TELEBANC FINANCIAL CORP
S-4/A, 1997-12-08
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: AMERICAN DIVERSIFIED GROUP INC, 10QSB, 1997-12-08
Next: LIBERTY PROPERTY TRUST, 424B2, 1997-12-08



   
    As filed with the Securities and Exchange Commission on December 8, 1997
                                                      Registration No. 333-40399
    

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

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

   
                                  PRE-EFFECTIVE
                                    AMENDMENT
                                    NO. 1 TO
                                    FORM S-4
    

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933
                            ------------------------
<TABLE>

<S>                                                              <C>
            TELEBANC FINANCIAL CORPORATION                                     TELEBANC CAPITAL TRUST I
(Exact name of registrant as specified in its charter)          (Exact name of registrant as specified in its charter)
                       Delaware                                                        Delaware
               (State of incorporation)                                        (State of incorporation)
                         6712                                                            6719
 (Primary Standard Industrial Classification Code No.)           (Primary Standard Industrial Classification Code No.)
                      13-3759196                                                      applied for
         (I.R.S. Employer Identification No.)                            (I.R.S. Employer Identification No.)
</TABLE>

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


       Aileen Lopez Pugh                                 Aileen Lopez Pugh
TeleBanc Financial Corporation                          TeleBanc Capital Trust I
  1111 North Highland Street                         1111 North Highland Street
    Arlington, VA  22201                                 Arlington, VA  22201
        (703) 247-3700                                    (703) 247-3700

 (Name, address, including zip code, and telephone number, including area code,
                              of agent for service)

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

                                   Copies to:
                              Stuart G. Stein, Esq.
                             Hogan & Hartson L.L.P.
                           555 Thirteenth Street, N.W.
                             Washington, D.C. 20004
                                 (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.

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

         The registrants  hereby amend this registration  statement on such date
or dates as may be necessary to delay its  effective  date until the  registrant
shall file a further amendment which specifically  states that this registration
statement shall  thereafter  become effective in accordance with section 8(a) of
the  Securities  Act of 1933 or until the  registration  statement  shall become
effective on such date as the Commission  acting  pursuant to said section 8(a),
may determine.
================================================================================

<PAGE>
PROSPECTUS

                            TELEBANC CAPITAL TRUST I
                              OFFER TO EXCHANGE ITS
   
                       11.00% CAPITAL SECURITIES, SERIES B
    
            (LIQUIDATION AMOUNT $1,000 PER EXCHANGE CAPITAL SECURITY)
           WHICH HAVE BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933
                       FOR ANY AND ALL OF ITS OUTSTANDING
   
                       11.00% CAPITAL SECURITIES, SERIES A
    
            (LIQUIDATION AMOUNT $1,000 PER ORIGINAL CAPITAL SECURITY)
          FULLY AND UNCONDITIONALLY GUARANTEED, AS DESCRIBED HEREIN, BY

   
                         TELEBANC FINANCIAL CORPORATION

       THE EXCHANGE OFFER AND WITHDRAWAL RIGHTS WILL EXPIRE AT 5:00 P.M.,
             NEW YORK CITY TIME ON JANUARY 20, 1997, UNLESS EXTENDED.

         TeleBank Capital Trust I, a trust formed under the laws of the state of
Delaware  (the  "Trust"),  hereby  offers,  upon the  terms and  subject  to the
conditions  set  forth  in  this  prospectus  (as the  same  may be  amended  or
supplemented from time to time, the "Prospectus") and in the accompanying Letter
of Transmittal (which together  constitute the "Exchange Offer"), to exchange up
to and including  $10,000,000 aggregate Liquidation Amount of its 11.00% Capital
Securities,  Series B (the  "Exchange  Capital  Securities"),  which  have  been
registered under the Securities Act of 1933, as amended (the "Securities  Act"),
pursuant to a  Registration  Statement of which this  Prospectus  constitutes  a
part,  for  a  like  Liquidation   Amount  of  its  outstanding  11.00%  Capital
Securities,  Series A (the "Original Capital Securities"),  of which $10,000,000
aggregate  Liquidation  Amount  are  issued  and  outstanding.  Pursuant  to the
Exchange Offer,  TeleBanc  Financial  Corporation,  a Delaware  corporation (the
"Corporation" or "TeleBanc"),  is also offering to exchange (i) its guarantee of
payments  of cash  distributions  and  payments on  liquidation  of the Trust or
redemption of the Exchange Capital  Securities (the "Exchange  Guarantee") for a
like  guarantee in respect of the Original  Capital  Securities  (the  "Original
Guarantee") and (ii) $10,000,000 aggregate principal amount of its 11.00% Junior
Subordinated  Deferrable  Interest  Debentures,  Series B due June 1,  2027 (the
"Exchange Junior Subordinated Debentures") for a
    

                                                        (Continued on next page)
   
         This Prospectus and the Letter of Transmittal are first being mailed to
all holders of Original Capital Securities on or about December 12, 1997.
    
         SEE "RISK FACTORS"  BEGINNING ON PAGE 17 FOR CERTAIN  INFORMATION  THAT
SHOULD BE CONSIDERED BY HOLDERS IN DECIDING  WHETHER TO TENDER ORIGINAL  CAPITAL
SECURITIES IN THE EXCHANGE OFFER.

  THE SECURITIES OFFERED HEREBY ARE NOT DEPOSITS OR OTHER OBLIGATIONS OF A BANK
        AND ARE NOT INSURED BY THE FEDERAL DEPOSIT INSURANCE CORPORATION
                        OR ANY OTHER GOVERNMENTAL AGENCY.

  THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
       EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
           SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES
               COMMISSION PASSED UPON THE ACCURACY OR ADEQUACY OF
                     THIS PROSPECTUS. ANY REPRESENTATION TO
                       THE CONTRARY IS A CRIMINAL OFFENSE.
   
                    The date of this Prospectus is December ___, 1997
    


<PAGE>
(Continued from the previous page)
   
like aggregate  principal  amount of its 11.00% Junior  Subordinated  Deferrable
Interest   Debentures,   Series  A  due  June  1,  2027  (the  "Original  Junior
Subordinated   Debentures"),   which  Exchange  Guarantee  and  Exchange  Junior
Subordinated  Debentures also have been registered under the Securities Act. The
Original  Capital  Securities,  the Original  Guarantee and the Original  Junior
Subordinated  Debentures  are  collectively  referred to herein as the "Original
Securities" and the Exchange Capital Securities,  the Exchange Guarantee and the
Exchange Junior Subordinated  Debentures are collectively  referred to herein as
the "Exchange Securities."
    
         The terms of the  Exchange  Securities  are  identical  in all material
respects to the respective terms of the Original Securities, except that (i) the
Exchange  Securities have been registered under the Securities Act and therefore
will not be  subject to  certain  restrictions  on  transfer  applicable  to the
Original  Securities,  (ii) the Exchange Capital Securities will not provide for
any increase in the  Distribution  rate thereon,  and (iii) the Exchange  Junior
Subordinated Debentures will not provide for any liquidated damages thereon. See
"Description of Exchange  Securities" and "Description of Original  Securities."
The  Exchange  Capital  Securities  are being  offered for  exchange in order to
satisfy  certain  obligations  of  the  Corporation  and  the  Trust  under  the
Registration  Rights  Agreement  dated  June 5, 1997 (the  "Registration  Rights
Agreement")  among the  Corporation,  the Trust and Sandler  O'Neill & Partners,
L.P.  (the  "Initial  Purchaser").  In the  event  that  the  Exchange  Offer is
consummated,  any Original  Capital  Securities  that remain  outstanding  after
consummation of the Exchange Offer and the Exchange Capital Securities issued in
the  Exchange  Offer  will  vote  together  as a single  class for  purposes  of
determining   whether  holders  of  the  requisite   percentage  in  outstanding
Liquidation  Amount  thereof have taken  certain  actions or  exercised  certain
rights under the Trust Agreement (as defined herein).

         The Exchange  Capital  Securities and the Original  Capital  Securities
(together,  the  "Capital  Securities")  represent  beneficial  interests in the
assets of the  Trust.  The  Corporation  is the  owner of all of the  beneficial
interests   represented   by  common   securities  of  the  Trust  (the  "Common
Securities," and together with the Capital Securities,  the "Trust Securities").
Wilmington Trust Company is the Property Trustee (the "Property Trustee") of the
Trust. The Trust exists for the sole purpose of issuing the Trust Securities and
investing  the  proceeds  thereof in the  Junior  Subordinated  Debentures.  The
Exchange Junior Subordinated Debentures will mature on June 1, 2027 (the "Stated
Maturity Date"). The Exchange Capital Securities will have a preference over the
Common Securities under certain circumstances with respect to cash distributions
and amounts payable on liquidation, redemption or otherwise. See "Description of
Exchange  Securities--Description of Exchange Capital  Securities--Subordination
of Common Securities."

         As used herein,  (i) the "Indenture"  means the Indenture,  dated as of
June 9,  1997,  as  amended  and  supplemented  from time to time,  between  the
Corporation and Wilmington Trust Company, as trustee (the "Debenture  Trustee"),
relating to the Junior Subordinated Debentures, (ii) the "Trust Agreement" means
the Amended and Restated  Declaration  of Trust  relating to the Trust among the
Corporation,   as  Sponsor,  Wilmington  Trust  Company,  as  Property  Trustee,
Wilmington Trust Company, as Delaware Trustee (the "Delaware Trustee"),  and the
Administrative  Trustees named therein (collectively,  with the Property Trustee
and Delaware Trustee,  the "Issuer  Trustees"),  (iii) the "Guarantee" means the
Capital  Securities   Guarantee  Agreement  relating  to  the  Original  Capital
Securities  between the Corporation and Wilmington  Trust Company,  as Guarantee
Trustee (the  "Guarantee  Trustee")  and (iv) the "Common  Guarantee"  means the
Common Securities  Guarantee  Agreement relating to the Common Securities by the
Corporation.  In addition,  as the context may require, (i) "Junior Subordinated
Debentures"  includes  the  Original  Junior  Subordinated  Debentures  and  the
Exchange  Junior  Subordinated  Debentures  and (ii)  "Guarantee"  includes  the
Original Guarantee and the Exchange Guarantee.

         Holders of the Trust Securities will be entitled to receive  cumulative
cash  distributions  arising from the payment of interest on the Exchange Junior
Subordinated   Debentures,   accumulating   from  June  9,  1997,   and  payable
semi-annually  in  arrears on June 1 and  December  1 of each  year,  commencing
December  1, 1997,  at the annual  rate of 11.00% of the  Liquidation  Amount of
$1,000 per Trust Security


                                       2

<PAGE>

("Distributions").  So long as no Debenture Event of Default has occurred and is
continuing,  the  Corporation has the right to defer payments of interest on the
Exchange  Junior   Subordinated   Debentures  for  a  period  not  exceeding  10
consecutive  semi-annual  periods with respect to each deferral period (each, an
"Extension  Period"),  provided that an Extension Period must end on an Interest
Payment Date and may not extend beyond the Stated  Maturity Date.  Distributions
to which holders of the Trust  Securities are entitled during any such Extension
Period will accumulate additional Distributions thereon at the rate per annum of
11.00% thereof,  compounded  semi-annually from the relevant  Distribution Date,
but not  exceeding  the  interest  rate then  accruing  on the  Exchange  Junior
Subordinated Debentures. The term "Distributions," as used herein, shall include
any such additional Distributions.

         Upon the  termination of any such  Extension  Period and the payment of
all amounts then due, the Corporation may elect to begin a new Extension Period,
subject to the  requirements  set forth  herein.  If and for so long as interest
payments  on the  Exchange  Junior  Subordinated  Debentures  are  so  deferred,
Distributions on the Trust Securities also will be deferred, and the Corporation
will not be  permitted,  subject  to certain  exceptions  described  herein,  to
declare or pay any cash distributions with respect to the Corporation's  capital
stock or to make any payment with respect to debt  securities of the Corporation
that  rank  pari  passu  with or  junior  to the  Exchange  Junior  Subordinated
Debentures.  During  an  Extension  Period,  interest  on  the  Exchange  Junior
Subordinated Debentures will continue to accrue (and the amount of Distributions
to  which  holders  of the  Trust  Securities  are  entitled  will  continue  to
accumulate)  at the rate of 11.00%  per  annum,  compounded  semi-annually,  and
holders of Trust Securities will be required to include deferred interest income
in their gross income for U.S.  federal income tax purposes prior to the receipt
of  the  cash  attributable  to  such  income.   See  "Description  of  Exchange
Securities--Description  of Exchange Junior Subordinated  Debentures--Option  to
Extend    Interest    Payment   Date"   and   "Certain    Federal   Income   Tax
Consequences--Interest Income and Original Issue Discount."

         The Corporation has, through the Guarantee,  the Common Guarantee,  the
Trust Agreement, the Junior Subordinated Debentures and the Indenture guaranteed
all of the Trust's  obligations  under the Trust  Securities.  See "Relationship
Among  the  Exchange  Capital  Securities,   the  Exchange  Junior  Subordinated
Debentures and the Exchange  Guarantee--Full  and Unconditional  Guarantee." The
Exchange   Guarantee  and  the  Common  Guarantee  will  guarantee  payments  of
Distributions  and payments upon  liquidation  of the Trust or redemption of the
Trust  Securities,  but in each case only to the extent that the Trust has funds
legally  available  therefor and has failed to make such payments,  as described
herein.  See  "Description  of  Exchange   Securities--Description  of  Exchange
Guarantee." If the Corporation  fails to make a required payment on the Exchange
Junior Subordinated Debentures, the Trust will not have sufficient funds to make
the related payments,  including  Distributions,  on the Trust  Securities.  The
Exchange Guarantee and the Common Guarantee will not cover any such payment when
the Trust does not have sufficient  funds legally  available  therefor.  In such
event, a holder of Exchange Capital  Securities may institute a legal proceeding
directly  against  the  Corporation  to  enforce  its  rights in respect of such
payment. See "Description of Exchange Securities--Description of Exchange Junior
Subordinated  Debentures--Enforcement  of Certain  Rights by Holders of Exchange
Capital  Securities."  The  obligations  of the  Corporation  under the Exchange
Guarantee, the Common Guarantee, and the Exchange Junior Subordinated Debentures
will be unsecured  and will rank  subordinate  and junior in right of payment to
all   Senior    Indebtedness   (as   defined   in   "Description   of   Exchange
Securities--Description        of       Exchange       Junior       Subordinated
Debentures--Subordination").   See  "Risk   Factors--Ranking   of   Subordinated
Obligations  under the Exchange  Guarantee and the Exchange Junior  Subordinated
Debentures; Limitation on Source of Funds."

         The Trust Securities will be subject to mandatory  redemption in a Like
Amount, (i) in whole but not in part, on the Stated Maturity Date upon repayment
of the Exchange Junior  Subordinated  Debentures at a redemption  price equal to
the  principal  amount of, plus  accrued and unpaid  interest  on, the  Exchange
Junior Subordinated  Debentures (the "Maturity Redemption Price"), (ii) in whole
but not in  part,  at any time  prior to June 1,  2007  (the  "Initial  Optional
Redemption  Date"),  contemporaneously  with  the  optional  prepayment  of  the
Exchange Junior Subordinated Debentures by the Corporation,  upon the occurrence
and  continuation of a Special Event at a redemption  price equal to the Special
Event  Prepayment  Price (the "Special Event  Redemption  Price"),  and (iii) in
whole  or  in  part,  on  or  after  the  Initial   Optional   Redemption  Date,
contemporaneously with the optional prepayment by the Corporation of


                                       3
<PAGE>

all or part of the  Exchange  Junior  Subordinated  Debentures,  at a redemption
price equal to the Optional Prepayment Price (the "Optional  Redemption Price").
Any of the Maturity Redemption Price, the Special Event Redemption Price and the
Optional  Redemption Price may be referred to herein as the "Redemption  Price."
See  "Description  of  Exchange   Securities--Description  of  Exchange  Capital
Securities--Redemption."

         Subject to the  Corporation  having  received any  required  regulatory
approvals,  the Exchange Junior Subordinated Debentures will be prepayable prior
to the Stated Maturity Date at the option of the Corporation (i) on or after the
Initial Optional Redemption Date, in whole or in part, at a price (the "Optional
Prepayment  Price")  equal to 105.500% of the  principal  amount  thereof on the
Initial Optional  Redemption Date,  declining ratably on each June 1, thereafter
to 100% on or after June 1, 2017,  plus  accrued  and unpaid  interest  thereon,
including  Compounded  Interest  and  Additional  Sums,  if any,  to the date of
prepayment or (ii) at any time prior to the Initial Optional Redemption Date, in
whole but not in part, upon the occurrence and  continuation of a Special Event,
at a  prepayment  price (the  "Special  Event  Prepayment  Price")  equal to the
Make-Whole Amount. The "Make-Whole  Amount" shall be equal to the greater of (a)
100%  of the  principal  amount  thereof  or (b) the  sum,  as  determined  by a
Quotation  Agent, of the present values of the remaining  scheduled  payments of
principal  and  interest  on  the  Exchange  Junior   Subordinated   Debentures,
discounted to the  prepayment  date on a semi-annual  basis  (assuming a 360-day
year consisting of twelve 30-day months) at the Adjusted  Treasury Rate plus, in
the case of each of clauses (a) and (b),  accrued and unpaid  interest  thereon,
including  Compounded  Interest  and  Additional  Sums,  if any,  to the date of
prepayment.  Either  of the  Optional  Prepayment  Price  or the  Special  Event
Prepayment  Price  may be  referred  to herein as the  "Prepayment  Price."  See
"Description of Exchange Securities--Description of Exchange Junior Subordinated
Debentures--Optional Prepayment" and "--Special Event Prepayment."

         The  Corporation  has the right at any time to terminate the Trust and,
after  satisfaction  of  liabilities  of  creditors  of the Trust as required by
applicable  law,  to cause a Like  Amount of the  Exchange  Junior  Subordinated
Debentures  to be  distributed  to  the  holders  of  the  Trust  Securities  in
liquidation  of the Trust,  subject to (i) the  Administrative  Trustees  having
received  an opinion of counsel to the effect  that such  distribution  will not
cause the holders of Exchange  Capital  Securities to recognize gain or loss for
federal  income tax  purposes  and (ii) the  receipt by the  Corporation  of any
required   regulatory   approvals.   Unless  the  Exchange  Junior  Subordinated
Debentures are distributed to the holders of the Trust Securities,  in the event
of a  liquidation  of the  Trust as  described  herein,  after  satisfaction  of
liabilities to creditors of the Trust as required by applicable law, the holders
of the Trust  Securities  generally  will be entitled  to receive a  Liquidation
Amount of $1,000 per Trust Security plus  accumulated  and unpaid  Distributions
thereon   to   the   date   of   payment.    See    "Description   of   Exchange
Securities--Description of Exchange Capital Securities--Liquidation of the Trust
and Distribution of Exchange Junior Subordinated Debentures."

         THE CAPITAL SECURITIES,  INCLUDING THE EXCHANGE CAPITAL SECURITIES, MAY
BE  TRANSFERRED  ONLY IN A BLOCK  HAVING A  LIQUIDATION  AMOUNT OF NOT LESS THAN
$100,000 (100 CAPITAL  SECURITIES).  ANY TRANSFER OF EXCHANGE CAPITAL SECURITIES
IN A BLOCK HAVING A LIQUIDATION  AMOUNT OF LESS THAN $100,000 SHALL BE DEEMED TO
BE VOID AND OF NO LEGAL EFFECT  WHATSOEVER.  ANY SUCH TRANSFEREE SHALL BE DEEMED
NOT TO BE THE  HOLDER  OF SUCH  EXCHANGE  CAPITAL  SECURITIES  FOR ANY  PURPOSE,
INCLUDING  BUT NOT  LIMITED TO THE  RECEIPT OF  DISTRIBUTIONS  ON SUCH  EXCHANGE
CAPITAL  SECURITIES,  AND SUCH  TRANSFEREE  SHALL BE DEEMED TO HAVE NO  INTEREST
WHATSOEVER IN SUCH EXCHANGE CAPITAL SECURITIES.

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

         The  Trust  is  making  the  Exchange  Offer  of the  Exchange  Capital
Securities  in  reliance  on the  position  of the  staff  of  the  Division  of
Corporation Finance (the "Staff") of the Securities and Exchange Commission (the
"Commission") as set forth in certain  interpretive  letters  addressed to third
parties in other  transactions.  However,  neither the Corporation nor the Trust
has sought its own  interpretive  letter and there can be no assurance  that the
Staff of the Commission would make a similar determination with


                                       4
<PAGE>

respect to the Exchange  Offer as it has in such  interpretive  letters to third
parties.  Based on these  interpretations  by the Staff of the  Commission,  and
subject to the two  immediately  following  sentences,  the  Corporation and the
Trust believe that Exchange Capital  Securities issued pursuant to this Exchange
Offer in exchange for  Original  Capital  Securities  may be offered for resale,
resold and otherwise transferred by a holder thereof (other than a holder who is
a broker-dealer) without further compliance with the registration and prospectus
delivery requirements of the Securities Act, provided that such Exchange Capital
Securities  are acquired in the ordinary  course of such  holder's  business and
that such holder is not  participating,  and has no arrangement or understanding
with any person to  participate,  in a  distribution  (within the meaning of the
Securities  Act) of such Exchange  Capital  Securities.  However,  any holder of
Original  Capital  Securities who is an  "affiliate"  of the  Corporation or the
Trust or who intends to  participate  in the  Exchange  Offer for the purpose of
distributing  Exchange Capital  Securities,  or any  broker-dealer who purchased
Original Capital Securities from the Trust to resell pursuant to Rule 144A under
the  Securities  Act ("Rule 144A") or any other  available  exemption  under the
Securities Act, (i) will not be able to rely on the interpretations of the Staff
of the Commission set forth in the above-mentioned  interpretive  letters,  (ii)
will not be permitted or entitled to tender such Original Capital  Securities in
the Exchange  Offer and (iii) must comply with the  registration  and prospectus
delivery requirements of the Securities Act in connection with any sale or other
transfer of such Original Capital  Securities  unless such sale is made pursuant
to an exemption from such requirements. In addition, as described herein, if any
broker-dealer  holds Original Capital Securities acquired for its own account as
a result  of  market-making  or other  trading  activities  and  exchanges  such
Original  Capital  Securities  for  Exchange  Capital   Securities,   then  such
broker-dealer  must  deliver  a  prospectus  meeting  the  requirements  of  the
Securities  Act  in  connection  with  any  resales  of  such  Exchange  Capital
Securities.

