Escrow  Shares  remain in the Escrow  Account after the Escrow
                  Termination Date, any remaining  Stockholder  Escrow Shares in
                  the  Escrow   Account   shall  be  canceled  and  returned  to
                  TeleBanc's  treasury.  Prior to the Escrow  Termination  Date,
                  Stockholder  Escrow  Shares shall be voted by the Escrow Agent
                  in the  same pro  rata  proportion  as the  other  issued  and
                  outstanding  shares of TeleBanc Stock are voted. Any dividends
                  or other  earnings on the  Stockholder  Escrow  Shares will be
                  held in escrow and  distributed  with the  Stockholder  Escrow
                  Shares to which such  dividends  or  earnings  relate.  If any
                  Stockholder  Escrow  Shares are returned to TeleBanc  from the
                  Escrow Account,  any dividends or other earnings thereon shall
                  be distributed  to TeleBanc.  As provided in Section 8.17, for
                  so long as the  Stockholder  Escrow Shares or any dividends or
                  other earnings thereon are held in the Escrow Account pursuant
                  to the  Stockholder  Escrow  Agreement,  such  shares  and any
                  dividends  or other  earnings  thereon  shall be  available to
                  satisfy any claims for  indemnification  by  TeleBanc  for the
                  applicable period set forth in Section 8.16(b)."


19.      Section  2.2.1 of the  Agreement is amended by adding a new  subsection
         (d) which provides as follows:

                  "(d) Remaining Arbor Stock. Immediately prior to the Effective
                  Time, pursuant to the Stock Exchange Agreement,  the Daugherty
                  Option will be exercised in full.  At the  Effective  Time, in
                  addition  to  the  shares  of  TeleBanc  Stock  issued  to Mr.
                  Daugherty  pursuant to Sections  2.2.1(a) and  2.2.1(c),  each
                  issued and  outstanding  share of common  stock,  without  par
                  value,  of Arbor then owned by Mr.  Daugherty (the  "Remaining
                  Arbor  Stock")  shall  be  exchanged  for  342,604  shares  of
                  TeleBanc Stock (at an exchange  ratio of 6,464.2264  shares of
                  TeleBanc  Stock for each of the 53 shares of  Remaining  Arbor
                  Stock).  Of such 342,604  shares,  (i) 46,302  shares shall be
                  issued to Mr.  Daugherty at the Effective Time (the "Daugherty
                  Arbor Issued Shares"),  (ii) 250,000 shares shall be placed in
                  an Escrow Account as described in Section 2.2.1(e),  and (iii)
                  46,302 shares (the "First  Daugherty  Escrow  Shares") will be
                  placed, pursuant to the First Daugherty Escrow Agreement, into
                  an Escrow  Account,  and released to the  proportion,  if any,
                  that Arbor  receives  net return of capital  from the Funds of
                  $2.5 million on or before the Escrow  Termination Date. To the
                  extent  such  shares  are  not  paid  out  of  escrow  to  Mr.
                  Daugherty,  they will be canceled and returned to the treasury
                  of TeleBanc.  Prior to the Escrow  Termination Date, the First
                  Daugherty Escrow Shares shall be voted by Mr.  Daugherty.  Any
                  dividends  or other  earnings  on the First  Daugherty  Escrow
                  Shares will be held in escrow and  distributed  with the First
                  Daugherty  Escrow  Shares to which such  dividends or earnings
                  relate.  If any First Daugherty  Escrow Shares are returned to
                  TeleBanc from the Escrow Account, any dividends or earnings on
                  such shares also will be returned to TeleBanc.

                                      A-39
<PAGE>

20.      Section  2.2.1 of the  Agreement is amended by adding a new  subsection
         (e) which provides as follows:

                           "Upon the Effective  Time,  of the 342,604  shares of
                           TeleBanc  Stock issued to Mr.  Daugherty  pursuant to
                           Section  2.2.1(d),  TeleBanc  shall issue and deposit
                           with  the  Escrow  Agent,   pursuant  to  the  Second
                           Daugherty Escrow  Agreement,  250,000 of such 342,604
                           shares  of  TeleBanc  Stock  to be held in an  Escrow
                           Account  (the  "Second   Daugherty  Escrow  Shares").
                           Pursuant to the terms of the  Daugherty  Statement of
                           Earnings Requirements (which is attached as Exhibit B
                           to this Agreement, and which also will be attached as
                           Schedule A to the Second Daugherty Escrow Agreement),
                           if the  Daugherty  Initial  Arbor  Earnings  Goal  is
                           achieved  as of  the  Escrow  Termination  Date,  the
                           appropriate  number of Second Daugherty Escrow Shares
                           will be released to Mr. Daugherty, in accordance with
                           the Daugherty Earnings Ratio (as such term is defined
                           in  Exhibit  B).  If  the  Daugherty   Initial  Arbor
                           Earnings  Goal  has  not  been  met as of the  Escrow
                           Termination  Date and if any of the Second  Daugherty
                           Escrow Shares remain in the Second  Daugherty  Escrow
                           Account  after  the  Escrow   Termination  Date,  any
                           remaining  Second  Daugherty  Escrow  Shares  in  the
                           Second Daugherty Escrow Account shall be canceled and
                           returned to TeleBanc's treasury.  Prior to the Escrow
                           Termination  Date,  Second  Daugherty  Escrow  Shares
                           shall be voted by Mr.  Daugherty.  Any  dividends  or
                           other earnings on the Second  Daugherty Escrow Shares
                           will be held  in  escrow  and  distributed  with  the
                           Second   Daugherty   Escrow   Shares  to  which  such
                           dividends or earnings relate. If any Second Daugherty
                           Escrow  Shares  are  returned  to  TeleBanc  from the
                           Escrow  Account,  any  dividends  or  other  earnings
                           thereon shall be distributed to TeleBanc."

21.      The first  sentence of Section  2.2.2 is amended by  deleting  the word
         "Certificate"  and  inserting in its place the words "At the  Effective
         Time,  other than with  respect to shares  issued  and  deposited  into
         escrow pursuant to Section  2.2.1(c),  certificates."  Section 2.2.2 of
         the  Agreement  is  further  amended  by  inserting  at the end of that
         section:

                  "In lieu of a fraction of a share, the amount of cash that the
                  holder of the  Daugherty  Arbor  Issued  Shares is entitled to
                  shall  be  determined  in the  manner  set  forth  above,  and
                  following the  consummation  of the Merger,  such holder shall
                  not be entitled to dividends or any other rights in respect of
                  any such fraction.  In the event that shares of TeleBanc Stock
                  are released  from escrow on or before the Escrow  Termination
                  Date pursuant to Section 2.2.1(b),  Section 2.2.1(c),  Section
                  2.2.1(d) or Section 2.2.1(e) hereof,  in lieu of a fraction of
                  a share,  such  holder(s)  shall  receive  an  amount  of cash
                  determined in the manner set forth in above,  except that with
                  respect to these shareholders, the reference in clause (ii) to
                  the Closing Date shall be replaced with the Escrow Termination
                  Date, or, with respect to those shares held in escrow pursuant
                  to Section 2.2.1(b) or Section 2.2.1(d),  the date such shares
                  are  entitled to be  released  from escrow if such date occurs
                  prior to the Escrow Termination Date. Following the release of
                  shares  from  escrow  pursuant  to Section  2.2.1(b),  Section
                  2.2.1(c), Section 2.2.1(d) or Section 2.2.1(e), such holder(s)
                  shall not be  entitled  to  dividends  or any other  rights in
                  respect of any such fraction."


22.      Section  2.3 of the  Agreement  is amended by deleting in clause (i) of
         the second sentence the number  "$82,302.45" and inserting in its place
         the number  "$82,219.59"  and by  deleting  in clause  (ii) of the same
         sentence  the  number  "9,940"  and  inserting  in its place the number
         "9,640."


23.      Section  3.1.3 of the  Agreement  is amended by inserting at the end of
         that section the following additional sentence: "In connection with the
         Merger  and  general   corporate   governance  of  TeleBanc,   TeleBanc
         shareholders  will  vote on the  Amendment,  which if  approved,  would
         increase the authorized  number of shares of TeleBanc  capital stock to
         10,000,000,  including  5,000,000  shares of common stock and 5,000,000
         shares of preferred stock."

                                      A-40
<PAGE>

24.      Section  3.1.4 of the  Agreement  is amended by  inserting in the first
         sentence after the words "approval of the Agreement" the words "and the
         Amendment."  The  second  sentence  of  Section  3.1.4  is  amended  by
         inserting  after  the  words  "Plan  of  Merger,"  the  words  "and the
         Amendment."


25.      Section 4.3(a) of the Agreement is amended to insert in each of clauses
         (i) and (ii) after the words "(including the Plan of Merger)" the words
         "and with respect to TeleBanc only, the Amendment."


26.      Section 5.1.3 of the Agreement is amended by inserting  after the words
         "(including  the Plan of  Merger")  the  words  "and  with  respect  to
         TeleBanc only, the Amendment."


27.      The heading and text of Section 5.1.5 of the Agreement shall be deleted
         in their entirety and replaced by the following: "Other Agreements. The
         appropriate  parties  shall  have  entered  into (i) the  Caplan/Smilow
         Escrow  Agreement,  (ii) the Stockholder  Escrow  Agreement,  (iii) the
         First Daugherty  Escrow  Agreement,  (iv) the Second  Daugherty  Escrow
         Agreement and (v) the Stock Exchange Agreement."


28.      Section  5.1 of the  Agreement  is amended  by adding a new  subsection
         5.1.6 which provides as follows:  "5.1.6 Daugherty Option.  Immediately
         prior to the Effective Time, the Daugherty Option shall be exercised in
         full."


29.      Section  7.2.1(b) of the  Agreement is amended by  inserting  after the
         word  "Agreement"  the words "and with  respect to TeleBanc  only,  the
         Amendment."


30.      All references in the Agreement to the "Plan of Merger" shall hereafter
         refer to the  Agreement,  which  shall  constitute  the Plan of Merger.
         There shall be no separate Plan of Merger.


31.      The Exhibit List is amended by inserting before the words "Statement of
         Earnings  Requirements"  the  word  "Stockholder"  and by  adding a new
         exhibit, "EXHIBIT B Daugherty Statement of Earnings Requirements."


32.      The heading and the  paragraph  of text in EXHIBIT A to the  Agreement,
         the Statement of Earnings  Requirements,  are deleted in their entirety
         and replaced by the following:

                  "STOCKHOLDER STATEMENT OF EARNINGS REQUIREMENTS


                  Between the Closing  Date and up to and  including  the Escrow
                  Termination  Date,  if Arbor has received a return of at least
                  $1,875,000  of  cumulative  return of capital  from the Funds,
                  determined in accordance  with generally  accepted  accounting
                  principles,  as measured  from the Closing  Date to the Escrow
                  Termination  Date (the  "Stockholder  Initial  Arbor  Earnings
                  Goal"),  then,  for each $15.46 of additional  cumulative  net
                  income  (determined  in  accordance  with  generally  accepted
                  accounting  principles)  of Arbor  earned  prior to the Escrow
                  Termination Date, one share of the TeleBanc Stock deposited in
                  the Stockholder Escrow Account pursuant to Section 

                                      A-41
<PAGE>

                  2.2.1(c) of the Agreement and Plan of Merger (the "Stockholder
                  Earnings  Ratio") shall be released  from escrow,  pursuant to
                  the  terms of  Section  2.2.1(c)  and the  Stockholder  Escrow
                  Agreement."


33.      A new EXHIBIT B is added to the Agreement which provides as follows:


                  "DAUGHERTY STATEMENT OF EARNINGS REQUIREMENTS


                  Between the Closing  Date and up to and  including  the Escrow
                  Termination  Date,  if Arbor has received a return of at least
                  $1,875,000  of  cumulative  return of capital  from the Funds,
                  determined in accordance  with generally  accepted  accounting
                  principles,  as measured  from the Closing  Date to the Escrow
                  Termination  Date  (the  "Daugherty   Initial  Arbor  Earnings
                  Goal"),  then,  for each $30.93 of additional  cumulative  net
                  income  (determined  in  accordance  with  generally  accepted
                  accounting  principles)  of Arbor  earned  prior to the Escrow
                  Termination Date, one share of the TeleBanc Stock deposited in
                  the  Escrow  Account  pursuant  to  Section  2.2.1(e)  of  the
                  Agreement and Plan of Merger (the "Daugherty  Earnings Ratio")
                  shall  be  released  from  escrow,  pursuant  to the  terms of
                  Section 2.2.1(e) and the Second Daugherty Escrow Agreement."


34.      Except as otherwise  specifically  amended  herein,  the balance of the
         Agreement shall remain unchanged and in full force and effect.


         IN WITNESS WHEREOF, the parties hereto have caused this First Amendment
to Agreement  and Plan of Merger to be duly  executed as of the date first above
written.


                                                 TeleBanc FINANCIAL CORPORATION


                                                 By: ___________________________

                                                 Name: _________________________

ATTEST

By: ______________________
            Secretary


                                                 MET HOLDINGS CORPORATION


                                                 By: ___________________________

                                                 Name: _________________________


ATTEST

By: ______________________
            Secretary

                                      A-42

<PAGE>
                                     ANNEX B

                        DELAWARE GENERAL CORPORATION LAW

         Section 262.  APPRAISAL RIGHTS.

         (a) Any  stockholder of a corporation of this State who holds shares of
stock on the date of the making of a demand  pursuant to subsection  (d) of this
section with respect to such shares,  who continuously holds such shares through
the effective date of the merger or  consolidation,  who has otherwise  complied
with  subsection  (d) of this section and who has neither  voted in favor of the
merger or consolidation  nor consented thereto in writing pursuant to ss. 228 of
this title  shall be entitled  to an  appraisal  by the Court of Chancery of the
fair  value  of his  shares  of  stock  under  the  circumstances  described  in
subsections  (b) and (c) of this  section.  As used in this  section,  the  word
"stockholder"  means a holder of record of stock in a stock corporation and also
a member of record of a nonstock corporation; the words "stock" and "share" mean
and  include  what is  ordinarily  meant by those words and also  membership  or
membership  interest  of a  member  of a  nonstock  corporation;  and the  words
"depository  receipt" mean a receipt or other instrument  issued by a depository
representing an interest in one or more shares, or fractions thereof,  solely of
stock of a corporation, which stock is deposited with the depository.

         (b) Appraisal  rights shall be available for the shares of any class or
series of stock of a constituent  corporation in a merger or consolidation to be
effected  pursuant  to  ss.  251  (other  than a  merger  effected  pursuant  to
subsection  (g) of ss. 251),  ss. 252, ss. 254, ss. 257, ss. 258, ss. 263 or ss.
264 of this title:

                  (1)      Provided,  however,  that no  appraisal  rights under
                           this section shall be available for the shares of any
                           class or series of stock,  which stock, or depository
                           receipts in respect thereof, at the record date fixed
                           to  determine  the  stockholders  entitled to receive
                           notice of and to vote at the meeting of  stockholders
                           to act upon the agreement of merger or consolidation,
                           were  either  (i)  listed  on a  national  securities
                           exchange or  designated  as a national  market system
                           security on an  interdealer  quotation  system by the
                           National  Association of Securities Dealers,  Inc. or
                           (ii) held of record by more than 2,000  holders;  and
                           further  provided  that no appraisal  rights shall be
                           available for any shares of stock of the  constituent
                           corporation  surviving a merger if the merger did not
                           require for its approval the vote of the stockholders
                           of  the   surviving   corporation   as   provided  in
                           subsection (f) of ss. 251 of this title.

                  (2)      Notwithstanding  paragraph  (1) of  this  subsection,
                           appraisal   rights  under  this   section   shall  be
                           available  for the  shares  of any class or series of
                           stock of a  constituent  corporation  if the  holders
                           thereof are  required by the terms of an agreement of
                           merger or consolidation  pursuant to ss.ss. 251, 252,
                           254,  257,  258,  263 and 264 of this title to accept
                           for such stock anything except:

                           a.       Shares of stock of the corporation surviving
                                    or    resulting    from   such   merger   or
                                    consolidation,  or  depository  receipts  in
                                    respect thereof;

                           b.       Shares of stock of any other corporation, or
                                    depository   receipts  in  respect  thereof,
                                    which shares of stock or depository receipts
                                    at  the  effective  date  of the  merger  or
                                    consolidation  will be  either  listed  on a
                                    national  securities  exchange or designated
                                    as a national  market system  security on an
                                    interdealer quotation system by the National
                                    Association of Securities  Dealers,  Inc. or
                                    held of record by more than 2,000 holders;

                                      B-1
<PAGE>

                           c.       Cash  in  lieu  of   fractional   shares  or
                                    fractional  depository receipts described in
                                    the  foregoing  subparagraphs  a.  and b. of
                                    this paragraph; or

                           d.       Any  combination  of the  shares  of  stock,
                                    depository  receipts  and  cash  in  lieu of
                                    fractional  shares or fractional  depository
                                    receipts    described   in   the   foregoing
                                    subparagraphs   a.,   b.   and  c.  of  this
                                    paragraph.

                  (3)      In  the  event  all  of  the  stock  of a  subsidiary
                           Delaware corporation party to a merger effected under
                           ss.  253 of this  title is not  owned  by the  parent
                           corporation   immediately   prior   to  the   merger,
                           appraisal rights shall be available for the shares of
                           the subsidiary Delaware corporation.

         (c) Any  corporation  may provide in its  certificate of  incorporation
that  appraisal  rights under this section  shall be available for the shares of
any class or series of its stock as a result of an amendment to its  certificate
of  incorporation,  any merger or  consolidation  in which the  corporation is a
constituent corporation or the sale of all or substantially all of the assets of
the corporation.  If the certificate of incorporation contains such a provision,
the procedures of this section, including those set forth in subsections (d) and
(e) of this section, shall apply as nearly as is practicable.

         (d)      Appraisal rights shall be perfected as follows:

                  (1)      If a  proposed  merger  or  consolidation  for  which
                           appraisal  rights are provided  under this section is
                           to  be  submitted   for  approval  at  a  meeting  of
                           stockholders,  the corporation, not less than 20 days
                           prior  to  the  meeting,  shall  notify  each  of its
                           stockholders who was such on the record date for such
                           meeting  with  respect to shares for which  appraisal
                           rights are available  pursuant to  subsection  (b) or
                           (c) hereof that  appraisal  rights are  available for
                           any  or  all  of  the   shares  of  the   constituent
                           corporations, and shall include in such notice a copy
                           of this section.  Each stockholder electing to demand
                           the  appraisal  of his  shares  shall  deliver to the
                           corporation,  before  the  taking  of the vote on the
                           merger  or   consolidation,   a  written  demand  for
                           appraisal   of  his  shares.   Such  demand  will  be
                           sufficient if it reasonably  informs the  corporation
                           of the  identity  of the  stockholder  and  that  the
                           stockholder  intends  thereby to demand the appraisal
                           of his shares.  A proxy or vote against the merger or
                           consolidation  shall not constitute such a demand.  A
                           stockholder  electing  to take such action must do so
                           by a  separate  written  demand as  herein  provided.
                           Within  10  days  after  the  effective  date of such
                           merger or  consolidation,  the surviving or resulting
                           corporation  shall  notify each  stockholder  of each
                           constituent  corporation  who has complied  with this
                           subsection and has not voted in favor of or consented
                           to the merger or  consolidation  of the date that the
                           merger or consolidation has become effective; or

                  (2)      If the merger or consolidation  was approved pursuant
                           to ss. 228 or ss. 253 of this title, each constituent
                           corporation,  either before the effective date of the
                           merger   or   consolidation   or   within   ten  days
                           thereafter,  shall  notify each of the holders of any
                           class  or  series   of  stock  of  such   constituent
                           corporation  who are entitled to appraisal  rights of
                           the approval of the merger or consolidation  and that
                           appraisal  rights are available for any or all shares
                           of such class or series of stock of such  constituent
                           corporation,  and shall include in such notice a copy
                           of this  section;  provided  that,  if the  notice is
                           given on or after the effective date of the merger or

                                      B-2

<PAGE>

                           consolidation,  such  notice  shall  be  given by the
                           surviving  or  resulting   corporation  to  all  such
                           holders  of  any  class  or  series  of  stock  of  a
                           constituent   corporation   that  are   entitled   to
                           appraisal  rights.  Such notice may, and, if given on
                           or  after  the  effective   date  of  the  merger  or
                           consolidation,  shall,  also notify such stockholders
                           of the effective date of the merger or consolidation.
                           Any  stockholder  entitled to  appraisal  rights may,
                           within  twenty days after the date of mailing of such
                           notice,  demand  in  writing  from the  surviving  or
                           resulting  corporation the appraisal of such holder's
                           shares.   Such  demand  will  be   sufficient  if  it
                           reasonably informs the corporation of the identity of
                           the  stockholder  and  that the  stockholder  intends
                           thereby  to demand  the  appraisal  of such  holder's
                           shares. If such notice did not notify stockholders of
                           the  effective  date of the merger or  consolidation,
                           either (i) each such  constituent  corporation  shall
                           send a second notice before the effective date of the
                           merger or consolidation notifying each of the holders
                           of any class or  series of stock of such  constituent
                           corporation  that are entitled to appraisal rights of
                           the effective date of the merger or  consolidation or
                           (ii) the  surviving  or resulting  corporation  shall
                           send such a second  notice to all such  holders on or
                           within 10 days after such effective  date;  provided,
                           however, that if such second notice is sent more than
                           20 days  following  the sending of the first  notice,
                           such  second   notice  need  only  be  sent  to  each
                           stockholder  who is entitled to appraisal  rights and
                           who has demanded appraisal of such holder's shares in
                           accordance with this subsection.  An affidavit of the
                           secretary or  assistant  secretary or of the transfer
                           agent of the  corporation  that is  required  to give
                           either  notice that such notice has been given shall,
                           in the absence of fraud,  be prima facie  evidence of
                           the facts stated therein. For purposes of determining
                           the  stockholders  entitled to receive either notice,
                           each constituent  corporation may fix, in advance,  a
                           record date that shall be not more than 10 days prior
                           to the date the notice is given;  provided  that,  if
                           the notice is given on or after the effective date of
                           the merger or consolidation, the record date shall be
                           such  effective  date. If no record date is fixed and
                           the notice is given prior to the effective  date, the
                           record date shall be the close of business on the day
                           next preceding the day on which the notice is given.