         Each  holder of  Original  Capital  Securities  who wishes to  exchange
Original  Capital  Securities  for Exchange  Capital  Securities in the Exchange
Offer will be required to  represent  that (i) it is not an  "affiliate"  of the
Corporation or the Trust, (ii) any Exchange Capital Securities to be received by
it are being  acquired in the ordinary  course of its business,  (iii) it has no
arrangement  or  understanding  with any person to participate in a distribution
(within the meaning of the Securities Act) of such Exchange Capital  Securities,
and (iv) if such holder is not a  broker-dealer,  such holder is not engaged in,
and does not  intend to engage in, a  distribution  (within  the  meaning of the
Securities  Act)  of  such  Exchange  Capital  Securities.   In  addition,   the
Corporation  and the Trust may  require  such  holder,  as a  condition  to such
holder's  eligibility to participate  in the Exchange  Offer,  to furnish to the
Corporation and the Trust (or an agent thereof) in writing information as to the
number of  "beneficial  owners"  (within  the  meaning of Rule  13d-3  under the
Securities  Exchange Act of 1934, as amended (the "Exchange Act")), on behalf of
whom such holder holds the Original  Capital  Securities  to be exchanged in the
Exchange Offer. Each broker-dealer that receives Exchange Capital Securities for
its own account pursuant to the Exchange Offer must acknowledge that it acquired
the  Original  Capital   Securities  for  its  own  account  as  the  result  of
market-making activities or other trading activities and must agree that it will
deliver  a  prospectus  meeting  the  requirements  of  the  Securities  Act  in
connection with any resale of such Exchange  Capital  Securities.  The Letter of
Transmittal  states that by so acknowledging  and by delivering a prospectus,  a
broker-dealer will not be deemed to admit that it is an "underwriter" within the
meaning of the  Securities  Act. Based on the position taken by the Staff of the
Commission in the  interpretive  letters  referred to above, the Corporation and
the Trust believe that  broker-dealers  who acquired Original Capital Securities
for their own accounts, as a result of market-making activities or other trading
activities  ("Participating  Broker-Dealers"),   may  fulfill  their  prospectus
delivery  requirements with respect to the Exchange Capital Securities  received
upon exchange of such Original Capital  Securities  (other than Original Capital
Securities  which  represent  an unsold  allotment  from the initial sale of the
Original Capital  Securities) with a prospectus  meeting the requirements of the
Securities  Act, which may be the  prospectus  prepared for an exchange offer so
long as it contains a description  of the plan of  distribution  with respect to
the resale of such Exchange Capital Securities. Each broker-dealer that receives
Exchange  Capital  Securities for its own account pursuant to the Exchange Offer
must acknowledge that it will deliver a prospectus in connection with any resale
of such Exchange Capital Securities. The Letter of Transmittal states that by so
acknowledging and by delivering a prospectus, a broker-dealer will not be deemed
to admit that it is an  "underwriter"  within the meaning of the Securities Act.
This Prospectus,  as it may be amended or supplemented from time to time, may be
used  by  a  broker-dealer  in  connection  with  resales  of  Exchange  Capital
Securities received in exchange for Original Capital Securities acquired by such
broker-dealer as a result of market-making


                                       5
<PAGE>

activities  or other  trading  activities.  The Trust and the  Corporation  have
agreed  that,  ending on the close of  business on the 180th day  following  the
Expiration Date, it will make this Prospectus available to any broker-dealer for
use in connection with any such resale.  See "Plan of Distribution."  However, a
Participating  Broker-Dealer  who intends to use this  Prospectus  in connection
with the resale of Exchange Capital Securities received in exchange for Original
Capital Securities pursuant to the Exchange Offer must notify the Corporation or
the Trust, or cause the Corporation or the Trust to be notified,  on or prior to
the Expiration Date, that it is a Participating  Broker-Dealer.  Such notice may
be given in the space  provided for that purpose in the Letter of Transmittal or
may be delivered to  Wilmington  Trust  Company  (the  "Exchange  Agent") at the
address  set forth  herein  under  "The  Exchange  Offer--Exchange  Agent."  Any
Participating  Broker-Dealer  who is an  "affiliate"  of the  Corporation or the
Trust  may not  rely on such  interpretive  letters  and  must  comply  with the
registration  and  prospectus  delivery  requirements  of the  Securities Act in
connection  with any resale  transaction.  See "The Exchange  Offer--Resales  of
Exchange Capital Securities."

         In  that  regard,  each  Participating   Broker-Dealer  who  surrenders
Original  Capital  Securities  pursuant to the Exchange  Offer will be deemed to
have agreed,  by execution  of the Letter of  Transmittal,  that upon receipt of
notice from the  Corporation  or the Trust of the occurrence of any event or the
discovery  of any fact that makes any  statement  contained or  incorporated  by
reference in this Prospectus  untrue in any material respect or that causes this
Prospectus  to omit to  state a  material  fact  necessary  in order to make the
statements  contained  or  incorporated  by  reference  herein,  in light of the
circumstances under which they were made, not misleading or of the occurrence of
certain  other  events  specified in the  Registration  Rights  Agreement,  such
Participating Broker-Dealer will suspend the sale of Exchange Capital Securities
(or the Exchange Guarantee or the Exchange Junior  Subordinated  Debentures,  as
applicable)  pursuant to this Prospectus  until the Corporation or the Trust has
amended or supplemented this Prospectus to correct such misstatement or omission
and has  furnished  copies of the  amended or  supplemented  Prospectus  to such
Participating  Broker-Dealer,  or the  Corporation or the Trust has given notice
that the sale of the Exchange Capital  Securities (or the Exchange  Guarantee or
the Exchange Junior Subordinated  Debentures,  as applicable) may be resumed, as
the case may be. If the  Corporation  or the Trust  gives such notice to suspend
the sale of the Exchange  Capital  Securities (or the Exchange  Guarantee or the
Exchange Junior  Subordinated  Debentures,  as applicable),  it shall extend the
180-day period referred to above during which  Participating  Broker-Dealers are
entitled  to use this  Prospectus  in  connection  with the  resale of  Exchange
Capital  Securities  by the number of days during the period from and  including
the  date  of  the  giving  of  such  notice  to and  including  the  date  when
Participating  Broker-Dealers  shall  have  received  copies of the  amended  or
supplemented  Prospectus  necessary to permit  resales of the  Exchange  Capital
Securities or to and including  the date on which the  Corporation  or the Trust
has given notice that the sale of Exchange  Capital  Securities (or the Exchange
Guarantee or the Exchange Junior Subordinated Debentures,  as applicable) may be
resumed, as the case may be.
   
         Prior to the  Exchange  Offer,  there has been only a limited,  if any,
secondary market, and no public market for the Original Capital Securities.  The
Exchange  Capital  Securities  will be a new issue of securities for which there
currently  is no  market.  Accordingly,  there  can  be no  assurance  as to the
development or liquidity of any market for the Exchange Capital Securities.  The
Corporation  and the Trust  currently  do not intend to apply for listing of the
Exchange Capital Securities on any securities  exchange or for quotation through
the Nasdaq Stock Market, Inc.
    
         Any  Original  Capital  Securities  not  tendered  and  accepted in the
Exchange  Offer will  remain  outstanding  and will be  entitled to all the same
rights and will be subject to the same limitations  applicable thereto under the
Trust Agreement  (except for those rights which  terminate upon  consummation of
the Exchange Offer).  Following  consummation of the Exchange Offer, the holders
of  Original  Capital  Securities  will  continue  to be  subject  to all of the
existing  restrictions upon transfer thereof and neither the Corporation nor the
Trust will have any further obligation to such holders (other than under certain
limited  circumstances) to provide for registration  under the Securities Act of
the  Original  Capital  Securities  held by them.  To the extent  that  Original
Capital  Securities are tendered and accepted in the Exchange  Offer, a holder's
ability to sell untendered Original Capital Securities could be


                                       6
<PAGE>

adversely  affected.  See "Risk  Factors--Consequences  of a Failure to Exchange
Original Capital Securities."

         THIS PROSPECTUS AND THE RELATED LETTER OF TRANSMITTAL CONTAIN IMPORTANT
INFORMATION.  HOLDERS  OF  ORIGINAL  CAPITAL  SECURITIES  ARE URGED TO READ THIS
PROSPECTUS  AND THE RELATED  LETTER OF  TRANSMITTAL  CAREFULLY  BEFORE  DECIDING
WHETHER TO TENDER THEIR  ORIGINAL  CAPITAL  SECURITIES  PURSUANT TO THE EXCHANGE
OFFER.
   
         Original Capital Securities may be tendered for exchange on or prior to
5:00 p.m., New York City time, on January 20, 1998 (such time on such date being
hereinafter called the "Expiration Date"), unless the Exchange Offer is extended
by the Corporation or the Trust (in which case the term "Expiration  Date" shall
mean the latest date and time to which the Exchange Offer is extended).  Tenders
of Original  Capital  Securities may be withdrawn at any time on or prior to the
Expiration  Date.  The  Exchange  Offer  is not  conditioned  upon  any  minimum
Liquidation  Amount of Original Capital  Securities being tendered for exchange.
However,  the Exchange Offer is subject to certain  events and conditions  which
may be waived by the Corporation or the Trust and to the terms and provisions of
the Registration  Rights Agreement.  Original Capital Securities may be tendered
in whole or in part  having  an  aggregate  Liquidation  Amount of not less than
$100,000 (100 Capital Securities) or any integral multiple of $1,000 Liquidation
Amount (one Capital  Security) in excess thereof.  The Corporation has agreed to
pay all  expenses of the  Exchange  Offer.  See "The  Exchange  Offer--Fees  and
Expenses."  Holders of the Original  Capital  Securities  whose Original Capital
Securities  are  accepted for exchange  will not receive  Distributions  on such
Original  Capital  Securities  and will be  deemed to have  waived  the right to
receive any Distributions on such Original Capital  Securities  accumulated from
and after June 9, 1997. See "The Exchange  Offer--Distributions  on the Exchange
Capital Securities."
    
         Neither the  Corporation  nor the Trust will receive any cash  proceeds
from  the  issuance  of the  Exchange  Capital  Securities  offered  hereby.  No
dealer-manager is being used in connection with this Exchange Offer. See "Use of
Proceeds" and "Plan of Distribution."

       NO DEALER,  SALESPERSON OR OTHER  INDIVIDUAL HAS BEEN  AUTHORIZED TO GIVE
ANY  INFORMATION OR TO MAKE ANY  REPRESENTATIONS  OTHER THAN THOSE  CONTAINED OR
INCORPORATED  BY REFERENCE IN THIS  PROSPECTUS IN CONNECTION  WITH THIS EXCHANGE
OFFER AND, IF GIVEN OR MADE,  SUCH  INFORMATION OR  REPRESENTATIONS  MUST NOT BE
RELIED UPON AS HAVING BEEN AUTHORIZED BY THE  CORPORATION OR THE TRUST.  NEITHER
THE  DELIVERY OF THIS  PROSPECTUS  NOR ANY SALE MADE  HEREUNDER  SHALL UNDER ANY
CIRCUMSTANCE  CREATE AN IMPLICATION THAT THERE HAS BEEN NO CHANGE IN THE AFFAIRS
OF THE CORPORATION OR THE TRUST SINCE THE DATE HEREOF.  THIS PROSPECTUS DOES NOT
CONSTITUTE AN OFFER OR A  SOLICITATION  BY ANYONE IN ANY  JURISDICTION  IN WHICH
SUCH OFFER OR  SOLICITATION IS NOT AUTHORIZED OR IN WHICH THE PERSON MAKING SUCH
OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO OR ANYONE TO WHOM IT IS UNLAWFUL
TO MAKE SUCH OFFER OR SOLICITATION.

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

                              AVAILABLE INFORMATION

         The  Corporation  is  subject  to  certain  informational  requirements
pursuant to Section 13 of the Exchange Act and in  accordance  therewith,  files
reports  and other  information  with the  Commission.  Such  reports  and other
information  may 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 at 7 World Trade Center,
13th  Floor,  Suite  1300,  New York,  New York 10048 and Suite  1400,  Citicorp
Center,  500 West  Madison  Street,  Chicago,  Illinois  60661.  Copies  of such
material may also be obtained by mail from the Public  Reference  Section of the
Commission  at 450 Fifth  Street,  N.W.,  Washington,  D.C.  20549 at prescribed
rates.  If available, such information also may be


                                       7
<PAGE>

accessed  through the  Commission's  electronic  data  gathering,  analysis  and
retrieval system ("EDGAR") via electronic means, including the Commission's home
page on the Internet  (http://www.sec.gov).  The  Corporation's  common stock is
traded over-the-counter.

         No  separate  financial  statements  of the Trust  have  been  included
herein.  The  Corporation  and the Trust do not  consider  that  such  financial
statements  would be  material  to holders of the  Exchange  Capital  Securities
because the Trust is a newly-formed  special  purpose  entity,  has no operating
history or independent  operations and is not engaged in and does not propose to
engage  in  any  activity   other  than  holding  as  trust  assets  the  Junior
Subordinated Debentures, issuing the Trust Securities and engaging in incidental
activities.   See  "TeleBanc   Capital  Trust  I,"   "Description   of  Exchange
Securities--Description   of  Exchange  Capital  Securities,"   "Description  of
Exchange Securities--Description of Exchange Junior Subordinated Debentures" and
"Description  of Exchange  Securities--Description  of Exchange  Guarantee."  In
addition,  the  Corporation  does not expect  that the Trust will file  reports,
proxy  statements  and  other  information  under  the  Exchange  Act  with  the
Commission.

         This Prospectus  constitutes a part of a registration statement on Form
S-4 (the  "Registration  Statement") filed by the Corporation and the Trust with
the Commission  under the Securities  Act. This  Prospectus does not contain all
the information set forth in the Registration Statement,  certain parts of which
are omitted in accordance with the rules and regulations of the Commission,  and
reference  is hereby  made to the  Registration  Statement  and to the  exhibits
relating thereto for further information with respect to the Corporation and the
Capital Securities. Any statements contained herein concerning the provisions of
any document are not necessarily complete,  and, in each instance,  reference is
made to the  copy of such  document  filed  as an  exhibit  to the  Registration
Statement  or  otherwise  filed  with the  Commission.  Each such  statement  is
qualified in its entirety by such reference.
   
              INFORMATION DELIVERED AND INCORPORATED BY REFERENCE

         A copy of the Corporation's Annual Report on Form 10-K, as amended, for
the year ended December 31, 1996 and a copy of the Quarterly Report on Form 10-Q
of the Corporation for the quarter ended September 30, 1997 are included in this
Prospectus at Appendix I and Appendix II, respectively.

         The following documents filed by the Corporation with the SEC under the
Exchange Act are hereby  incorporated in this  Prospectus by reference:  (i) the
Annual  Report on Form 10-K of TeleBanc  for the year ended  December  31, 1996;
(ii) TeleBanc's Quarterly Reports on Form 10-Q  for the quarters ended March 31,
1997, June 30, 1997 and September 30, 1997; and (iii) TeleBanc's Current Reports
on Form 8-K as filed with the SEC on January 22, 1997 and March 13, 1997.

         Any  statement  contained  in a document  incorporated  or deemed to be
incorporated  by reference  herein shall be deemed to be modified or  superseded
for purposes of this Prospectus to the extent that a statement  contained herein
or in any other  subsequently  filed  document  which also is or is deemed to be
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 Prospectus.
    
                                     SUMMARY

         The following summary is qualified in its entirety by the more detailed
information  appearing  elsewhere in this Prospectus.  Reference is made to, and
this summary is qualified in its entirety by, the more detailed  information and
financial statements,  including the notes thereto,  contained elsewhere in this
Prospectus and in documents incorporated by reference hereto.

                         TELEBANC FINANCIAL CORPORATION

         TeleBanc  Financial  Corporation  is  the  holding  company  parent  of
TeleBank (sometimes referred to as "Bank"), a federally chartered,  FDIC insured
savings bank headquartered in Arlington, Virginia, and TeleBanc Capital Markets,
Inc.  ("TCM"),  an  investment  adviser,  fund  manager and  broker-dealer.  The
Corporation was organized by its majority owner, MET Holdings  Corporation ("MET
Holdings"),  to become in March  1994 the  direct  holding  company of the Bank,
which had been  acquired by MET  Holdings in 1989.  At September  30, 1997,  the
Corporation had total assets of $838.5 million, total deposits of $445.2 million
and stockholders' equity of $45.3 million.

         The primary  business of the  Corporation  is the business of the Bank.
The Bank's  operating  strategy  seeks to minimize  operating  expenses  through
efficient deposit  gathering,  borrowing and asset  generation.  The Bank offers
FDIC insured  products to retail  customers on a  nationwide  basis  through the
Bank's  branchless,  direct  marketing  strategy.  The  Bank  does not rely on a
traditional  branch network but instead services customers almost exclusively by
telephone  and mail,  using  cost  savings  to offer  premium  yields on deposit
products.  The Bank's marketing  strategy is based on a consumer products model,
and focuses on pursuing  customers  through brand  building,  target  marketing,
national affinity programs and customer service. While the Bank utilizes various
target marketing techniques, including print and other media advertisements, the
Bank does not solicit deposits by telephone from persons who have not previously
contacted  the Bank about its  products.  By  utilizing a  sophisticated  client
tracking  software  program,  the Bank can  maintain  a  detailed  data  base of
incoming  inquiries  and process  deposits  with a small  staff of well  trained
telebankers.


                                       8
<PAGE>

         The Bank does not directly  originate loans.  Rather,  the Bank's asset
acquisition  strategy  focuses on the purchase of pools of mortgages  secured by
one- to  four-family  residences  and  mortgage-related  securities.  Among  the
mortgage  assets  actively  sought  by the Bank are pools of whole  loans  which
typically   are   purchased   at  a  discount   as  a  result  of   non-standard
characteristics  such  as  credit  enhancements,  mid-month  payment  dates  and
documentation  deficiencies.  In purchasing such loans, the Bank views a portion
of the discount as being  available to cover  potential  credit  risks,  thereby
reducing the level of reserves the Bank believes is required to provide for loan
losses. By purchasing rather than originating  mortgage assets, the Bank is able
to eliminate the general and administrative expenses associated with the typical
loan origination function.  The Bank also believes it is able to minimize credit
quality risks by purchasing a seasoned and geographically diverse portfolio.

         Through TCM,  the  Corporation  is involved in trading  mortgage-backed
securities  principally  with  other  broker-dealers  and  government  sponsored
enterprises, and in fund management. Other Corporation operations include recent
joint venture investments  through the Bank in AGT Mortgage Services,  LLC ("AGT
Mortgage")  and AGT PRA,  LLC ("AGT  PRA").  AGT  Mortgage  is  engaged  in loan
servicing  and loan  workouts for troubled or  defaulted  loans.  AGT PRA owns a
majority  interest in Portfolio  Recovery  Associates,  LLC,  which acquires and
collects delinquent consumer debt obligations for its own portfolio.

         The  Corporation's  executive  offices  and the Bank's  home office are
located at 1111 North Highland  Street,  Arlington,  Virginia  22201,  telephone
(703) 247-3700.

                            TELEBANC CAPITAL TRUST I

         The Trust is a statutory  business  trust  formed  under  Delaware  law
pursuant  to (i) the Trust  Agreement  and (ii) the filing of a  certificate  of
trust with the Delaware Secretary of State. The Trust's business and affairs are
conducted  pursuant to the Trust Agreement by the Issuer Trustees:  the Property
Trustee, the Delaware Trustee, and the three individual Administrative Trustees,
who are officers or other employees of the Corporation. The Trust exists for the
exclusive  purposes of (i) issuing and selling the Trust Securities,  (ii) using
the  proceeds  from the sale of the  Trust  Securities  to  acquire  the  Junior
Subordinated  Debentures  issued by the  Corporation  and (iii) engaging in only
those other activities necessary, advisable or incidental thereto, including the
Exchange Offer.  Accordingly,  the Junior  Subordinated  Debentures are the sole
assets of the Trust and payments  under the Junior  Subordinated  Debentures are
the sole  revenue of the Trust.  All of the Common  Securities  are owned by the
Corporation.

                                     THE EXCHANGE OFFER
   
The Exchange Offer................Up  to  and  including  $10,000,000  aggregate
                                  Liquidation   Amount   of   Exchange   Capital
                                  Securities are being offered in exchange for a
                                  like aggregate  Liquidation Amount of Original
                                  Capital    Securities.     Original    Capital
                                  Securities  may be  tendered  for  exchange in
                                  whole or in part in a  Liquidation  Amount  of
                                  $100,000  (100  Capital   Securities)  or  any
                                  integral   multiple  of  $1,000  (one  Capital
                                  Security) in excess  thereof.  The Corporation
                                  and the Trust are making the Exchange Offer in
                                  order to satisfy their  obligations  under the
                                  Registration  Rights Agreement relating to the
                                  Original Capital Securities. For a description
                                  of  the  procedures  for  tendering   Original
                                  Capital   Securities,    see   "The   Exchange
                                  Offer--Procedures   for   Tendering   Original
                                  Capital Securities."
    

                                       9
<PAGE>

Expiration Date.................  5:00 p.m.,  New York City time,  on _________,
                                  1997 unless the Exchange  Offer is extended by
                                  the  Corporation  and the Trust (in which case
                                  the  Expiration  Date will be the latest  date
                                  and  time  to  which  the  Exchange  Offer  is
                                  extended).  See "The Exchange  Offer--Terms of
                                  the Exchange Offer."

Conditions to the Exchange
Offer.............................The  Exchange  Offer  is  subject  to  certain
                                  conditions,   which   may  be  waived  by  the
                                  Corporation   and  the  Trust  in  their  sole
                                  discretion.   The   Exchange   Offer   is  not
                                  conditioned   upon  any  minimum   Liquidation
                                  Amount of Original  Capital  Securities  being
                                  tendered. See "The Exchange  Offer--Conditions
                                  to the Exchange Offer."

Terms of the Exchange Offer.......The  Corporation  and the  Trust  reserve  the
                                  right in their sole and  absolute  discretion,
                                  subject  to  applicable  law,  at any time and
                                  from time to time, (i) to delay the acceptance
                                  of the Original  Capital  Securities,  (ii) to
                                  terminate   the  Exchange   Offer  if  certain
                                  specified  conditions have not been satisfied,
                                  (iii) to  extend  the  Expiration  Date of the
                                  Exchange Offer and retain all Original Capital
                                  Securities  tendered  pursuant to the Exchange
                                  Offer,  subject,  however,  to  the  right  of
                                  holders  of  Original  Capital  Securities  to
                                  withdraw  their  tendered   Original   Capital
                                  Securities,  or (iv) to waive any condition or
                                  otherwise  amend  the  terms  of the  Exchange
                                  Offer  in  any  respect.   See  "The  Exchange
                                  Offer--Terms of the Exchange Offer."

Withdrawal........................Rights Tenders of Original Capital  Securities
                                  may be  withdrawn  at any  time on or prior to
                                  the  Expiration  Date by  delivering a written
                                  notice  of  such  withdrawal  to the  Exchange
                                  Agent in conformity with certain procedures as
                                  set   forth   herein   under   "The   Exchange
                                  Offer--Withdrawal Rights."

Procedures for Tendering
Original Capital Securities.......Certain brokers,  dealers,  commercial  banks,
                                  trust  companies  and other  nominees who hold
                                  Original   Capital   Securities   through  The
                                  Depository  Trust Company  ("DTC") must effect
                                  tenders by book-entry  transfer  through DTC's
                                  Automated   Tender  Offer  Program   ("ATOP").
                                  Beneficial    owners   of   Original   Capital
                                  Securities registered in the name of a broker,
                                  dealer,  commercial  bank,  trust  company  or
                                  other nominee are urged to contact such person
                                  promptly  if  they  wish  to  tender  Original
                                  Capital  Securities  pursuant to the  Exchange
                                  Offer.  Tendering  holders of Original Capital
                                  Securities  that do not use ATOP must complete
                                  and sign a Letter of Transmittal in accordance
                                  with the  instructions  contained  therein and
                                  forward   the   same   by   mail,    facsimile
                                  transmission  or hand delivery,  together with
                                  any other required documents,  to the Exchange
                                  Agent,  either  with the  certificates  of the
                                  Original Capital  Securities to be tendered or
                                  in compliance  with the  specified  procedures
                                  for  guaranteed  delivery of Original  Capital
                                  Securities.   Tendering  holders  of  Original
                                  Capital  Securities  that use ATOP will, by so
                                  doing,  acknowledge that they are bound by the
                                  terms of the Letter of  Transmittal.  See "The
                                  Exchange   Offer--Procedures   for   Tendering
                                  Original Capital Securities."

                                  Letters  of   Transmittal   and   certificates
                                  representing   Original   Capital   Securities
                                  should  not  be  sent  to the  Corporation  or
                                  Trust.  Such documents  should only be sent to
                                  the Exchange Agent.

                                       10
<PAGE>

Resales of Exchange
Capital Securities................The  Corporation  and the Trust are making the
                                  Exchange  Offer in reliance on the position of
                                  the  Staff of the  Commission  as set forth in
                                  certain   interpretive  letters  addressed  to
                                  third parties in other transactions.  However,
                                  neither  the  Corporation  nor the  Trust  has
                                  sought its own  interpretive  letter and there
                                  can be no  assurance  that  the  Staff  of the
                                  Commission would make a similar  determination
                                  with respect to the  Exchange  Offer as it has
                                  in such interpretive letters to third parties.
                                  Based on these interpretations by the Staff of
                                  the   Commission,   and  subject  to  the  two
                                  immediately    following    sentences,     the
                                  Corporation   and  the  Trust   believe   that
                                  Exchange Capital Securities issued pursuant to
                                  this  Exchange  Offer in exchange for Original
                                  Capital  Securities may be offered for resale,
                                  resold and otherwise  transferred  by a holder
                                  thereof   (other   than  a  holder  who  is  a
                                  broker-dealer) without further compliance with
                                  the  registration   and  prospectus   delivery
                                  requirements of the Securities  Act,  provided
                                  that  such  Exchange  Capital  Securities  are
                                  acquired  in  the  ordinary   course  of  such
                                  holder's  business and that such holder is not
                                  participating,   and  has  no  arrangement  or
                                  understanding  with any person to participate,
                                  in a  distribution  (within the meaning of the
                                  Securities  Act)  of  such  Exchange   Capital
                                  Securities.  However,  any holder of  Original
                                  Capital  Securities  who is an  "affiliate" of
                                  the Corporation or the Trust or who intends to
                                  participate  in the  Exchange  Offer  for  the
                                  purpose of distributing  the Exchange  Capital
                                  Securities, or any broker-dealer who purchased
                                  the Original Capital Securities from the Trust
                                  to resell  pursuant  to Rule 144A or any other
                                  available  exemption under the Securities Act,
                                  (i)   will   not  be   able  to  rely  on  the
                                  interpretations of the Staff of the Commission
                                  set forth in the above-mentioned  interpretive
                                  letters,   (ii)  will  not  be   permitted  or
                                  entitled  to  tender  such  Original   Capital
                                  Securities  in the  Exchange  Offer  and (iii)
                                  must   comply   with  the   registration   and
                                  prospectus   delivery   requirements   of  the
                                  Securities Act in connection  with any sale or
                                  other   transfer  of  such  Original   Capital
                                  Securities  unless such sale is made  pursuant
                                  to an  exemption  from such  requirements.  In
                                  addition,   as   described   herein,   if  any
                                  broker-dealer     holds    Original    Capital
                                  Securities  acquired  for its own account as a
                                  result  of   market-making  or  other  trading
                                  activities and exchanges such Original Capital
                                  Securities  for Exchange  Capital  Securities,
                                  then  such   broker-dealer   must   deliver  a
                                  prospectus  meeting  the  requirements  of the
                                  Securities Act in connection  with any resales
                                  of such Exchange Capital Securities.

                                  Each holder of Original Capital Securities who
                                  wishes to exchange Original Capital Securities
                                  for  Exchange   Capital   Securities   in  the
                                  Exchange  Offer will be required to  represent
                                  that  (i)  it is  not  an  "affiliate"  of the
                                  Corporation  or the Trust,  (ii) any  Exchange
                                  Capital  Securities  to be  received by it are
                                  being  acquired in the ordinary  course of its
                                  business,  (iii)  it  has  no  arrangement  or
                                  understanding  with any person to  participate
                                  in a  distribution  (within the meaning of the
                                  Securities  Act)  of  such  Exchange   Capital
                                  Securities,  and (iv) if such  holder is not a
                                  broker-dealer,  such holder is not engaged in,
                                  and  does  not   intend   to   engage   in,  a
                                  distribution   (within   the  meaning  of  the
                                  Securities  Act)  of  such  Exchange   Capital
                                  Securities.  Each  broker-dealer that receives
                                  Exchange   Capital   Securities  for  its  own
                                  account in exchange for


                                       11
<PAGE>

                                  Original   Capital   Securities,   where  such
                                  Original  Capital  Securities were acquired by
                                  such    broker-dealer    as   a   result    of
                                  market-making   activities  or  other  trading
                                  activities,  must  acknowledge  that  it  will
                                  deliver a prospectus  meeting the requirements
                                  of the  Exchange  Act in  connection  with any
                                  resale of such  Exchange  Capital  Securities.
                                  See  "Plan of  Distribution."  The  Letter  of
                                  Transmittal  states that, by so  acknowledging
                                  and   by    delivering   a    prospectus,    a
                                  broker-dealer will not be deemed to admit that
                                  it is an  "underwriter"  within the meaning of
                                  the  Securities  Act.  Based  on the  position
                                  taken by the  Staff of the  Commission  in the
                                  interpretive  letters  referred to above,  the
                                  Corporation   and  the  Trust   believe   that
                                  Participating   Broker-Dealers   who  acquired
                                  Original  Capital  Securities  for  their  own
                                  accounts   as  a   result   of   market-making
                                  activities  or other  trading  activities  may
                                  fulfill their prospectus delivery requirements
                                  with   respect   to   the   Exchange   Capital
                                  Securities  received  upon  exchange  of  such
                                  Original   Capital   Securities   (other  than
                                  Original Capital  Securities that represent an
                                  unsold  allotment from the initial sale of the
                                  Original Capital Securities) with a prospectus
                                  meeting  the  requirements  of the  Securities
                                  Act, which may be the prospectus  prepared for
                                  an  exchange  offer so long as it  contains  a
                                  description of the plan of  distribution  with
                                  respect to the resale of such Exchange Capital
                                  Securities.  Accordingly,  this Prospectus, as
                                  it may be amended or supplemented from time to
                                  time,   may  be   used   by  a   Participating
                                  Broker-Dealer  in  connection  with resales of
                                  Exchange   Capital   Securities   received  in
                                  exchange for Original Capital Securities where
                                  such Original Capital Securities were acquired
                                  by such  Participating  Broker-Dealer  for its
                                  own  account as a result of  market-making  or
                                  other trading  activities.  Subject to certain
                                  provisions  set  forth  in  the   Registration
                                  Rights   Agreement  and  to  the   limitations
                                  described    herein   under   "The    Exchange
                                  Offer--Resales     of     Exchange     Capital
                                  Securities,"  the  Corporation  and the  Trust
                                  have agreed that this Prospectus, as it may be
                                  amended or supplemented from time to time, may
                                  be used by a  Participating  Broker-Dealer  in
                                  connection   with  resales  of  such  Exchange
                                  Capital  Securities  for a period  ending  180
                                  days after the  Expiration  Date  (subject  to
                                  extension under certain limited circumstances)
                                  or, if earlier, when all such Exchange Capital
                                  Securities  have  been  disposed  of  by  such
                                  Participating  Broker-Dealer.   See  "Plan  of
                                  Distribution." Any Participating Broker-Dealer
                                  who is an  "affiliate"  of the  Corporation or
                                  the  Trust  may not rely on such  interpretive
                                  letters and must comply with the  registration
                                  and prospectus  delivery  requirements  of the
                                  Securities  Act in connection  with any resale
                                  transaction.  See "The Exchange Offer--Resales
                                  of Exchange Capital Securities."

Exchange Agent....................The   Exchange   Agent  with  respect  to  the
                                  Exchange  Offer is Wilmington  Trust  Company.
                                  The  address,   and  telephone  and  facsimile
                                  number of the Exchange  Agent are set forth in
                                  "The  Exchange  Offer--Exchange  Agent" and in
                                  the Letter of Transmittal.

Use of Proceeds...................Neither  the  Corporation  nor the Trust  will
                                  receive any cash proceeds from the issuance of
                                  the  Exchange   Capital   Securities   offered
                                  hereby. See "Use of Proceeds."


                                       12
<PAGE>

Federal Income Tax
Considerations....................The  exchange of Original  Capital  Securities
                                  for Exchange Capital  Securities will not be a
                                  taxable   exchange  for  federal   income  tax
                                  purposes, and holders should not recognize any
                                  taxable gain or loss or any interest income as
                                  a  result  of  such  exchange.   See  "Certain
                                  Federal Income Tax  Consequences--Exchange  of
                                  Capital Securities."

ERISA Considerations..............Holders of Original Capital  Securities should
                                  review the  information set forth under "ERISA
                                  Considerations"  prior to  tendering  Original
                                  Capital Securities in the Exchange Offer.

                         THE EXCHANGE CAPITAL SECURITIES

Securities Offered................Up to $10,000,000 aggregate Liquidation Amount
                                  of Exchange  Capital  Securities  (Liquidation
                                  Amount $1,000 per Exchange  Capital  Security)
                                  will have been registered under the Securities
                                  Act. The Exchange  Capital  Securities will be
                                  issued  and the  Original  Capital  Securities
                                  were  issued  under the Trust  Agreement.  The
                                  Exchange  Capital  Securities and any Original
                                  Capital  Securities  that  remain  outstanding
                                  after  consummation of the Exchange Offer will
                                  vote  together as a single  class for purposes
                                  of   determining   whether   holders   of  the
                                  requisite     percentage    in     outstanding
                                  Liquidation  Amount thereof have taken certain
                                  actions or exercised  certain rights under the
                                  Trust Agreement.  See "Description of Exchange
                                  Securities--Description  of  Exchange  Capital
                                  Securities--Voting  Rights;  Amendment  of the
                                  Trust  Agreement."  The terms of the  Exchange
                                  Capital   Securities   are  identical  in  all
                                  material respects to the terms of the Original
                                  Capital  Securities,  except that the Exchange
                                  Capital  Securities have been registered under
                                  the  Securities  Act,  will not be  subject to
                                  certain restrictions on transfer applicable to
                                  the Original  Capital  Securities and will not
                                  provide for any  increase in the  Distribution
                                  rate thereon. See "The Exchange Offer--Purpose
                                  and   Effect   of   the    Exchange    Offer,"
                                  "Description   of  Exchange   Securities"  and
                                  "Description of Original Securities."
   
Distribution Dates................June 1 and December 1 of each year, commencing
                                  June 1, 1998.
    
Extension Periods.................So long as no  Debenture  Event of Default has
                                  occurred and is continuing,  Distributions  on
                                  Exchange  Capital  Securities will be deferred
                                  for  the  duration  of  any  Extension  Period
                                  elected by the Corporation with respect to the
                                  payment of  interest  on the  Exchange  Junior
                                  Subordinated  Debentures.  No Extension Period
                                  will   exceed   10   consecutive   semi-annual
                                  periods,  end on a date other than an Interest
                                  Payment  Date  or  extend  beyond  the  Stated
                                  Maturity  Date. See  "Description  of Exchange
                                  Securities--Description   of  Exchange  Junior
                                  Subordinated   Debentures--Option   to  Extend
                                  Interest  Payment  Date" and "Certain  Federal
                                  Income Tax  Consequences--Interest  Income and
                                  Original Issue Discount."

Ranking...........................The Exchange Capital Securities will rank pari
                                  passu,  and payments  thereon will be made pro
                                  rata, with the Original Capital Securities and
                                  the  Common  Securities  except  as  described
                                  under       "Description      of      Exchange
                                  Securities--Description of Exchange


                                       13
<PAGE>

                                  Capital  Securities--Subordination  of  Common
                                  Securities." The Exchange Junior  Subordinated
                                  Debentures  will  rank  pari  passu  with  the
                                  Original  Junior  Subordinated  Debentures and
                                  all other junior  subordinated  debentures (if
                                  any)  issued by the  Corporation  (the  "Other
                                  Debentures"), which are issued and sold (if at
                                  all) to other trusts to be  established by the
                                  Corporation  (if any), in each case similar to
                                  the   Trust   ("Other   Trusts"),   and   will
                                  constitute   unsecured   obligations   of  the
                                  Corporation  and  will  rank  subordinate  and
                                  junior  in  right  of  payment  to all  Senior
                                  Indebtedness  to the  extent and in the manner
                                  set forth in the Indenture.  See  "Description
                                  of   Exchange    Securities--Description    of
                                  Exchange Junior Subordinated  Debentures." The
                                  Exchange  Guarantee  will rank pari passu with
                                  the   Original   Guarantee   and   all   other
                                  guarantees (if any) issued by the  Corporation
                                  with  respect to capital  securities  (if any)
                                  issued by Other  Trusts  ("Other  Guarantees")
                                  and will constitute an unsecured obligation of
                                  the Corporation and will rank  subordinate and
                                  junior  in  right  of  payment  to all  Senior
                                  Indebtedness  to the  extent and in the manner
                                  set  forth  in the  Guarantee  Agreement.  See
                                  "Description   of   Exchange   Securities   --
                                  Description   of   Exchange   Guarantee."   In
                                  addition, because the Corporation is a holding
                                  company,   the  Exchange  Junior  Subordinated
                                  Debentures and the Exchange  Guarantee will be
                                  effectively  subordinated  to all existing and
                                  future   liabilities   of  the   Corporation's
                                  subsidiaries,  including  the  Bank's  deposit
                                  liabilities.   See  "Description  of  Exchange
                                  Securities--  Description  of Exchange  Junior
                                  Subordinated Debentures--Subordination."

Redemption........................The Trust  Securities are subject to mandatory
                                  redemption in a Like Amount,  (i) in whole but
                                  not in part, on the Stated  Maturity Date upon
                                  repayment of the Exchange Junior  Subordinated
                                  Debentures,  (ii) in whole but not in part, at
                                  any time  prior to June 1, 2007 (the  "Initial
                                  Optional Redemption Date"),  contemporaneously
                                  with the optional  prepayment  of the Exchange
                                  Junior   Subordinated    Debentures   by   the
                                  Corporation    upon   the    occurrence    and
                                  continuation  of a Special  Event and (iii) in
                                  whole or in  part,  on or  after  the  Initial
                                  Optional  Redemption  Date,  contemporaneously
                                  with   the   optional    prepayment   by   the
                                  Corporation  of all or  part  of the  Exchange
                                  Junior Subordinated  Debentures,  in each case
                                  at  the  applicable   Redemption   Price.  See
                                  "Description   of   Exchange   Securities   --
                                  Description of Exchange Capital  Securities --
                                  Redemption"  and  "--Description  of  Exchange
                                  Junior  Subordinated   Debentures  --  Special
                                  Event Prepayment."

Transfer Restrictions.............The  Exchange   Capital   Securities  will  be
                                  issued, and may be transferred, only in blocks
                                  having a  Liquidation  Amount of not less than
                                  $100,000  (100 Exchange  Capital  Securities).
                                  See  "Description  of Exchange  Securities  --
                                  Description of Exchange Capital  Securities --
                                  Restrictions  on Transfer."  Any such transfer
                                  of  Exchange  Capital  Securities  in a  block
                                  having  a  Liquidation  Amount  of  less  than
                                  $100,000  shall be deemed to be void and of no
                                  legal effect whatsoever.

ERISA Considerations..............Prospective purchasers must carefully consider
                                  the  restrictions  on purchase set forth under
                                  "ERISA Considerations."


                                       14
<PAGE>
   
Absence of Market for the
Exchange Capital Securities.......The Exchange Capital  Securities will be a new
                                  issue of securities for which there  currently
                                  is no  market.  Accordingly,  there  can be no
                                  assurance as to the  development  or liquidity
                                  of  any  market  for  the   Exchange   Capital
                                  Securities.  The Trust and the  Corporation do
                                  not  intend  to  apply  for   listing  of  the
                                  Exchange Capital  Securities on any securities
                                  exchange or for  quotation  through the Nasdaq
                                  Stock Market, Inc. See "Plan of Distribution."
    
Risk Factors......................For  a   discussion   of  the   considerations
                                  relevant  to  an  investment  in  the  Capital
                                  Securities or the exchange of Original Capital
                                  Securities  for Exchange  Capital  Securities,
                                  see "Risk Factors."


                                       15
<PAGE>

                      SELECTED CONSOLIDATED FINANCIAL DATA

   
         The selected  financial  data set forth below for the  five-year  ended
period ended December 31, 1996 have been derived from the consolidated financial
statements  of the  Corporation,  and  should  be read in  conjunction  with the
Corporation's  financial  statements,  including  the related  notes thereto and
discussion  thereof,  included in the  Corporation`s  1996 Annual Report on Form
10-K, as amended,  for the year ended December 31, 1996 and its Quarterly Report
on Form 10-Q for the quarter ended  September 30, 1997.  See  "Appendices."  The
selected  financial  data set  forth  below  for the nine  month  periods  ended
September  30, 1997 and 1996 have been derived from the  unaudited  consolidated
financial statements of the Corporation and include all adjustments,  consisting
only of normal recurring  accruals,  which management  considers necessary for a
fair presentation of such financial  information for those periods.  The results
for these nine-month periods are not necessarily indicative of the results which
may be  expected  for  any  other  interim  or  annual  period.  See  "Available
Information."  Financial and other data as of and for all periods prior to March
1994 represent the consolidated data of the Bank only.
    


SELECTED CONSOLIDATED FINANCIAL DATA--THE CORPORATION
<TABLE>
<CAPTION>

                                                      AT SEPT. 30,           AT DECEMBER 31,
                                                          1997         1996       1995       1994      1993       1992
                                                          ----         ----       ----       ----      ----       ----
                                                                            (IN THOUSANDS)
<S>                                                      <C>       <C>        <C>        <C>       <C>        <C>     
FINANCIAL CONDITION DATA:                                                     
Total assets                                             $838,533  $ 647,965  $ 553,943  $ 427,292 $ 220,301  $229,374
Loans receivable, net.............................        495,311    351,821    248,492    154,742   100,859    93,605
Allowance for loan losses.........................          3,181      2,957      2,311        925       835       659
Investment securities (1).........................         65,750     78,826     40,058     12,444    18,110    13,570
Mortgage-backed securities (1)....................        240,091    184,743    234,385    236,464    80,782    87,164
Deposits                                                  445,241    390,486    306,500    212,411   113,132   130,100
FHLB advances.....................................        170,000    144,800    105,500     96,000    61,000    53,750
Securities sold under agreements to repurchase....        122,408     57,581     93,905     79,613    29,642    29,642
Subordinated debt, net of original issue discount.         29,556     16,586     16,496     16,390        --        --
Stockholders' equity..............................         45,260     24,658     21,565     17,028    12,378    10,715


                                                  AT OR FOR THE
                                                   NINE MONTHS
                                                      ENDED
                                                   SEPTEMBER 30,             YEAR ENDED DECEMBER 31,
                                               ---------------------------------------------------------------------
                                                  1997       1996      1996       1995      1994       1993      1992
                                               --------   --------  --------   --------  --------   --------  ------
                                                                   (IN THOUSANDS, EXCEPT PER SHARE DATA)
<S>                                            <C>        <C>       <C>        <C>       <C>         <C>      <C>     
OPERATING DATA:
Interest income..............................  $ 42,933   $ 34,367  $ 45,800   $ 40,511  $ 22,208    $16,667  $ 19,425
Interest expense.............................    33,291     25,840    34,815     31,946    17,513     11,828    13,896
                                               --------   --------  --------   --------  --------   --------  --------
Net interest income..........................     9,642      8,527    10,985      8,565     4,695      4,839     5,529
Provision for loan losses....................       671        744       919      1,722       492        211       972
                                               --------   --------  --------   --------  --------   --------  --------
Net interest income after provision for loan
  losses.....................................     8,971      7,783    10,066      6,843     4,203      4,628     4,557
Non-interest income..........................     2,935      1,436     2,756      3,777       175      1,157     1,014
Non-interest expense.........................     6,896      7,344     9,075(2)   6,240     3,656      3,736     3,627
                                               --------   --------  --------   --------  ---------  --------  --------
Income before income taxes, minority interest
and cumulative change........................     5,010      1,875     3,747      4,380       722      2,049     1,944
Income taxes.................................     1,682        528     1,195      1,660       182        842       857
Minority interest in subsidiary..............      (353)        --        --         --        --         --        --
                                               --------   --------  --------   --------  --------   --------  --------
Income before cumulative change..............     2,975      1,347     2,552      2,720       540      1,207     1,087
Cumulative change............................        --         --        --         --        --        170       --
                                               --------   --------  --------   --------  --------   --------  --------
Net income...................................     2,975      1,347     2,552      2,720       540      1,377     1,087
Preferred stock dividends....................       384         --        --         --        --         --        --
                                               --------   --------  --------   --------  --------   --------  --------
Net income after preferred stock dividends...  $  2,591   $  1,347  $  2,552   $  2,720  $    540   $  1,377  $  1,087
                                               ========   ========  ========   ========  ========   ========  ========
Net income per common share:
   Primary...................................  $   0.94   $   0.63  $   1.12   $   1.33  $   0.31   $   1.06  $   0.84
   Fully Diluted.............................      0.93       0.63      1.09       1.33      0.31       1.06      0.84

</TABLE>
- ---------

(1) Includes securities available for sale, held to maturity, and held for sale.