         (e)  Within  120  days  after  the  effective  date  of the  merger  or
consolidation, the surviving or resulting corporation or any stockholder who has
complied with  subsections  (a) and (d) hereof and who is otherwise  entitled to
appraisal  rights,  may file a petition  in the Court of  Chancery  demanding  a
determination   of  the   value  of  the   stock   of  all  such   stockholders.
Notwithstanding  the  foregoing,  at any time within 60 days after the effective
date of the merger or  consolidation,  any  stockholder  shall have the right to
withdraw  his demand for  appraisal  and to accept  the terms  offered  upon the
merger or consolidation.  Within 120 days after the effective date of the merger
or  consolidation,  any  stockholder  who has complied with the  requirements of
subsections  (a) and (d)  hereof,  upon  written  request,  shall be entitled to
receive  from  the  corporation  surviving  the  merger  or  resulting  from the
consolidation a statement setting forth the aggregate number of shares not voted
in favor of the merger or  consolidation  and with respect to which  demands for
appraisal have been received and the aggregate number of holders of such shares.
Such written  statement shall be mailed to the stockholder  within 10 days after
his  written  request  for such a statement  is  received  by the  surviving  or
resulting  corporation  or within 10 days  after  expiration  of the  period for
delivery of demands for  appraisal  under  subsection  (d) hereof,  whichever is
later.

         (f) Upon the filing of any such petition by a stockholder, service of a
copy thereof  shall be made upon the surviving or resulting  corporation,  which
shall  within 20 days after such  service  file in the office of the Register in
Chancery in which the petition was filed a duly  verified  list  containing  the
names and  addresses of all  stockholders  who have  demanded  payment for their
shares and with whom  agreements  as to the value of their  shares have not been
reached by the  surviving or  resulting  corporation.  If the petition  shall be
filed  by  the  surviving  or  resulting  corporation,  the  petition  shall  be
accompanied  by such a duly  verified  list.  The  Register in  Chancery,  if so
ordered by the  Court,  shall  give  notice of the time and place  fixed for the
hearing of such  petition by  registered  or certified  mail to the surviving or
resulting corporation and to the stockholders shown on the list at the addresses
therein  stated.  Such notice shall also be given by l or more  publications  at
least  l  week 

                                      B-3
<PAGE>

before the day of the hearing, in a newspaper of general  circulation  published
in the City of  Wilmington,  Delaware  or such  publication  as the Court  deems
advisable. The forms of the notices by mail and by publication shall be approved
by the Court, and the costs thereof shall be borne by the surviving or resulting
corporation.

         (g) At the  hearing on such  petition,  the Court shall  determine  the
stockholders who have complied with this section and who have become entitled to
appraisal  rights.  The Court may require the  stockholders who have demanded an
appraisal for their shares and who hold stock  represented  by  certificates  to
submit  their  certificates  of stock to the  Register in Chancery  for notation
thereon of the pendency of the  appraisal  proceedings;  and if any  stockholder
fails to comply with such direction, the Court may dismiss the proceedings as to
such stockholder.

         (h) After  determining the stockholders  entitled to an appraisal,  the
Court shall appraise the shares,  determining  their fair value exclusive of any
element of value arising from the accomplishment or expectation of the merger or
consolidation,  together  with a fair rate of interest,  if any, to be paid upon
the amount  determined to be the fair value. In determining such fair value, the
Court shall take into account all relevant factors. In determining the fair rate
of interest, the Court may consider all relevant factors,  including the rate of
interest which the surviving or resulting  corporation  would have had to pay to
borrow money  during the pendency of the  proceeding.  Upon  application  by the
surviving or resulting corporation or by any stockholder entitled to participate
in the appraisal proceeding, the Court may, in its discretion,  permit discovery
or other pretrial  proceedings and may proceed to trial upon the appraisal prior
to the final  determination  of the  stockholder  entitled to an appraisal.  Any
stockholder  whose name appears on the list filed by the  surviving or resulting
corporation pursuant to subsection (f) of this section and who has submitted his
certificates  of stock to the  Register in Chancery,  if such is  required,  may
participate fully in all proceedings  until it is finally  determined that he is
not entitled to appraisal rights under this section.

         (i) The Court shall direct the payment of the fair value of the shares,
together with interest, if any, by the surviving or resulting corporation to the
stockholders entitled thereto.  Interest may be simple or compound, as the Court
may direct.  Payment shall be so made to each such  stockholder,  in the case of
holders of  uncertificated  stock  forthwith,  and the case of holders of shares
represented  by  certificates  upon  the  surrender  to the  corporation  of the
certificates  representing  such stock.  The  Court's  decree may be enforced as
other decrees in the Court of Chancery may be enforced,  whether such  surviving
or resulting corporation be a corporation of this State or of any state.

         (j) The  costs of the  proceeding  may be  determined  by the Court and
taxed upon the parties as the Court deems equitable in the  circumstances.  Upon
application  of a  stockholder,  the Court  may  order  all or a portion  of the
expenses   incurred  by  any   stockholder  in  connection  with  the  appraisal
proceeding,  including,  without limitation,  reasonable attorney's fees and the
fees and  expenses of experts,  to be charged pro rata  against the value of all
the shares entitled to an appraisal.

         (k) From and after the effective  date of the merger or  consolidation,
no stockholder  who has demanded his appraisal  rights as provided in subsection
(d) of this  section  shall be entitled to vote such stock for any purpose or to
receive  payment  of  dividends  or other  distributions  on the  stock  (except
dividends or other  distributions  payable to  stockholders  of record at a date
which is prior to the effective date of the merger or consolidation);  provided,
however,  that if no petition  for an  appraisal  shall be filed within the time
provided in subsection (e) of this section, or if such stockholder shall deliver
to the surviving or resulting corporation a written withdrawal of his demand for
an appraisal and an acceptance of the merger or consolidation,  either within 60
days after the  effective  date of the merger or  consolidation  as  provided in
subsection  (e) of this section or thereafter  with the written  approval of the
corporation,  then the right of such  stockholder  to an appraisal  shall cease.
Notwithstanding the foregoing,  no appraisal proceeding in the Court of Chancery
shall be dismissed as to any stockholder  without the approval of the Court, and
such approval may be conditioned upon such terms as the Court deems just.

                                      B-4
<PAGE>

         (l) The shares of the surviving or resulting  corporation  to which the
shares  of such  objecting  stockholders  would  have  been  converted  had they
assented to the merger or consolidation  shall have the status of authorized and
unissued shares of the surviving or resulting corporation.

                                      B-5

<PAGE>
                                     ANNEX C



                                                      October 4, 1996

To the Board of Directors
TeleBanc Financial Corporation
1111 North Highland Street
Arlington, VA  

You have asked our  opinion of fairness  from a  financial  point of view to the
shareholders  of TeleBanc  Financial  Corporation  of the  Agreement and Plan of
Merger between TeleBanc Financial Corporation and MET Holdings Corporation dated
May 10, 1996, as amended (the "Merger Agreement").

In  developing  our opinion,  we have,  among other things,  appraised  TeleBanc
Financial  Corporation,  MET  Holdings  Corporation  and its  subsidiary,  Arbor
Capital Partners, Inc. ("Arbor"), all as of March 31, 1996. In so doing, we have
relied upon  management  with respect to the accuracy  and  completeness  of the
financial and other information provided.

Under the Merger  Agreement,  TeleBanc  will issue common shares in exchange for
MET Holdings  preferred  stock,  common  stock,  and stock  options.  William M.
Daugherty's  Arbor  shares  and  option  will  be  similarly  exchanged.  It  is
noteworthy  that 87.3% of the  TeleBanc  shares to be issued will be  contingent
shares to be released  based upon the four-year  financial  performance of Arbor
Capital Partners.

We have considered the  contributions of each company to the combined assets and
earnings of the new entity including the assumptions underlying future financial
performance.  According to our fully-diluted  per-share analysis,  TeleBanc will
initially  dilute its net tangible assets by 0.79% and enhance its core earnings
by  4.05%.  Based on Arbor  Capital's  achievement  of the  four-year  financial
objectives  contemplated by the Merger  Agreement and the consequent  release of
escrowed TeleBanc shares, the transaction will have diluted TeleBanc's  tangible
net assets per share by 1.07% but will have enhanced  TeleBanc's  potential core
earnings per share by as much as 43.7%.

In our opinion,  the  consideration to be paid for MET Holdings  pursuant to the
Merger Agreement and for the common stock of Arbor Capital Partners owned by Mr.
Daugherty at the  effective  time (as defined in the Merger  Agreement)  is fair
from a financial point of view to the shareholders of TeleBanc.

                                           Corporate Finance of Washington, Inc.

                                           /s/ Peter W. Gavian

                                           Peter W. Gavian, CFA, ASA

                                      C-1
<PAGE>
                                    ANNEX D



                                      D-1

<PAGE>
                                    ANNEX F

                               INDEX TO FINANCIALS

                            Met Holdings Corporation
                                and Subsidiaries

Report of Independent Public Accountants                                   F-3

Consolidated Statements of Financial Position                              F-4

Consolidated Statements of Operations                                      F-6

Consolidated Statements of Changes in Stockholders' Equity                 F-8

Consolidated Statements of Cash Flows                                      F-9

Notes to Financial Statements                                              F-11

                                      

                                       F-1

<PAGE>

                            MET Holdings Corporation

                              Financial Statements
                            As of December 31, 1995,

                          And for the Year then Ended,
                         Together With Auditors' Report

                                      F-2

<PAGE>
                    Report of Independent Public Accountants


To the Stockholders of
MET Holdings Corporation:

We have audited the accompanying consolidated statement of financial position of
MET   Holdings   Corporation    (a Delaware    corporation)   and   subsidiaries
(collectively,   the  "Company")  as  of  December 31,  1995,  and  the  related
consolidated statements of operations,  changes in stockholders' equity and cash
flows for the year then ended. These financial statements are the responsibility
of the  Company's  management.  Our  responsibility  is to express an opinion on
these  financial  statements  based on our  audit.  

We conducted our audit in accordance with generally accepted auditing standards.
Those standards  require that we plan and perform an 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 audit provides 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 MET Holdings  Corporation and
subsidiaries  as of December 31, 1995,  and the results of their  operations and
their cash flows for the year then ended, in conformity with generally  accepted
accounting principles.

                                                             ARTHUR ANDERSEN LLP
Washington,D.C.,
   July 18,  1996 (except  with 
   respect to the matters 
   discussed in Note 21, as to
   which the date is September 
   30, 1996)


                                      F-3
 <PAGE>

                    MET Holdings Corporation and Subsidiaries

                  Consolidated Statements of Financial Position
                                 (In Thousands)
<TABLE>
<CAPTION>
                                     Assets
                                                                 June 30,                 December 31,
                                                                                --------------------------------
                                                                  1996              1995                1994
                                                              -------------     ---------------    -------------  
                                                               (Unaudited)                          (Unaudited)
<S>                                                            <C>               <C>                 <C>     
Cash and amounts due from depository institutions              $  1,366          $  2,897            $  2,309

Interest bearing deposits                                         3,370             5,956               3,623

Federal funds sold                                                  809               905                 647
                                                              -------------     ---------------    -------------  
Total cash and cash equivalents                                   5,545             9,758               6,579
                                                              -------------     ---------------    -------------  
Securities purchased under agreement to resell                       --                --               1,181

Investment securities available for sale, at fair value          61,195            40,058              10,548

Mortgage-backed securities available for sale, at fair value    216,206           234,210              15,459

Investment securities held to maturity (fair value of
 $1,901 at December 31, 1994)                                         --                --               1,896

Mortgage-backed and related securities held to
maturity (fair value of $214,105 at December 31, 1994)               --                --             221,005

Loans receivable, net                                           185,509           248,667             154,742

Loans receivable, held for sale                                 106,563                --                  --

Real estate acquired through foreclosure                          1,127               790                 793

Accrued interest receivable                                       4,784             4,378               3,081

Other assets                                                     22,010            16,842              12,389
                                                              -------------     ---------------    -------------  
Total assets                                                   $602,939          $544,703            $427,673
                                                              =============     ===============    =============  
</TABLE>

                   The accompanying notes are an integral part
             of these consolidated statements of financial position.

                                      F-4
<PAGE>
                    MET Holdings Corporation and Subsidiaries


                  Consolidated Statements of Financial Position
                                 (In Thousands)
<TABLE>
<CAPTION>

                      Liabilities and Stockholders' Equity
                                                                         June 30,                  December 31,
                                                                                             ---------------------------
                                                                           1996                 1995            1994
                                                                       -----------           ----------     ------------
                                                                       (Unaudited)                          (Unaudited)
<S>                                                                      <C>                  <C>             <C>     
Deposits                                                                 $345,755             $306,500        $212,411

Advances from Federal Home Loan Bank of Atlanta                           120,500              105,500          96,000

Securities sold under agreements to repurchase                             79,944               93,905          79,613

Subordinated debt, net of original issue discount                          16,541               16,496          16,390

Notes payable                                                               2,495                2,595           2,495

Other liabilities                                                          13,515                9,752           5,560
                                                                       -----------           ----------     ------------
                                                                          578,750              534,748         412,469
Commitments and contingencies

Minority interest                                                           8,450                7,955           5,981

Stockholders' equity:
     Preferred  stock,  6 percent  nonconvertible,  Class B,
      $0.10 par  value,  5,000 shares authorized, 5,000
      shares issued and outstanding                                             1                    -               -
     Common stock, Class A, $0.10 par value, 100,000
      shares authorized; 11,263 shares issued and 9,924 
      outstanding                                                               1                    1               1
     Common stock, Class B, $0.10 par value, 100,000
      shares authorized;  6,940 issued and 6,201 
      outstanding                                                               1                    1               1
     Additional paid-in capital                                            10,204                7,205           7,205
     Retained earnings                                                      5,372                4,637           3,052
     Treasury stock at cost (1,339 Class A and 739 Class B
      shares)                                                                (831)                (831)           (831)
     Unrealized gain (loss) on securities available for sale,
      net of tax                                                              991                  987            (205)
                                                                       -----------           ----------     ------------
          Total stockholders' equity                                       15,739               12,000           9,223
                                                                       -----------           ----------     ------------
          Total liabilities and stockholders' equity                     $602,939             $554,703        $427,673
                                                                      ============           ==========     =============
</TABLE>

                   The accompanying notes are an integral part
             of these consolidated statements of financial position.

                                      F-5
<PAGE>

                    MET Holdings Corporation and Subsidiaries

                      Consolidated Statements of Operations
                     (In Thousands Except Per Share Amounts)
<TABLE>
<CAPTION>
                                                                For the Six Months                For the Year Ended
                                                                  Ended June 30,                     December 31,
                                                             ----------------------        --------------------------------
                                                                 1996         1995         1995         1994          1993
                                                                 ----         ----         ----         ----          ----
                                                                    (Unaudited)                             (Unaudited)
<S>                                                            <C>          <C>          <C>          <C>          <C>    
Interest income:
     Mortgage loans and other loans                            $10,866      $ 7,821      $17,726      $10,813      $ 9,563
     Mortgage-backed and related securities                        216        9,432       18,614        9,328        5,452
     Investment securities and interest-bearing deposits           423          470          984          752          558
     Mortgage-backed and related securities available for
      sale                                                       9,418          785        1,755          646          331
     Investment securities available for sale                    1,548          521        1,405          621          636
     Other interest income                                         101          136          233          132          133
                                                               -------      -------      -------      -------      -------
          Total interest income                                 22,572       19,165       40,717       22,292       16,673

Interest expense:
     Deposits                                                    9,783        7,888       17,033        9,727        7,694
     Advances from Federal Home Loan Bank of Atlanta             3,078        2,984        5,985        4,278        2,543
     Reverse repurchase agreements                               2,663        3,104        6,252        2,281        1,254
     Subordinated debt                                           1,037        1,037        2,089        1,227           --
     Other interest payable                                        347          370          735          153          433
                                                               -------      -------      -------      -------      -------
          Total interest expense                                16,908       15,383       32,094       17,666       11,924
                                                               -------      -------      -------      -------      -------
          Net interest income                                    5,664        3,782        8,623        4,626        4,749

Provision for loan and security losses                             619          661        1,722          492          211
                                                               -------      -------      -------      -------      -------
          Net interest income after provision for
           loan and security losses                              5,045        3,121        6,901        4,134        4,538

Other income:
     Commissions, fees and service charges                         618          591          930          602           46
     Gain on sale of securities, net                               178          994        3,409          118        1,096
     Gain on sale of loans held for sale                            --           --          232           --           --
     Earnings of equity investments                                214           --           --           --           --
     Other                                                          47           15           --           69           21
                                                               -------      -------      -------      -------      -------
          Total noninterest income                               1,057        1,600        4,571          789        1,163

Other expenses:
     General and administrative-
     Compensation and employee benefits                          1,954        2,006        3,833        2,182        1,497
     Office occupancy and equipment                                270          241          506          449          304
     Federal deposit insurance premiums                            344          225          526          337          347
     Professional services                                         704          522        1,076          707          922
     Other                                                         508          296          736          449          321
                                                               -------      -------      -------      -------      -------
          Total general and administrative expenses              3,780        3,290        6,677        4,124        3,391
</TABLE>
                   The accompanying notes are an integral part
                   of these consolidated financial statements.

                                      F-6
<PAGE>
                    MET Holdings Corporation and Subsidiaries

                 Consolidated Statements of Operations (Cont'd)
                     (In Thousands Except Per Share Amounts)
<TABLE>
<CAPTION>
                                                                        For the Six Months                For the Year Ended 
                                                                           Ended June 30,                     December 31,       
                                                                      -----------------------     ----------------------------------
                                                                          1996         1995         1995         1994          1993
                                                                          ----         ----         ----         ----          ----
                                                                               (Unaudited)                            (Unaudited)
<S>                                                                    <C>          <C>          <C>          <C>           <C>    
Net operating costs of real estate acquired through 
  foreclosure                                                           $    47      $    80      $   430      $   (13)      $   534

Amortization of goodwill and other intangibles                              336           86          239          198           183
                                                                        --------     -------      -------      -------       -------
                    Total other expenses                                  4,163        3,456        7,346        4,309         4,108
                                                                        --------     -------      -------      -------       -------
Income before income tax expense, minority interest
 and cumulative effect of change in accounting principle                  1,939        1,265        4,126          614         1,593

Income tax provision                                                        668          429        1,576          129           663
                                                                        --------     -------      -------      -------       -------
Income before minority interest and cumulative effect of
 change in accounting principle                                           1,271          836        2,550          485           930

Minority interest                                                           492          300          965          (13)           --
                                                                        --------     -------      -------      -------       -------
Income before cumulative effect of a change in accounting
  principle                                                                 779          536        1,585          498           930

Cumulative effect of a change in accounting for income
   taxes                                                                     --           --           --           --           170
                                                                        --------     -------      -------      -------       -------
                    Net income                                              779          536        1,585          498         1,100
                                                                        --------     -------      -------      -------       -------
Preferred Stock dividends                                                    44           --           --           --            --
                    Net income available to common stockholders         $   735      $   536      $ 1,585      $   498       $ 1,100
                                                                        =======      =======      =======      =======       =======
Earnings per share:
Income before cumulative effect of change in
 accounting principle                                                   $ 36.22      $ 33.24      $ 98.29      $ 30.88       $ 57.67

Cumulative effect of a change in accounting for income
  taxes                                                                      --           --           --           --         10.54
                                                                        --------     -------      -------      -------       -------
                    Net income                                          $ 36.22      $ 33.24      $ 98.29      $ 30.88       $ 68.21
                                                                        ========     =======      =======      =======       =======
</TABLE>

                  The accompanying notes are an integral part
                  of these consolidated financial statements.

                                      F-7
<PAGE>

                    MET Holdings Corporation and Subsidiaries

           Consolidated Statements of Changes in Stockholders' Equity
            For the Year Ended December 31, 1995, 1994 and 1993, and
                       The Six Months Ended June 30, 1996
                                 (In Thousands)
<TABLE>
<CAPTION>

                                                                                                                                    
                                                           Preferred     Common       Common               Additional               
                                                             Stock        Stock        Stock     Treasury   Paid-in         Retained
                                                             Class B     Class A      Class B     Stock     Capital         Earnings
                                                             -------     -------      -------     -----     -------         --------
<S>                                                          <C>          <C>         <C>      <C>        <C>              <C>   
December 31, 1992 (unaudited)                                  $-          $1           $1      $   -      $  8,098          $1,386 
     Purchase of treasury shares                                -           -            -        (831)           -               - 
     Miscellaneous adjustments                                  -           -            -           -            -              68 
     Net income                                                 -           -            -           -            -           1,100 
     Unrealized gain on available for sale securities, net      -           -            -           -            -               - 
                                                             -------     -------      -------     -----     -------         --------
December 31, 1993 (unaudited)                                   -           1            1        (831)       8,098           2,554 
     Adjustment to basis of subsidiary                          -           -            -           -         (893)              - 
     Net income                                                 -           -            -           -            -             498 
     Unrealized loss on available for sale securities, net      -           -            -           -            -               - 
                                                             -------     -------      -------     -----     -------         --------
December 31, 1994 (unaudited)                                   -           1            1        (831)       7,205           3,052 
     Net income                                                 -           -            -           -            -           1,585 
     Unrealized gain on available for sale securities, net      -           -            -           -            -               - 
                                                             -------     -------      -------     -----     -------         --------
December 31, 1995                                               -           1            1        (831)       7,205           4,637 
     Issuance of new shares                                     1           -            -           -        2,999               - 
     Net income                                                 -           -            -           -            -             735 
     Unrealized gain on available for sale securities           -           -            -           -            -               - 
                                                             -------     -------      -------     -----     -------         --------
June 30, 1996 (unaudited)                                       $1          $1           $1      $(831)     $10,204          $5,372 
                                                            ========     =======      =======    ======     =======         ========
</TABLE>
<TABLE>
<CAPTION>
                                                                  Unrealized                      
                                                                Gain (Loss) on                    
                                                                Available For                     
                                                                Sale Securities         Total     
                                                                ---------------         -----     
<S>                                                             <C>                  <C>                                     
December 31, 1992 (unaudited)                                      $    -              $  9,486    
     Purchase of treasury shares                                        -                  (831)  
     Miscellaneous adjustments                                          -                    68   
     Net income                                                         -                 1,100   
     Unrealized gain on available for sale securities, net            286                   286   
                                                                ---------------         -------   
December 31, 1993 (unaudited)                                         286                10,109   
     Adjustment to basis of subsidiary                                  -                  (893)  
     Net income                                                         -                   498   
     Unrealized loss on available for sale securities, net           (491)                 (491)  
                                                                ---------------         -------   
December 31, 1994 (unaudited)                                        (205)                9,223   
     Net income                                                         -                 1,585   
     Unrealized gain on available for sale securities, net          1,192                 1,192   
                                                                ---------------         -------   
December 31, 1995                                                     987                12,000   
     Issuance of new shares                                             -                 3,000   
     Net income                                                         -                   735   
     Unrealized gain on available for sale securities                   4                     4   
                                                                ---------------         -------   
June 30, 1996 (unaudited)                                            $991               $15,739   
                                                                ===============         =======   
</TABLE>

                  The accompanying notes are an integral part
                   of these consolidated financial statements.

                                      F-8
<PAGE>
                    MET Holdings Corporation and Subsidiaries

                      Consolidated Statements of Cash Flows
                                 (In Thousands)
<TABLE>
<CAPTION>
                                                                                                                For the Six
                                                                                                                Months Ended        
                                                                                                                   June 30,         
                                                                                                                   --------         
                                                                                                             1996           1995    
                                                                                                             ----           ----    
                                                                                                                 (Unaudited)        
<S>                                                                                                     <C>            <C>          
Cash flows from operating activities:
   Net income                                                                                           $      779     $      536   
   Minority interest                                                                                           492            300   
    Adjustments to reconcile net income to net cash provided (used) by operating activities-                                        
    Net amortization of premiums and discounts on investment securities                                         55            (13)  
    Net amortization or premiums, discounts, and fees on loans and mortgage-backed and related
     securities                                                                                                812         (1,603)  
    Gain on sales of securities                                                                               (241)          (995)  
    Purchase of assets for trading                                                                               -              -   
    Proceeds from sale of trading assets                                                                         -              -   
    Provision for loan and security losses                                                                     619            661   
    Provision for losses on relate estate acquired through foreclosure and real estate held for sale             -              4   
    Gain on sale of real estate acquired through foreclosure                                                   (57)             -   
    Depreciation and amortization of premises and equipment                                                     78             80   
    Amortization of goodwill and other intangibles                                                              26             22   
    Stock dividends received from FHLB                                                                           -           (188)  
    (Increase) decrease in accrued interest receivable                                                        (406)          (823)  
    (Increase) decrease in other assets                                                                     (2,314)           554   
    Interest credited to deposits                                                                            9,791          4,181   
    Increase in accrued expenses and other liabilities                                                       2,761          1,809
                                                                                                            ------          -----
        Net cash provided by operating activities                                                           12,395          4,525   
                                                                                                            ------          -----
Cash flows from investing activities:
   Purchase of securities under agreement to resell                                                              -              -   
   Proceeds from sale of securities purchased under agreement to resell                                          -              -   
   Purchases of investment securities available for sale                                                   (84,998)       (16,411)  
   Proceeds from sale of investment securities available for sale                                           45,311          2,050   
   Principal payments on investment securities available for sale                                           18,531              -   
   Purchases of mortgage-backed and related securities                                                     (94,315)       (65,296)  
   Proceeds from sale of mortgage-backed and related securities                                             86,204         14,075   
   Investment in subsidiaries                                                                               (2,808)             -   
</TABLE>
<TABLE>
<CAPTION>
                                                                                                             For the Year Ended     
                                                                                                                December 31,        
                                                                                                                ------------        
                                                                                                       1995         1994        1993
                                                                                                       ----         ----        ----
                                                                                                                    (Unaudited)     
<S>                                                                                                 <C>         <C>        <C>      
Cash flows from operating activities:                                                                                              
   Net income                                                                                       $  1,585    $     498  $  1,100 
   Minority interest                                                                                     965          (13)        - 
    Adjustments to reconcile net income to net cash provided (used) by operating activities-                                      - 
    Net amortization of premiums and discounts on investment securities                                   293         444       162 
    Net amortization or premiums, discounts, and fees on loans and mortgage-backed and related                                      
     securities                                                                                        (2,674)     (1,407)     (836)
    Gain on sales of securities                                                                        (3,409)       (118)   (1,096)
    Purchase of assets for trading                                                                          -     (25,295)        - 
    Proceeds from sale of trading assets                                                                    -      25,267         - 
    Provision for loan and security losses                                                              1,722         492       211 
    Provision for losses on relate estate acquired through foreclosure and real estate held for sale      256          22       691 
    Gain on sale of real estate acquired through foreclosure                                             (153)        (95)     (268)
    Depreciation and amortization of premises and equipment                                               193         102        83 
    Amortization of goodwill and other intangibles                                                         52          92       269 
    Stock dividends received from FHLB                                                                      -        (100)     (192)
    (Increase) decrease in accrued interest receivable                                                 (1,297)     (1,524)      289 
    (Increase) decrease in other assets                                                                (3,850)     (1,395)      904 
    Interest credited to deposits                                                                      17,033       7,473     5,852 
    Increase in accrued expenses and other liabilities                                                  2,472         780    (1,183)
                                                                                                      -------      ------    ------
        Net cash provided by operating activities                                                      13,188       5,223     5,986 
                                                                                                      -------      ------    ------
Cash flows from investing activities:                                                                                               
   Purchase of securities under agreement to resell                                                         -     (39,327)        - 
   Proceeds from sale of securities purchased under agreement to resell                                     -      38,146    10,000 
   Purchases of investment securities available for sale                                              (46,666)     (2,155)  (18,291)
   Proceeds from sale of investment securities available for sale                                      24,146       6,193    10,309 
   Principal payments on investment securities available for sale                                         491           -         - 
   Purchases of mortgage-backed and related securities                                                (68,629)   (181,234)  (34,109)
   Proceeds from sale of mortgage-backed and related securities                                        39,751         417     2,399 
   Investment in subsidiaries                                                                               -           -         - 
</TABLE>

                  The accompanying notes are an integral part
                   of these consolidated financial statements.
<TABLE>

                                      F-9
<PAGE>

                    MET Holdings Corporation and Subsidiaries

                      Consolidated Statements of Cash Flows
                                 (In Thousands)
                                   (Continued)
                                                                                         For the Six Months
                                                                                           Ended June 30,
                                                                                           --------------
                                                                                       1996            1995 
                                                                                     ----------    --------- 
                                                                                            (Unaudited) 
<S>                                                                                  <C>          <C>
     Net (increase) decrease in mortgage loans                                       $ (17,424)   $ (19,666)
     Purchases of investment securities held to maturity                                    --       (1,379)
     Proceeds from call of investment securities held to maturity                           --        2,448
     Principal payments on mortgage-backed and related securities held to maturity          --           --   
     Proceeds from sale of real estate acquired through foreclosure                        219           --   
     Purchase of equipment                                                                (139)        (412)
     Disposition of equipment                                                               --           --   
     Increase in FHLB stock                                                             (1,050)        (187)
                                                                                     ----------    --------- 
          Net cash (used in) provided by investing activities                          (50,469)     (84,778)
                                                                                     ----------    --------- 
Cash flows from financing activities:
     Net increase (decrease) in deposits, net of interest credited                      29,966       52,356
     Increase in advances from FHLB                                                     85,000       59,000
     Payments on advances from FHLB                                                    (70,000)     (49,500)
     Net increase in securities sold under agreements to repurchase                    (13,961)      17,162
     Subordinated debt borrowings                                                           --           --   
     Increase in notes payable                                                              --           --   
     Principal payments on notes payable                                                  (100)          --   
     Increase in common stock and additional paid-in capital                             3,000           --   
     Dividends paid to common and preferred stockholders                                   (44)          --   
                                                                                     ----------    --------- 
          Net cash provided by (used in) financing activities                           33,861       79,018
                                                                                     ----------    --------- 
Net (decrease) increase in cash and cash equivalents                                    (4,213)      (1,235)

Cash and cash equivalents, beginning of period                                           9,758        6,579
                                                                                     ----------    --------- 
Cash and cash equivalents, end of period                                             $   5,545    $   5,344
                                                                                     ==========    ========= 
Supplemental information:
     Interest paid on deposits and borrowed funds                                    $   7,986    $   4,089
     Income taxes paid                                                               $     768    $     239
     Gross unrealized gain on marketable securities available for sale               $   1,655    $    (517)
     Tax effect of gain on available for sale securities                             $     673    $    (194)
</TABLE>
<TABLE>
<CAPTION>
                                                                                          For the Year Ended
                                                                                               December 31,
                                                                                               ------------
                                                                                          1995       1994      1993
                                                                                     ---------    ---------    ---------
<S>                                                                                 <C>          <C>          <C>
     Net (increase) decrease in mortgage loans                                       $ (98,376)   $ (27,722)   $  29,989
     Purchases of investment securities held to maturity                                (7,490)      (1,289)      (2,000)
     Proceeds from call of investment securities held to maturity                        7,187        1,367        6,385
     Principal payments on mortgage-backed and related securities held to maturity      39,155           --           --
     Proceeds from sale of real estate acquired through foreclosure                        402          750        2,112
     Purchase of equipment                                                                (604)        (279)        (143)
     Disposition of equipment                                                               51           --           --
     Increase in FHLB stock                                                               (375)      (1,229)          --
                                                                                     ---------    ---------    ---------
          Net cash (used in) provided by investing activities                         (110,957)    (206,362)       6,651
                                                                                     ---------    ---------    ---------
Cash flows from financing activities:
     Net increase (decrease) in deposits, net of interest credited                      77,056       91,806      (22,820)
     Increase in advances from FHLB                                                     59,000      207,000       72,600
     Payments on advances from FHLB                                                    (49,500)    (172,000)     (65,350)
     Net increase in securities sold under agreements to repurchase                     14,292       49,971           --
     Subordinated debt borrowings                                                           --       16,390           --
     Increase in notes payable                                                             100           --           --
     Principal payments on notes payable                                                    --           --           --
     Increase in common stock and additional paid-in capital                                --        5,157           --
     Dividends paid to minority interest                                                    --          (82)          --
                                                                                     ---------    ---------    ---------
          Net cash provided by (used in) financing activities                          100,948      198,242      (15,570)
                                                                                     ---------    ---------    ---------
Net (decrease) increase in cash and cash equivalents                                     3,179       (2,897)      (2,933)

Cash and cash equivalents, beginning of period                                           6,579        9,476       12,409
                                                                                     ---------    ---------    ---------
Cash and cash equivalents, end of period                                             $   9,758    $   6,579    $   9,476
                                                                                     =========    =========    =========
Supplemental information:
     Interest paid on deposits and borrowed funds                                    $  29,852    $  15,728    $  12,316
     Income taxes paid                                                               $     965    $     239    $     720
     Gross unrealized gain on marketable securities available for sale               $   1,644    $    (564)   $     286
     Tax effect of gain on available for sale securities                             $     657    $    (219)   $     105
</TABLE>
                  The accompanying notes are an integral part
                   of these consolidated financial statements.

                                      F-10
<PAGE>
                    MET Holdings Corporation and Subsidiaries

                          Notes to Financial Statements
                        December 31, 1995, 1994 and 1993
1.   ORGANIZATION:

MET Holdings  Corporation  ("MET Holdings" or the "Company") is a thrift holding
company  organized  under the laws of Delaware on November 7,  1989. The primary
purpose of MET Holdings is to hold its majority ownership  interests in TeleBanc
Financial Corporation ("TeleBanc"), a savings and loan holding company and Arbor
Capital Partners,Inc.  ("Arbor"), a registered broker-dealer. MET Holdings is a
thrift  holding  company by virtue of its  ownership  of a majority  interest in
TeleBanc  and is  subject  to  regulation  by the  Office of Thrift  Supervision
("OTS").  

The Company  owns 63.4  percent of the  outstanding  shares of  TeleBanc,  whose
assets  accounted  for over 99 percent of the total  consolidated  assets of MET
Holdings at December  31, 1995.  TeleBanc  was  organized in Delaware in 1994 to
hold 100  percent of the  outstanding  shares of  Metropolitan  Bank for Savings
F.S.B.  ("MBFS").  MBFS is a federally  chartered  and  federally  insured stock
savings bank.  The primary  business  operations of TeleBanc are composed of the
activities conducted by MBFS, which provides financial products  nationwide.  In
March 1996, MBFS changed its name to TeleBank (the "Bank").

MET Holdings  also owns 80.3 percent of the  outstanding  common shares of Arbor
and 100% of the preferred shares, whose assets accounted for less than 1 percent
of the consolidated assets of MET Holdings at December 31, 1995. Arbor is a U.S.
registered  broker-dealer in securities and a registered investment advisor with
the Securities and Exchange  Commission (the "SEC").  Arbor's  primary  business
activity  involves  trading of mortgage-back  securities  principally with other
broker-dealers and government sponsored enterprises.

2. SUMMARY OF SIGNIFICANT  ACCOUNTING POLICIES: 

PRINCIPLES OF CONSOLIDATION

The  accompanying  consolidated  financial  statements  include the  accounts of
TeleBanc and Arbor. All significant  intercompany  transactions and balances are
eliminated in consolidation.  In March 1994,  TeleBanc became the direct savings
and loan holding company parent of the Bank. Accordingly,  all financial data as
of and for the periods prior to March 1994 represent the consolidated  financial
data of the Bank.

BASIS OF  FINANCIAL  STATEMENT  PRESENTATION

The  financial  statements  have been  prepared  in  conformity  with  generally
accepted  accounting   principles.   In  preparing  the  financial   statements,
management  is  required  to make  estimates  and  assumptions  that  affect the
reported amounts of assets and liabilities, disclosures of contingent assets and
liabilities  and  revenues and expenses  for the period.  Actual  results  could


                                      F-11
<PAGE>

differ significantly from those estimates. Material estimates for which a change
is  reasonably  possible in the  near-term  relate to the  determination  of the
allowance  for  loan  losses  and the  valuation  of  real  estate  acquired  in
connection  with  foreclosures.  

In addition,  the  regulatory  agencies which  supervise the financial  services
industry  periodically  review the Bank's  allowance  for losses on loans.  This
review,  which is an integral part of their examination  process,  may result in
additions to the  allowance  for loan losses  based on judgments  with regard to
available  information at the time of their examinations.

INVESTMENT SECURITIES AND  MORTGAGE-BACKED
SECURITIES

The  Company  adopted  the  provisions  of  Statement  of  Financial  Accounting
Standards  ("SFAS")  No.115,  "Accounting  for Certain  Investments  in Debt and
Equity  Securities,"  on  December  31,  1993.  Under SFAS  No.115,  the Company
classifies its debt and marketable equity securities in one of three categories:
held-to-maturity,  trading, and  available-for-sale.  Upon adoption, the Company
transferred  certain  securities between  categories.  On December 15, 1995, the
Company reclassified the entire held-to-maturity  investment and mortgage-backed
securities portfolios as available-for-sale.

Held-to-maturity  securities  are  those  securities  that the  Company  has the
ability  and  intent to hold until  maturity.  Held-to-maturity  securities  are
recorded at  amortized  cost,  adjusted  for the  amortization  or  accretion of
premiums or discounts.  Trading  securities are bought and held  principally for
the purpose of selling them in the near term.  Securities  purchased for trading
are carried at market value with the  corresponding  unrealized gains and losses
being  recognized  as credits or charges to income.  The  Company  had no assets
classified  as  trading  securities  at  December  31,  1995 or 1994.  All other
securities  not  included  in  held-to-maturity  or trading  are  classified  as
available-for-sale.  Available-for-sale  securities  are recorded at fair value.
Unrealized gains and losses on available-for-sale securities, net of the related
tax effects,  are reported as a separate component of stockholders' equity until
realized.

A decline in market value of any  held-to-maturity or  available-for-sale  asset
below its cost that is deemed  other than  temporary,  is  charged to  earnings,
resulting in the  establishment of a new cost basis for the asset.  Transfers of
securities  into the  available-for-sale  category are recorded at fair value at
the date of the transfer. Any unrealized gain or loss at the date of transfer is
recognized as a separate  component of  stockholders'  equity net of tax effect.
Premiums and  discounts on such  securities  are  amortized or accreted over the
life of the related  held-to-maturity  security as an  adjustment to yield using
the effective interest method.  Dividend and interest income are recognized when
earned.    Realized   gains   and   losses   for   securities    classified   as
available-for-sale and held-to-maturity are included in earnings and are derived
using  the  specific  identification  method  for  determining  the  cost of the
security sold. 

CASH AND CASH  EQUIVALENTS

Cash  and  cash   equivalents   are  composed  of   interest-bearing   deposits,
certificates  of  deposit,  funds due from banks,  and  federal  funds sold with
original  maturities  of three months or less. 

                                      F-12
<PAGE>


ALLOWANCE  FOR LOAN AND SECURITY LOSSES

The  loan  portfolio  is  carried  at  cost  and is  reviewed  by the  Company's
management to set provisions for estimated  losses on loans which are charged to
earnings in the current period. In this review,  particular attention is paid to
delinquent loans, loans in the process of foreclosure,  and when  collectibility
is in doubt,  any loans where there is evidence of a decline in the market value
of the  underlying  collateral  to less  than  the  related  loan  balance.  The
allowance and provision for loan losses are based on several factors,  including
continuing  examinations  and  appraisals of the loan  portfolio by  management,
examinations by supervisory authorities, continuing reviews of problem loans and
overall  portfolio  quality,  analytical  reviews  of loan  loss  experience  in
relation  to  outstanding  loans,  and  management's  judgment  with  respect to
economic  conditions  and its impact on the loan  portfolio.  In  addition,  the
Company  considers certain  mortgage-backed  securities with little or no credit
enhancement  of the  underlying  mortgages to have the same credit risks of such
mortgages.  Accordingly,  management provides for estimated credit losses on the
underlying loans of these securities, utilizing similar criteria for loan losses
as described above.

NONPERFORMING/UNDERPERFORMING  ASSETS

Nonperforming/underperforming  assets  consist of loans for which interest is no
longer  accrued,  loans  which  have been  restructured  in order to afford  the
Company a better  opportunity  to collect  amounts due on the loan,  real estate
acquired by foreclosure  and real estate upon which deeds in lieu of foreclosure
have been accepted.  Interest previously accrued but not collected on nonaccrual
loans is reversed  against  current  income when a loan is placed on  nonaccrual
status.  Accretion of deferred fees is discontinued  for nonaccrual  loans.  All
loans past due ninety days as well as other loans considered  uncollectible  are
placed  on  non-accrual  status.  Loans  delinquent  more than  ninety  days are
considered  impaired.  

The Company adopted the provisions of SFAS No.114,  "Accounting by Creditors for
Impairment of a Loan," and SFAS No.118,  "Accounting by Creditors for Impairment
of a Loan - Income Recognition and Disclosures," on January 1, 1995. SFAS No.114
requires that impaired  loans be measured based on the present value of expected
future cash flows  discounted  at the loan's  effective  interest  rate or, as a
practical expedient, at the loan's observable market price, or the fair value of
the  collateral  if the loan is  collateral-dependent.  In general,  SFAS No.118
amends the disclosure  requirements of SFAS No.114 to require  information about
the recorded  investment in certain  impaired loans. The impact of adopting SFAS
Nos.114 and 118 was not material to the Company's financial condition or results
of operations.