(2) Includes a one time pre-tax  charge of $1.7 million ($1.1 million after tax)
    in connection with the recapitalization of the Savings Association Insurance
    Fund ("SAIF").


                                       16
<PAGE>
<TABLE>
<CAPTION>
                                                   AT OR FOR THE
                                                    NINE MONTHS 
                                                       ENDED
                                                    SEPTEMBER 30,         AT OR FOR THE YEAR ENDED DECEMBER 31,
                                                   1997       1996      1996       1995      1994       1993      1992
<S>                                                <C>       <C>  <C>   <C>  <C>   <C>       <C>        <C>       <C>  
FINANCIAL RATIOS:
Return on average assets.....................      0.43%     0.53%(1)   0.61%(1)   0.53%     0.17%      0.61%     0.45%
Return on average stockholders' equity.......      8.89      14.65(1)  16.50 (1)  14.10      3.17      11.79     10.51
Interest rate spread.........................      1.53       1.92      1.84       1.72      1.51       2.21      2.32
Net interest margin..........................      1.61       2.01      1.94       1.88      1.62       2.37      2.42
General and administrative expenses to
   total assets..............................      0.99       1.08(1)   1.03(1)    1.00      0.82       1.36      1.04
Stockholders' equity to total assets.........      5.40       3.84      3.81       3.89      3.99       5.62      4.67
ASSET QUALITY DATA:
Non-performing loans.........................   $11,071(2) $ 8,949(2)$10,250(2) $ 5,153   $ 2,066    $ 2,554   $ 4,060
Allowance for loan losses to non-performing       28.73%     29.31%    28.85%     44.85%    44.77%     32.69%    16.23%
loans
Non-performing assets........................   $11,578(2) $10,074(2)$11,550(2)$  6,156  $  2,951   $  3,995  $  5,588
Non-performing assets to total assets........      1.38%      1.62%     1.78%      1.11%     0.70%      1.70%     2.40%
TELEBANK CAPITAL RATIOS:
Tangible capital.............................      6.15%      5.07%     5.07%      5.36%     6.35%      5.38%     4.32%
Core capital.................................      6.15       5.07      5.08       5.31      6.27       5.39      4.42
Tier 1 risk-based............................     12.62       9.82      9.69      11.08     15.48      14.09     11.57
Total risk-based.............................     13.37      10.50     10.40      11.74     15.96      14.75     11.99
OTHER DATA:
Deposit accounts.............................    19,402     16,728    16,506     12,919     8,564      2,932     3,568
Full-time equivalent employees...............        60         35        39         30        29         18        17
Assets per employee..........................  $ 13,976   $ 17,758   $16,614   $ 18,465  $ 14,734   $ 12,239  $ 13,493
Tangible book value per share................     14.27      11.33     11.85      10.32      8.08       9.09      7.61
</TABLE>

- ---------

(1)   Excludes the one time pre-tax  charge of $1.7 million  ($1.1 million after
      tax) to  recapitalize  the SAIF.  Giving  effect to the charge,  return on
      average assets,  return on average  stockholders'  equity, and general and
      administrative expenses to total assets for the year ended 1996 was 0.42%,
      11.46%, and 1.29%,  respectively,  and for the nine months ended September
      30, 1996 was 0.29%, 8.06%, and 1.44%, respectively.

(2)   Year-end  1996  non-performing  assets  increased by $5.5 million or 93.3%
      over  non-performing  assets at year end 1995.  Approximately  51% of this
      increase is attributed to the acquisition of one- to four-family  mortgage
      loans that were  either  non-performing  or in  bankruptcy  at the time of
      purchase. As of December 31, 1996 and September 30, 1997, assets that were
      either  non-performing or in bankruptcy at the time of purchase  accounted
      for $2.8  million  or 24.7% and $3.0  million or 26.0%,  respectively,  of
      total non-performing assets.


                                  RISK FACTORS

         Prospective  investors  should consider  carefully,  in addition to the
other  information  contained  in this  Prospectus,  the  following  factors  in
connection with the Exchange Offer and the Exchange Capital  Securities  offered
hereby.  This  Prospectus  contains  certain   forward-looking   statements  and
information  relating  to the  Corporation  that  are  based on the  beliefs  of
management as well as assumptions made by and information currently available to
management.   The  words   "believes,"   "expects,"   "may,"  "will,"  "should,"
"projected,"  "contemplates"  or  "anticipates" or the negative thereof or other
variations thereon or comparable terminology,  as they relate to the Corporation
or the  Corporation's  management,  are  intended  to  identify  forward-looking
statements. See, e.g.,  "Summary--TeleBanc  Financial Corporation" and "TeleBanc
Financial  Corporation"  Such  statements  reflect  the  current  views  of  the
Corporation  with  respect to future  events and are  subject to certain  risks,
uncertainties  and  assumptions,  including  the risk factors  described in this
Prospectus.  No assurance  can be given that the future  results  covered by the
forward-looking  statements will be achieved.  The following matters  constitute
cautionary  statements  identifying  important  factors  with  respect  to  such
forward-looking  statements,  including  certain risks and  uncertainties,  that
could cause actual results to vary materially from the future results covered in
such forward-looking statements. Other factors, such as the general state of the
economy,  could also cause  actual  results to vary  materially  from the future
results covered in such forward-looking statements.  Should one or more of these
risks or  uncertainties  materialize,  or should  underlying  assumptions  prove
incorrect,  actual results may vary materially  from those  described  herein as
anticipated,   believed,   estimated  or  expected,   or  by  other   comparable
terminology.  The  Corporation  does not intend to update these  forward-looking
statements.


                                       17
<PAGE>

RANKING  OF  SUBORDINATED  OBLIGATIONS  UNDER  THE  EXCHANGE  GUARANTEE  AND THE
EXCHANGE JUNIOR SUBORDINATED DEBENTURES; LIMITATIONS ON SOURCE OF FUNDS

         The obligations of the Corporation under the Exchange  Guarantee issued
by  the  Corporation  for  the  benefit  of  the  holders  of  Exchange  Capital
Securities,  as well as under the Exchange Junior Subordinated  Debentures,  are
unsecured  and rank  subordinate  and  junior in right of  payment to all Senior
Indebtedness to the extent and in the manner set forth in the Exchange Guarantee
and the Indenture,  respectively. No payment may be made of the principal of, or
premium, if any, or interest on the Exchange Junior Subordinated Debentures,  or
in respect of any redemption,  retirement,  purchase or other acquisition of any
of the Exchange Junior Subordinated Debentures, at any time when (i) there shall
have  occurred  and be  continuing  a default  in any  payment in respect of any
Senior  Indebtedness,  or there has been an acceleration of the maturity thereof
because of a default,  or (ii) in the event of the  acceleration of the maturity
of the Exchange Junior Subordinated  Debentures,  until payment has been made on
all Senior  Indebtedness.  At September  30,  1997,  the  Corporation  had $29.6
million  face  amount  of  Senior  Indebtedness  outstanding.   In  addition  to
outstanding  Senior  Indebtedness,  the  Corporation  also  had  outstanding  at
September 30, 1997 $16.2 million face amount of 4.0% cumulative preferred stock.
The terms of the Senior Indebtedness and the cumulative  preferred stock include
various  covenants  and  other  restrictions,  including  significant  financial
penalties,  upon  default of payment of interest or  dividends,  as  applicable.
Under such a default circumstance, these restrictions may have a material impact
on the ability of the Corporation to satisfy its obligations with respect to the
Capital  Securities.  At September  30,  1997,  the annual  interest  expense to
service  the  Senior  Indebtedness  was $3.3  million  and the  annual  dividend
requirement on the cumulative preferred stock was $648,000.

        As  a  holding  company,  the  Corporation's  operations  are  conducted
primarily by its subsidiaries,  TeleBank and TCM. Presently,  dividends from the
Bank are the primary source of funds for the  Corporation.  There are regulatory
limitations  on the payment of dividends to the  Corporation  from the Bank, and
federally  chartered,  FDIC  insured  savings  banks  generally  are required to
provide their Regional Director of the Office of Thrift  Supervision (the "OTS")
with no less than 30 days notice of any  proposed  dividend.  At  September  30,
1997, the Bank had  approximately  $14.1 million available under OTS regulations
for payment of  dividends  to the  Corporation.  However,  the OTS can  prohibit
payment of any or all such dividends under certain  circumstances,  including if
such payment would constitute an unsafe or unsound banking practice. In addition
to restrictions on the payment of dividends, the Bank is subject to restrictions
imposed  by  federal  law  on   extensions  of  credit  to,  and  certain  other
transactions  with,  the  Corporation  and  certain  other  affiliates,  and  on
investments in stock or other  securities.  Such  restrictions  prevent the Bank
from lending to the Corporation and such other  affiliates  unless the loans are
secured by various  types of  collateral.  Further,  such secured  loans,  other
transactions  and investments by the Bank are generally  limited in amount as to
the Corporation  and each of such other  affiliates to 10% of the Bank's capital
and surplus and as to the  Corporation  and all of such other  affiliates  to an
aggregate of 20% of the Bank's capital and surplus.

        Under terms of the indentures  pursuant to which the Senior Indebtedness
was  issued,  the  Corporation   presently  is  required  to  maintain,   on  an
unconsolidated  basis,  liquid assets in an amount equal to or greater than $3.3
million,  which  represents 100% of the aggregate annual interest expense on the
Senior Indebtedness.

         Further,  as a  holding  company,  the  right  of  the  Corporation  to
participate  in  any   distribution  of  assets  of  any  subsidiary  upon  such
subsidiary's liquidation or reorganization or otherwise (and thus the ability of
holders of the  Exchange  Capital  Securities  to benefit  indirectly  from such
distribution)  is subject to the prior claims of  creditors  of that  subsidiary
(including  depositors,  in the case of the Bank), except to the extent that the
Corporation  may itself be  recognized  as a  creditor  of that  subsidiary.  At
September 30, 1997, the  subsidiaries of the  Corporation had total  liabilities
(excluding liabilities owed to the Corporation) of $737.9 million.  Accordingly,
the Exchange Junior Subordinated  Debentures effectively will be subordinated to
all existing and future liabilities of the Corporation's subsidiaries (including
the Bank's deposit liabilities, which aggregated $457.2 million at September 30,
1997) and holders of Exchange Junior Subordinated Debentures should look only to
the assets of the Corporation  for payments on the Exchange Junior  Subordinated
Debentures.  The Exchange Guarantee will constitute an unsecured


                                       18
<PAGE>

obligation of the Corporation  and will rank  subordinate and junior in right of
payment to all Senior  Indebtedness  in the same manner as the  Exchange  Junior
Subordinated Debentures.

       None of the  Indenture,  the Exchange  Guarantee  or the Trust  Agreement
places any  limitation  on the amount of secured or  unsecured  debt,  including
Senior  Indebtedness,  that may be  incurred  by the  Corporation  or any of its
subsidiaries.  See "Description of Exchange  Securities--Description of Exchange
Junior Subordinated Debentures--General,"  "--Subordination" and "Description of
Exchange  Securities--Description  of Exchange Guarantee--Status of the Exchange
Guarantee."

         The  ability of the Trust to pay amounts  due on the  Exchange  Capital
Securities  is solely  dependent  upon the  Corporation  making  payments on the
Exchange Junior Subordinated Debentures as and when required.

OPTION TO  EXTEND  INTEREST  PAYMENT  PERIOD;  TAX  CONSEQUENCES;  MARKET  PRICE
CONSEQUENCES

         So  long  as  no  Debenture  Event  of  Default  has  occurred  and  is
continuing,  the Corporation has the right under the Indenture to defer payments
of interest on the  Exchange  Junior  Subordinated  Debentures  for a period not
exceeding 10  consecutive  semi-annual  periods  with respect to each  Extension
Period,  provided that an Extension  Period must end on an Interest Payment Date
and may not extend beyond the Stated Maturity Date. As a consequence of any such
deferral,  semi-annual  Distributions  on the Trust  Securities will be deferred
from the relevant payment date for such Distributions  during any such Extension
Period (and the amount of Distributions to which holders of the Trust Securities
are entitled will  accumulate  additional  Distributions  thereon at the rate of
11.00% per annum, compounded semi-annually,  but not exceeding the interest rate
then  accruing  on the  Exchange  Junior  Subordinated  Debentures).  During  an
Extension  Period,  the  Corporation  generally  will  be  prohibited  from  (i)
declaring or paying dividends on the  Corporation's  capital stock,  (ii) making
any  payments  of  principal,  premium,  if any, or  interest  on, or  repaying,
repurchasing or redeeming any debt securities  ranking pari passu with or junior
in right of payment to the  Exchange  Junior  Subordinated  Debentures  or (iii)
making any guarantee  payments with respect to debt securities of any subsidiary
of the Corporation if such guarantee ranks pari passu with or junior in right of
payment  to the  Exchange  Junior  Subordinated  Debentures,  subject to certain
exceptions.  See  "Description of Exchange  Securities--Description  of Exchange
Capital Securities--Distributions."

         Before the end of an  Extension  Period,  the  Corporation  may further
extend such Extension  Period,  provided that such extension does not cause such
Extension  Period to exceed 10 consecutive  semi-annual  periods,  end on a date
other than an Interest  Payment Date or extend beyond the Stated  Maturity Date.
Upon the  termination  of any  Extension  Period and the payment of all interest
then accrued and unpaid on the Exchange Junior Subordinated Debentures (together
with interest thereon at the annual rate of 11.00%, compounded semi-annually, to
the  extent  permitted  by  applicable  law),  the  Corporation  may begin a new
Extension Period,  subject to the above requirements.  There is no limitation on
the number of times that the  Corporation  may begin an  Extension  Period.  See
"Description   of   Exchange   Securities--Description   of   Exchange   Capital
Securities--Distributions"  and  "--Description of Exchange Junior  Subordinated
Debentures--Option to Extend Interest Payment Date."

         The  Corporation has no plan to exercise its right to defer payments of
interest on the Exchange Junior  Subordinated  Debentures.  However,  should the
Corporation  exercise  its right to defer  payments  of  interest  on the Junior
Subordinated  Debentures,  each holder of Trust  Securities  will be required to
accrue income (as original  issue  discount  ("OID")) in respect of the deferred
stated interest  allocable to its Trust  Securities for U.S.  federal income tax
purposes,  which  will be  allocated  but not  distributed  to  holders of Trust
Securities. As a result, each holder of Capital Securities will recognize income
for U.S.  federal income tax purposes in advance of the receipt of cash and will
not  receive  the cash  related  to such  income  from the  Trust if the  holder
disposes of the Capital  Securities  prior to the record date for the payment of
Distributions thereafter. See "Certain Federal Income Tax Consequences--Interest
Income and Original Issue Discount" and "--Sales of Capital Securities."


                                       19
<PAGE>

         If the Corporation exercises its right to defer payments of interest on
the Exchange Junior  Subordinated  Debentures,  the market price of the Exchange
Capital  Securities  is likely to be  affected.  A holder  that  disposes of its
Exchange Capital  Securities  during an Extension Period,  therefore,  might not
receive the same return on its investment as a holder that continues to hold its
Exchange   Capital   Securities.   In  addition,   the  mere  existence  of  the
Corporation's  right  to defer  payments  of  interest  on the  Exchange  Junior
Subordinated  Debentures  may cause the  market  price of the  Exchange  Capital
Securities to be more  volatile  than the market  prices of other  securities on
which OID accrues and that are not subject to such deferrals.

SPECIAL EVENT REDEMPTION

         If a Special Event, including a Tax Event or a Regulatory Capital Event
(in each case as defined under "Description of Exchange  Securities--Description
of Exchange Junior Subordinated  Debentures--Special Event Prepayment"),  occurs
before June 1, 2007, the Corporation  will have the right to prepay the Exchange
Junior  Subordinated  Debentures in whole, but not in part, at the Special Event
Prepayment  Price within 90 days  following the occurrence of such Special Event
and  therefore  cause a  mandatory  redemption  of the Trust  Securities  at the
Special  Event  Redemption  Price.  The exercise of such right is subject to the
Corporation having received any required regulatory approvals.  See "Description
of Exchange Securities--Description of Exchange Capital Securities--Redemption."

   
PROPOSED TAX LEGISLATION

         The  Taxpayer  Relief Act of 1997,  enacted on August 5, 1997,  did not
contain certain  provisions of President  Clinton's  Fiscal 1998 Budget Proposal
that would,  among  other  things,  have  denied an issuer a deduction  for U.S.
federal  income tax  purposes  for the payment of interest on  instruments  with
characteristics similar to the Junior Subordinated  Debentures.  There can be no
assurances,  however,  that the  proposed  legislation,  if enacted,  or similar
legislation  enacted  after the date hereof would not  adversely  affect the tax
treatment of the Junior Subordinated Debentures, resulting in a Tax Event, which
would  permit  the  Corporation,  upon the  receipt of any  required  regulatory
approval,  to cause a redemption  of the Trust  Securities  at the Special Event
Redemption Price by electing to prepay the Junior Subordinated Debentures at the
Special  Event  Prepayment  Price.  See  "Description  of Capital  Securities --
Redemption" and "Description of Junior Subordinated  Debentures -- Special Event
Prepayment."  See also "Certain  Federal Income Tax Consequences -- Proposed Tax
Legislation."
    

PROPOSED LEGISLATIVE ELIMINATION OF THE THRIFT CHARTER

         Legislation which would generally  require federally  chartered savings
banks, such as TeleBank, to convert to a national or state bank charter has been
proposed in  Congress.  In addition,  such  legislation  would  require that all
savings and loan holdings  companies,  such as the Corporation,  convert to bank
holding  companies.  It is  uncertain if and to what extent  existing  powers of
savings banks, such as TeleBank, and savings and loan holding companies, such as
the  Corporation,  would be  "grandfathered."  No assurance can be given whether
such legislation will be passed,  and, if passed,  the form in which it would be
passed and the effect  such  legislation  might have on the  Corporation  and/or
TeleBank.  In  addition,  if,  as a result  of  enactment  of such  legislation,
TeleBank  is  required  to convert to a national  or state bank  charter and the
Corporation  is  subjected to a  regulatory  framework  similar to that for bank
holding  companies,  it is possible that the Corporation could become subject to
the holding company level capital adequacy  guidelines of the Board of Governors
of  the  Federal  Reserve  System  (the  "Federal  Reserve  Board")  or  similar
guidelines  (collectively,   the  "Holding  Company  Capital  Rules").  If  bank
regulatory  counsel  experienced in such matters delivers to the Corporation and
the Trust its opinion  that the  Corporation  is subject to the Holding  Company
Capital  Rules and that the  Corporation  is not  entitled  to treat the Capital
Securities as Tier 1 capital (or its then equivalent)  under the Holding Company
Capital Rules,  then the Corporation would be permitted to cause a redemption of
the Capital  Securities  at the Special  Event  Redemption  Price by electing to
prepay the Junior Subordinated Debentures at the Special Event Prepayment Price.
See "Description of Exchange Capital  Securities -- Redemption" and "Description
of Exchange Junior Subordinated Debentures -- Special Event Prepayment."

LIQUIDATION DISTRIBUTION OF EXCHANGE JUNIOR SUBORDINATED DEBENTURES

         The  Corporation  will have the right to terminate the Trust and, after
satisfaction  of liabilities of creditors of the Trust as required by applicable
law, to cause the Exchange Junior  Subordinated  Debentures to be distributed to
the holders of the Trust  Securities in liquidation of the Trust.  Under current
U.S.  federal income tax law, a  distribution  of Exchange  Junior  Subordinated
Debentures  upon the  dissolution  of the Trust would not be a taxable  event to
holders of the Exchange  Capital  Securities.  Upon the  occurrence of a Special
Event,  however,  a  dissolution  of the Trust in which  holders of the Exchange
Capital  Securities  receive cash would be a taxable event to such holders.  See
"Certain   Federal  Income  Tax   Considerations--Receipt   of  Exchange  Junior
Subordinated Debentures or Cash Upon Liquidation of the Trust."


                                       20
<PAGE>

POSSIBLE ADVERSE EFFECT ON MARKET PRICES

         There can be no assurance as to the market prices for Exchange  Capital
Securities  or  the  Exchange  Junior   Subordinated   Debentures  that  may  be
distributed in exchange for Exchange Capital  Securities if a termination of the
Trust  were to  occur.  Accordingly,  the  Exchange  Capital  Securities  or the
Exchange Junior  Subordinated  Debentures may trade at a discount from the price
that the  investor  paid to purchase  the Exchange  Capital  Securities  offered
hereby.  Because  holders of Exchange  Capital  Securities may receive  Exchange
Junior  Subordinated   Debentures  in  liquidation  of  the  Trust  and  because
Distributions   are  otherwise  limited  to  payments  on  the  Exchange  Junior
Subordinated  Debentures,  prospective purchasers of Exchange Capital Securities
are also  making an  investment  decision  with  regard to the  Exchange  Junior
Subordinated   Debentures  and  should  carefully  review  all  the  information
regarding the Exchange Junior  Subordinated  Debentures  contained  herein.  See
"Description   of   Exchange   Securities--Description   of   Exchange   Capital
Securities--Liquidation  of  the  Trust  and  Distribution  of  Exchange  Junior
Subordinated  Debentures" and  "--Description  of Exchange  Junior  Subordinated
Debentures."

RIGHTS UNDER THE EXCHANGE GUARANTEE

         The  Exchange  Guarantee  guarantees  to the  holders  of the  Exchange
Capital  Securities  the  following  payments,  to the  extent not paid by or on
behalf of the Trust: (i) any accumulated and unpaid Distributions required to be
paid on the Exchange Capital Securities,  to the extent that the Trust has funds
legally  available  therefor at such time, (ii) the applicable  Redemption Price
with respect to the Exchange Capital  Securities  called for redemption,  to the
extent  that the Trust has funds  legally  available  therefor  at such time and
(iii) upon a voluntary or involuntary termination,  winding up or liquidation of
the Trust (unless the Exchange Junior Subordinated Debentures are distributed to
holders of the Exchange Capital Securities),  the lesser of (a) the aggregate of
the Liquidation Amount and all accumulated and unpaid  Distributions to the date
of payment, to the extent that the Trust has funds legally available therefor at
such time and (b) the  amount of assets  of the Trust  remaining  available  for
distribution to holders of the Exchange  Capital  Securities at such time, after
the  satisfaction  of  liabilities  to  creditors  of the Trust as  provided  by
applicable law.

         The  holders  of a  majority  in  aggregate  Liquidation  Amount of the
Exchange Capital  Securities have the right to direct the time, method and place
of conducting any proceeding for any remedy  available to the Guarantee  Trustee
in respect of the  Exchange  Guarantee  or to direct the  exercise  of any trust
power  conferred upon the Guarantee  Trustee under the Exchange  Guarantee.  Any
holder of the  Exchange  Capital  Securities  may  institute a legal  proceeding
directly  against  the  Corporation  to enforce  its rights  under the  Exchange
Guarantee  without first  instituting a legal proceeding  against the Trust, the
Guarantee Trustee or any other person or entity. If the Corporation  defaults on
its  obligation to pay amounts  payable under the Exchange  Junior  Subordinated
Debentures,  the  Trust  would not have  sufficient  funds  for the  payment  of
Distributions   or  amounts  payable  on  redemption  of  the  Exchange  Capital
Securities or  otherwise,  and, in such event,  holders of the Exchange  Capital
Securities would not be able to rely upon the Exchange  Guarantee for payment of
such  amounts.  Instead,  if a Debenture  Event of Default has  occurred  and is
continuing and such event is  attributable  to the failure of the Corporation to
pay the principal of (or premium, if any) or interest (including Additional Sums
and Compounded Interest,  if any) or Liquidated Damages, if any, on the Exchange
Junior  Subordinated  Debentures  when such payment is due and  payable,  then a
holder of Exchange Capital Securities may institute a legal proceeding  directly
against  the  Corporation  for  enforcement  of  payment  to such  holder of the
principal of (or premium,  if any) or interest  (including  Additional  Sums and
Compounded  Interest,  if any) or Liquidated  Damages,  if any, on such Exchange
Junior   Subordinated   Debentures  having  a  principal  amount  equal  to  the
Liquidation  Amount of the Exchange Capital Securities of such holder (a "Direct
Action").  Notwithstanding  any  payments  made to a holder of Exchange  Capital
Securities  by  the  Corporation  in  connection  with  a  Direct  Action,   the
Corporation shall remain obligated to pay the principal of (and premium, if any)
and interest  (including  Additional Sums and Compounded  Interest,  if any) and
Liquidated Damages, if any, on the Exchange Junior Subordinated Debentures,  and
the rights of the Corporation shall be subrogated to the rights of the holder of
such  Exchange  Capital  Securities  with  respect to payments  on the  Exchange
Capital Securities to the extent of any payments made by the


                                       21
<PAGE>

Corporation  to such holder in any Direct  Action.  Except as described  herein,
holders of Exchange Capital Securities will not be able to exercise directly any
other  remedy  available  to the  holders of the  Exchange  Junior  Subordinated
Debentures  or to assert  directly  any other  rights in respect of the Exchange
Junior    Subordinated     Debentures.     See    "Description    of    Exchange
Securities--Description of Exchange Junior Subordinated  Debentures--Enforcement
of Certain  Rights by  Holders of  Exchange  Capital  Securities,"  "--Debenture
Events of  Default"  and  "Description  of Exchange  Securities--Description  of
Exchange  Guarantee." The Trust Agreement  provides that each holder of Exchange
Capital  Securities  by  acceptance  thereof  agrees  to the  provisions  of the
Indenture  and the  Exchange  Guarantee.  Wilmington  Trust  Company will act as
Guarantee  Trustee  under the  Exchange  Guarantee  and will  hold the  Exchange
Guarantee  for the benefit of the holders of the  Exchange  Capital  Securities.
Wilmington Trust Company also acts as Property Trustee under the Trust Agreement
and as Debenture Trustee under the Indenture.

LIMITED VOTING RIGHTS

         Holders of  Exchange  Capital  Securities  generally  will have  voting
rights relating only to the modification of the Exchange Capital  Securities and
the  exercise of the Trust's  rights as holder of Exchange  Junior  Subordinated
Debentures.  Holders of Exchange Capital Securities will not be entitled to vote
to  appoint,  remove or replace,  or to increase or decrease  the number of, the
Issuer Trustees, which voting rights are vested exclusively in the holder of the
Common Securities except upon the occurrence of certain events described herein.
The Property Trustee, the Administrative  Trustees and the Corporation may amend
the  Trust  Agreement  without  the  consent  of  holders  of  Exchange  Capital
Securities to ensure that the Trust will be classified for United States federal
income tax purposes as a grantor trust.  Holders of Exchange Capital  Securities
will have no voting  rights with  respect to any matters  submitted to a vote of
the    Corporation's     stockholders.     See    "Description    of    Exchange
Securities--Description of Exchange Capital Securities--Voting Rights; Amendment
of the Trust Agreement" and "--Removal of Issuer Trustees."

TRADING CHARACTERISTICS OF THE EXCHANGE CAPITAL SECURITIES

         The  Exchange  Capital  Securities  may trade at a price  that does not
fully  reflect  the value of accrued  but unpaid  interest  with  respect to the
underlying  Exchange  Junior  Subordinated  Debentures.  A  holder  who uses the
accrual method of accounting for tax purposes (and a cash method holder,  if the
Exchange Junior Subordinated Debentures are deemed to have been issued with OID)
and who disposes of its Exchange  Capital  Securities  between  record dates for
payments of Distributions thereon will be required to include accrued but unpaid
interest on the  Exchange  Junior  Subordinated  Debentures  through the date of
disposition in income as ordinary income (i.e., interest or, possibly, OID), and
to add such  amount to its  adjusted  tax  basis in its share of the  underlying
Exchange Junior Subordinated Debentures deemed disposed of. If the selling price
is less than the holder's adjusted tax basis (which will include all accrued but
unpaid  interest),  a holder will  recognize a capital loss.  Subject to certain
limited  exceptions,  capital losses cannot be applied to offset ordinary income
for  U.S.  federal  income  tax  purposes.   See  "Certain  Federal  Income  Tax
Considerations  -- Interest Income and Original Issue Discount" and " --Sales of
Exchange Capital Securities."

CONSEQUENCES OF A FAILURE TO EXCHANGE ORIGINAL CAPITAL SECURITIES

         The Original  Capital  Securities  have not been  registered  under the
Securities  Act or any state  securities  laws and therefore may not be offered,
sold or  otherwise  transferred  except  in  compliance  with  the  registration
requirements of the Securities Act and any other applicable  securities laws, or
pursuant to an exemption therefrom or in a transaction not subject thereto,  and
in each case in  compliance  with certain  other  conditions  and  restrictions.
Original Capital  Securities that remain  outstanding after  consummation of the
Exchange Offer will continue to bear a legend  reflecting  such  restrictions on
transfer.  In addition,  upon  consummation  of the Exchange  Offer,  holders of
Original Capital  Securities that remain outstanding will not be entitled to any
rights to have such Original Capital Securities  registered under the Securities
Act or to any similar rights under the Registration Rights Agreement (subject to
certain  limited  exceptions).  The  Corporation  and the Trust do not intend to
register under the Securities Act any Original  Capital  Securities  that remain
outstanding after consummation of the


                                       22
<PAGE>

Exchange  Offer  (subject to such limited  exceptions,  if  applicable).  To the
extent  that  Original  Capital  Securities  are  tendered  and  accepted in the
Exchange  Offer,  a  holder's  ability  to  sell  untendered   Original  Capital
Securities could be adversely affected.

         The Exchange  Capital  Securities and any Original  Capital  Securities
that remain  outstanding  after  consummation  of the  Exchange  Offer will vote
together as a single class for purposes of  determining  whether  holders of the
requisite  percentage  in  outstanding  Liquidation  Amount  thereof  have taken
certain  actions or  exercised  certain  rights under the Trust  Agreement.  See
"Description   of   Exchange   Securities--Description   of   Exchange   Capital
Securities--Voting Rights; Amendment of the Trust Agreement."

ABSENCE OF PUBLIC MARKET AND RESTRICTIONS ON RESALE
   
         The Original  Capital  Securities  were issued to, and the  Corporation
believes such  securities are currently  owned by, a relatively  small number of
beneficial  owners.  The Original  Capital  Securities  have not been registered
under the Securities Act and will be subject to restrictions on  transferability
if they are not  exchanged  for the Exchange  Capital  Securities.  Although the
Exchange  Capital  Securities  may be resold  or  otherwise  transferred  by the
holders  (who  are not  affiliates  of the  Corporation  or the  Trust)  without
compliance  with the  registration  requirements  under the Securities Act, they
will  constitute a new issue of securities  with no established  trading market.
Capital  Securities  may be  transferred  by the holders  thereof only in blocks
having a Liquidation Amount of not less than $100,000 (100 Capital  Securities).
In addition,  any market-making  activity, if it should develop, will be subject
to the limits  imposed by the  Securities  Act and the  Exchange  Act and may be
limited during the Exchange Offer.  Accordingly,  no assurance can be given that
an active public or other market will develop for the Capital Securities,  or as
to the  liquidity  of or the trading  market for the Capital  Securities.  If an
active  public  market does not develop,  the market price and  liquidity of the
Exchange Capital Securities may be adversely affected.
    
         If  a  public  trading  market   develops  for  the  Exchange   Capital
Securities,  future trading prices will depend on many factors, including, among
other  things,  prevailing  interest  rates,  the  financial  condition  of  the
Corporation and the market for similar securities.  Depending on these and other
factors, the Exchange Capital Securities may trade at a discount.

         Notwithstanding  the registration of the Exchange Capital Securities in
the Exchange Offer,  holders who are  "affiliates" (as defined under Rule 405 of
the Securities  Act) of the Corporation or the Trust may publicly offer for sale
or resell the Exchange Capital Securities only in compliance with the provisions
of Rule 144 under the Securities Act.

         Each  broker-dealer  that receives Exchange Capital  Securities for its
own account in exchange for Original  Capital  Securities,  where such  Original
Capital   Securities  were  acquired  by  such  broker-dealer  as  a  result  of
market-making  activities or other trading activities,  must acknowledge that it
will deliver a prospectus in connection with any resale of such Exchange Capital
Securities. See "Plan of Distribution."

EXCHANGE OFFER PROCEDURES


                                       23
<PAGE>

         Subject to conditions  set forth under "The Exchange  Offer--Conditions
to the Exchange Offer," issuance of the Exchange Capital  Securities in exchange
for Original Capital Securities pursuant to the Exchange Offer will be made only
after a timely receipt by the Trust of (i) a book-entry  confirmation evidencing
the tender of such Original Capital Securities through ATOP or (ii) certificates
representing  such Original Capital  Securities,  a properly  completed and duly
executed Letter of Transmittal,  with any required signature guarantees, and all
other required documents.  See "The Exchange  Offer--Acceptance for Exchange and
Issuance  of  Exchange  Capital  Securities"  and  "--Procedures  for  Tendering
Original  Capital  Securities."  Therefore,  holders  of  the  Original  Capital
Securities  desiring to tender such Original Capital  Securities in exchange for
Exchange  Capital  Securities  should  allow  sufficient  time to ensure  timely
delivery.  Neither  the  Corporation  nor the  Trust is  under  any duty to give
notification  of  defects  or  irregularities  with  respect  to the  tenders of
Original Capital Securities for exchange.

LEGISLATIVE AND GENERAL REGULATORY DEVELOPMENTS

         The Corporation is subject to federal regulatory oversight as a savings
and loan holding company by the OTS. The Bank is subject to extensive regulation
by the OTS as its primary federal regulator and also to regulation as to certain
matters by the FDIC. The OTS and the FDIC have adopted numerous  regulations and
undertaken other regulatory initiatives, and further regulations and initiatives
may be adopted.  Future  legislation  or regulatory  developments  could have an
adverse effect on the Bank.

         As  discussed  above under  "Proposed  Legislative  Elimination  of the
Thrift  Charter," if  legislation  with respect to the  development  of a common
charter is enacted, the Bank may be required to convert its federal savings bank
charter to either a new federal  type of bank  charter or to a state  depository
institution  charter.  Future  legislation  also may  result in the  Corporation
becoming regulated at the holding company level by the Board of Governors of the
Federal  Reserve  System (the "Federal  Reserve  Board") rather than by the OTS.
Regulation by the Federal Reserve Board could subject the Corporation to capital
requirements  that are not currently  applicable to the Corporation as a holding
company under OTS regulation and may result in statutory limitations on the type
of  business  activities  in which the  Corporation  may  engaged at the holding
company  level,  which business  activities  currently are not  restricted.  The
Corporation is unable to predict whether such legislation will be enacted.

SOURCES OF FUNDS FOR CASH DIVIDENDS

         The Corporation has  traditionally  invested  substantially  all of its
liquid  assets in the Bank.  The  Corporation's  liquidity  and  ability  to pay
dividends to its  shareholders  is primarily  derived from and  dependent on the
ability of the Bank to pay  dividends  to the  Corporation.  Under  current  OTS
regulations,  because the Bank meets the OTS capital requirements it may pay out
the  higher  of 100% of net  income to date  over the  calendar  year and 50% of
surplus  capital  existing at the beginning of the calendar  year, or 75% of its
net  income  over  the  most  recent  four-quarter  period,  without  regulatory
supervisory  approval.  In general,  the Bank pays dividends to the  Corporation
only to the  extent  that  funds are  needed  to cover  operating  expenses  and
dividends   paid  to   shareholders.   At  September  30,  1997,  the  Bank  had
approximately   $20.6  million  in  excess   capital  over  the  OTS  risk-based
requirement,  one half of which would be available for  declaration of dividends
to the  Corporation.  The OTS  regulations  permit the OTS to  prohibit  capital
distributions under certain circumstances.

                         TELEBANC FINANCIAL CORPORATION

        TeleBanc  Financial   Corporation  is  the  holding  company  parent  of
TeleBank,  a federally  chartered,  FDIC insured savings bank  headquartered  in
Arlington,   Virginia,   and  TCM,  an  investment  adviser,  fund  manager  and
broker-dealer.  The  Corporation  was  organized  by  its  majority  owner,  MET
Holdings,  to become in March 1994 the direct holding company of the Bank, which
had  been  acquired  by MET  Holdings  in  1989.  At  September  30,  1997,  the
Corporation had total assets of $838.5 million, total deposits of $445.2 million
and stockholders' equity of $45.3 million.

        The primary  business of the  Corporation  is the  business of the Bank.
Through  TCM,  the  Corporation  also is  involved  in  trading  mortgage-backed
securities principally with other broker-dealers


                                       24
<PAGE>

and government  sponsored  enterprises,  and fund management.  Other Corporation
operations  included  recent joint venture  investments  through the Bank in AGT
Mortgage  and AGT PRA.  AGT  Mortgage  is  engaged  in loan  servicing  and loan
workouts for troubled or defaulted  loans.  AGT PRA owns a majority  interest in
Portfolio  Recovery  Associates,  LLC,  which  acquires and collects  delinquent
consumer debt obligations for its own portfolio.

   
         For more information  regarding the Corporation's  business,  property,
legal  proceedings,  and  management's  discussion  and  analysis  of  financial
condition and results of operations, see the Corporation's Annual Report on Form
10-K, as amended, for the year ended December 31, 1996, and its Quarterly Report
on Form 10-Q for the quarter  ended  September  30, 1997,  both of which are set
forth in "Appendices."
    

         The  Corporation's  executive  offices  and the Bank's  home office are
located at 1111 North Highland  Street,  Arlington,  Virginia  22201,  telephone
(703) 247-3700.

                            TELEBANC CAPITAL TRUST I

         The Trust is a statutory  business trust formed under Delaware law upon
the filing of a certificate of trust with the Delaware  Secretary of State.  The
Trust  exists for the  exclusive  purposes  of (i) issuing and selling the Trust
Securities, (ii) using the proceeds from the sale of Trust Securities to acquire
the Junior  Subordinated  Debentures  and (iii)  engaging  in only  those  other
activities  necessary,  advisable or incidental thereto, such as registering the
transfer of the Trust Securities and the Exchange Offer. Accordingly, the Junior
Subordinated Debentures are the sole assets of the Trust, and payments under the
Junior  Subordinated  Debentures are the sole revenues of the Trust.  All of the
Common Securities are owned by the Corporation.  The Common Securities rank pari
passu,  and payments  are and will be made  thereon pro rata,  with the Exchange
Capital Securities,  except that if there is an Event of Default under the Trust
Agreement  resulting  from a  Debenture  Event of  Default,  the  rights  of the
Corporation  as holder of the  Common  Securities  to  payments  in  respect  of
Distributions  and payments upon  liquidation,  redemption or otherwise  will be
subordinated  to the rights of the holders of the Exchange  Capital  Securities.
See  "Description  of  Exchange  Capital   Securities--Subordination  of  Common
Securities." The Corporation  acquired Common Securities in a Liquidation Amount
equal to at least 3% of the total capital of the Trust.  The Trust has a term of
approximately  31 years,  but may  terminate  earlier as  provided  in the Trust
Agreement.  The  Trust's  business  and  affairs  are  conducted  by the  Issuer
Trustees,  each appointed by the Corporation as holder of the Common Securities.
The Issuer Trustees for the Trust are Wilmington Trust Company,  as the Property
Trustee,  Wilmington Trust Company, as the Delaware Trustee and three individual
Administrative  Trustees who are officers or other employees of the Corporation.
Wilmington Trust Company also acts as guarantee  trustee under the Guarantee and
as  debenture  trustee  under  the  Indenture.   See  "Description  of  Exchange
Securities--Description  of Exchange  Guarantee" and  "--Description of Exchange
Junior Subordinated Debentures."

         The holder of the Common  Securities  or, if an Event of Default  under
the Trust Agreement has occurred and is continuing, the holders of not less than
a majority in  Liquidation  Amount of the Capital  Securities,  are  entitled to
appoint,  remove or replace the Property Trustee and/or the Delaware Trustee. In
no event will the holders of the Exchange  Capital  Securities have the right to
vote to appoint,  remove or replace  the  Administrative  Trustees;  such voting
rights will be vested  exclusively in the holder of the Common  Securities.  The
duties  and  obligations  of each  Issuer  Trustee  are  governed  by the  Trust
Agreement.  The  Corporation,  as issuer  of the  Exchange  Junior  Subordinated
Debentures,  has and will continue pay all fees, expenses, debts and obligations
(other than the payment of principal, interest and premium, if any, on the Trust
Securities)  related  to the  Trust and the  offering  of the  Exchange  Capital
Securities and has and will continue pay,  directly or  indirectly,  all ongoing
costs,  expenses and liabilities (other than the payment of principal,  interest
and premium, if any, on the Trust Securities) of the Trust.

         The principal  executive office of the Trust is c/o TeleBanc  Financial
Corporation,  1111 North Highland Street,  Arlington,  Virginia 22201, telephone
(703) 247-3700.

                                 USE OF PROCEEDS


                                       25
<PAGE>

         Neither the  Corporation  nor the Trust will receive any cash  proceeds
from the issuance of the Exchange Capital  Securities and the Exchange Guarantee
offered hereby. In consideration for issuing the Exchange Capital  Securities in
exchange for Original Capital  Securities as described in this  Prospectus,  the
Trust will receive Original Capital  Securities in like Liquidation  Amount. The
Original  Capital  Securities  surrendered in exchange for the Exchange  Capital
Securities will be retired and canceled.

         The  proceeds to the Trust  (without  giving  effect to expenses of the
offering payable by the  Corporation)  from the offering of the Original Capital
Securities  was  $10,000,000.  All of the proceeds from the sale of the Original
Capital   Securities   were  invested  by  the  Trust  in  the  Original  Junior
Subordinated  Debentures.  The Corporation's net proceeds of approximately  $9.6
million from the sale of the Original Junior Subordinated  Debentures were added
to the  general  funds of the  Corporation  and were and may be used for general
corporate purposes, including, without limitation,  contributions to the Bank to
fund its operations, the creation and expansion of financial service and product
offerings,  such as insurance,  financing the  acquisition  of other banking and
financial   service   companies,   and  the  redemption  of  a  portion  of  the
Corporation's  outstanding debt.  Initially,  the net proceeds were used to make
investments  in  short-term  securities.  From  time to  time,  the  Corporation
investigates and holds  discussions and negotiations in connection with possible
transactions with other financial institutions and holding companies thereof. As
of the  date of this  Prospectus,  the  Corporation  has not  entered  into  any
agreements or definitive understandings with respect to any such acquisitions or
any other material transactions of the type referred to above.