LOAN, DISCOUNTS AND PREMIUMS

Loan fees and certain direct loan  origination  costs are deferred,  and the net
fee or cost is recognized in interest  income using the interest method over the
contractual  life of the loans.  Premiums and discounts on loans  receivable are
amortized or accreted,  respectively, into income using the interest method over
the remaining period to contractual maturity adjusted for anticipated and actual
prepayments.

                                      F-13
<PAGE>
REAL ESTATE ACQUIRED THROUGH FORECLOSURE AND
HELD FOR SALE

Real  estate  properties  acquired  through  foreclosure  and  held for sale are
recorded at fair value less estimated  selling costs at acquisition.  Fair value
is determined by management  using  appraisals or other  appropriate  methods of
valuation.  Losses  estimated  at the time of  acquisition  are  charged  to the
allowance for loan losses.  Valuations are periodically  performed by management
and an allowance for losses is established through a charge to operations if the
carrying  value of a property  exceeds  its  estimated  fair value less  selling
costs.  Gains and losses,  if any, on sales of such real estate  properties  are
recognized as net operating  costs of real estate acquired  through  foreclosure
upon disposition of the property

DEFERRED  FINANCING COSTS

Deferred  financing costs related to the issuance of the  subordinated  notes in
May and June 1994 have been  capitalized  and are being  amortized as additional
interest expense using the interest method over the life of the notes.

INCOME TAXES

For Federal income tax purposes,  MET Holdings and Arbor have entered into a tax
sharing agreement pursuant to which they file a consolidated  Federal income tax
return.  TeleBanc is not part of this tax sharing  arrangement  and,  therefore,
files  a  separate  consolidated  Federal  income  tax  return  with  the  Bank.
Furthermore,  each entity files separate  income tax returns for state and local
purposes.  

Effective  January 1, 1993,  the Bank  adopted the  provisions  of SFAS  No.109,
"Accounting  for Income Taxes," and has reported the  cumulative  effect of that
change in the method of  accounting  for income  taxes in the 1993  consolidated
statement  of  income.  Under  the asset and  liability  method of SFAS  No.109,
deferred  tax  assets  and   liabilities  are  recognized  for  the  future  tax
consequences   attributable  to  temporary  differences  between  the  financial
statement  carrying  amounts of existing assets and their  respective tax bases.
Deferred  tax  assets and  liabilities  are  measured  using  enacted  tax rates
expected  to apply to  taxable  income  in the  years in which  those  temporary
differences are expected to be recovered or settled.

FINANCIAL  INSTRUMENTS

Interest Rate Swaps, Caps, Floors, and Collars, interest rate exchange contracts
and  protected  rate  agreements  are used by TeleBanc in the  management of its
interest-rate  risk.  TeleBanc is  generally  exposed to rising  interest  rates
because of the nature of the repricing of rate-sensitive assets as compared with
rate-sensitive  liabilities.  The objective of these financial instruments is to
match estimated  repricing periods of  rate-sensitive  assets and liabilities to
reduce interest rate exposure. These instruments are used only to hedge specific
assets and liabilities and are not used for speculative  purposes.

Premiums and fees associated with interest rate exchange contracts and protected
rate agreements are amortized to expense on a straight-line basis over the lives
of the  contracts.  The 

                                      F-14
<PAGE>

net interest  received or paid on these contracts is treated as an adjustment to
the interest  expense  related to the hedged  obligations in the period in which
such amounts are due.

OTHER  ASSETS

Other assets include loan servicing rights  acquired,  premiums paid on interest
rate caps,  prepaid assets,  and escrows advanced on serviced loans. The cost of
the loan servicing rights is amortized in proportion to, and over the period of,
estimated net servicing income.  The cost of loan servicing rights purchased and
the  amortization  thereon is  periodically  evaluated  in relation to estimated
future net servicing  income.  Premiums paid on interest rate caps are amortized
on a  straight-line  basis  over  the  life of the  applicable  cap  agreements.

EARNINGS PER SHARE

Earnings  per common  share are  computed by dividing net income by the total of
the weighted average number of common shares  outstanding  during the respective
period. The weighted average number of common share equivalents outstanding, net
of treasury shares was 16,125 in 1995, 1994 and 1993.

RECLASSIFICATIONS 

Certain  reclassifications  of the unaudited 1994 and 1993 financial  statements
have been made to conform to the 1995 presentation.  

NEW ACCOUNTING STANDARDS

In March 1995, the Financial  Accounting  Standards  Board ("FASB")  issued SFAS
No.121,  "Accounting for the Impairment of Long-Lived  Assets and for Long-Lived
Assets to be Disposed Of." This standard provides guidance on the carrying value
of long lived assets, including real estate acquired through foreclosure, and is
effective  January 1, 1996.  Management  believes that adopting the new standard
will not have a material effect on the consolidated financial statements.

In May 1995,  the FASB issued SFAS No.122,  "Accounting  for Mortgage  Servicing
Rights."  This  statement  requires a mortgage  banking  enterprise to recognize
separately all rights to service  mortgage loans and provides for the assessment
of impairment of such rights using fair value.  This statement is required to be
adopted  by the  Company  effective  January 1, 1996.  Management  believes  the
adoption  of this  statement  will not have a  material  impact  on  either  its
financial position or results of operations.

In  October 1995,  the FASB  issued  SFAS  No.123,  "Accounting for  Stock-Based
Compensation,"  which requires entities to measure compensation costs related to
awards of  stock-based  compensation  using  either the fair value method or the
intrinsic  value method.  Under the fair value method,  compensation  expense is
measured  at the grant  date  based on the fair  value of the  award.  Under the
intrinsic value method,  compensation expense is equal to the excess, if any, of
the  quoted  market  price of the stock at the grant  date over the  amount  the
employee  must  pay  to  acquire  the  stock.   Entities   electing  to  measure
compensation  costs  using  the  intrinsic  value  method  must  make pro  forma
disclosures, beginning after the effective date of 

                                      F-15
<PAGE>

January 1,  1996,  of net  income  and  earnings  per share as if the fair value
method had been  applied.  The Company  has  elected to account for  stock-based
compensation  programs using the intrinsic value method consistent with existing
accounting,  therefore,  the  standard  will not have a  material  impact on the
consolidated  financial statements.  

In June 1996,  the FASB issued  SFAS No.  125,  "Accounting  for  Transfers  and
Servicing  of  Financial  Assets  and  Extinguishments  of  Liabilities,"  which
provides consistent  standards for distinguishing  transfers of financial assets
that are sales from transfers that are secured  borrowings.  It also establishes
criteria for the recognition of either a servicing asset or servicing  liability
for servicing  contracts to service financial assets. This standard is effective
for  transfers  and  servicing  of  financial  assets  and   extinguishments  of
liabilities   occurring   after   December 31,  1996,   and  is  to  be  applied
prospectively.  The Company  believes  adopting the new standard will not have a
material impact on the consolidated financial statements.

 3. NOTES PAYABLE: 

MET Holdings has notes payable from certain  individuals and businesses totaling
$2.5 million as of December 31, 1995 and 1994.  These notes were entered into in
conjunction  with the  acquisition  of the Bank in 1993  and  require  quarterly
interest only payments at an interest rate of 1.5 percent.  Interest expense was
$150,000 for each of the years ended December 31, 1995 and 1994 (unaudited). The
principal balance plus any unpaid interest is due on May 10, 1998.

In addition,  during 1995 Arbor entered into a loan agreement with a relative of
an officer of the Company to borrow  $100,000  at an interest  rate of 8 percent
per annum and  maturing on December 1, 1996.  The  proceeds  from this loan were
used to fund the  initial  contribution  to AG Arbor  Management,  LLC,  a joint
venture Arbor  entered into  subsequent to year end (See Note 20). This loan was
repaid by Arbor on February 1, 1996.

4.  SECURITIES AND WHOLE LOANS PURCHASED UNDER 
    AGREEMENT TO RESELL:  

The Company had no  securities  and whole loans  purchased  under  agreement  to
resell at December 31, 1995 or 1994 (unaudited).  

However,  during  1994,  TeleBanc  entered into  purchases of U.S.  Treasury and
mortgage-backed  securities  and mortgage  loans under  agreements to resell the
same  securities or loans.  Fixed coupon  repurchase  agreements  are treated as
short-term  liquid  assets.  The  securities  underlying the agreements are book
entry  securities,   and  the  broker  retains   possession  of  the  securities
collateralizing the repurchase agreements.  For the year ended December 31, 1994
(unaudited),  the weighted average interest rate, weighted average balance,  and
maximum  month  end  balance  was  4.70  percent,   $1,875,000   and  $2,637,000
respectively.

                                      F-16
<PAGE>
5.   INVESTMENT SECURITIES:

The  amortized  cost basis and estimated  fair values of  investment  securities
available-for-sale  at December 31,  1995 and 1994  (unaudited),  by contractual
maturity, are shown below (in thousands):
<TABLE>
<CAPTION>
                                                          Amortized        Gross              Gross              Estimated
                                                          Cost             Unrealized         Unrealized         Fair
                                                          Basis            Gains              Losses             Values
                                                          -----            -----              ------             ------
<S>                                                     <C>              <C>              <C>                   <C>
1995:
Due within one year-
     Agency Notes                                       $  3,359         $     -          $      -              $  3,359
Due within one to five years-
     Municipal Bonds                                       2,946              15                 -                 2,961
Due in five to ten years-
     Corporate Debt                                        6,162              79                 -                 6,241
     Municipal Bonds                                       5,942              74                 -                 6,016
Due after ten years-
     Corporate Debt                                       16,688           1,058                 -                17,746
     Municipal Bonds                                       3,472             263                 -                 3,735
                                                        --------         -------          --------              ---------
                                                         $38,569          $1,489          $      -              $ 40,058
                                                        ========         =======          ========              =========
1994 (unaudited):
Due within one year-
     Securities Purchased Under
      Agreement to Resell                               $  1,181         $     -          $      -              $  1,181
Due within one to five years-
     Municipal Bonds                                       1,023               -               (36)                  987
Due in five to ten years-
     Municipal Bonds                                       8,176               -              (604)                7,572
Due after ten years-
     Municipal Bonds                                       1,261               -               (98)                1,163
     Domestic Corporate Debt                                 823               3                 -                   826
                                                        --------         -------          --------              ---------
                                                        $ 12,464         $     3          $   (738)             $ 11,729
                                                        ========         =======          ========              ========
</TABLE>

For the period ended  December 31,  1995,  total  proceeds on sale of securities
equaled  $24,146,000,  resulting in gross realized gains of $3,421,000 and gross
realized losses of $12,000.

                                      F-17
<PAGE>
The  amortized  cost  and  estimated   fair  values  of  investment   securities
held-to-maturity at December 31, 1994 (unaudited), by contractual maturity, are
shown below (in thousands):
                                               Gross        Gross      Estimated
                                 Amortized   Unrealized   Unrealized     Fair
                                 Cost Basis    Gains        Losses      Values
                                 ----------    -----        ------      ------

1994 (unaudited):
  Due within one to five years-
    Domestic Corporate Debt       $  989        $11          $ -         $1,000
  Due within one to five years-
    ESOP Note Receivable             300          -            -            300
  Due within five to ten years-
    Domestic Corporate Debt          607          -           (6)           601
                                  ------        ---          ---         ------
                                  $1,896        $11          $(6)        $1,901
                                  ======        ===          ===         ======

6.   MORTGAGE-BACKED AND RELATED SECURITIES:

Mortgage-backed  and related  securities  represent  participating  interests in
pools of long-term  first mortgage loans  originated and serviced by the issuers
of the  securities.  TeleBanc  has  also  invested  in  collateralized  mortgage
obligations  ("CMOs") which are securities  issued by special  purpose  entities
generally collateralized by pools of mortgage-backed securities. TeleBanc's CMOs
are senior tranches  collateralized by federal agency securities or whole loans.
The fair value of mortgage-backed and related securities  fluctuate according to
current interest rate conditions and prepayments.  Fair value is estimated using
quoted market prices.  For illiquid  securities,  market prices are estimated by
obtaining  market price quotes on similar  liquid  securities  and adjusting the
price to reflect  differences  between the two securities,  such as credit risk,
liquidity,  term, coupon, payment  characteristics,  and other information. 

The amortized cost basis and estimated fair values of mortgage-backed securities
available-for-sale  at  December 31, 1995 and 1994  (unaudited),  by contractual
maturity, are shown as follows: (in thousands)
<TABLE>
<CAPTION>
                                                                          Gross              Gross             Estimated
                                                        Amortized         Unrealized         Unrealized        Fair
                                                        Cost Basis        Gains              Losses            Values
                                                       -----------      ------------       ------------       -----------
<S>                                                    <C>               <C>               <C>                <C>
1995:
  Due within one to five years-
    Private issuer                                     $    2,371        $     -           $      (15)        $    2,356
    Agency certificates                                     9,594             62                    -              9,656
  Due within five to ten years-
    Private issuer                                          5,993              -                 (111)             5,882
    Agency certificates                                     3,085              -                   (6)             3,079
  Due after ten years-
    Private issuer                                        181,481            260                    -            181,741
    Agency certificates                                    22,252            686                    -             22,938
    Collateralized mortgage obligations                     8,325            233                    -              8,558
                                                         --------        -------           ----------         ----------
                                                         $233,101        $ 1,241           $     (132)        $  234,210
                                                         ========        =======           ==========         ==========
</TABLE>

                                      F-18
<PAGE>
<TABLE>
<CAPTION>
                                                                          Gross              Gross            Estimated
                                                        Amortized       Unrealized         Unrealized           Fair
                                                        Cost Basis        Gains              Losses            Values
                                                        ----------        -----              ------            ------
<S>                                                    <C>               <C>                 <C>            <C>
1994 (unaudited):
     Due within one to five years-
          Agency certificates                          $    5,921        $      -            $(185)         $    5,736
     Due within five to ten years-
          Agency certificates                               3,990               -              (24)              3,966
     Due after ten years-
          Agency certificates                               2,890               8              (81)              2,817
          Private issuer                                    2,360             580                -               2,940
                                                        ---------         -------            -----           ---------
                                                        $  15,161         $   588            $(290)          $  15,459
                                                        =========         =======            =====           =========
</TABLE>

The amortized  cost and  estimated  fair values of  mortgage-backed  and related
securities  held-to-maturity  at December 31, 1994 (unaudited),  by contractual
maturity, are as follows (in thousands):
<TABLE>
<CAPTION>
                                                                          Gross              Gross            Estimated
                                                        Amortized       Unrealized         Unrealized           Fair
                                                        Cost Basis        Gains              Losses            Values
                                                        ----------        -----              ------            ------
<S>                                                    <C>              <C>                 <C>               <C>
1994 (unaudited):
     Due in one to five years-
          Private issuer                                    1,689        $     -            $     (23)        $    1,666
     Due in five to ten years-
          Private issuer                                    4,369              -                 (379)             3,990
     Due after ten years-
          Private issuer                                  168,784            363               (4,889)           164,258
          Collateralized mortgage obligations               4,043              -                  (92)             3,951
          Agencies                                         42,184              -               (1,880)            40,304
     Less- allowance for losses                               (64)             -                    -                (64)
                                                        ---------        -------            ---------           --------
                                                        $ 221,005        $   363            $  (7,263)          $214,105
                                                        =========        =======            =========           ========
</TABLE>

At  December 31, 1995  and  1994  (unaudited),   $108,460,000  and  $91,724,000
respectively,  of private  issuer  mortgage-backed  securities  were  pledged as
collateral for reverse repurchase agreements.

                                      F-19
<PAGE>

7.   LOANS RECEIVABLE:

Loans  receivable at December 31, 1995 and 1994  (unaudited),  are summarized as
follows (in thousands):

                                                         1995             1994
                                                      ----------     -----------
                                                                     (Unaudited)

First mortgage loans (principally conventional):
     Secured by one-to-four family residences          $ 254,678      $ 147,150
     Secured by commercial real estate                     4,553          4,385
     Secured by mixed-use property                         1,792          1,953
     Secured by five or more dwelling units                1,286          1,114
     Secured by land                                         384            387
                                                      ----------     -----------
                                                         262,693        154,989

Less:
     Net deferred loan origination fees                      (42)           (50)
     Unamortized discounts, net                          (14,129)        (2,835)
                                                      ----------     -----------
          Total first mortgage loans                     248,522        152,104

Other loans:
     Home equity and second mortgage loans                 2,202          3,395
     Other                                                    79            168
                                                      ----------     -----------
                                                         250,803        155,667

Less- Allowance for loan losses                           (2,136)          (925)
                                                      ----------     -----------
     Net loans receivable                              $ 248,667      $ 154,742
                                                      ==========     ===========

The unpaid principal balance of mortgage loans owned by TeleBanc but serviced by
others  was  $103,349,000  and  $101,176,000  at  December 31,  1995  and  1994
(unaudited), respectively.

Loans on  non-accrual  status and loans past due ninety days or more at December
31, 1995 and 1994 (unaudited), are summarized as follows (in thousands):

                                                    1995        1994
                                                   ------      ------
                                                             (Unaudited)

First mortgage loans:
     Secured by one-to-four family residences      $4,526      $1,296
     Secured by commercial real estate                261         702

Home equity and second mortgage loans                 136          41

Other                                                  --          27
                                                   ------      ------
                                                   $4,923      $2,066

All loans past due ninety days are on non-accrual  status.  If all nonperforming
loans had been performing  during 1995, 1994  (unaudited) and 1993  (unaudited),
the Bank would have recorded $365,000, $113,000, and $46,000,  respectively,  in
additional  interest income.  There were no commitments to lend additional funds
to these borrowers as of December 31,  1995 and 1994  (unaudited).  There was no
allowance for  uncollected  interest at December 31,  1995 or 1994  (unaudited).

                                      F-20
<PAGE>
Troubled debt  restructurings  ("TDRs") are loans to which  TeleBanc has granted
certain concessions in consideration of the borrower's financial difficulty. The
objective of granting these  concessions  through a modification  of terms is to
maximize the recovery of the Bank's investment.  These modifications may include
reduction in principal,  stated  interest  rate,  extension of maturity,  and/or
reduction of accrued  interest.  The principal balance of loans that underwent a
TDR totaled  $602,000 and $688,000 at  December 31,  1995 and 1994  (unaudited),
respectively.  There  were no  commitments  to lend  additional  funds  to these
borrowers as of December 31, 1995 and 1994 (unaudited).  Interest income on TDRs
that would have been  recorded  under the  original  terms of such loans and the
interest income actually  recognized for the years ended  December 31,  1995 and
1994 (unaudited), is summarized as follows (in thousands):

                                                       1995       1994
                                                       ----      ------
                                                               (Unaudited)

Interest income that would have been recognized        $76        $95
Interest income recognized                             (45)       (9)
                                                       ----      -----
Interest income foregone                               $31        $86
                                                       ====      =====

Activity in the allowance for loan losses for the years ended December 31, 1995,
1994 (unaudited) and 1993 (unaudited) is summarized as follows (in thousands):

                                   1995         1994          1993
                                   -------      -----        -------   
                                            (Unaudited)    (Unaudited)

Balance, beginning of the year     $   925      $835           $659
     Provision for loan losses       1,211       392            211
     Charge-offs, net                    -      (302)           (35)
                                   -------      -----        -------   
Balance, end of year                $2,136      $925           $835
                                   =======      =====        =======   

The table below presents  impaired  loans as of December 31, 1995. In accordance
with SFAS No. 114,  the statement was adopted  prospectively on January 1, 1995,
and, therefore, prior periods are not presented:

                                      F-21
<PAGE>
<TABLE>
<CAPTION>

                                                                           Amount of            Amount of   
                                                      Total                Recorded             Recorded
                                                     Recorded             Investment           Investment
                                                     Investment              With                Without
                                                    in Impaired            Specific             Specific
Description of Loans                                  Loans                Reserves             Reserves
- --------------------                                  -----                --------             --------
<S>                                                  <C>                   <C>                 <C>     
Impaired loans that have not been
  charged-off fully:
     Commercial real estate                           $   261              $   222             $    39
     One- to four-family                                4,662                1,070               3,592
                                                      -------              -------             -------
          Total                                       $ 4,923              $ 1,292             $ 3,631
                                                      =======              =======             =======
Restructured loans:
     Commercial real estate                           $   255              $    38             $   217
     One- to four-family                                  110                   26                  84
                                                      -------              -------             -------
          Total                                       $   365              $    64             $   301
                                                      =======              =======             =======
</TABLE>

The average  recorded  investment in impaired  loans at  December 31,  1995, was
$1.8 million.  The related  amount of interest  income  recognized  for the year
ending  December 31,  1995,  was  $60,000.  Specific  reserves of  $482,000  for
impaired  loans are included in the  reserves  for loan losses,  as discussed in
Note 1.  TeleBanc's  charge-off policy for impaired loans is consistent with its
charge-off  policy for other loans.  Impaired loans are charged-off when, in the
opinion of  management  all principal and interest due on the impaired loan will
not be fully  collected.

SFAS No.118 allows a creditor to use existing  methods for recognizing  interest
income on an impaired loan.  Consistent  with  TeleBanc's  method for nonaccrual
loans,  interest  received on impaired  loans is recognized as interest  income,
except when it is doubtful that full payment will be  collected,  in which case,
interest  received is applied to  principal.  The  balance of impaired  loans at
January 1, 1995,  totaled  approximately  $1.5 million.  The initial adoption of
SFAS No.114 and SFAS  No.118 did not  require an  increase in reserves  for loan
losses and was not material to TeleBanc's  consolidated  financial statements or
results from operations.

8. REAL  ESTATE  ACQUIRED  THROUGH  FORECLOSURE:

Real  estate  acquired  through   foreclosure  at  December 31,  1995  and  1994
(unaudited), is summarized as follows (in thousands):
                                                          1995           1994
                                                       ---------      ---------
                                                                     (Unaudited)

Real estate acquired through foreclosure               $   1,003      $   885
Less- Allowance for losses                                  (213)         (92)
                                                       ---------      ---------
Net real estate acquired through foreclosure           $     790      $   793
                                                       =========      =========

                                      F-22
<PAGE>

Activity in the allowance  for real estate  losses for the years ended  December
31, 1995, 1994  (unaudited) and 1993  (unaudited),  is summarized as follows (in
thousands):

                                               1995       1994        1993
                                             ------     -------     ------
                                                      (Unaudited) (Unaudited)
Balance, beginning of year                    $  92       $ 221       $ 162
     Provision for real estate losses           256          22         218
     Charge-offs                               (135)       (151)       (159)
                                              -----       -----       -----
Balance, end of year                          $ 213       $  92       $ 221
                                              =====       =====       =====

9.   LOANS SERVICED FOR OTHERS:

Mortgage  loans  serviced  for  others  are  not  included  in the  accompanying
consolidated statements of financial condition because the related loans are not
owned by TeleBanc. The unpaid principal  balances of these loans at December 31,
1995 and 1994 (unaudited), are summarized as follows (in thousands):

                                                              1995       1994
                                                            --------  ----------
                                                                     (Unaudited)

Mortgage loans underlying pass-through securities:
     Federal Home Loan Mortgage Corporation                 $ 3,574     $ 4,342
     Federal National Mortgage Association                    5,307       3,318
                                                            --------  ----------
                                                              8,881       7,660
Mortgage loan portfolio serviced for-
     Other investors                                          9,315       1,853
                                                            --------  ----------
                                                            $18,196     $ 9,513
                                                            ========  ==========

Custodial  escrow  balances held in connection with the foregoing loans serviced
were  approximately   $168,000  and  $57,000  at  December 31,  1995  and  1994
(unaudited), respectively.

In August 1995, the Bank purchased a loan secured by mortgage  servicing  rights
that  were  owned by an  affiliate  for $2.5  million.  The loan was paid off in
October 1995 in conjunction with the Bank's purchase of the underlying servicing
rights for $3.3 million. Purchased mortgage servicing rights of $3.3 million and
$340,000 as of December 31, 1995 and 1994 (unaudited), respectively are included
in other assets.

                                      F-23
<PAGE>
10.   ACCRUED INTEREST RECEIVABLE:


Accrued interest receivable is included in other assets at December 31, 1995 and
1994 (unaudited), is summarized as follows (in thousands):

                                                              1995      1994
                                                            ------     ------
                                                                    (Unaudited)
Loans receivable                                            $2,276     $1,276
Mortgage-backed and related securities                       1,537      1,634
Investment securities                                          565        171
                                                            ------     ------
                                                            $4,378     $3,081
                                                            ======     ======

11.  DEPOSITS:

Deposits at December 31, 1995 and 1994  (unaudited),  are  summarized as follows
(in thousands):
<TABLE>
<CAPTION>
                                                     Weighted
                                                 Average Rate at  
                                                  December 31,                          Amount                Percent
                                              --------------------             -----------------------  -------------------   
                                                1995          1994                 1995        1994     1995        1994
                                              ------        ------             --------    -----------  -------   ---------
                                                          (Unaudited)                      (Unaudited)           (Unaudited)
<S>                                           <C>           <C>                <C>         <C>           <C>       <C>
Demand accounts, non interest-bearing             - %           - %            $  2,020    $    299        0.7%      0.1%
Money market                                   5.23          5.01                75,732      10,390       24.7       4.9
Passbook savings                               3.00          3.00                 1,748       2,700        0.6       1.3
Certificates of deposit                        6.53          6.67               227,000     199,022       74.0      93.7
                                                                               --------    ----------   ------     -----
                                                                               $306,500    $212,411      100.0%    100.0%
                                                                               ========    ==========   ======     =====
</TABLE>

Certificates  of deposit and money market  accounts,  classified  by rates as of
December 31, 1995 and 1994 (unaudited), are as follows (in thousands):

                Amount                      1995               1994
              ----------                ----------        -------------
                                                           (Unaudited)
               2 - 3.99%                 $      --           $  1,844
               4 - 5.99%                   141,750             75,923
               6 - 7.99%                   158,375            106,915
               8 - 9.99%                     1,817             22,549
              10 - 11.99%                      790              2,181
                                        ----------        -------------
                                          $302,732           $209,412
                                        ==========        =============

                                      F-24
<PAGE>
At December 31, 1995, scheduled maturities of certificates of deposits and money
market accounts are as follows (in thousands):
<TABLE>
<CAPTION>
              Less than      1-2       2-3       3-4          4-5      5+
Amount         one year     years     years     years        years    years        Total
- ----------    --------   --------   --------   --------   --------   --------   --------
<S>           <C>        <C>       <C>        <C>        <C>        <C>         <C>      
4 - 5.99%     $111,568   $ 10,708   $  9,128   $  9,453   $    865   $     28   $141,750

6 - 7.99%       51,759     47,356      4,299     41,628      8,877      4,456    158,375

8 - 9.99%          236        973        508         67         --         33      1,817

10 - 11.99%         --        790         --         --         --         --        790
              --------   --------   --------   --------   --------   --------   --------

              $163,563   $ 59,827   $ 13,935   $ 51,148   $  9,742   $  4,517   $302,732
              ========   ========   ========   ========   ========   ========   ========
</TABLE>

The aggregate amount of certificates of deposit with denominations  greater than
or equal to $100,000 was  $20,020,000  and  $23,105,000 at December 31, 1995 and
1994 (unaudited), respectively.

Interest  expense on  deposits  for the years  ended  December  31,  1995,  1994
(unaudited) and 1993 (unaudited) , is summarized as follows (in thousands): 

                                              1995          1994       1993
                                             -------       -------    -------
                                                         (Unaudited) (Unaudited)
Money market                                 $ 2,036       $   417       $   550
Passbook savings                                  78            92           135
Certificates of Deposit                       14,919         9,218         7,009
                                             -------       -------       -------
                                             $17,033       $ 9,727       $ 7,694
                                             =======       =======       =======

Accrued interest payable on deposits at December 31, 1995 and 1994  (unaudited),
was $452,000 and $1,471,000, respectively.

12.  ADVANCES  FROM  THE FHLB OF ATLANTA: 

Advances  to the Bank from the FHLB of Atlanta  at  December  31,  1995 and 1994
(unaudited), were as follows (dollars in thousands):


                      Weighted                      Weighted
                      Average      Interest          Average        Interest
Maturity                1995        Rate             1994             Rate
- --------            -----------    ---------      -------------  --------------
                                                          (Unaudited)
1995                 $     --         --%             $ 45,000        4.71%
1996                   51,000       5.52                51,000        5.13
1997                   29,500       5.72                    --          --
1999                   25,000       5.59                    --          --
                     --------      -----             ---------      -------
                     $105,500       5.59%             $  96,00        4.93%
                     ========      =====             =========      =======



All  advances,  except for $2.0  million,  are floating rate advances and adjust
quarterly or semi-annually to the London InterBank  Offering Rate ("LIBOR").  In
1995 and 1994 (unaudited), the

                                      F-25
<PAGE>
advances were  collateralized by a specific lien on mortgage loans in accordance
with an "Advances,  Specific  Collateral Pledge and Security Agreement" with the
FHLB of Atlanta,  executed September 10, 1980. Under this agreement, the Bank is
required to  maintain  qualified  collateral  equal to 120 to 160 percent of the
Bank's FHLB advances,  depending on the collateral type. As of December 31, 1995
and 1994  (unaudited),  TeleBanc  secured  these  advances with an assignment of
specific  mortgage loan  collateral from its loan and  mortgage-backed  security
portfolio. These 1-4 family whole first mortgage loans and securities pledged as
collateral totaled  approximately  $140,178,000 and $104,345,000 at December 31,
1995 and 1994 (unaudited), respectively.

TeleBanc  is  required  to be a member of the FHLB  System  and to  maintain  an
investment  in the stock of the FHLB of Atlanta at least equal to the greater of
1 percent of the unpaid principal balance of its residential mortgage loans or 1
percent of 30 percent of its total assets or 1/20th of its outstanding  advances
from the FHLB.

13.  SECURITIES SOLD UNDER AGREEMENTS TO REPURCHASE: 

Information  concerning  borrowings under fixed and variable rate coupon reverse
repurchase agreements is summarized as follows (dollars in thousands): 
<TABLE>
<CAPTION>
                                                                 1995       1994
                                                              ---------   ---------
                                                                         (Unaudited)
<S>                                                           <C>         <C>      
Weighted average balance during the year                      $ 97,692    $ 45,759

Weighted average interest rate during the year                    6.29%       4.92%

Maximum month-end balance during the year                      119,507      79,613

Balance at year-end                                             93,905      79,613

Private issuer mortgage-backed securities underlying the
  agreements as of the end of the year:
     Carrying value, including accrued interest                103,590      93,608
     Estimated market value                                    103,891      89,224
</TABLE>

The  securities  sold under the reverse  repurchase  agreements at  December 31,
1995,  are due in less than one year.  TeleBanc  enters into sales of securities
under  agreements  to  repurchase  the  same  securities.   Reverse   repurchase
agreements  are  collateralized  by  fixed  and  variable  rate  mortgage-backed
securities or investment grade  securities.  Reverse  repurchase  agreements are
treated as financings,  and the  obligations to repurchase  securities  sold are
reflected as a liability in the balance  sheet.  The dollar amount of securities
underlying  the  agreement  remains  in  the  asset  accounts.   The  securities
underlying the agreements are physical and book entry securities and the brokers
retain  possession  of the  securities  collateralizing  the reverse  repurchase
agreements. If the counterparty in a reverse repurchase agreement were to fail,

                                      F-26
<PAGE>
TeleBanc might incur an accounting  loss for the excess  collateral  posted with
the counterparty.  Below is data concerning reverse repurchase  agreements under
which the amount at risk with the listed  counterparties exceeded  10 percent of
the Company's stockholders' equity at December 31, 1995:

<TABLE>
<CAPTION>
                                                                   Weighted
                                             Weighted              Average 
                                             Average               Maturity               Amount
Name of Counterparty                         Coupon               (in Months)             at Risk
- --------------------                         --------             ----------          -------------
<S>                                           <C>                    <C>                <C>        
Goldman Sachs                                 6.08%                  0.50               $  588,547
Salomon Brothers                              6.18                   6.44                1,216,820
Lehman Brothers                               6.09                   5.64                2,323,445
Morgan Stanley                                5.84                   2.57                  193,723
Nomura                                        5.95                   0.76                  951,456
</TABLE>

14.  SUBORDINATED DEBT:

In May and June 1994,  TeleBanc  issued 15,000 units of  subordinated  debt at a
price of $15.0  million and 2,250  additional  units at a price of $2.3 million,
respectively.  Each unit consists of $1,000 of 11.5 percent  subordinated  notes
due in 2004 and 20  detachable  warrants to purchase  one share each of TeleBanc
common stock.  The notes may not be redeemed prior to May 1, 1999. The notes are
redeemable at the option of TeleBanc after May 1, 1999, at an initial redemption
price of 105.75 percent of the principal  amount plus accrued  interest with the
redemption  price declining to 104.60 percent,  103.45 percent,  102.30 percent,
and  101.15  percent  annually  each  year   thereafter.   Interest  is  payable
semi-annually  on  May 1 and  November  1,  commencing  November  1,  1994.  The
indenture,  among other things,  restricts the ability of TeleBanc under certain
circumstances to incur additional indebtedness,  limits cash dividends and other
capital  distributions  by  TeleBanc,  requires  the  maintenance  of a  reserve
initially  equal to 150 percent of  TeleBanc's  annual  interest  expense on all
indebtedness,  restricts  disposition  of the  Bank  or its  assets  and  limits
transactions with affiliates.

The total value of the 345,000 TeleBanc  warrants was $948,750 which resulted in
an original issue discount on the  subordinated  debt in the amount of $899,289.
The original issue discount is amortized on a level yield basis over the life of
the debt. The TeleBanc warrants became transferable on November 27, 1994 and are
exercisable  on or after May,  27, 1995.  The exercise  price of each warrant is
$7.65625.  

15. PENSION PLAN AND EMPLOYEE STOCK OWNERSHIP PLAN: 

TeleBanc  sponsors an Employee  Stock  Ownership  Plan  ("ESOP").  All full-time
employees of TeleBanc who meet limited  qualifications  participate in the ESOP.
Under the ESOP,  TeleBanc  contributes  cash to a separate trust fund maintained
exclusively  for the benefit of those  employees  who have become  participants.
Participants will have shares of TeleBanc common stock,  valued at market value,
allocated to their  personal  plan  accounts  based on a uniform  percentage  of
wages.  At December 31, 1995,  TeleBanc  carried a $240,000 note receivable from
the ESOP which was  collateralized  by TeleBanc's  common stock.  The ESOP owned
67,600 shares of TeleBanc's stock at December 31, 1995 with approximately 18,000
shares vested. In

                                      F-27
<PAGE>
addition,  the ESOP owns 368 shares of MET Holdings Class A Common Stock and 132
Class B Common Stock as of December 31, 1995.  Subsequent to fiscal year end the
ESOP  purchased  310  shares  of MET  Holdings,  newly  issued,  Class B  Serial
Preferred Stock at $600 per share. TeleBanc's contribution to the ESOP, which is
reflected in compensation  expense, was $210,000,  $104,000 and $130,000 for the
years  ended   December 31,  1995,  1994   (unaudited)  and  1993   (unaudited),
respectively.

16.  INCOME  TAXES: 

As of January 1, 1993,  the Bank  adopted SFAS  No.109,  "Accounting  for Income
Taxes." The cumulative impact of this change in accounting  principle at January
1, 1993  resulted in an  increase  in  earnings  of  $170,000  which is reported
separately in the consolidated statements of operations.  Prior years' financial
statements have not been restated to apply the provisions of SFAS No.109.

For federal income tax purposes,  MET Holdings and Arbor have entered into a tax
sharing  agreement and file on a  consolidated  basis their  federal  income tax
return.  TeleBanc  is not part of the same  consolidated  group for  federal tax
purposes and,  therefore,  files a separate federal income tax return.  TeleBanc
and TeleBank have entered into a tax sharing  agreement and file a  consolidated
basis federal income tax return. Furthermore,  each entity files separate income
tax returns for state and local  purposes. 

Income tax provision for the years ended December 31, 1995, 1994 (unaudited) and
1993 (unaudited), is summarized as follows (in thousands): 

                              1995             1994        1993
                         ---------         --------      ---------
                                                   (Unaudited)
Current:
     Federal              $ 1,954           $   171       $   698
     State                    181                59           154
                         ---------         --------      ---------
                            2,135               230           852
                         ---------         --------      ---------
Deferred:
     Federal                 (474)              (86)         (170)
     State                    (85)              (15)          (19)
                         ---------         --------      ---------
                             (559)             (101)         (189)
                         ---------         --------      ---------
Total:
     Federal                1,480                85           528
     State                     96                44           135
                         ---------         --------      ---------
                          $ 1,576           $   129       $   663
                         =========         ========      =========


                                      F-28
<PAGE>
A  reconciliation  of the  statutory  federal  income tax rate to MET  Holdings'
effective  income  tax  rate  for  the  years  ended  December  31,  1995,  1994
(unaudited) and 1993 (unaudited), is as follows:
<TABLE>
<CAPTION>
                                                                                             1995       1994       1993
                                                                                             ----       ----       ---- 
                                                                                                           (Unaudited)
<S>                                                                                          <C>        <C>        <C>
Federal income tax at statutory rate                                                         34.0%      34.0%      34.0%
State taxes, net of federal benefit                                                           4.5        4.8        5.5
Municipal bond interest, net of disallowed interest expense                                  (7.4)     (21.2)        --
Other                                                                                         7.1        3.4        2.1
                                                                                             ----       ----       ---- 

                                                                                             38.2%      21.0%      41.6%
                                                                                             ====       ====       ==== 
</TABLE>

Deferred  income taxes result from temporary  differences in the  recognition of
income and expense for tax versus financial reporting  purposes.  The sources of
these temporary  differences  and the related tax effects,  primarily due to the
operations  of  TeleBanc,  for the  years  ended  December  31,  1995  and  1994
(unaudited), are as follows (in thousands):
<TABLE>
<CAPTION>

                                                                         1995      1994
                                                                         ----      ----
                                                                               (Unaudited)
<S>                                                                    <C>      <C>   
Deferred tax liabilities:
     Acquired loan servicing rights                                    $ (15)   $ (18)
     Purchase accounting premium - land and building                     (37)     (75)
     Purchase accounting premium on investments                           (3)      (4)
     Depreciation                                                        (15)     (12)
     Tax reserve in excess of base year                                  (93)     (93)
     Prepaid expenses                                                    (25)     (95)
     FHLB stock dividends                                               (168)    (168)
                                                                       -----    ----- 
          Total                                                         (356)    (465)
                                                                       -----    ----- 
Deferred tax assets:
     Purchase accounting discount on loan portfolio                    $   4    $   3
     General reserves and real estate owned losses                       674      222
     Deferred loan fees                                                   16       19
                                                                       -----    ----- 
          Total                                                          694      244
                                                                       -----    ----- 
          Net deferred tax asset (liability)                             338     (221)
                                                                       -----    ----- 
Tax effect of securities available-for-sale adjustment to fair value
(Notes 5 and 6)                                                         (832)      62
                                                                       -----    ----- 
Adjusted net deferred tax liability                                    $(494)   $(159)
                                                                       =====    ===== 
</TABLE>
TeleBanc  carries an  accumulated  tax bad debt  reserve of  $785,000  for which
income taxes have not been provided. If the Bank were to convert from its thrift
charter,  the Bank would pay taxes of  approximately  $100,000  on this bad debt
reserve.  In addition,  the Bank has entered into a tax sharing  agreement  with
TeleBanc  under which it is allocated its share of income tax expense or benefit
based on its portion of consolidated income or loss.

Subsequent  to December 31,  1995,  legislation  was passed  which  repealed the
reserve  method which  afforded  thrift  institutions  favorable  treatment when
calculating  the tax  deduction for 

                                      F-29
<PAGE>
bad debt. Management does not believe that this legislation will have a material
impact on the Bank's consolidated financial statements.

17. FINANCIAL  INSTRUMENTS: 

TeleBanc  enters into swap agreements to make  fixed-rate  interest  payments in
exchange for receiving variable  market-indexed interest payments. The effect of
these agreements is to lengthen short-term variable liabilities into longer term
fixed-rate  liabilities.  The net  costs  of these  agreements  are  charged  to
interest expense.  Two such agreements were outstanding at December 31, 1995. On
November  28, 1995,  TeleBanc  entered  into a forward  swap  agreement,  with a
notional principal of $25.0 million,  under which TeleBanc will pay 5.97 percent
and receives 3 month LIBOR in exchange.  This agreement is effective January 12,
1996,  through October 12, 2000, and hedges certain current and anticipated FHLB
advances.  On December 28, 1995,  TeleBanc entered into the second interest rate
swap, which has a notional principal of $15.0 million, under which TeleBanc will
pay 5.875  percent and receive  3-month  LIBOR in  exchange.  This  agreement is
effective  December 28, 1995, through December 29, 2002, and also hedges certain
current and anticipated FHLB advances. 

Interest rate exchange agreements for the years ended December 31, 1995 and 1994
(unaudited), are summarized as follows (dollars in thousands):
<TABLE>
<CAPTION>
                                                                      1995           1994
                                                                   ----------    ----------
                                                                                 (Unaudited)
<S>                                                               <C>            <C>
Weighted average fixed rate payments                                     5.93%         5.78%
Weighted average original term                                           6.0 yrs       2.0 yrs
Weighted average variable rate obligation at December31, 1995            5.63%         6.31%
Net cost for the year                                              $       18    $      119
Notional Amount                                                    $   40,000    $   10,000
</TABLE>

TeleBanc  enters into interest rate cap  agreements  to hedge  outstanding  FHLB
advances and reverse repurchase agreements. Under the terms of the interest rate
cap agreements,  TeleBanc  generally  receives an amount equal to the difference
between 3 month LIBOR and the cap's  strike  rate,  multiplied  by the  notional
amount.  The interest rate cap  agreements  are  summarized as follows  (dollars
in thousands):


                                               Notional 
Cap Strike Rate       Effective Date           Balance          Maturity Date
- ---------------       --------------           -------          -------------

4%                    July 1992               $10,000           July 1999
5%                    July 1992                10,000           July 1997
7%                    December 1994            10,000           July 1998
7%                    July 1995                10,000           July 1997
8%                    October 1994             10,000           January 1997
9%                    October 1994             14,000           December 1998
9.5%                  January 1995             10,000           April 1997
10%                   November 1994            10,000           January 2002
10%                   January 1995             10,000           January 1997

                                      F-30
<PAGE>


The counterparties to the interest rate cap agreements are Goldman Sachs, Lehman
Brothers,  Salomon Brothers, UBS and Nomura and contain credit risk of $974,000,
$440,000, $198,000, $21,000 and $13,000,  respectively.  Because no amounts were
due to the Bank under  these  agreements,  credit  risk is  attributable  to the
unamortized cap premium at December 31,1995.  The total amortization expense for
premiums on interest rate caps was $213,000, $292,000 and $332,000 for the years
ended December 31, 1995, 1994 (unaudited) and 1993 (unaudited), respectively.