                                       26
<PAGE>

                  RATIOS OF EARNINGS TO COMBINED FIXED CHARGES

         The following table sets forth the ratios of earnings to combined fixed
charges of the  Corporation on a consolidated  basis for the respective  periods
indicated.
<TABLE>
<CAPTION>
                                                            NINE
                                                           MONTHS
                                                            ENDED
                                                          SEPTEMBER 30,         YEAR ENDED DECEMBER 31,
                                                          -------------------------------------------------------------
                                                           1997      1996     1996    1995     1994      1993     1992
                                                          ------    ------   ------  ------   ------    ------   ------
<S>                                                       <C>       <C>      <C>     <C>      <C>       <C>      <C>  
Ratio of Earnings to
  Combined Fixed Charges:
     Excluding interest on deposits...................    1.32x     1.18x    1.28x   1.29x    1.09x     1.50x    1.33x
     Including interest on deposits...................    1.14x     1.07x    1.11x   1.14x    1.04x     1.17x    1.14x
</TABLE>

         For  purposes of  computing  the ratios of  earnings to combined  fixed
charges,  earnings  represent net income (loss) before  extraordinary  items and
cumulative  effect of changes in accounting  principles plus  applicable  income
taxes and fixed charges. Fixed charges,  excluding interest on deposits, include
gross  interest  expense  (other than on  deposits)  and the  proportion  deemed
representative  of the  interest  factor of rent  expense,  net of  income  from
subleases.  Fixed charges,  including  gross  interest on deposits,  include all
interest expense and the proportion deemed representative of the interest factor
of rent expense, net of income from subleases.

                              ACCOUNTING TREATMENT

         For financial reporting purposes,  the Trust is treated as a subsidiary
of the Corporation and,  accordingly,  the accounts of the Trust are included in
the consolidated  financial statements of the Corporation.  The Exchange Capital
Securities are shown in the consolidated  balance sheets of the Corporation,  as
"Corporation-Obligated  Mandatorily  Redeemable Capital Securities of Subsidiary
Trust Holding Solely Junior  Subordinated  Debentures of the  Corporation,"  and
appropriate  disclosures  about the Exchange  Capital  Securities,  the Exchange
Guarantee and the Exchange  Junior  Subordinated  Debentures are included in the
notes to the consolidated financial statements of the Corporation. For financial
reporting  purposes,  the  Corporation  records  Distributions  payable  on  the
Exchange Capital  Securities as a minority  interest expense in its consolidated
statements of income.



                                       27
<PAGE>



                                 CAPITALIZATION

         The following table sets forth the capitalization of the Corporation as
of September 30, 1997. Consummation of the Exchange Offer will have no effect on
such  capitalization.   This  data  should  be  read  in  conjunction  with  the
consolidated  financial  statements  of the  Corporation,  including the related
notes thereto and discussion thereof.
<TABLE>
<CAPTION>
                                                                                    AS OF SEPTEMBER 30, 1997
                                                                                    ------------------------
                                                                                          (IN THOUSANDS)
<S>                                                                                           <C>    
Long-term debt:
     9.5% Senior Subordinated Debt.....................................                       $12,902
     11.5% Subordinated Debt...........................................                        16,654
                                                                                              -------
         Total long-term debt..........................................                        29,556
                                                                                              -------
Corporation-Obligated  Mandatory  Redeemable Capital Securities of
     Subsidiary Trust Holding Solely Junior  Subordinated  Debentures
     of the Corporation (1)............................................                         9,602
Stockholders' equity:
     4%  Cumulative   Preferred  Stock,  $0.01  par  value,   500,000  shares
     authorized--
         Series A, 18,850 issued and outstanding.......................                            --
         Series B, 4,050 issued and outstanding........................                            --
         Series C, 7,000 issued and outstanding........................                            --
     Common Stock, $0.01 par value; 3,500,000 shares authorized (2)
         2,211,961 shares issued and outstanding.......................                            22
     Additional paid-in capital........................................                        31,392
     Retained earnings.................................................                        10,496
     Net unrealized gain on available for sale securities..............                         3,350
                                                                                              -------
         Total stockholders' equity....................................                        45,260
                                                                                              -------
              Total capitalization.....................................                       $84,418
                                                                                              =======
</TABLE>
- ---------

(1)    As described herein,  the sole assets of the Trust, which is a subsidiary
       of the Corporation, will be $10,310,000 aggregate principal amount of the
       11.00% Junior Subordinated Debentures, which will mature on June 1, 2027.
       The  Corporation  will own all of the  Common  Securities  issued  by the
       Trust.

(2)    In May 1997, the  Corporation  amended its articles of  incorporation  to
       increase the number of authorized shares of Common Stock to 8,500,000.

                               THE EXCHANGE OFFER

PURPOSE AND EFFECT OF THE EXCHANGE OFFER

         In connection  with the sale of the Original  Capital  Securities,  the
Corporation and the Trust entered into the  Registration  Rights  Agreement with
the Initial Purchaser, pursuant to which the Corporation and the Trust agreed to
file and use commercially  reasonable  efforts to cause to become effective with
the Commission a registration statement relating to the exchange of the Original
Capital  Securities for capital  securities with terms identical in all material
respects  to the  terms  of  the  Original  Capital  Securities.  A copy  of the
Registration  Rights  Agreement has been filed as an exhibit to the Registration
Statement of which this Prospectus is a part.

         The Exchange Offer is being made to satisfy the contractual obligations
of the Corporation and the Trust under the Registration  Rights  Agreement.  The
form and terms of the Exchange  Capital  Securities are the same as the form and
terms of the  Original  Capital  Securities  except  that the  Exchange  Capital
Securities have been registered under the Securities Act and will not be subject
to certain restrictions on


                                       28
<PAGE>
   
transfer applicable to the Original Capital Securities, and will not provide for
any increase in the  Distribution  rate  thereon.  In that regard,  the Original
Capital Securities provide that, if the Trust has not exchanged Exchange Capital
Securities for all Original Capital  Securities validly tendered by the 40th day
after the date on which the registration  statement is declared  effective,  the
Distribution rate borne by the Original Capital Securities will increase by .25%
per annum for the period from the  occurrence  of such event until the  Exchange
Offer has been consummated.  Upon consummation of the Exchange Offer, holders of
Original  Capital  Securities  will  not  be  entitled  to any  increase  in the
Distribution  rate  thereon  or  any  further   registration  rights  under  the
Registration  Rights Agreement,  except under limited  circumstances.  See "Risk
Factors--Consequences  of a Failure to Exchange Original Capital Securities" and
"Description of Original Securities."
    
         The  Exchange  Offer is not being  made to,  nor will the Trust  accept
tenders  for  exchange  from,  holders of  Original  Capital  Securities  in any
jurisdiction in which the Exchange Offer or the acceptance  thereof would not be
in compliance with the securities or blue sky laws of such jurisdiction.

         Unless the context requires  otherwise,  the term "holder" with respect
to the  Exchange  Offer  means any  person in whose  name the  Original  Capital
Securities  are registered on the books of the Trust or any other person who has
obtained a properly  completed  bond power from the  registered  holder,  or any
person whose Original  Capital  Securities are held of record by DTC who desires
to deliver such Original Capital Security by book-entry transfer at DTC.

         Pursuant to the Exchange Offer,  the Corporation  will exchange as soon
as practicable  after the date hereof,  the Original  Guarantee for the Exchange
Guarantee  and  the  Original  Junior  Subordinated  Debentures,  in  an  amount
corresponding to the Original Capital  Securities  accepted for exchange,  for a
like aggregate principal amount of the Exchange Junior Subordinated  Debentures.
The Exchange Guarantee and the Exchange Junior Subordinated Debentures have been
registered under the Securities Act.

TERMS OF THE EXCHANGE OFFER
   
         The Trust hereby  offers,  upon the terms and subject to the conditions
set forth in this Prospectus and in the accompanying  Letter of Transmittal,  to
exchange  up to  and  including  $10,000,000  aggregate  Liquidation  Amount  of
Exchange Capital Securities for a like aggregate  Liquidation Amount of Original
Capital Securities  properly tendered on or prior to the Expiration Date and not
properly withdrawn in accordance with the procedures described herein. The Trust
will issue,  promptly after the Expiration Date, an aggregate Liquidation Amount
of up to  $10,000,000  of Exchange  Capital  Securities  in exchange  for a like
principal  amount  of  outstanding  Original  Capital  Securities  tendered  and
accepted  in  connection  with the  Exchange  Offer.  Holders  may tender  their
Original Capital  Securities in whole or in part in a Liquidation  Amount of not
less than $100,000 (100 Original Capital Securities) or any integral multiple of
$1,000 Liquidation Amount (one Capital Security) in excess thereof.
    
         The  Exchange  Offer is not  conditioned  upon any minimum  Liquidation
Amount of Original  Capital  Securities  being tendered.  As of the date of this
Prospectus,  $10,000,000  aggregate  Liquidation  Amount of the Original Capital
Securities is outstanding.

         Holders of Original  Capital  Securities  do not have any  appraisal or
dissenters'  rights in  connection  with the Exchange  Offer.  Original  Capital
Securities  that  are not  tendered  for or are  tendered  but not  accepted  in
connection  with the Exchange Offer will remain  outstanding  and be entitled to
the  benefits  of the Trust  Agreement,  but will not be entitled to any further
registration  rights  under the  Registration  Rights  Agreement,  except  under
limited circumstances.  See "Risk Factors--Consequences of a Failure to Exchange
Original Capital Securities" and "Description of Original Securities."


                                       29
<PAGE>

         If any  tendered  Original  Capital  Securities  are not  accepted  for
exchange  because of an invalid  tender,  the occurrence of certain other events
set forth herein or otherwise,  certificates  for any such  unaccepted  Original
Capital  Securities will be returned,  without expense,  to the tendering holder
thereof promptly after the Expiration Date.

         Holders who tender Original  Capital  Securities in connection with the
Exchange  Offer will not be required to pay  brokerage  commissions  or fees or,
subject to the  instructions in the Letter of  Transmittal,  transfer taxes with
respect to the exchange of Original  Capital  Securities in connection  with the
Exchange Offer.  The Corporation  will pay all charges and expenses,  other than
certain  applicable  taxes  described  herein,  in connection  with the Exchange
Offer.  See "--Fees and Expenses."

         NEITHER THE CORPORATION,  THE BOARD OF DIRECTORS OF THE CORPORATION NOR
ANY ISSUER TRUSTEE OF THE TRUST MAKES ANY  RECOMMENDATION TO HOLDERS OF ORIGINAL
CAPITAL  SECURITIES AS TO WHETHER TO TENDER OR REFRAIN FROM TENDERING ALL OR ANY
PORTION OF THEIR ORIGINAL CAPITAL SECURITIES  PURSUANT TO THE EXCHANGE OFFER. IN
ADDITION,  NO ONE HAS BEEN  AUTHORIZED  TO MAKE ANY  SUCH  RECOMMENDATION.  EACH
HOLDER OF ORIGINAL CAPITAL  SECURITIES MUST DECIDE WHETHER TO TENDER PURSUANT TO
THE  EXCHANGE  OFFER  AND,  IF SO,  THE  AGGREGATE  AMOUNT OF  ORIGINAL  CAPITAL
SECURITIES  TO  TENDER  BASED  ON  SUCH  HOLDER'S  OWN  FINANCIAL  POSITION  AND
REQUIREMENTS.

EXPIRATION DATE, EXTENSIONS, AMENDMENTS
   
         The term  "Expiration  Date"  means 5:00 p.m.,  New York City time,  on
January 20, 1998 unless the Exchange Offer is extended by the Corporation or the
Trust (in which case the term  "Expiration  Date" shall mean the latest date and
time to which the Exchange Offer is extended).
    

         The Corporation and the Trust expressly reserve the right in their sole
and absolute discretion, subject to applicable law, at any time and from time to
time,  (i) to delay  the  acceptance  of the  Original  Capital  Securities  for
exchange,  (ii) to  terminate  the Exchange  Offer  (whether or not any Original
Capital  Securities  have  theretofore  been accepted for exchange) if the Trust
determines,  in its sole and  absolute  discretion,  that any of the  events  or
conditions  referred to under "--Conditions to the Exchange Offer" have occurred
or exist or have not been satisfied,  (iii) to extend the Expiration Date of the
Exchange Offer and retain all Original Capital  Securities  tendered pursuant to
the  Exchange  Offer,  subject,  however,  to the right of holders  of  Original
Capital  Securities to withdraw their tendered  Original  Capital  Securities as
described  under  "--Withdrawal  Rights,"  and (iv) to waive  any  condition  or
otherwise amend the terms of the Exchange Offer in any respect.  If the Exchange
Offer is  amended in a manner  determined  by the  Corporation  and the Trust to
constitute  a  material  change,  or if the  Corporation  and the Trust  waive a
material  condition of the Exchange  Offer,  the  Corporation and the Trust will
promptly  disclose such amendment by means of a prospectus  supplement that will
be  distributed  to the  holders of the  Original  Capital  Securities,  and the
Corporation  and the Trust will extend the Exchange Offer to the extent required
by Rule 14e-1 under the Exchange Act.

         Any such delay in acceptance,  extension, termination or amendment will
be followed promptly by oral or written notice thereof to the Exchange Agent and
by making a public announcement thereof, and such announcement in the case of an
extension  will be made no later than 9:00 a.m., New York City time, on the next
Business Day after the previously  scheduled  Expiration Date.  Without limiting
the manner in which the  Corporation and the Trust may choose to make any public
announcement and subject to applicable laws, the Corporation and the Trust shall
have no  obligation  to publish,  advertise  or otherwise  communicate  any such
public  announcement  other  than by issuing a release  to an  appropriate  news
agency.


                                       30
<PAGE>

ACCEPTANCE FOR EXCHANGE AND ISSUANCE OF EXCHANGE CAPITAL SECURITIES

         Upon the terms and subject to the conditions of the Exchange Offer, the
Trust will  exchange,  and will issue to the Exchange  Agent,  Exchange  Capital
Securities for Original  Capital  Securities  validly tendered and not withdrawn
promptly after the Expiration Date.

         In all cases,  delivery of Exchange Capital  Securities in exchange for
Original Capital  Securities  tendered and accepted for exchange pursuant to the
Exchange  Offer will be made only after timely  receipt by the Exchange Agent of
(i)  the  book-entry   confirmation  described  below  under  "--Procedures  for
Tendering Original Capital Securities--Book-Entry Transfer" or (ii) certificates
representing  such Original  Capital  Securities,  the Letter of Transmittal (or
facsimile  thereof),  properly  completed and duly  executed,  with any required
signature  guarantees,  and  any  other  documents  required  by the  Letter  of
Transmittal.

         Subject to the terms and  conditions of the Exchange  Offer,  the Trust
will be deemed to have accepted for exchange,  and thereby  exchanged,  Original
Capital  Securities validly tendered and not withdrawn as, if and when the Trust
gives oral or written  notice to the Exchange  Agent (any such oral notice to be
promptly  confirmed  in  writing)  of the Trust's  acceptance  of such  Original
Capital  Securities for exchange  pursuant to the Exchange  Offer.  The Exchange
Agent will act as agent for the Trust for the  purpose of  receiving  tenders of
book-entry   confirmations   or  certificates   representing   Original  Capital
Securities,  Letters of  Transmittal  and  related  documents,  and as agent for
tendering  holders  for the purpose of  receiving  book-entry  confirmations  or
certificates  representing  Original Capital Securities,  Letters of Transmittal
and related  documents and transmitting  Exchange Capital  Securities to validly
tendered holders. Such exchange will be made promptly after the Expiration Date.
If for any reason  whatsoever,  acceptance  for  exchange or the exchange of any
Original Capital  Securities  tendered pursuant to the Exchange Offer is delayed
(whether before or after the Trust's acceptance for exchange of Original Capital
Securities)  or the Trust extends the Exchange  Offer or is unable to accept for
exchange  or  exchange  Original  Capital  Securities  tendered  pursuant to the
Exchange Offer,  then, without prejudice to the Trust's rights set forth herein,
the Exchange Agent may, nevertheless, on behalf of the Trust and subject to Rule
14e-1(c) under the Exchange Act, retain tendered Original Capital Securities and
such  Original  Capital  Securities  may not be  withdrawn  except to the extent
tendering   holders  are  entitled  to  withdrawal  rights  as  described  under
"--Withdrawal Rights."

         Pursuant to the Letter of  Transmittal,  a holder of  Original  Capital
Securities  will  warrant  and agree  that it has full  power and  authority  to
tender,  exchange,  sell, assign and transfer Original Capital Securities,  that
the Trust will acquire good,  marketable and unencumbered  title to the tendered
Original Capital Securities, free and clear of all liens, restrictions,  charges
and encumbrances,  and the Original Capital Securities tendered for exchange are
not subject to any adverse  claims or proxies.  The holder also will warrant and
agree that it will, upon request,  execute and deliver any additional  documents
deemed  by the Trust or the  Exchange  Agent to be  necessary  or  desirable  to
complete the exchange,  sale,  assignment,  and transfer of the Original Capital
Securities  tendered  pursuant  to the  Exchange  Offer.  Tendering  holders  of
Original  Capital  Securities that use ATOP will, by doing so,  acknowledge that
they are bound by the terms of the Letter of Transmittal.

PROCEDURES FOR TENDERING ORIGINAL CAPITAL SECURITIES

Valid Tender

          Except as set forth herein,  in order for Original Capital  Securities
to be validly tendered pursuant to the Exchange Offer, a properly  completed and
duly executed  Letter of Transmittal (or facsimile  thereof),  with any required
signature  guarantees and any other required documents,  must be received by the
Exchange Agent at its address set forth under "--Exchange Agent," and either (i)
tendered Original Capital  Securities must be received by the Exchange Agent, or
(ii)  such  Original  Capital  Securities  must  be  tendered  pursuant  to  the
procedures   for   book-entry   transfer  set  forth  herein  and  a  book-entry
confirmation must be received by the Exchange Agent, in each case on or prior to
the  Expiration  Date, or (iii) the  guaranteed  delivery  procedures  set forth
herein must be complied with.


                                       31
<PAGE>

         If less than all of the Original  Capital  Securities  are tendered,  a
tendering holder should fill in the amount of Original Capital  Securities being
tendered in the  appropriate  box on the Letter of Transmittal or so indicate in
an Agent's  Message in lieu of the Letter of  Transmittal.  The entire amount of
Original  Capital  Securities  delivered to the Exchange Agent will be deemed to
have been tendered unless otherwise indicated.

         THE METHOD OF DELIVERY OF THE BOOK-ENTRY CONFIRMATIONS OR CERTIFICATES,
THE LETTER OF TRANSMITTAL AND ALL OTHER REQUIRED  DOCUMENTS IS AT THE OPTION AND
SOLE RISK OF THE  TENDERING  HOLDER,  AND DELIVERY WILL BE DEEMED MADE ONLY WHEN
ACTUALLY  RECEIVED BY THE  EXCHANGE  AGENT.  IF DELIVERY IS BY MAIL,  REGISTERED
MAIL,  RETURN RECEIPT  REQUESTED,  PROPERLY  INSURED,  OR AN OVERNIGHT  DELIVERY
SERVICE IS  RECOMMENDED.  IN ALL  CASES,  SUFFICIENT  TIME  SHOULD BE ALLOWED TO
ENSURE TIMELY DELIVERY.

Book-Entry Transfer

         For purposes of the Exchange  Offer,  the Exchange Agent will establish
an account  with respect to the Original  Capital  Securities  at DTC within two
Business  Days  after  the  date of this  Prospectus.  Any  tendering  financial
institution that is a participant in DTC's book-entry  transfer  facility system
must make a book-entry  delivery of the Original  Capital  Securities by causing
DTC to transfer  such  Original  Capital  Securities  into the Exchange  Agent's
account at DTC in accordance  with DTC's ATOP  procedures  for  transfers.  Such
holder of Original Capital  Securities using ATOP should transmit its acceptance
to DTC on or  prior  to the  Expiration  Date (or  comply  with  the  guaranteed
delivery procedures set forth below). DTC will verify such acceptance, execute a
book-entry  transfer  of the  tendered  Original  Capital  Securities  into  the
Exchange Agent's account at DTC and then send to the Exchange Agent confirmation
of such book-entry  transfer,  including an agent's message  confirming that DTC
has  received  an express  acknowledgment  from such holder that such holder has
received and agrees to be bound by the Letter of Transmittal  and that the Trust
and the Corporation may enforce the Letter of Transmittal against such holder (a
"book-entry confirmation").

         A beneficial owner of Original  Capital  Securities that are held by or
registered in the name of a broker,  dealer,  commercial  bank, trust company or
other  nominee or  custodian  is urged to contact  such entity  promptly if such
beneficial owner wishes to participate in the Exchange Offer.

Certificates

         If the  tender  is not made  through  ATOP,  certificates  representing
Original Capital Securities,  as well as the Letter of Transmittal (or facsimile
thereof),  properly  completed and duly  executed,  with any required  signature
guarantees,  and  any  other  required  documents  required  by  the  Letter  of
Transmittal,  must be  received by the  Exchange  Agent at its address set forth
under  "--Exchange  Agent" on or prior to the Expiration  Date in order for such
tender to be effective (or the  guaranteed  delivery  procedure set forth herein
must be complied with).

         If less than all of the Original  Capital  Securities  are tendered,  a
tendering holder should fill in the amount of Original Capital  Securities being
tendered in the appropriate box on the Letter of Transmittal.  The entire amount
of Original Capital Securities delivered to the Exchange Agent will be deemed to
have been tendered unless otherwise indicated.

Signature Guarantees

         Certificates for the Original  Capital  Securities need not be endorsed
and signature guarantees on the Letter of Transmittal are unnecessary unless (i)
a certificate for the Original Capital  Securities is registered in a name other
than  that of the  person  surrendering  the  certificate  or (ii)  such  holder
completes the box entitled "Special Issuance  Instructions" or "Special Delivery
Instructions"  in the Letter of  Transmittal.  In the case of (i) or (ii) above,
such  certificates  for Original  Capital  Securities  must be duly  endorsed or
accompanied by a properly executed bond power, with the endorsement or signature
on the

                                       32
<PAGE>

bond power and on the Letter of Transmittal guaranteed by a firm or other entity
identified  in Rule 17Ad-15  under the  Exchange  Act as an "eligible  guarantor
institution,"  including (as such terms are defined therein):  (a) a bank; (b) a
broker,  dealer,  municipal securities broker or dealer or government securities
broker or  dealer;  (c) a credit  union;  (d) a  national  securities  exchange,
registered  securities   association  or  clearing  agency;  or  (e)  a  savings
association  that is a  participant  in a Securities  Transfer  Association  (an
"Eligible   Institution"),   unless  surrendered  on  behalf  of  such  Eligible
Institution. See Instruction 1 to the Letter of Transmittal.