18.  FAIR VALUE DISCLOSURE OF FINANCIAL
     INSTRUMENTS:

The fair value information for financial  instruments,  which is provided below,
is based on the  requirements of SFAS No.107,  "Disclosure  About Fair Value of
Financial  Instruments,"  and does not represent the aggregate net fair value of
the Bank. Much of the information used to determine fair value is subjective and
judgmental  in nature,  therefore,  fair value  estimates,  especially  for less
marketable  securities,  may vary. In addition, the amounts actually realized or
paid upon settlement or maturity could be significantly different. The following
methods and  assumptions  were used to estimate  the fair value of each class of
financial instrument for which it is reasonable to estimate that value:

CASH AND  INTEREST-BEARING  DEPOSITS - Fair value is  estimated  to be  carrying
value.

FEDERAL  FUNDS SOLD - Fair value is estimated to be carrying  value.  

SECURITIES  PURCHASED  UNDER AGREEMENT TO RESELL - Fair value is estimated to be
carrying value. 

INVESTMENT  SECURITIES - Fair value is estimated by averaging  two quoted market
prices for most securities. For illiquid securities, market prices are estimated
by obtaining market price quotes on similar liquid  securities and adjusting the
price to reflect  differences  between the two securities,  such as credit risk,
liquidity, term coupon, payment characteristics, and other information.

MORTGAGE-BACKED  AND RELATED  SECURITIES - Fair value is estimated  using quoted
market prices. For illiquid securities, market prices are estimated by obtaining
market price quotes on similar  liquid  securities  and  adjusting  the price to
reflect differences between the two securities,  such as credit risk, liquidity,
term coupon, payment characteristics, and other information.

LOANS  RECEIVABLE  - For  certain  residential  mortgage  loans,  fair  value is
estimated  using quoted  market  prices for similar  types of product.  The fair
value of other  certain  types of loans is estimated  using quoted market prices
for securities backed by similar loans.

The fair value for loans which  could not be  reasonably  established  using the
previous  two  methods  was  estimated  by  discounting  future cash flows using
current rates for similar loans. Management adjusts the discount rate to reflect
the individual  characteristics of the loan, such as credit risk, coupon,  term,
payment  characteristics,  and the liquidity of the  secondary  market for these
types of loans. 

                                      F-31
<PAGE>

DEPOSITS - For passbook savings,  checking and money market accounts, fair value
is estimated  at carrying  value.  For  certificates  of deposit,  fair value is
estimated by  discounting  future cash flows at the currently  offered rates for
deposits of similar remaining maturities.

ADVANCES FROM THE FHLB OF ATLANTA - For adjustable rate advances,  fair value is
estimated at carrying value. For fixed rate advances, fair value is estimated by
discounting  future cash flows at the  currently  offered  rates for  fixed-rate
advances of similar  remaining  maturities.

SECURITIES  SOLD UNDER  AGREEMENTS TO REPURCHASE - Fair value is estimated using
carrying value. The securities are repriced on a semiannual basis.

OFF-BALANCE  SHEET  INSTRUMENTS  - The fair  value  of  interest  rate  exchange
agreements  is the net cost to TeleBanc to terminate the agreement as determined
from market  quotes. 

The  fair  value  of  financial  instruments  as of  December 31, 1995  and 1994
(unaudited),  is as follows  (in thousands): 
<TABLE>
<CAPTION>
                                                                            1995             1995             1994             1994
                                                                         Carrying            Fair            Carrying          Fair
                                                                           Value             Value            Value           Value
                                                                          -------            -------          -------        -------
                                                                                                                   (Unaudited)
<S>                                                                      <C>             <C>             <C>             <C>       
Assets:
     Cash and interest-bearing deposits                                  $  8,853        $  8,853        $  5,932        $  5,932
     Federal funds sold                                                       905             905             647             647
     Investment securities available-for-sale                              40,058          40,058          10,548          10,548
     Mortgage-backed securities available-for-sale                        234,210         234,210          15,459          15,459
     Loans receivable                                                     248,667         261,198         154,742         155,713

Liabilities:
     Deposits                                                             306,500         311,476         212,411         213,615
     Advances from the FHLB Atlanta                                       105,500         105,526          96,000          96,000
     Securities sold under agreements to repurchase                        93,905          93,905          79,613          79,613
     Subordinated debt, net                                                16,496          16,123          16,390          16,390
     Off-balance sheet instruments                                             --             212              --           2,820
</TABLE>

19.  STOCKHOLDERS' EQUITY:

MET Holdings'  common shares  outstanding  consist of Class A and Class B Common
Stock.  Voting  power is vested  exclusively  in the  holders  of Class A Common
Stock.  Shares of Class A Common  Stock  are  convertible  at the  option of the
holder  thereof  at any time  into the same  number  of shares of Class B Common
Stock.  Holders  of  Class A and  Class B  Common  Stock  share  ratably  in any
dividends or in the event of any  dissolution,  liquidation or winding up of the
Company.  

As mandated by the Financial  Institutions Reform,  Recovery and Enforcement Act
of 1989 ("FIRREA"),  the Director of the OTS requires all thrift institutions to
maintain capital in accordance with capital standards which include  maintenance
of: (1) tangible  capital equal to

                                      F-32
<PAGE>
at least 1.5 percent of adjusted  total  assets,  (2) core  capital  equal to at
least 3 percent of adjusted total assets, and (3) core capital equal to at least
4 percent of risk-weighted  assets (tier 1 capital ratio), and (4) total capital
including  general  loan  loss  allowances  equal  to  at  least  8  percent  of
risk-weighted  assets.  There  are  limitations  to the  amount of the loan loss
allowance  which may be included in  regulatory  capital.  At December 31, 1995,
TeleBanc  exceeded  all  current  and  fully  phased-in   capital   requirements
promulgated by the OTS. At December 31, 1995,  the Bank had tangible  capital of
5.36  percent,  core  capital of 5.31  percent and  risk-based  capital of 11.74
percent  which   exceeded  the  minimum  OTS   requirements   to  be  adequately
capitalized.

The Federal Deposit Insurance  Improvement Act of 1991 ("FDICIA")  required each
federal  regulatory  agency  to  mandate  minimum  capital  levels  at  which an
institution  is  considered  "well   capitalized",   "adequately   capitalized",
"undercapitalized",    "significantly    undercapitalized",    and   "critically
undercapitalized." Certain prompt corrective action is required to be taken with
respect  to those  institutions  which  fall below  minimum  regulatory  capital
standards.  Under the prompt corrective action  regulations  adopted by the OTS,
which became  effective in December 1992, the following  capital  standards were
required in order to be  considered  well  capitalized:  (1) core  capital of at
least 5 percent,  (2) tier 1 risk-based  capital of at least 6 percent,  and (3)
risk-based  capital of at least 10 percent.  TeleBanc is  considered  to be well
capitalized at December 31, 1995 under the prompt corrective action regulations.

TeleBanc is authorized to issue up to 500,000  shares of preferred  stock with a
par value of $1.00 per share.  No preferred stock is outstanding at December 31,
1995.

TeleBanc is subject to certain  restrictions  on the amount of  dividends it may
declare  without  prior  regulatory  approval  in  accordance  with the OTS.  At
December 31, 1995 approximately $7.3 million of retained earnings were available
for dividend declaration without prior regulatory approval.

ARBOR REGULATORY CAPITAL 

As a registered broker-dealer, Arbor is subject to the SEC's Uniform Net Capital
Rule 15c3-1 which  requires  that the Arbor  maintain  minimum net  capital,  as
defined,  of one fifteenth of aggregate  indebtedness,  as defined, or $100,000,
whichever is greater. As of December 31, 1995, Arbor had net capital of $303,222
which exceeded the requirements by $203,222. Arbor is exempt from the provisions
of Rule  15c3-3  under  Paragraph  (k)(2)(ii)  because it clears its  customers'
securities  transactions  on a fully  disclosed  basis  through  two  nonrelated
clearing brokers.

20. COMMITMENTS AND CONTINGENCIES: 

In the ordinary course of business, TeleBanc has various outstanding commitments
and contingent  liabilities that are not reflected in the accompanying financial
statements.  The  principal  commitments  of  TeleBanc  are as  follows: 

(a)  At December 31, 1995,  TeleBanc was obligated  under an operating lease for
     office space with an original  term of ten years.  Net rent  expense  under
     operating leases was approximately $127,000 for the year ended December 31,
     1995,  and $60,000 for the years ended December  31, 1994  (unaudited)  and
     1993 (unaudited).

                                      F-33
<PAGE>
The  projected  minimum  rental  payments  under  the  terms of the lease are as
follows (in thousands): 

            Year Ended
            December 31,
            ------------
               1996                                 $141,078
               1997                                  159,363
               1998                                   89,274
               1999                                   89,274
               2000 and thereafter                   461,251
                                                    --------
                                                    $940,240
                                                    ========

(b)  In 1995,  officers and  employees  were issued  32,000  options to purchase
     32,000 shares of TeleBanc  common stock at a price of $5.50.  Directors and
     officers  have been issued  options in 1994 to purchase  242,730  shares of
     common  stock of TeleBanc at prices  ranging  from $6.125 to $7.125.  As of
     December 31, 1995 and 1994  (unaudited),  114,892  and 56,946 of the shares
     were vested at exercise  prices ranging from $5.50 to $6.125.  The options'
     exercise  price  was the  market  value  of the  stock  at the  date of the
     offering. No options have been exercised or canceled.
(c)  As of December 31, 1995, TeleBanc had commitments to purchase $24.7 million
     of mortgage loans.
(d)  The  Federal  government  has  considered,  but  not  enacted,  a  plan  to
     recapitalize  the  Savings  Association  Insurance  Fund  ("SAIF")  with  a
     one-time  assessment  on savings  institutions.  Subsequently,  banks would
     share with thrifts in proportion to their  deposits the interest  costs for
     the  Financing  Corporation  ("FICO")  bonds.  The  cost to the Bank of the
     one-time  assessment  is  estimated  to be between  $2.2  million  and $2.3
     million.  However,  until the  legislation is formally  enacted  management
     cannot determine with any certainty the impact of such legislation.
(e)  TeleBanc  self-insures for a portion of health  insurance  expenses paid by
     TeleBanc  as a  benefit  to its  employees.  At  December 31, 1995 and 1994
     (unaudited),  the reserve for incurred  but not reported  claims under this
     insurance arrangement was insignificant.

Arbor is obligated  under a five-year  operating lease for office space expiring
November  30, 1997. In addition to base rent, the lease is subject to escalation
on certain costs incurred by the landlord.  Minimum rent  commitments  under the
terms of the lease are as follows:

               Year Ending
               December 31,
               ------------
                    1996                        $124,167
                    1997                         114,583



Arbor has entered into  clearing  agreements  with various  brokerage  firms for
minimum  monthly fees  aggregating  $7,500.  Beginning  in March 1996,  due to a
change in one of the brokerage  firms,  the minimum monthly fees will be reduced
to $6,500.  These  agreements  are  cancelable  upon  thirty days with a written
notice from either party.

                                      F-34
<PAGE>

21.  SUBSEQUENT EVENTS:

PREFERRED STOCK

Subsequent  to December 31, 1995,  MET Holdings  authorized  the issuance of two
classes of Serial  Preferred Stock consisting of 5,000 shares of 6 percent Class
A Serial Preferred Stock, and 5,000 shares of 6 percent Class B Serial Preferred
Stock  ("Class B"). Both classes of Serial  Preferred  Stock have a par value of
$0.10 per share.  On February 1, 1996,  MET Holdings  issued 5,000 shares of its
Class B Serial Preferred Stock to certain of the current common  shareholders of
the Company at $600 per share. Net proceeds were approximately $3,000,000.

JOINT VENTURES  

Subsequent  to December  31,  1995,  TeleBanc  received  regulatory  approval to
establish and fund 50 percent of the capital  commitment  for a new entity,  AGT
Mortgage  Services,  LLC ("AGT").  AGT will service  performing  loans for a fee
(including  those held by TeleBank) and perform  servicing and workout  services
for troubled loans for a fee. AGT commenced operations in May 1996. In addition,
TeleBanc  received  approval to fund 50 percent of the capital  commitment for a
second new entity, AGT-PRA LLC ("AGT PRA"). The primary business of AGT PRA will
be its investment in Portfolio Recovery Associates LLC ("PRA"). PRA will acquire
and collect  delinquent  consumer debt obligations for its own portfolio and may
also service troubled consumer loans for third parties. PRA commenced operations
on March 30, 1996.

In 1996,  Arbor  entered into a third joint venture with Angelo Gordon & Co., LP
("Angelo  Gordon"),  a New York based money  management  firm,  to form AG Arbor
Management,  LLC ("AG  Arbor"  or the  Managing  Partner),  a  Delaware  limited
liability  company.  AG Arbor serves as the managing  partner for two investment
partnerships, AG Spruce, LP and AGEA Partners, LP (the Funds), and will manage a
combined  total of at least  approximately  $75,000,000  of  non-performing  and
credit  impaired  mortgage  securities  and whole loans.  The Company and Angelo
Gordon  have  committed  to invest  10  percent  of each  Fund's  total  capital
commitment,  subject to a maximum commitment of $2.5 million each for a total of
$5,000,000. These funds were formed on February 1, 1996.

DEPOSITS ACQUISITION

On May 2, 1996,  TeleBanc  entered into an agreement to assume  certain  deposit
liabilities  with First  Commonwealth  Savings Bank FSB ("First  Commonwealth"),
First  Commonwealth  Financial  Corp.,  and  John  York,  Jr.  Pursuant  to this
agreement,  TeleBanc assumed certain brokered and telephone  solicited  deposits
accounts  of  First  Commonwealth,  which  deposits  had a  current  balance  of
approximately $53,100,000 as of April 30, 1996. In the deposit assumption, First
Commonwealth  will pay TeleBanc the amount of the deposit  liabilities  assumed,
plus the amount of the deposit liabilities (less certain renewals) multiplied by
0.25  percent.  Also,  pursuant to the  federal  law  enacted  which may require
payment by TeleBanc of a one-time fee to  recapitalize  the Savings  Association
Insurance Fund, First  Commonwealth has agreed to pay the tax effected amount of
the fee  attributable to the deposits  transferred,  up to 0.527 percent of such
deposits.

                                      F-35
<PAGE>
SUPERVISORY AGREEMENTS 

In May 1993, the Bank entered into a supervisory agreement with the OTS pursuant
to which  the Bank  agreed  to (i)  adopt and  implement  certain  policies  and
procedures in connection with investment  activities,  particularly with respect
to the use of futures  transactions and other hedging strategies and activities;
(ii) submit for OTS review a  comprehensive  business  plan with a strategy  for
maintaining  compliance with Regulatory Bulletin 3a-1 ("RB3a-1") regarding asset
growth  restrictions;  (iii) adopt and implement certain policies and procedures
regarding  executive  compensation;  (iv) not extend credit or be a party to any
indebtedness  of any holding  company of the Bank or any  affiliate of the Bank,
except upon  providing  prior notice to the OTS, and otherwise not engage in any
affiliated  transactions,  except to the extent permitted by applicable law; and
(v) adopt and effect  specified  loan  underwriting  and appraisal  policies and
procedures.  The  supervisory  agreement  also  required  the Bank to  establish
certain  valuation  allowances,  to  enter  into a tax  sharing  agreement  with
TeleBanc and to continue the  disposition  of certain  investments in the Bank's
service corporation  subsidiary.  Furthermore,  under the supervisory agreement,
the Bank was  required to increase the size of its Board of  Directors,  appoint
independent Board members and classify the terms of such Directors. In February,
1996,  TeleBanc  nominated a new director to replace a director who had resigned
in January,  1996.  The OTS has since  approved this  nomination.  The Board was
required to appoint a compliance  committee for monitoring and  coordinating the
Bank's  adherence  to the  provisions  of the  supervisory  agreement.  The Bank
believed it is  substantially  in compliance with the  supervisory  agreement at
December 31, 1995.

On August 8, 1996, the OTS terminated the  Supervisory  Agreement with TeleBank,
discussed  above,  subsequent  to the  completion  of a full  scope  safety  and
soundness examination of the Bank.

NEW  LEGISLATION 

On  September  30,  1996,  legislation  designed  to  recapitalize  the  Savings
Association  Insurance  Fund  ("SAIF")  with a  one-time  assessment  on savings
institutions such as the Bank was enacted into law. This one-time  assessment is
estimated  to be  approximately  0.657  percent  of  the  savings  institution's
SAIF-insured  deposits  outstanding  as of  March  31,  1995.  The  cost of this
one-time  assessment to the Bank is estimated to be approximately  $1.7 million.
In addition,  the  assessment  is required to be paid no later than November 29,
1996, but will be accrued in the Bank's financial statements as of September 30,
1996.

                                      F-36
<PAGE>

22.  CONDENSED FINANCIAL INFORMATION (PARENT 
     COMPANY ONLY):

                        Statements of Financial Condition
                             As of December 31, 1995
                                 ($ In Thousands)
                                     ASSETS
Assets:
     Cash                                                            $    186
     Equity in net assets of bank subsidiary                           13,576
     Equity in net assets of other subsidiaries                           599
     Accrued interest receivable                                            1
     Premises and equipment                                                36
     Other assets                                                         115
                                                                     --------
          Total assets                                               $ 14,513

                      LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
     Reverse repurchase agreements and other borrowings              $  2,495
     Taxes payable and other liabilities                                   18
                                                                     --------
          Total liabilities                                             2,513
                                                                     ========
Stockholders' equity:
     Common stock                                                           2
     Additional paid in capital                                         7,205
     Retained earnings                                                  4,637
     Treasury stock                                                      (831)
     Unrealized gain/loss on securities available-for-sale                987
                                                                     --------
          Total stockholders' equity                                   12,000
                                                                     --------
          Total liabilities and stockholders' equity                 $ 14,513
                                                                     ========

                                      F-37
<PAGE>
                            Statements of Operations
                                 ($ in thousands)
<TABLE>
<CAPTION>
                                                                                       For the Years Ended December31,
                                                                                   1995          1994          1993
                                                                                -------          -------     -------
                                                                                                      (Unaudited)
<S>                                                                             <C>              <C>        <C>
Interest income                                                                 $   171          $    84     $     6
Interest expense                                                                    150              153          96
                                                                                -------          -------     -------
          Net interest income                                                        21              (69)        (90)
Non interest income                                                                  34               44           6
                                                                                -------          -------     -------
          Total income                                                               55              (25)        (84)
Non interest expense                                                                 79              182         371
                                                                                -------          -------     -------
          Net loss before income taxes and undistributed
            earnings                                                                (24)            (207)       (455)
Income taxes                                                                         --              (78)       (178)
Equity in undistributed earnings of bank subsidiary                               1,733              553       1,377
Equity in undistributed (losses) earnings of other subsidiaries                    (124)              74          --
                                                                                -------          -------     -------
          Net income                                                            $ 1,585          $   498     $ 1,100
                                                                                =======          =======     =======
</TABLE>

                            Statements of Cash Flows
                                 ($ in thousands)
<TABLE>
<CAPTION>

                                                                                                       For the Years Ended
                                                                                                          December 31,
                                                                                         -------------------------------------------
                                                                                            1995            1994             1993
                                                                                           ------             ----           ------ 
                                                                                                                  (Unaudited)
<S>                                                                                       <C>              <C>              <C>  
Cash flows from operating activities:
Net income                                                                                $ 1,585          $   498          $ 1,100
Adjustments to reconcile net income to net cash provided by
(used in) operating activities-
     Equity in undistributed earnings of bank subsidiary                                   (1,733)            (553)          (1,377)
     Equity in undistributed (losses) earnings of other
      subsidiaries                                                                            124              (74)            --
     Depreciation and amortization of premises and equipment                                   13               19               12
     Amortization of goodwill and other intangibles                                          --                 22               24
     Decrease (increase) in other assets                                                      152             (170)             (92)
     Increase (decrease) in accrued expenses and other liabilities                              8                7              (46)
                                                                                           ------             ----           ------ 
          Net cash provided by (used in) operating activities                                 149             (251)            (379)
                                                                                           ------             ----           ------ 
</TABLE>

                                      F-38
<PAGE>
                            Statements of Cash Flows
                                 ($ in thousands)
                                   (Continued)
<TABLE>
<CAPTION>

                                                                                      For the Years Ended December31,


                                                                                         1995             1994             1993
                                                                                       --------          -------          ---------
                                                                                                               (Unaudited)
<S>                                                                                     <C>              <C>              <C>
Cash flows from investing activities:
     Investment in bank subsidiary                                                      $    --          $    --           $(1,663)
     Investment in other subsidiaries                                                      (374)           1,332              (233)
     Proceeds from sale of investment securities available for sale                          --              365                --
     Purchase of equipment                                                                   --               --               (36)
     Disposition of equipment                                                                 4               --                --
                                                                                       --------          -------          ---------
          Net cash (used in) provided by investing activities                              (370)           1,697            (1,932)
                                                                                       --------          -------          ---------
Cash flows from financing activities:
     Proceeds from borrowings                                                                --               --             2,727
     Principal payments on borrowings                                                        --             (232)               --
     Adjustment to basis of subsidiary                                                       --             (870)               --
     Purchase of treasury stock                                                              --               --              (831)
                                                                                       --------          -------          ---------
          Net cash (used in) provided by financing activities                                --           (1,102)            1,896
                                                                                       --------          -------          ---------
          Net (decrease) increase cash and cash equivalents                                (221)             344              (415)
Cash and cash equivalents, beginning of period                                              407               63               478
                                                                                       --------          -------          ---------
Cash and cash equivalents, end of period                                                $   186          $   407           $    63
                                                                                       ========          =======          =========
</TABLE>
                                      F-39
<PAGE>


                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20.          INDEMNIFICATION OF DIRECTORS AND OFFICERS.

         (a)      Section  145 of the DGCL is set  forth as  Exhibit  99 to this
Registration Statement and is incorporated herein by reference.

         (b)      Section 102(b)(7) of the DGCL provides that the certificate of
incorporation of a Delaware corporation may include:

                  A  provision eliminating or limiting the personal liability of
                  a director to the corporation or its stockholders for monetary
                  damages for breach of fiduciary  duty as a director,  provided
                  that such provision shall not eliminate or limit the liability
                  of a director:  (i) For any breach of the  director's  duty of
                  loyalty to the corporation or its stockholders;  (ii) for acts
                  or omissions  not in good faith or which  involve  intentional
                  misconduct or a knowing  violation of law; (iii) under ss. 174
                  of this  title;  or (iv) for any  transaction  from  which the
                  director  derived  an  improper  personal  benefit.   No  such
                  provision shall eliminate or limit the liability of a director
                  for any act or omission  occurring prior to the date when such
                  provision becomes effective.  All references in this paragraph
                  to a director shall also be deemed to refer (x) to a member of
                  the governing body of a corporation which is not authorized to
                  issue capital stock,  and (y) to such other person or persons,
                  if any,  who,  pursuant to a provision of the  certificate  of
                  incorporation  in  accordance  with ss.  141(a) of this title,
                  exercise  or  perform  any of the  powers or duties  otherwise
                  conferred  or  imposed  upon the  board of  directors  by this
                  title.

         (c)      Section 5.5 of the  Registrant's  Certificate of Incorporation
provides:

                  5.5.  Limitation of Liability.

                  No  director  of  the  Corporation  shall  be  liable  to  the
Corporation or its stockholders for monetary damages for any breach of fiduciary
duty as a director,  provided that this  provision  shall not eliminate or limit
the liability of a director (a) for any breach of the director's duty of loyalty
to the  Corporation or its  stockholders;  (b) for acts or omissions not in good
faith or which involve intentional misconduct or a knowing violation of law; (c)
for the types of  liability  set forth in Section  174 of the  Delaware  General
Corporation  Law; or (d) for any transaction  from which the director derived an
improper personal benefit. Any repeal or modification of this Section 5.5 by the
stockholders  of the  Corporation  shall be  prospective  only,  and  shall  not
adversely  affect  limitation  on the  personal  liability  of a director of the
Corporation  existing at the time of such repeal or modification with respect to
acts or  omissions  occurring  prior to the  effective  date of such  repeal  or
modification.

         (d)      Article 12 of the  Registrant's  Certificate of  Incorporation
provides:

12.  INDEMNIFICATION.

                  To the extent  permitted by law, the  Corporation  shall fully
indemnify  any person who was or is a party or is  threatened to be made a party
to any  threatened,  pending or completed  action,  suit or proceeding  (whether
civil,  criminal,  administrative  or  investigative) by reason of the fact that
such  person is or was a director  or officer of the  Corporation,  or is or was
serving at the  request of the  Corporation  as a director or officer of another
corporation,  partnership,  joint venture, trust, employee benefit plan or other
enterprise,  against expenses (including attorneys' fees), judgments,  fines and
amounts paid in settlement  actually and  reasonably  incurred by such person in
connection with such action, suit or proceeding.

                                      II-1
<PAGE>

                  To the extent  permitted  by law,  the  Corporation  may fully
indemnify  any person who was or is a party or is  threatened to be made a party
to any  threatened,  pending or completed  action,  suit or proceeding  (whether
civil,  criminal,  administrative  or  investigative) by reason of the fact that
such  person is or was an  employee  or agent of the  Corporation,  or is or was
serving at the  request of the  Corporation  as an  employee or agent of another
corporation,  partnership,  joint venture, trust, employee benefit plan or other
enterprise,  against expenses (including attorneys' fees), judgments,  fines and
amounts paid in settlement  actually and  reasonably  incurred by such person in
connection with such action, suit or proceeding.

                  The Corporation  may advance  expenses  (including  attorneys'
fees)  incurred by a director or officer in advance of the final  disposition of
such action,  suit or  proceeding  upon the receipt of an  undertaking  by or on
behalf of the director or officer to repay such amount if it shall ultimately be
determined that such director or officer is not entitled to indemnification. The
Corporation  may advance  expenses  (including  attorneys'  fees) incurred by an
employee or agent in advance of the final  disposition  of such action,  suit or
proceeding  upon such terms and  conditions,  if any, as the Board of  Directors
deems appropriate.

         (e)      Article  13 of  the Registrant's Certificate  of Incorporation
provides:

13.      AMENDMENT OF AMENDED AND RESTATED CERTIFICATE OF INCORPORATION.

                  Except  as  set  forth  in  this  Article  13 or as  otherwise
specifically  required by law, no amendment of any provision of this Amended and
Restated  Certificate of  Incorporation  shall be made unless such amendment has
been  first  proposed  by the Board of  Directors  of the  Corporation  upon the
affirmative  vote of at least  two-thirds of the  directors  then in office at a
duly constituted meeting of the Board of Directors called for such purpose,  and
thereafter  approved by the  stockholders  of the Corporation by the affirmative
vote of the  holders  of at least a  majority  of the  shares  entitled  to vote
thereon at a duly called annual or special meeting;  provided,  however, that if
such  amendment is to the  provisions set forth in this Article 13 or in Article
5,  6, 7, 8, 9,  10,  or 12  hereof,  such  amendment  must be  approved  by the
affirmative  vote  of the  holders  of at  least  66-2/3  percent  of  the  then
outstanding  shares of stock of the Corporation  entitled to vote thereon rather
than a majority;  provided, further, that if such amendment is to the provisions
set  forth  in  Article  11  hereof,  such  amendment  must be  approved  by the
affirmative vote of the holders of at least 80 percent of the shares entitled to
vote thereon rather than a majority.

         (f)      Article 7 of the Registrant's Bylaws provides:

7.       INSURANCE.

                  The Corporation may purchase and maintain  insurance on behalf
of any  person  who is or was a  director,  officer,  employee  or  agent of the
Corporation  (or is or  was  serving  at the  request  of the  Corporation  as a
director,  officer,  partner, trustee, employee or agent of another corporation,
partnership,  joint venture,  trust,  employee benefit plan or other enterprise)
against  liability  asserted against or incurred by such person in such capacity
or arising from such  person's  status as such  (whether or not the  Corporation
would have the power to indemnify such person against the same liability).

                                      II-2

<PAGE>


         (g)      Article 8 of the Registrant's Bylaws provides:

8.       INDEMNIFICATION.

             8.1.      Indemnification in Actions, Suits or Proceedings
                       Other Than Those by or in Right of the
                       Corporation.

                  (a) The Corporation shall indemnify any person who was or is a
party  or is  threatened  to be  made a  party  to any  threatened,  pending  or
completed  action,  suit or proceeding,  and any appeal therein,  whether civil,
criminal, administrative, arbitrative, or investigative (other than an action by
or in right of the Corporation) by reason of the fact that such person is or was
a director,  officer, trustee,  employee, or agent of the Corporation,  or is or
was serving at the request of the Corporation as a director,  officer,  trustee,
employee,  or agent of  another  corporation,  association,  partnership,  joint
venture,  trust,  employee  benefit plan or other  enterprise,  against expenses
(including  attorneys'  fees),  judgments,  fines and amounts paid in settlement
actually and reasonably  incurred by such person in connection with such action,
suit or proceeding,  and any appeal therein,  if such person acted in good faith
and in a manner which such person reasonably believed to be in or not opposed to
the best interests of the Corporation,  and, with respect to any criminal action
or  proceeding,  had no  reasonable  cause to  believe  that  such  conduct  was
unlawful.  The  termination of any action,  suit or  proceeding,  and any appeal
therein,  by judgment,  order,  settlement,  conviction,  or upon a plea of nolo
contendere or its equivalent,  shall not, of itself,  create a presumption  that
the  person  did  not  act in good  faith  and in a  manner  which  such  person
reasonably  believed  to be in or not  opposed  to  the  best  interests  of the
Corporation,  and,  with  respect  to any  criminal  action or  proceeding,  had
reasonable cause to believe that such conduct was unlawful.

             8.2.      Indemnification in Actions, Suits or Proceedings
                       by or in the Right of the Corporation.

                  (a) The Corporation shall indemnify any person who was or is a
party  or is  threatened  to be  made a  party  to any  threatened,  pending  or
completed  action,  suit or proceeding by or in the right of the  corporation to
procure a judgment in its favor by reason of the fact that such person is or was
a director, officer, trustee, employee or agent of the Corporation, or is or was
serving at the  request of the  Corporation  as a  director,  officer,  trustee,
employee  or agent  of  another  corporation,  association,  partnership,  joint
venture,  trust,  employee  benefit plan or other  enterprise,  against expenses
(including  attorneys' fees) actually and reasonably  incurred by such person in
connection  with the defense or settlement of such action or suit if such person
acted in good faith and in a manner which such person reasonably  believed to be
in  or  not  opposed  to  the  best  interests  of  the  Corporation.   No  such
indemnification shall be made against expenses in respect of any claim, issue or
matter as to which  such  person  shall have been  adjudged  to be liable to the
Corporation or against amounts paid in settlement  unless and only to the extent
that there is a determination (as set forth in Section 8.3 hereof) that, despite
the adjudication of liability but in view of all the  circumstances of the case,
such person is fairly and reasonably  entitled to indemnity for such expenses or
amounts paid in settlement.

             8.3.     Authorization of Indemnification.

                  Any indemnification  under this Article 8 shall be made by the
Corporation  only as authorized in the specific case upon a  determination  that
indemnification  of the  director,  officer,  employee or agent is proper in the
circumstances because such person or persons have met the applicable standard of
conduct set forth in Sections 8.1 and 8.2 hereof and, if  applicable,  is fairly
and  reasonably  entitled to  indemnity as set forth in Section 8.2, as the case
may be.  Such  determination  shall be made (a) by the Board of  Directors  by a
majority  vote of a quorum  consisting of directors who were not parties to such
action, suit or proceeding, or (b) if such a quorum is not obtainable,  or, even
if obtainable a quorum of  disinterested  directors so directs,  by  independent
legal  counsel in a written  opinion,  or (c) by a majority of the  stockholders
entitled to vote generally in the election of directors. To the extent, however,
that a director, officer, trustee, employee or agent of the Corporation has been
successful  on the  merits  or  otherwise  in  defense  of any  action,  suit or
proceeding described above, or in defense of any claim, issue or matter therein,
he or she shall be indemnified  against  expenses  (including  attorneys'  fees)
actually and reasonably incurred by him or her in connection therewith,  without
the  necessity of  authorization  in the specific  case.  No director,  officer,
trustee,   employee   or  agent  of  the   Corporation   shall  be  entitled  to
indemnification  in connection with any action,  suit or proceeding  voluntarily
initiated by such person unless the action, suit or proceeding was authorized by
a majority of the entire Board of Directors.


                                      II-3

<PAGE>


             8.4.     Good Faith Defined.

                  For purposes of any determination  under Section 8.3 hereof, a
person  shall be  deemed to have  acted in good  faith and in a manner he or she
reasonably  believed  to be in or not  opposed  to  the  best  interests  of the
Corporation,  or, with respect to any criminal action or proceeding, to have had
no reasonable  cause to believe his or her conduct was  unlawful,  if his or her
action is based on the records or books of account of the Corporation or another
enterprise,  or on  information  supplied  to him or her by the  officers of the
Corporation  or  another  enterprise  in the course of their  duties,  or on the
advice  of  legal  counsel  for the  Corporation  or  another  enterprise  or on
information  or records  given or  reports  made to the  Corporation  or another
enterprise by an independent  certified public  accountant or by an appraiser or
other  expert  selected  with  reasonable  care by the  Corporation  or  another
enterprise. The term "another enterprise" as used in this Section 8.4 shall mean
any other corporation or any association,  partnership,  joint venture, trust or
other  enterprise  of which such  person is or was serving at the request of the
Corporation as a director,  officer,  trustee, employee or agent. The provisions
of this  Section 8.4 shall not be deemed to be  exclusive or to limit in any way
the  circumstances  in which a person  may be deemed to have met the  applicable
standards  of conduct set forth in Sections  8.1 or 8.2 hereof,  as the case may
be.

             8.5.     Indemnification by a Court.

                  Notwithstanding  any  contrary  determination  in the specific
case under  Section 8.3, and  notwithstanding  the absence of any  determination
thereunder,  any director,  officer, trustee, employee or agent may apply to any
court of competent  jurisdiction in the State of Delaware for indemnification to
the extent otherwise  permissible under Sections 8.1 and 8.2 above. The basis of
such  indemnification  by a court  shall be a  determination  by such court that
indemnification of the director,  officer,  trustee, employee or agent is proper
in the  circumstances  because  he or she has met the  applicable  standards  of
conduct set forth in Sections 8.1 and 8.2 above,  as the case may be.  Notice of
any application for indemnification  pursuant to this Section 8.5 shall be given
to the Corporation promptly upon the filing of such application. Notwithstanding
any of the foregoing,  unless otherwise  required by law, no director,  officer,
trustee,   employee   or  agent  of  the   Corporation   shall  be  entitled  to
indemnification  in connection with any action,  suit or proceeding  voluntarily
initiated by such person unless the action, suit or proceeding was authorized by
a majority of the entire Board of Directors.

             8.6.     Advancement of Expenses.

                  The Corporation  may advance  expenses  (including  attorneys'
fees) incurred by a director, officer, employee or agent in advance of the final
disposition  of  such  action,  suit  or  proceeding  upon  the  receipt  of  an
undertaking  by or on behalf of such  person  to repay  such  amount if it shall
ultimately  be  determined  that such person is not entitled to  indemnification
from the Corporation as authorized in this Article 8.

             8.7.     Contract, Non-exclusivity and Survival of Indemnification.

                  The indemnification provided by this Article 8 shall be deemed
to be a contract  between the Corporation and each director,  officer,  employee
and agent who serves in such  capacity  at any time  while this  Article 8 is in
effect,  and any repeal or  modification  thereof shall not affect any 

                                      II-4


<PAGE>


rights or  obligations  then existing with respect to any state of facts then or
theretofore existing or any action, suit or proceeding theretofore or thereafter
brought  based in whole or in part upon any such  state of facts.  Further,  the
indemnification and advancement of expenses provided by this Article 8 shall not
be deemed  exclusive of any other rights to which those seeking  indemnification
and   advancement  of  expenses  may  be  entitled  under  any   certificate  of
incorporation, bylaw, agreement, contract, vote of stockholders or disinterested
directors  or pursuant to the  direction  (howsoever  embodied)  of any court of
competent  jurisdiction  or otherwise,  both as to action in his or her official
capacity and as to action in another  capacity  while  holding  such office,  it
being the policy of the Corporation  that,  subject to the limitation in Section
8.3 hereof  concerning  voluntary  initiation of actions,  suits or proceedings,
indemnification of the persons specified in Sections 8.1 and 8.2 hereof shall be
made to the fullest  extent  permitted by law. The  provisions of this Article 8
shall not be deemed to  preclude  the  indemnification  of any person who is not
specified in Sections 8.1 or 8.2 of this Article 8 but whom the  Corporation has
the power or  obligation  to indemnify  under the  provisions  of the law of the
State of Delaware.  The indemnification and advancement of expenses provided by,
or granted  pursuant to, this Article 8 shall,  unless  otherwise  provided when
authorized or ratified, continue as to a person who has ceased to be a director,
officer, trustee, employee or agent and shall inure to the benefit of the heirs,
executors and administrators of such person.

             8.8.     Meaning of "Corporation" for Purposes of Article 8.

                  For   purposes  of  this   Article  8,   references   to  "the
Corporation"  shall  include,  in addition  to the  resulting  corporation,  any
constituent corporation (including any constituent of a constituent) absorbed in
a consolidation or merger which, if its separate existence had continued,  would
have had power and authority to indemnify its directors,  officers and employees
or agents,  so that any person who is or was a  director,  officer,  employee or
agent of such  constituent  corporation,  or is or was serving at the request of
such  constituent  corporation  as a  director,  officer,  employee  or agent of
another corporation,  association,  partnership,  joint venture,  trust or other
enterprise,  shall  stand in the same  position  under  the  provisions  of this
Article 8 with respect to the  resulting or surviving  corporation  as he or she
would  have  with  respect  to  such  constituent  corporation  if its  separate
existence had continued.

ITEM 21. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

         (a)      EXHIBITS.

EXHIBIT NUMBER    EXHIBIT DESCRIPTION

    2.1           Agreement and Plan of Merger, dated as of May 10, 1996, by and
                  among  TeleBanc  Financial  Corporation  ("TeleBanc")  and MET
                  Holdings  Corporation ("MET Holdings") (included in Annex A to
                  Proxy Statement/Prospectus).                        

    2.2           First Amendment to Agreement and Plan of Merger, dated October
                  7,  1996, by and among TeleBanc and MET Holdings  (included in
                  Annex A to Proxy Statement/Prospectus).

    2.3           Stock Exchange Agreement, dated as of _____________, 1996,  by
                  and  among  TeleBanc,  MET  Holdings and William M. Daugherty 
                  (included as Annex D to Proxy Statement/Prospectus).*

     5            Opinion of Hogan & Hartson  L.L.P.  regarding  the legality of
                  securities being issued.

     8            Opinion of Arthur Andersen LLP regarding certain tax matters.*

    13.1          Annual  Report on Form 10-K of  TeleBanc  for the fiscal  year
                  ended   December  31,   1995,  filed  on  March  __,  1996 and
                  incorporated by reference herein.

                                      II-5
<PAGE>

    13.2          Quarterly  Report on Form  10-Q of  TeleBanc  for the  quarter
                  ended June 30, 1996, filed on August 14, 1996 and incorporated
                  by reference herein.

    23.1          Consent of Arthur Andersen LLP (MET Holdings and TeleBanc).

    23.2          Consent of KPMG Peat Marwick LLP (TeleBanc).

    23.3          Consent of Corporate Finance of Washington, Inc.

    23.4          Consent  of Hogan &  Hartson  L.L.P.  (included  in  Exhibit 5
                  hereto).*

    99.1          Section 145 of the Delaware General Corporation Law.

    99.2          Form of proxy for MET Holdings.

    99.3          Form of proxy for TeleBanc.

- ----------

          *       To be filed by amendment.

                                      II-6
<PAGE>
ITEM 22. UNDERTAKINGS.

         (a)      The  undersigned   registrant   hereby  undertakes  that,  for
                  purposes of determining any liability under the Securities Act
                  of  1933,  each  filing  of  the  registrant's  annual  report
                  pursuant to section 13(a) or section  15(d) of the  Securities
                  Exchange Act of 1934 (and, where applicable, each filing of an
                  employee  benefit  plan's  annual  report  pursuant to section
                  15(d)  of  the  Securities  Exchange  Act  of  1934)  that  is
                  incorporated by reference in the Registration  Statement 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.


         (b)      The undersigned  registrant hereby undertakes as follows: that
                  prior to any public  reoffering of the  securities  registered
                  hereunder  through use of a prospectus which is a part of this
                  registration  statement,  by any person or party who is deemed
                  to be an  underwriter  within the meaning of Rule 145(c),  the
                  issuer undertakes that such reoffering prospectus will contain
                  the information called for by the applicable registration form
                  with  respect  to  reofferings  by  persons  who may be deemed
                  underwriters, in addition to the information called for by the
                  other Items of the applicable form.

         (c)      The registrant  undertakes  that every  prospectus (i) that is
                  filed pursuant to paragraph (1) immediately preceding, or (ii)
                  that purports to meet the  requirements of section 10(a)(3) of
                  the  Act  and is  used  in  connection  with  an  offering  of
                  securities  subject to Rule 415 (ss. 230.415 of this chapter),
                  will be filed as a part of an  amendment  to the  Registration
                  Statement  and  will  not be  used  until  such  amendment  is
                  effective, and that, for purposes of determining any liability
                  under the  Securities  Act of 1933,  each such  post-effective
                  amendment shall be deemed to be a new  registration  statement
                  relating to the securities  offered therein,  and the offering
                  of such  securities  at that  time  shall be  deemed to be the
                  initial bona fide offering thereof.

         (d)      The undersigned  registrant hereby undertakes as follows: that
                  prior to any public  reoffering of the  securities  registered
                  hereunder  through use of a prospectus which is a part of this
                  registration  statement,  by any person or party who is deemed
                  to be an  underwriter  within the meaning of Rule 145(c),  the
                  issuer undertakes that such reoffering prospectus will contain
                  the information called for by the applicable registration form
                  with  respect  to  reofferings  by  persons  who may be deemed
                  underwriters, in addition to the information called for by the
                  other Items of the applicable form.