Delivery

         The method of delivery of the book-entry  confirmation  or certificates
representing  tendered Original Capital  Securities,  the Letter of Transmittal,
and all other required documents is at the option and sole risk of the tendering
holder,  and  delivery  will be deemed made only when  actually  received by the
Exchange  Agent.  If  delivery  is by  mail,  registered  mail,  return  receipt
requested, properly insured, or an overnight delivery service is recommended. In
all cases, sufficient time should be allowed to ensure timely delivery.

         Notwithstanding  any other provision  hereof,  the delivery of Exchange
Capital  Securities  in exchange for Original  Capital  Securities  tendered and
accepted for exchange  pursuant to the Exchange  Offer will in all cases be made
only after timely receipt by the Exchange Agent of (i) a book-entry confirmation
with  respect  to  such  Original  Capital   Securities  or  (ii)   certificates
representing  Original  Capital  Securities  and a properly  completed  and duly
executed  Letter  of  Transmittal  (or  facsimile  thereof),  together  with any
required signature  guarantees and any other documents required by the Letter of
Transmittal.  Accordingly, the delivery of Exchange Capital Securities might not
be made to all  tendering  holders at the same time,  and will  depend upon when
book-entry   confirmations  with  respect  to  Original  Capital  Securities  or
certificates   representing  Original  Capital  Securities  and  other  required
documents are received by the Exchange Agent.

         DELIVERY OF DOCUMENTS TO DTC IN ACCORDANCE  WITH DTC'S  PROCEDURES DOES
NOT CONSTITUTE DELIVERY TO THE EXCHANGE AGENT.

Guaranteed Delivery

         If a holder desires to tender Original Capital  Securities  pursuant to
the Exchange Offer and the certificates for such Original Capital Securities are
not  immediately  available  or time will not permit all  required  documents to
reach the Exchange  Agent on or prior to the  Expiration  Date, or the procedure
for  book-entry  transfer  cannot be completed on a timely basis,  such Original
Capital  Securities  may  nevertheless  be  tendered,  provided  that all of the
following guaranteed delivery procedures are complied with:

         (i) such tenders are made by or through an Eligible Institution;

         (ii) a properly  completed  and duly  executed  notice to the  Exchange
Agent  guaranteeing  delivery  to the  Exchange  Agent  of  either  certificates
representing  Original  Capital  Securities  or  a  book-entry  confirmation  in
compliance  with the  requirements  set forth herein (the "Notice of  Guaranteed
Delivery"), substantially in the form accompanying the Letter of Transmittal, is
received by the Exchange  Agent, as provided  herein,  on or prior to Expiration
Date; and

         (iii) a book-entry  confirmation or the  certificates  representing all
tendered Original Capital Securities, in proper form for transfer, together with
a properly  completed  and duly  executed  Letter of  Transmittal  (or facsimile
thereof),  with  any  required  signature  guarantees  and any  other  documents
required  by the  Letter  of  Transmittal,  are,  in any case,  received  by the
Exchange Agent within three New York Stock Exchange  trading days after the date
of execution of such Notice of Guaranteed Delivery.


                                       33
<PAGE>

         The  Notice  of  Guaranteed  Delivery  may be  delivered  by  hand,  or
transmitted  by  facsimile  or mail to the  Exchange  Agent  and must  include a
guarantee by an Eligible Institution in the form set forth in such notice.

         The Trust's  acceptance  for  exchange of Original  Capital  Securities
tendered  pursuant to any of the procedures  described  above will  constitute a
binding  agreement between the tendering holder and the Trust upon the terms and
subject to the conditions of the Exchange Offer.

Determination of Validity

         All  questions  as to the  form  of  documents,  validity,  eligibility
(including time of receipt) and acceptance for exchange of any tendered Original
Capital Securities will be determined by the Corporation and the Trust, in their
sole discretion,  whose determination shall be final and binding on all parties.
The  Corporation  and the Trust  reserve the absolute  right,  in their sole and
absolute discretion,  to reject any and all tenders determined by them not to be
in proper form or the acceptance of which,  or exchange for, may, in the opinion
of counsel to the Corporation  and the Trust,  be unlawful.  The Corporation and
the Trust also reserve the absolute  right,  subject to applicable law, to waive
any of the conditions of the Exchange Offer as set forth under  "--Conditions to
the Exchange  Offer" or any condition or  irregularity in any tender of Original
Capital Securities of any particular holder whether or not similar conditions or
irregularities are waived in the case of other holders.

         The  interpretation  by the  Corporation and the Trust of the terms and
conditions of the Exchange Offer  (including  the Letter of Transmittal  and the
instructions  thereto) will be final and binding.  No tender of Original Capital
Securities  will be deemed to have been  validly  made until all  irregularities
with respect to such tender have been cured or waived.  None of the Corporation,
the  Trust,  any  affiliates  or assigns of the  Corporation  or the Trust,  the
Exchange  Agent  or any  other  person  shall  be  under  any  duty to give  any
notification of any irregularities in tenders or incur any liability for failure
to give any such notification.

         If any  Letter  of  Transmittal,  endorsement,  bond  power,  power  of
attorney,  or any other document required by the Letter of Transmittal is signed
by a trustee, executor, administrator, guardian, attorney-in-fact,  officer of a
corporation  or other person acting in a fiduciary or  representative  capacity,
such  person  should  so  indicate  when  signing,  and  unless  waived  by  the
Corporation and the Trust,  proper evidence  satisfactory to the Corporation and
the Trust, in their sole discretion,  of such person's  authority to so act must
be submitted.

RESALES OF EXCHANGE CAPITAL SECURITIES

         The  Trust is  making  the  Exchange  Offer  for the  Exchange  Capital
Securities  in reliance on the  position of the Staff of the  Commission  as set
forth in  certain  interpretive  letters  addressed  to third  parties  in other
transactions.  However,  neither the  Corporation  nor the Trust  sought its own
interpretive  letter  and  there  can be no  assurance  that  the  Staff  of the
Commission would make a similar determination with respect to the Exchange Offer
as it has in  such  interpretive  letters  to  third  parties.  Based  on  these
interpretations  by the  Staff  of  the  Commission,  and  subject  to  the  two
immediately  following  sentences,  the  Corporation  and the Trust believe that
Exchange Capital  Securities  issued pursuant to this Exchange Offer in exchange
for Original Capital Securities may be offered for resale,  resold and otherwise
transferred  by a holder  thereof  (other than a holder who is a  broker-dealer)
without  further  compliance  with  the  registration  and  prospectus  delivery
requirements  of  the  Securities  Act,  provided  that  such  Exchange  Capital
Securities  are acquired in the ordinary  course of such  holder's  business and
that such holder is not  participating,  and has no arrangement or understanding
with any person to  participate,  in a  distribution  (within the meaning of the
Securities  Act) of such Exchange  Capital  Securities.  However,  any holder of
Original  Capital  Securities who is an  "affiliate"  of the  Corporation or the
Trust or who intends to  participate  in the  Exchange  Offer for the purpose of
distributing  Exchange Capital  Securities,  or any  broker-dealer who purchased
Original  Capital  Securities  from the Trust to resell pursuant to Rule 144A or
any other available  exemption under the Securities Act, (i) will not be able to
rely on the  interpretations  of the  Staff of the  Commission  set forth in the
above-


                                       34
<PAGE>

mentioned interpretive letters, (ii) will not be permitted or entitled to tender
such Original  Capital  Securities  in the Exchange  Offer and (iii) must comply
with the registration and prospectus delivery requirements of the Securities Act
in  connection  with  any  sale  or  other  transfer  of such  Original  Capital
Securities  unless  such  sale  is  made  pursuant  to an  exemption  from  such
requirements.  In addition,  as described  herein,  if any  broker-dealer  holds
Original  Capital  Securities  acquired  for  its own  account  as a  result  of
market-making  or other trading  activities and exchanges such Original  Capital
Securities for Exchange Capital Securities, then such broker-dealer must deliver
a prospectus  meeting the  requirements of the Securities Act in connection with
any resales of such Exchange Capital Securities.

         Each  holder of  Original  Capital  Securities  who wishes to  exchange
Original  Capital  Securities  for Exchange  Capital  Securities in the Exchange
Offer will be required to  represent  that (i) it is not an  "affiliate"  of the
Corporation or the Trust, (ii) any Exchange Capital Securities to be received by
it are being  acquired in the ordinary  course of its business,  (iii) it has no
arrangement  or  understanding  with any person to participate in a distribution
(within the meaning of the Securities Act) of such Exchange Capital  Securities,
and (iv) if such holder is not a  broker-dealer,  such holder is not engaged in,
and does not  intend to engage in, a  distribution  (within  the  meaning of the
Securities  Act)  of  such  Exchange  Capital  Securities.   In  addition,   the
Corporation  and the Trust may  require  such  holder,  as a  condition  to such
holder's  eligibility to participate  in the Exchange  Offer,  to furnish to the
Corporation and the Trust (or an agent thereof) in writing information as to the
number of  "beneficial  owners"  (within  the  meaning of Rule  13d-3  under the
Exchange  Act)  on  behalf  of whom  such  holder  holds  the  Original  Capital
Securities  to be exchanged  in the  Exchange  Offer.  Each  broker-dealer  that
receives  Exchange  Capital  Securities  for its  own  account  pursuant  to the
Exchange Offer must acknowledge that it acquired the Original Capital Securities
for its own account as the result of  market-making  activities or other trading
activities  and  must  agree  that it will  deliver  a  prospectus  meeting  the
requirements  of the  Securities  Act in  connection  with  any  resale  of such
Exchange  Capital  Securities.  The  Letter  of  Transmittal  states  that by so
acknowledging and by delivering a prospectus, a broker-dealer will not be deemed
to admit that it is an  "underwriter"  within the meaning of the Securities Act.
Based on the position taken by the Staff of the  Commission in the  interpretive
letters   referred  to  above,  the  Corporation  and  the  Trust  believe  that
Participating  Broker-Dealers who acquired Original Capital Securities for their
own accounts as a result of market-making activities or other trading activities
may fulfill their prospectus delivery  requirements with respect to the Exchange
Capital  Securities  received upon exchange of such Original Capital  Securities
(other than Original Capital Securities which represent an unsold allotment from
the initial sale of the Original Capital  Securities) with a prospectus  meeting
the requirements of the Securities Act, which may be the prospectus prepared for
an  exchange  offer  so  long  as it  contains  a  description  of the  plan  of
distribution  with respect to the resale of such  Exchange  Capital  Securities.
Accordingly,  this Prospectus, as it may be amended or supplemented from time to
time, may be used by a Participating Broker-Dealer during the period referred to
below in  connection  with resales of Exchange  Capital  Securities  received in
exchange for Original Capital  Securities where such Original Capital Securities
were  acquired  by such  Participating  Broker-Dealer  for its own  account as a
result  of  market-making  or  other  trading  activities.  Subject  to  certain
provisions set forth in the Registration  Rights Agreement,  the Corporation and
the Trust have agreed that this Prospectus, as it may be amended or supplemented
from time to time, may be used by a  Participating  Broker-Dealer  in connection
with resales of such Exchange  Capital  Securities  for a period ending 180 days
after  the  Expiration   Date  (subject  to  extension   under  certain  limited
circumstances  described herein) or, if earlier,  when all such Exchange Capital
Securities have been disposed of by such Participating Broker-Dealer.  See "Plan
of Distribution." However, a Participating Broker-Dealer who intends to use this
Prospectus in connection with the resale of Exchange Capital Securities received
in exchange for Original Capital Securities  pursuant to the Exchange Offer must
notify the Corporation or the Trust, or cause the Corporation or the Trust to be
notified,  on or  prior  to the  Expiration  Date,  that  it is a  Participating
Broker-Dealer.  Such notice may be given in the space  provided for that purpose
in the Letter of  Transmittal  or may be delivered to the Exchange  Agent at its
address  set  forth  herein   under   "--Exchange   Agent."  Any   Participating
Broker-Dealer who is an "affiliate" of the Corporation or the Trust may not rely
on  such  interpretive  letters  and  must  comply  with  the  registration  and
prospectus  delivery  requirements  of the Securities Act in connection with any
resale transaction.


                                       35
<PAGE>

         In  that  regard,  each  Participating   Broker-Dealer  who  surrenders
Original  Capital  Securities  pursuant to the Exchange  Offer will be deemed to
have agreed,  by execution  of the Letter of  Transmittal,  that upon receipt of
notice from the  Corporation  or the Trust of the occurrence of any event or the
discovery of (i) any fact that makes any statement  contained or incorporated by
reference in this  Prospectus  untrue in any  material  respect or (ii) any fact
that causes this  Prospectus to omit to state a material fact necessary in order
to make the statements  contained or incorporated by reference  herein, in light
of the circumstances under which they were made, not misleading, or (iii) of the
occurrence  of  certain  other  events  specified  in  the  Registration  Rights
Agreement,  such  Participating  Broker-Dealer will suspend the sale of Exchange
Capital   Securities  (or  the  Exchange   Guarantee  or  the  Exchange   Junior
Subordinated  Debentures,  as applicable)  pursuant to this Prospectus until the
Corporation or the Trust has amended or supplemented  this Prospectus to correct
such  misstatement  or  omission  and has  furnished  copies of the  amended  or
supplemented Prospectus to such Participating Broker-Dealer,  or the Corporation
or the Trust has given notice that the sale of the Exchange  Capital  Securities
(or the Exchange Guarantee or the Exchange Junior  Subordinated  Debentures,  as
applicable) may be resumed,  as the case may be. If the Corporation or the Trust
gives such notice to suspend the sale of the Exchange Capital Securities (or the
Exchange  Guarantee  or  the  Exchange  Junior   Subordinated   Debentures,   as
applicable),  it shall extend the 180-day period  referred to above during which
Participating  Broker-Dealers  are entitled to use this Prospectus in connection
with the resale of Exchange Capital  Securities by the number of days during the
period from and including the date of the giving of such notice to and including
the date when  Participating  Broker-Dealers  shall have received  copies of the
amended or supplemented  Prospectus  necessary to permit resales of the Exchange
Capital  Securities or to and including the date on which the Corporation or the
Trust has given  notice that the sale of  Exchange  Capital  Securities  (or the
Exchange  Guarantee  or  the  Exchange  Junior   Subordinated   Debentures,   as
applicable) may be resumed, as the case may be.

WITHDRAWAL RIGHTS

         Except as  otherwise  provided  herein,  tenders  of  Original  Capital
Securities may be withdrawn at any time on or prior to the Expiration Date.

         In order for a  withdrawal  to be effective a written,  telegraphic  or
facsimile  transmission  of such notice of withdrawal must be timely received by
the Exchange Agent at its address set forth under "--Exchange Agent" on or prior
to the Expiration  Date. Any such notice of withdrawal  must specify the name of
the person who tendered the Original  Capital  Securities to be  withdrawn,  the
aggregate  principal amount of Original Capital Securities to be withdrawn,  and
(if certificates  for such Original  Capital  Securities have been tendered) the
name of the registered holder of the Original Capital Securities as set forth on
the such  certificates  if different  from that of the person who tendered  such
Original  Capital  Securities.  If certificates  representing  Original  Capital
Securities  have been delivered or otherwise  identified to the Exchange  Agent,
then prior to the physical  release of such  certificates,  the tendering holder
must  submit the  serial  numbers  shown on the  particular  certificates  to be
withdrawn and the signature on the notice of withdrawal must be guaranteed by an
Eligible Institution, except in the case of Original Capital Securities tendered
for the account of an Eligible Institution.  If Original Capital Securities have
been tendered  pursuant to the procedures  for book-entry  transfer set forth in
"--Procedures for Tendering Original Capital  Securities--Book-Entry  Transfer,"
the notice of withdrawal  must specify the name and number of the account at DTC
to be credited with the withdrawal of Original Capital  Securities.  Withdrawals
of tenders of Original Capital Securities may not be rescinded. Original Capital
Securities  properly  withdrawn will not be deemed validly tendered for purposes
of the Exchange Offer,  but may be retendered at any subsequent time on or prior
to the Expiration Date by following any of the procedures  described above under
"--Procedures for Tendering Original Capital Securities."

         All questions as to the validity,  form and eligibility (including time
of receipt) of such  withdrawal  notices will be determined by the Trust, in its
sole discretion,  whose determination shall be final and binding on all parties.
None of the Corporation, the Trust, any affiliates or assigns of the Corporation
or the Trust,  the Exchange Agent or any other person shall be under any duty to
give any notification of any irregularities in any notice of withdrawal or incur
any liability for failure to give any such notification.


                                       36
<PAGE>

Any Original  Capital  Securities that have been tendered but are withdrawn will
be returned to the holder thereof promptly after withdrawal.

DISTRIBUTIONS ON THE EXCHANGE CAPITAL SECURITIES
   
         Holders  of  Original   Capital   Securities   whose  Original  Capital
Securities  are  accepted for exchange  will not receive  Distributions  on such
Original  Capital  Securities  and will be  deemed to have  waived  the right to
receive any Distributions on such Original Capital  Securities  accumulated from
and including  June 9, 1997.  Accordingly,  upon  issuance,  holders of Exchange
Capital  Securities (as of the record date) for the payment of  Distributions on
June 1, 1998 will be  entitled  to receive  Distributions  accumulated  from and
after June 9, 1997.
    
CONDITIONS TO THE EXCHANGE OFFER

         Notwithstanding  any other  provisions  of the Exchange  Offer,  or any
extension  of the  Exchange  Offer,  the  Corporation  and the Trust will not be
required to accept for exchange, or to exchange, any Original Capital Securities
for any Exchange Capital Securities, and, as described herein, may terminate the
Exchange Offer (whether or not any Original Capital  Securities have theretofore
been accepted for exchange) or may waive any conditions to or amend the Exchange
Offer,  if any of the following  conditions  have occurred or exists or have not
been satisfied:

         (i) there  shall occur a change in the  current  interpretation  by the
Staff of the  Commission  that permits the Exchange  Capital  Securities  issued
pursuant to the Exchange Offer in exchange for Original Capital Securities to be
offered for resale,  resold and otherwise  transferred by holders thereof (other
than  broker-dealers  and  any  such  holder  that  is  an  "affiliate"  of  the
Corporation  or the Trust  within the  meaning of Rule 405 under the  Securities
Act) without compliance with the registration and prospectus delivery provisions
of the  Securities  Act,  provided that such  Exchange  Capital  Securities  are
acquired in the ordinary course of such holders'  business and such holders have
no  arrangement  or  understanding   with  any  person  to  participate  in  the
distribution of such Exchange Capital Securities; or

         (ii) any law,  statute,  rule or regulation  shall have been adopted or
enacted which, in the judgment of Corporation or the Trust,  would reasonably be
expected to impair its ability to proceed with the Exchange Offer; or

         (iii) a stop order  shall  have been  issued by the  Commission  or any
state  securities  authority  suspending the  effectiveness  of the Registration
Statement,  or proceedings shall have been initiated or, to the knowledge of the
Corporation  or the Trust,  threatened  for that  purpose,  or any  governmental
approval has not been  obtained,  which  approval the  Corporation  or the Trust
shall,  in its sole  discretion,  deem  necessary  for the  consummation  of the
Exchange Offer as contemplated hereby; or

         (iv) the  Corporation  determines  in good  faith  (i) that  there is a
reasonable  likelihood  that,  or a material  uncertainty  exists as to whether,
consummation of the Exchange Offer would result in an adverse tax consequence to
the Trust or the  Corporation  and (ii) that such condition  exists on the 240th
day following the Closing Date.

         If the  Corporation  or the Trust  determine  in its sole and  absolute
discretion that any of the foregoing events or conditions has occurred or exists
or has not been  satisfied,  it may,  subject to applicable  law,  terminate the
Exchange Offer (whether or not any Original Capital  Securities have theretofore
been accepted for exchange) or may waive any such  condition or otherwise  amend
the terms of the  Exchange  Offer in any  respect.  If such waiver or  amendment
constitutes a material  change to the Exchange  Offer,  the  Corporation  or the
Trust will  promptly  disclose such waiver or amendment by means of a prospectus
supplement  that will be distributed  to the registered  holders of the Original
Capital  Securities and will extend the Exchange Offer to the extent required by
Rule 14e-1 under the Exchange Act.


                                       37
<PAGE>

EXCHANGE AGENT

         Wilmington  Trust Company has been  appointed as Exchange Agent for the
Exchange  Offer.  Delivery of the Letters of Transmittal  and any other required
documents,  questions,  requests for  assistance,  and  requests for  additional
copies of this Prospectus or of the Letter of Transmittal  should be directed to
the Exchange Agent as follows:

           BY HAND, OVERNIGHT DELIVERY, REGISTERED OR CERTIFIED MAIL:

                            Wilmington Trust Company
                               Rodney Square North
                            1100 North Market Street
                         Wilmington, Delaware 19890-0001

                      Attention: Corporate Trust Department

                      Confirm by Telephone: (302) 651-1000

                     Facsimile Transmissions: (302) 651-8882
                          (ELIGIBLE INSTITUTIONS ONLY)

         Delivery to other than the above  address or facsimile  number will not
constitute a valid delivery.

FEES AND EXPENSES

         The  Corporation  has agreed to pay the Exchange  Agent  reasonable and
customary  fees  for its  services  and  will  reimburse  it for its  reasonable
out-of-pocket  expenses in connection  therewith.  The Corporation will also pay
brokerage houses and other  custodians,  nominees and fiduciaries the reasonable
out-of-pocket  expenses incurred by them in forwarding copies of this Prospectus
and related documents to the beneficial  owners of Original Capital  Securities,
and in handling or tendering for their customers.

         Holders who tender their Original Capital  Securities for exchange will
not be obligated to pay any transfer taxes in connection therewith. If, however,
Exchange  Capital  Securities are to be delivered to, or are to be issued in the
name of, any person other than the  registered  holder of the  Original  Capital
Securities  tendered,  or if a transfer tax is imposed for any reason other than
the exchange of Original  Capital  Securities  in  connection  with the Exchange
Offer,  then the  amount of any such  transfer  taxes  (whether  imposed  on the
registered holder or any other persons) will be payable by the tendering holder.
If satisfactory  evidence of payment of such taxes or exemption therefrom is not
submitted with the Letter of Transmittal, the amount of such transfer taxes will
be billed directly to such tendering holder.