         (e)      The registrant  undertakes  that every  prospectus (i) that is
                  filed pursuant to paragraph (1) immediately preceding, or (ii)
                  that purports to meet the  requirements of section 10(a)(3) of
                  the  Act  and is  used  in  connection  with  an  offering  of
                  securities  subject to Rule 415 (ss. 230.415 of this chapter),
                  will be filed as a part of an  amendment  to the  registration
                  statement  and  will  not be  used  until  such  amendment  is
                  effective, and that, for purposes of determining any liability
                  under the  Securities  Act of 1933,  each such  post-effective
                  amendment shall be deemed to be a new  registration  statement
                  relating to the securities  offered therein,  and the offering
                  of such  securities  at that  time  shall be  deemed to be the
                  initial bona fide offering thereof.

         (f)      The  undersigned  registrant  hereby  undertakes to respond to
                  requests for  information  that is  incorporated  by reference
                  into  the  Proxy  Statement/Prospectus  pursuant  to  Items 4,
                  10(b),  11, or 13 of this  Form,  within one  business  day of
                  receipt  of  such  request,   and  to  send  the  incorporated
                  documents by first class mail or other  equally  prompt means.
                  This  includes   information   contained  in  documents  filed
                  subsequent to 

                                      II-7
<PAGE>

                  the effective date of the Registration  Statement  through the
                  date of responding to the request.

         (g)      The  undersigned  registrant  hereby  undertakes  to supply by
                  means of a post-effective amendment all information concerning
                  a  transaction,   and  the  company  being  acquired  involved
                  therein,  that  was not the  subject  of and  included  in the
                  Registration Statement when it became effective.

                                      II-8
<PAGE>
                                   SIGNATURES

         Pursuant to the  requirements of the Securities Act, the registrant has
duly  caused  this  Registration  Statement  to be signed  on its  behalf by the
undersigned,  thereunto duly authorized, in the City of San Francisco,  State of
California, on October 7, 1996.


                                                TeleBanc FINANCIAL CORPORATION


                                                By: /s/ David A. Smilow
                                                    --------------------------
                                                    David A. Smilow
                                                    Chairman of the Board
                                                     and Chief Executive Officer


         KNOW  ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears  below  appoints  David A. Smilow and  Mitchell H.  Caplan,  jointly and
severally, each in his own capacity, his true and lawful attorneys-in-fact, with
full power of substitution, for him and in his name, place and stead, in any and
all capacities to sign any  amendments to this  Registration  Statement,  and to
file the same,  with all exhibits  thereto,  and other  documents in  connection
therewith,  with the Securities and Exchange  Commission,  hereby  ratifying and
confirming all that said  attorney-in-fact,  or their substitute or substitutes,
may lawfully do or cause to be done by virtue hereof.

         Pursuant  to the  requirements  of the  Securities  Act of  1933,  this
Registration  Statement  has  been  signed  by  the  following  persons  in  the
capacities indicated on October 7, 1996.





/s/ David A. Smilow              Chairman of the Board and Chief Executive
- -----------------------------    Officer (Principal Executive Officer)
    David A. Smilow              




/s/ Mitchell H. Caplan           President, Chief Operating Officer and Director
- -----------------------------
    Mitchell H. Caplan




/s/ Aileen Lopez Pugh            Executive Vice President-Chief Financial
- -----------------------------    Officer/Treasurer (Principal Financial Officer)
    Aileen Lopez Pugh            




/s/ David DeCamp                 Director
- -----------------------------
    David DeCamp


                                      II-9
<PAGE>


/s/ Arlen Gelbard                Director
- -----------------------------
    Arlen Gelbard




/s/ Mark Rollinson               Director
- -----------------------------
    Mark Rollinson


                                     II-10
<PAGE>
                                  EXHIBIT INDEX
                                                                  PAGE NUMBER IN
                                                                    SEQUENTIALLY
                                                                        NUMBERED
                                                                    REGISTRATION
EXHIBIT NUMBER              DESCRIPTION OF DOCUMENT                    STATEMENT
- --------------              -----------------------                    ---------

    2.1           Agreement  and Plan of  Merger,  dated as of
                  May  10,   1996,   by  and  among   TeleBanc
                  Financial  Corporation  ("TeleBanc") and MET
                  Holdings    Corporation   ("MET   Holdings")
                  (included    in    Annex    A    to    Proxy
                  Statement/Prospectus).

    2.2           First  Amendment  to  Agreement  and Plan of
                  Merger, dated October 7, 1996, by and among
                  TeleBanc and MET Holdings (included in Annex
                  A to Proxy Statement/Prospectus). 

    2.3           Stock  Exchange  Agreement, dated as of _______,
                  1996, by and among TeleBanc,  MET Holdings and 
                  William M. Daugherty (included as Annex D to 
                  Proxy Statement/Prospectus).*

    5             Opinion of Hogan & Hartson L.L.P.  regarding
                  the legality of securities being issued.*

    8             Opinion  of Arthur  Andersen  LLP  regarding
                  certain tax matters.*

    13.1          Annual  Report on Form 10-K of TeleBanc  for
                  the fiscal  year ended  December  31,  1995,
                  filed on March __, 1996 and incorporated by
                  reference herein.

    13.2          Quarterly  Report on Form  10-Q of  TeleBanc
                  for the quarter  ended June 30, 1996,  filed
                  on  August  14,  1996  and  incorporated  by 
                  reference herein.

    23.1          Consent of Arthur Andersen LLP (MET Holdings and TeleBanc).

    23.2          Consent of KPMG Peat Marwick LLP (TeleBanc).

    23.3          Consent  of   Corporate Finance of Washington, 
                  Inc.

    23.4          Consent of Hogan & Hartson L.L.P.  (included
                  in Exhibit 5 hereto).*

    99.1          Section   145   of  the   Delaware   General
                  Corporation Law.

    99.2          Form of proxy for MET Holdings.

    99.3          Form of proxy for TeleBanc.

- ----------

           *      To be filed by amendment.


                                     II-11



                   Consent of Independent Public Accountants

As independent  public  accountants,  we hereby consent to the use of our report
dated  July 18,  1996,  except  with  respect  to the note  labeled  "Subsequent
Events",  included in the financial  statements of MET Holdings  Corporation for
the year ended  December 31, 1995,  as to which the date is September  30, 1996,
which report is included in or made a part of this  registration  statement.  In
addition,   we  hereby  consent  to  the  incorporation  by  reference  in  this
registration  statement  of our report  dated  February  15,  1996  included  in
TeleBanc Financial  Corporation's Form 10-K for the year ended December 31, 1995
and to all references to our Firm included in this registration statement.


                                                  Arthur Andersen LLP
                                                  

Washington, D.C.
   October 7, 1996


                   Consent of Independent Public Accountants

The Board of Directors
TeleBanc Financial Corporation:

We consent to the use of our report dated  February  24,  1995,  relating to the
consolidated  statement of financial condition of Telebanc Financial Corporation
and subsidiary as of December 31, 1994 and the related  consolidated  statements
of operations, changes in stockholders' equity, and cash flows for the two years
ended December 31, 1994, which report is incorporated herein by reference and to
the reference to our firm under the heading "Experts" in the prospectus.


                                                       KPMG PEAT MARWICK LLP


Washington, DC
October 7, 1996


                CONSENT OF CORPORATE FINANCE OF WASHINGTON,INC.

We hereby  consent  to the use of our firm's  name in the Form S-4  Registration
Statement of TeleBanc Financial Corporation  ("TeleBanc") and amendments thereto
relating to the  registration of shares of TeleBanc's  common stock to be issued
in connection with the proposed merger of MET Holdings Corporation with and into
TeleBanc.  We also consent to the inclusion of our opinion  letter dated October
4, 1996, as an Annex to the Proxy  Statement/Prospectus  included as part of the
Form S-4 Registration  Statement,  and to the references to our opinion included
in the Proxy Statement/Prospectus.


                                           CORPORATE FINANCE OF WASHINGTON, INC.

Date:  October 7, 1996


Section 
    145. INDEMNIFICATION OF OFFICERS, DIRECTORS, EMPLOYEES AND AGENTS; INSURANCE

         (a) A corporation  may indemnify any person who was or is a party or is
threatened to be made a party to any  threatened,  pending or completed  action,
suit or proceeding,  whether civil,  criminal,  administrative  or investigative
(other  than an action by or in the right of the  corporation)  by reason of the
fact  that  he  is or  was  a  director,  officer,  employee  or  agent  of  the
corporation,  or is or was  serving  at the  request  of  the  corporation  as a
director, officer, employee or agent of another corporation,  partnership, joint
venture,  trust or other  enterprise,  against  expenses  (including  attorneys'
fees),  judgments,  fines and amounts paid in settlement actually and reasonably
incurred by him in connection  with such action,  suit or proceeding if he acted
in good faith and in a manner he reasonably  believed to be in or not opposed to
the best interests of the corporation,  and, with respect to any criminal action
or proceeding,  had no reasonable cause to believe his conduct was unlawful. The
termination of any action,  suit or proceeding by judgment,  order,  settlement,
conviction,  or upon a plea of nolo contendere or its equivalent,  shall not, of
itself,  create a presumption that the person did not act in good faith and in a
manner  which  he  reasonably  believed  to be in or not  opposed  to  the  best
interests  of the  corporation,  and,  with  respect to any  criminal  action or
proceeding, had reasonable cause to believe that his conduct was unlawful.

         (b) A corporation  may indemnify any person who was or is a party or is
threatened to be made a party to any threatened,  pending or completed action or
suit by or in the right of the corporation to procure a judgment in its favor by
reason of the fact that he is or was a director,  officer,  employee or agent of
the  corporation,  or is or was serving at the request of the  corporation  as a
director, officer, employee or agent of another corporation,  partnership, joint
venture,  trust or other enterprise against expenses (including attorneys' fees)
actually  and  reasonably  incurred  by him in  connection  with the  defense or
settlement  of such  action or suit if he acted in good faith and in a manner he
reasonably  believed  to be in or not  opposed  to  the  best  interests  of the
corporation and except that no  indemnification  shall be made in respect of any
claim,  issue or matter as to which such person  shall have been  adjudged to be
liable  to the  corporation  unless  and only to the  extent  that the  Court of
Chancery or the court in which such action or suit was brought  shall  determine
upon application that,  despite the adjudication of liability but in view of all
the circumstances of the case, such person is fairly and reasonably  entitled to
indemnity  for such  expenses  which the Court of  Chancery  or such other court
shall deem proper.

         (c) To the extent  that a  director,  officer,  employee  or agent of a
corporation  has been  successful  on the merits or  otherwise in defense of any
action,  suit  or  proceeding  referred  to in  subsections  (a) and (b) of this
section,  or in  defense  of any  claim,  issue or matter  therein,  he shall be
indemnified against expenses (including attorneys' fees) actually and reasonably
incurred by him in connection therewith.

         (d) Any  indemnification  under subsections (a) and (b) of this section
(unless ordered by a court) shall be made by the corporation  only as authorized
in the specific case upon a determination that  indemnification of the director,
officer, employee or agent is proper in the circumstances because he has met the
applicable  standard  of conduct  set forth in  subsections  (a) and (b) of this
section.  Such  determination  shall  be  made  (1) by a  majority  vote  of the
directors who are not parties to such action,  suit or  proceeding,  even though
less than a quorum, or (2) if there are no such directors,  or if such directors
so direct,  by  independent  legal counsel in a written  opinion,  or (3) by the
stockholders.

         (e)  Expenses  (including  attorneys'  fees)  incurred by an officer or
director  in  defending  any civil,  criminal,  administrative  o  investigative
action,  suit or  proceeding  may be paid by the  corporation  in advance of the
final  disposition  of  such  action,  suit or  proceeding  upon  receipt  of an
undertaking  by or on behalf of such director or officer to repay such amount if
it shall  ultimately be determined  that he is not entitled to be indemnified by
the  corporation  as  authorized  in  this  section.  Such  expenses  (including
attorneys' fees) incurred by other employees and agents may be so paid upon such
terms and conditions, if any, as the board of directors deems appropriate.

<PAGE>


         (f) The  indemnification  and  advancement of expenses  provided by, or
granted  pursuant to, the other  subsections of this section shall not be deemed
exclusive  of any  other  rights  to  which  those  seeking  indemnification  or
advancement  of expenses  may be entitled  under any bylaw,  agreement,  vote of
stockholders or disinterested  directors or otherwise,  both as to action in his
official  capacity  and as to action in  another  capacity  while  holding  such
office.

         (g) A corporation  shall have power to purchase and maintain  insurance
on behalf of any person who is or was a director,  officer, employee or agent of
the  corporation,  or is or was serving at the request of the  corporation  as a
director, officer, employee or agent of another corporation,  partnership, joint
venture,  trust or other enterprise  against any liability  asserted against him
and incurred by him in any such capacity,  or arising out of his status as such,
whether or not the  corporation  would have the power to  indemnify  him against
such liability under this section.

         (h) For purposes of this section, references to "the corporation" shall
include, in addition to the resulting corporation,  any constituent  corporation
(including  any  constituent of a constituent)  absorbed in a  consolidation  or
merger which, if its separate existence had continued,  would have had power and
authority to indemnify its directors, officers, and employees or agents, so that
any  person  who is or was a  director,  officer,  employee  or  agent  of  such
constituent corporation, or is or was serving at the request of such constituent
corporation as a director,  officer,  employee or agent of another  corporation,
partnership,  joint venture, trust or other enterprise,  shall stand in the same
position  under  this  section  with  respect  to  the  resulting  or  surviving
corporation as he would have with respect to such constituent corporation if its
separate existence had continued.

         (i) For purposes of this  section,  references  to "other  enterprises"
shall include  employee  benefit plans;  references to "fines" shall include any
excise taxes assessed on a person with respect to any employee benefit plan; and
references  to  "serving at the request of the  corporation"  shall  include any
service as a  director,  officer,  employee  or agent of the  corporation  which
imposes duties on, or involves services by, such director,  officer, employee or
agent  with  respect  to  an  employee   benefit  plan,  its   participants   or
beneficiaries;  and a  person  who  acted  in  good  faith  and in a  manner  he
reasonably  believed to be in the interest of the participants and beneficiaries
of an  employee  benefit  plan  shall be deemed to have  acted in a manner  "not
opposed  to the  best  interests  of the  corporation"  as  referred  to in this
section.

         (j) The  indemnification  and  advancement of expenses  provided by, or
granted  pursuant  to,  this  section  shall,  unless  otherwise  provided  when
authorized or ratified, continue as to a person who has ceased to be a director,
officer,  employee  or agent  and  shall  inure  to the  benefit  of the  heirs,
executors and administrators of such a person.

         (k) The Court of Chancery is hereby vested with exclusive  jurisdiction
to hear and determine all actions for advancement of expenses or indemnification
brought under this section or under any bylaw,  agreement,  vote of stockholders
or disinterested  directors,  or otherwise.  The Court of Chancery may summarily
determine a corporation's  obligation to advance expenses (including  attorneys'
fees).





REVOCABLE PROXY

                            MET HOLDINGS CORPORATION
                           405 Park Avenue, Suite 1104
                            New York, New York 10022

           THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS
        FOR USE ONLY AT THE SPECIAL MEETING OF STOCKHOLDERS TO BE HELD ON
              _____________, 1996, AND AT ANY ADJOURNMENT THEREOF.



         The  undersigned,  being  a  stockholder  of MET  Holdings  Corporation
("Company"), hereby appoints __________________________________,  as proxy, such
person being duly  appointed by the Board of Directors with the power to appoint
an appropriate  substitute,  and hereby  authorizes  such proxy to represent the
undersigned at the Special  Meeting of Stockholders of the Company to be held at
the Company's  principal  executive  office at 405 Park Avenue,  Suite 1104, New
York, New York 10022 on _____________,  _____________, 1996 at 11:00 a.m., local
time, and at any adjournment of said meeting, and thereat to act with respect to
all votes that the  undersigned  would be entitled to cast,  if then  personally
present, in accordance with the following instructions.

         1.       Proposal  to  approve  and  adopt  the  Agreement  and Plan of
                  Merger,  by and among TeleBanc  Financial  Corporation and the
                  Company, as amended, and the merger provided for therein.

                      FOR[ ]            AGAINST[ ]            ABSTAIN[ ]

                      (CONTINUED AND TO BE SIGNED AND DATED ON THE REVERSE SIDE)
<PAGE>


(CONTINUED FROM REVERSE SIDE)

         2.       To vote, in its discretion,  upon such other business that may
                  properly  come before the Special  Meeting or any  adjournment
                  thereof. Except with respect to procedural matters incident to
                  the  conduct of the  meeting,  management  is not aware of any
                  other matters which should come before the Special Meeting.

         The  undersigned  hereby  acknowledges  receipt  of a Notice of Special
Meeting of Stockholders of MET Holdings  Corporation,  called for  ____________,
1996, and a Proxy Statement/Prospectus prior to signing this Proxy.



                                   Dated: ________________________________, 1996

I plan to attend the meeting. [ ]  Signature____________________________________

                                   Signature____________________________________

                                   Note:   Please  sign  exactly  as  your  name
                                   appears on this proxy.  Only one signature is
                                   required  where  the  stock is held  jointly.
                                   When  signing in a  representative  capacity,
                                   please give title.

                                   THIS PROXY, WHEN PROPERLY  EXECUTED,  WILL BE
                                   VOTED IN THE  MANNER  DIRECTED  HEREIN BY THE
                                   UNDERSIGNED  STOCKHOLDER.  IF NO DIRECTION IS
                                   OTHERWISE  MADE, THIS PROXY WILL BE VOTED FOR
                                   PROPOSAL  1 AT THE  DISCRETION  OF THE PROXY.
                                   THIS  PROXY MAY BE  REVOKED AT ANY TIME PRIOR
                                   TO  THE  TIME  IT IS  VOTED  AT  THE  SPECIAL
                                   MEETING.



REVOCABLE PROXY

                         TeleBanc FINANCIAL CORPORATION
                           1111 North Highland Street
                            Arlington, Virginia 22201

           THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS
        FOR USE ONLY AT THE SPECIAL MEETING OF STOCKHOLDERS TO BE HELD ON
             ________________, 1996, AND AT ANY ADJOURNMENT THEREOF.



         The undersigned,  being a stockholder of TeleBanc Financial Corporation
("Company"),  hereby  appoints  ______________________________,  as proxy,  such
person being duly  appointed by the Board of Directors with the power to appoint
an appropriate  substitute,  and hereby  authorizes  such proxy to represent the
undersigned at the Special  Meeting of Stockholders of the Company to be held at
the  Company's  principal  executive  office  at  1111  North  Highland  Street,
Arlington, Virginia 22201 on _____________,  _____________,  1996 at 11:00 a.m.,
local time,  and at any  adjournment  of said  meeting,  and thereat to act with
respect to all votes that the  undersigned  would be entitled  to cast,  if then
personally present, in accordance with the following instructions.

         1.       Proposal  to  approve  and  adopt  the  Agreement  and Plan of
                  Merger, by and among the Company and MET Holdings Corporation,
                  as amended, and the merger provided for therein.

                         FOR[ ]          AGAINST[ ]           ABSTAIN[ ] 

         2.       Proposal  to  amend  the   Company's   Amended  and   Restated
                  Certificate  of   Incorporation  to  increase  the  number  of
                  authorized  shares of common stock,  par value $.01 per share,
                  from 3,500,000 to 5,000,000,  and preferred  stock,  par value
                  $.01 per share, from 500,000 to 5,000,000.

                        
                         FOR[ ]          AGAINST[ ]           ABSTAIN[ ] 

                      (CONTINUED AND TO BE SIGNED AND DATED ON THE REVERSE SIDE)



<PAGE>


(Continued from reverse side)

         3.       To vote, in its discretion,  upon such other business that may
                  properly  come before the Special  Meeting or any  adjournment
                  thereof. Except with respect to procedural matters incident to
                  the  conduct of the  meeting,  management  is not aware of any
                  other matters which should come before the Special Meeting.

         The  undersigned  hereby  acknowledges  receipt  of a Notice of Special
Meeting  of  Stockholders  of  TeleBanc   Financial   Corporation,   called  for
___________, 1996, and a Proxy Statement/Prospectus prior to signing this Proxy.



                                   Dated:_________________________________, 1996

I plan to attend the meeting. [ ]  Signature____________________________________

                                   Signature____________________________________

                                   Note:   Please  sign  exactly  as  your  name
                                   appears on this proxy.  Only one signature is
                                   required  where  the  stock is held  jointly.
                                   When  signing in a  representative  capacity,
                                   please give title.

                                   THIS PROXY, WHEN PROPERLY  EXECUTED,  WILL BE
                                   VOTED IN THE  MANNER  DIRECTED  HEREIN BY THE
                                   UNDERSIGNED  STOCKHOLDER.  IF NO DIRECTION IS
                                   OTHERWISE  MADE, THIS PROXY WILL BE VOTED FOR
                                   PROPOSALS  1 AND 2 AT THE  DISCRETION  OF THE
                                   PROXY.  THIS PROXY MAY BE REVOKED AT ANY TIME
                                   PRIOR TO THE TIME IT IS VOTED AT THE  SPECIAL
                                   MEETING.



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