         Neither the Corporation nor the Trust will make any payment to brokers,
dealers or others soliciting acceptances of the Exchange Offer.

         The  Registration  Rights  Agreement is governed  by, and  construed in
accordance  with,  the laws of the  State of New  York.  The  summary  herein of
certain  provisions of the Registration  Rights Agreement does not purport to be
complete and is subject to, and is  qualified  in its entirety by reference  to,
all the  provisions of the  Registration  Rights  Agreement,  a form of which is
available  upon  request  to the  Corporation.  See  "Incorporation  of  Certain
Documents by Reference." In addition, the information set forth above concerning
certain interpretations of and positions taken by the Staff of the Commission is
not intended to  constitute  legal  advice,  and  prospective  investors  should
consult their own legal advisors with respect to such matters.

                       DESCRIPTION OF EXCHANGE SECURITIES

                   DESCRIPTION OF EXCHANGE CAPITAL SECURITIES


                                       38
<PAGE>

         Pursuant to the terms of the Trust  Agreement,  the Issuer  Trustees on
behalf of the Trust will issue the  Exchange  Capital  Securities.  The Exchange
Capital  Securities  will  represent  beneficial  interests in the Trust and the
holders thereof will be entitled to a preference  over the Common  Securities in
certain  circumstances  with  respect to  Distributions  and amounts  payable on
redemption  of  the  Trust   Securities  or  liquidation   of  the  Trust.   See
"--Subordination  of Common  Securities." The Trust Agreement has been qualified
under the Trust Indenture Act of 1939, as amended (the "Trust  Indenture  Act").
This summary of certain  provisions  of the  Exchange  Capital  Securities,  the
Common Securities and the Trust Agreement does not purport to be complete and is
subject to, and is qualified in its entirety by reference to, all the provisions
of the Trust Agreement, including the definitions therein of certain terms.

GENERAL

         The  Exchange  Capital   Securities  will  be  limited  to  $10,000,000
aggregate  Liquidation Amount at any one time outstanding.  The Exchange Capital
Securities  will rank pari passu,  and  payments  will be made thereon pro rata,
with the Common Securities except as described under  "--Subordination of Common
Securities." Legal title to the Exchange Junior Subordinated  Debentures will be
held by the Property  Trustee on behalf of the Trust in trust for the benefit of
the holders of the Trust Securities.  The Exchange  Guarantee will not guarantee
payment of  Distributions  or  amounts  payable on  redemption  of the  Exchange
Capital  Securities  or  liquidation  of the Trust  when the Trust does not have
funds  legally  available  for such  payments.  See  "--Description  of Exchange
Guarantee."

DISTRIBUTIONS
   
         Distributions  on the Exchange  Capital  Securities will be cumulative,
will  accumulate  from June 9, 1997, the date of original  issuances and will be
payable  semi-annually  in  arrears  on  June 1 and  December  1 of  each  year,
commencing June 1, 1998, at the annual rate of 11.00% of the Liquidation  Amount
to the holders of the Exchange Capital  Securities on the relevant record dates.
The record dates will be the 15th day of the month  preceding the month in which
the  relevant  Distribution  Date  falls.  The first  Distribution  Date for the
Exchange  Capital  Securities will be June 1, 1998. The amount of  Distributions
payable for any period will be computed on the basis of a 360-day year of twelve
30-day months and, for any period of less than a full calendar month, the number
of days elapsed in such month. In the event that any date on which Distributions
are payable on the Exchange Capital Securities is not a Business Day, payment of
the  Distributions  payable on such date will be made on the next succeeding day
that is a Business Day (and without any interest or other  payment in respect to
any such delay),  except that if such next succeeding  Business Day falls in the
next  succeeding  calendar year,  such payment shall be made on the  immediately
preceding  Business  Day, in each case with the same force and effect as if made
on such date (each date on which  Distributions  are payable in accordance  with
the foregoing, a "Distribution Date"). A "Business Day" shall mean any day other
than a Saturday or a Sunday, or a day on which banking institutions in New York,
New York,  Wilmington,  Delaware,  or  Arlington,  Virginia  are  authorized  or
required by law or executive order to remain closed.
    
         So  long  as  no  Debenture  Event  of  Default  has  occurred  and  is
continuing,  the Corporation has the right under the Indenture to elect to defer
the payment of interest on the Exchange  Junior  Subordinated  Debentures at any
time or from time to time for a period not exceeding 10 consecutive  semi-annual
periods with respect to each Extension Period, provided that no Extension Period
shall end on a date other than an  Interest  Payment  Date or extend  beyond the
Stated Maturity Date. Upon any such election,  semi-annual  Distributions on the
Trust  Securities  will be deferred by the Trust during such  Extension  Period.
Distributions  to which holders of the Trust  Securities are entitled during any
such Extension Period will accumulate  additional  Distributions  thereon at the
rate per annum of 11.00%  thereof,  compounded  semi-annually  from the relevant
Distribution  Date,  but not  exceeding  the interest  rate then accruing on the
Exchange Junior Subordinated Debentures. The term "Distributions," as previously
defined, includes any such additional Distributions.

         Prior to the termination of any such Extension Period,  the Corporation
may further extend such Extension Period,  provided that such extension does not
cause such Extension Period to exceed 10 consecutive semi-annual periods, to end
on a date other than an Interest Payment Date or to extend


                                       39
<PAGE>

beyond the Stated  Maturity  Date.  Upon the  termination  of any such Extension
Period and the payment of all amounts then due on any Interest Payment Date, the
Corporation  may elect to begin a new  Extension  Period,  subject  to the above
requirements.  No interest shall be due and payable during an Extension  Period,
except at the end thereof.  The Corporation must give the Property Trustee,  the
Administrative  Trustees and the Debenture Trustee notice of its election of any
such  Extension  Period (or an extension  thereof) at least five  Business  Days
prior to the earlier of (i) the date the  Distributions  on the Exchange Capital
Securities  would  have been  payable  except  for the  election  to begin  such
Extension  Period and (ii) the date the Trust is  required to give notice to any
automated  quotation system or to holders of such Exchange Capital Securities of
the record date or the date such Distributions are payable, but in any event not
less than five Business  Days prior to such record date.  There is no limitation
on the  number of times  that the  Corporation  may elect to begin an  Extension
Period. See "--Description of Exchange Junior Subordinated Debentures--Option to
Extend    Interest    Payment   Date"   and   "Certain    Federal   Income   Tax
Consequences--Interest Income and Original Issue Discount."
   
         During any such Extension  Period,  the Corporation may not (i) declare
or pay any dividends or distributions on, or redeem, purchase,  acquire, or make
a liquidation  payment with respect to, any of the Corporation's  capital stock,
(ii) make any payment of principal of, premium, if any, or interest on or repay,
repurchase or redeem any debt  securities of the  Corporation  (including  Other
Debentures)  that rank pari  passu  with or  junior in right of  payment  to the
Exchange  Junior  Subordinated  Debentures or (iii) make any guarantee  payments
with respect to any guarantee by the  Corporation of the debt  securities of any
subsidiary of the  Corporation  (including  Other  Guarantees) if such guarantee
ranks  pari passu  with or junior in right of  payment  to the  Exchange  Junior
Subordinated Debentures (other than (a) dividends or distributions in shares of,
or options,  warrants or rights to subscribe  for or purchase  shares of, common
stock of the  Corporation,  (b) any declaration of a dividend in connection with
the  implementation  of a  stockholders'  rights plan,  or the issuance of stock
under any such plan in the future,  or the  redemption or repurchase of any such
rights  pursuant  thereto,  (c) payments under the Exchange  Guarantee,  (d) the
purchase  of  fractional  shares  resulting  from  a  reclassification   of  the
Corporation's  capital stock,(e) the purchase of fractional  interests in shares
of the  Corporation's  capital  stock  pursuant  to the  conversion  or exchange
provisions  of such capital stock or the security  being  converted or exchanged
and (f)  purchases  of common  stock  related to the issuance of common stock or
rights  under any of the  Corporation's  benefit or  compensation  plans for its
directors,   officers  or  employees  or  any  of  the  Corporation's   dividend
reinvestment plans).
    
         The  Corporation  has no current  intention  to exercise  its option to
defer payments of interest on the Exchange Junior Subordinated Debentures.

         The revenue of the Trust  available for  distribution to holders of the
Capital  Securities  will be limited to payments  under the Junior  Subordinated
Debentures  in which the Trust has invested  the proceeds  from the issuance and
sale of the Trust Securities. See "--Description of Exchange Junior Subordinated
Debentures--General." After the Exchange Offer, if the Corporation does not make
interest payments on the Exchange Junior Subordinated  Debentures,  the Property
Trustee  will not have funds  available  to pay  Distributions  on the  Exchange
Capital Securities. The payment of Distributions (if and to the extent the Trust
has funds  legally  available  for the  payment of such  Distributions)  will be
guaranteed  by the  Corporation  on a limited  basis as set forth  herein  under
"--Description of Exchange Guarantee."

REDEMPTION

         Upon the  repayment on the Stated  Maturity Date or prepayment in whole
or in part prior to the Stated Maturity Date of the Exchange Junior Subordinated
Debentures  (other  than  following  the  distribution  of the  Exchange  Junior
Subordinated  Debentures to the holders of the Trust  Securities),  the proceeds
from such  repayment or prepayment  shall be applied by the Property  Trustee to
redeem a Like  Amount  of the Trust  Securities,  upon not less than 30 nor more
than 60 days' notice of a date of redemption  (the  "Redemption  Date"),  at the
applicable  Redemption  Price,  which  shall  be equal to (i) in the case of the
repayment of the Exchange Junior Subordinated  Debentures on the Stated Maturity
Date, the Maturity  Redemption Price (equal to the principal of, and accrued and
unpaid interest on, the Exchange Junior  Subordinated  Debentures),  (ii) in the
case of the optional prepayment of the Exchange Junior


                                       40
<PAGE>

Subordinated  Debentures  before the Initial  Optional  Redemption Date upon the
occurrence and  continuation  of a Special Event,  the Special Event  Redemption
Price (equal to the Special  Event  Prepayment  Price in respect of the Exchange
Junior Subordinated Debentures) and (iii) in the case of the optional prepayment
of the Exchange Junior Subordinated  Debentures on or after the Initial Optional
Redemption Date, the Optional Redemption Price (equal to the Optional Prepayment
Price  in  respect  of  the  Exchange  Junior  Subordinated   Debentures).   See
"--Description of Exchange Junior Subordinated  Debentures--Optional Prepayment"
and  "--Special  Event  Prepayment."  If less  than all of the  Exchange  Junior
Subordinated  Debentures  are to be  prepaid  on a  Redemption  Date,  then  the
proceeds of such prepayment shall be allocated pro rata to the Trust Securities.

         "Like  Amount"  means (i) with  respect  to a  redemption  of the Trust
Securities,  Trust Securities having a Liquidation Amount equal to the principal
amount of Exchange Junior Subordinated  Debentures to be paid in accordance with
their  terms  and  (ii)  with  respect  to a  distribution  of  Exchange  Junior
Subordinated  Debentures  upon the  liquidation  of the Trust,  Exchange  Junior
Subordinated  Debentures  having a  principal  amount  equal to the  Liquidation
Amount of the Trust  Securities  of the  holder  to whom  such  Exchange  Junior
Subordinated Debentures are distributed.

         The  Corporation  will have the  option to prepay the  Exchange  Junior
Subordinated  Debentures,  (i) in  whole or in part,  on or  after  the  Initial
Optional  Redemption Date, at the applicable  Optional Prepayment Price and (ii)
in whole but not in part, at any time prior to the Initial  Optional  Redemption
Date,  upon the occurrence of a Special Event,  at the Special Event  Prepayment
Price, in each case subject to the receipt of any required regulatory  approval.
See   "--Description  of  Exchange  Junior   Subordinated   Debentures--Optional
Prepayment" and "--Special Event Prepayment."

LIQUIDATION  OF THE TRUST  AND  DISTRIBUTION  OF  EXCHANGE  JUNIOR  SUBORDINATED
DEBENTURES

         The Corporation  will have the right at any time to terminate the Trust
and, after  satisfaction of liabilities to creditors of the Trust as required by
applicable  law, to cause the  Exchange  Junior  Subordinated  Debentures  to be
distributed to the holders of the Trust  Securities in liquidation of the Trust.
Such right is subject to (i) the  Administrative  Trustees  having  received  an
opinion  of  counsel to the  effect  that such  distribution  will not cause the
holders of Exchange  Capital  Securities  to recognize  gain or loss for federal
income tax  purposes  and (ii) the  Corporation  having  received  any  required
regulatory approval.

         The Trust shall automatically terminate upon the first to occur of: (i)
certain  events of bankruptcy,  dissolution  or liquidation of the  Corporation;
(ii) the  distribution  of a Like  Amount of the  Exchange  Junior  Subordinated
Debentures  to the  holders  of the Trust  Securities,  if the  Corporation,  as
Sponsor,  has given written  direction to the Property  Trustee to terminate the
Trust (which direction is optional and, except as described above, wholly within
the discretion of the Corporation,  as Sponsor);  (iii) redemption of all of the
Trust Securities as described under  "--Redemption;" (iv) expiration of the term
of the Trust;  and (v) the entry of an order for the dissolution of the Trust by
a court of competent jurisdiction.

         If a termination  occurs as described in clause (i), (ii), (iv), or (v)
above,  the Trust shall be liquidated by the Issuer Trustees as expeditiously as
the Issuer Trustees determine to be possible by distributing, after satisfaction
of liabilities  to creditors of the Trust as provided by applicable  law, to the
holders  of  the  Trust   Securities  a  Like  Amount  of  the  Exchange  Junior
Subordinated Debentures,  unless such distribution is determined by the Property
Trustee not to be  practicable,  in which event such holders will be entitled to
receive out of the assets of the Trust  legally  available for  distribution  to
holders, after satisfaction of liabilities to creditors of the Trust as provided
by applicable  law, an amount equal to the aggregate of the  Liquidation  Amount
plus accumulated and unpaid  Distributions  thereon to the date of payment (such
amount being the "Liquidation  Distribution").  If such Liquidation Distribution
can be paid  only in part  because  the Trust has  insufficient  assets  legally
available  to pay in full  the  aggregate  Liquidation  Distribution,  then  the
amounts payable directly by the Trust on the Trust Securities shall be paid on a
pro rata basis,  except that if a Debenture Event of Default has occurred and is
continuing,  the  Exchange  Capital  Securities  shall have a priority  over the
Common Securities. See  "--Subordination of


                                       41
<PAGE>

Common  Securities."  If  an  early  termination  occurs,  the  Exchange  Junior
Subordinated  Debentures will be subject to optional prepayment,  in whole or in
part, on or after the Initial Optional  Redemption Date, unless such termination
relates to the  circumstances  described in clause (v) above,  in which case the
Junior Subordinated Debentures will be subject to optional prepayment,  in whole
but not in part, on or after the Initial Optional Redemption Date.
   
         After the  liquidation  date is fixed for any  distribution of Exchange
Junior Subordinated Debentures to holders of the Trust Securities, (i) the Trust
Securities will no longer be deemed to be outstanding,  (ii) DTC or its nominee,
will  receive,  in  respect  of each  Global  Capital  Security  held  by it,  a
registered  global  certificate  representing  the Exchange Junior  Subordinated
Debentures to be delivered  upon such  distribution  and (iii) any  certificates
representing  Trust  Securities not held by DTC or its nominee will be deemed to
represent  Exchange Junior  Subordinated  Debentures  having a principal  amount
equal to the Liquidation  Amount of such Trust  Securities,  and bearing accrued
and  unpaid   interest  in  an  amount  equal  to  the  accumulated  and  unpaid
Distributions on such Trust Securities until such  certificates are presented to
the  Administrative  Trustees or their  agent for  cancellation,  whereupon  the
Corporation  will  issue  to  such  holder,   and  the  Debenture  Trustee  will
authenticate,  a  certificate  representing  such Exchange  Junior  Subordinated
Debentures.
    
         There can be no  assurance  as to the market  prices  for the  Exchange
Capital  Securities or the Exchange Junior  Subordinated  Debentures that may be
distributed  in  exchange  for  the  Trust   Securities  if  a  dissolution  and
liquidation  of the  Trust  were to occur.  Accordingly,  the  Exchange  Capital
Securities that an investor may purchase,  or the Exchange  Junior  Subordinated
Debentures  that the investor may receive on dissolution  and liquidation of the
Trust,  may trade at a discount to the price that the investor  paid to purchase
the Exchange Capital Securities offered hereby.

REDEMPTION PROCEDURES

         If  applicable,  Trust  Securities  shall be redeemed at the applicable
Redemption  Price  with the  proceeds  from  the  contemporaneous  repayment  or
prepayment of the Exchange  Junior  Subordinated  Debentures.  Any redemption of
Trust  Securities  shall be made and the  applicable  Redemption  Price shall be
payable  on the  Redemption  Date  only to the  extent  that the Trust has funds
legally  available  for the payment of such  applicable  Redemption  Price.  See
"--Subordination of Common Securities."
   
         If the Trust  gives a notice of  redemption  for the  Exchange  Capital
Securities,  then, by 12:00 noon, New York City time, on the Redemption Date, to
the extent funds are legally  available,  with  respect to the Exchange  Capital
Securities held in global form by DTC or its nominees, the Property Trustee will
deposit  or  cause  the  Paying  Agent to  deposit  irrevocably  with DTC  funds
sufficient to pay the applicable  Redemption  Price. See "--Form,  Denomination,
Book-Entry  Procedures  and  Transfer."  With  respect to the  Exchange  Capital
Securities held in certificated form, the Property Trustee,  to the extent funds
are legally  available,  will irrevocably  deposit with the Paying Agent for the
Exchange Capital  Securities  funds sufficient to pay the applicable  Redemption
Price and will give the Paying Agent  irrevocable  instructions and authority to
pay the  applicable  Redemption  Price to the holders  thereof upon surrender of
their certificates  evidencing the Exchange Capital  Securities.  See "--Payment
and Paying Agency."  Notwithstanding the foregoing,  Distributions payable on or
prior to the  Redemption  Date shall be payable to the holders of such  Exchange
Capital  Securities  on the relevant  record dates for the related  Distribution
Dates.  If notice of  redemption  shall have been given and funds  deposited  as
required,  then upon the date of such deposit,  all rights of the holders of the
Exchange Capital  Securities called for redemption will cease,  except the right
of the holders of such Exchange  Capital  Securities  to receive the  applicable
Redemption  Price,  but without  interest  on such  Redemption  Price,  and such
Exchange Capital Securities will cease to be outstanding.  In the event that any
Redemption Date of Exchange  Capital  Securities is not a Business Day, then the
applicable  Redemption  Price  payable  on such  date  will be paid on the  next
succeeding day that is a Business Day (and without any interest or other payment
in respect of any such delay), except that, if such next succeeding Business Day
falls in the next calendar year,  such payment shall be made on the  immediately
preceding Business Day . In the event that payment of the applicable  Redemption
Price is  improperly  withheld or refused and not paid either by the Trust or by
the
    

                                       42
<PAGE>

Corporation pursuant to the Exchange Guarantee as described under "--Description
of Exchange  Guarantee," (i)  Distributions on Exchange Capital  Securities will
continue to accumulate at the  then-applicable  rate,  from the Redemption  Date
originally established by the Trust to the date such applicable Redemption Price
is actually paid and (ii) the actual  payment date will be the  Redemption  Date
for purposes of calculating the applicable Redemption Price.

         Subject to applicable law (including, without limitation, United States
federal securities law), the Corporation or its subsidiaries may at any time and
from time to time purchase outstanding Exchange Capital Securities by tender, in
the open market or by private agreement.

         Notice of any  redemption  will be mailed at least 30 days but not more
than 60 days prior to the Redemption Date to each holder of Trust  Securities at
its  registered  address.  Unless  the  Corporation  defaults  in payment of the
applicable  Redemption  Price on, or in the  repayment  of, the Exchange  Junior
Subordinated  Debentures,  on and after the Redemption Date,  Distributions will
cease to accrue on the Trust Securities called for redemption.

SUBORDINATION OF COMMON SECURITIES

         Payment of  Distributions  on, and the  Redemption  Price of, the Trust
Securities,  as  applicable,  shall be made pro  rata  based on the  Liquidation
Amount of the Trust Securities;  provided,  however, that if on any Distribution
Date or Redemption  Date a Debenture Event of Default shall have occurred and be
continuing,  no payment of any Distribution  on, or applicable  Redemption Price
of,  any of the  Common  Securities,  and no other  payment  on  account  of the
redemption,  liquidation or other acquisition of the Common Securities, shall be
made unless payment in full in cash of all accumulated and unpaid  Distributions
on all of the  outstanding  Exchange  Capital  Securities  for all  Distribution
periods  terminating  on or  prior  thereto,  or in the case of  payment  of the
applicable Redemption Price the full amount of such Redemption Price, shall have
been made or provided for, and all funds available to the Property Trustee shall
first be applied  to the  payment  in full in cash of all  Distributions  on, or
Redemption Price of, the Exchange Capital Securities then due and payable.

         In the case of any Event of  Default  under the  Trust  Agreement,  the
Corporation as holder of the Common Securities will be deemed to have waived any
right to act with  respect  to such  Event of  Default  until the effect of such
Event of Default shall have been cured,  waived or otherwise  eliminated.  Until
any such Event of Default has been so cured, waived or otherwise eliminated, the
Property  Trustee  shall act  solely on behalf  of the  holders  of the  Capital
Securities  and  not on  behalf  of the  Corporation  as  holder  of the  Common
Securities,  and only the holders of the Capital  Securities will have the right
to direct the Property Trustee to act on their behalf.

EVENTS OF DEFAULT; NOTICE

         The occurrence of a Debenture Event of Default (see  "--Description  of
Exchange   Junior   Subordinated   Debentures--Debenture   Events  of  Default")
constitutes an "Event of Default" under the Trust Agreement.

         Within 10 Business  Days after the  occurrence  of any Event of Default
actually  known to the Property  Trustee,  the Property  Trustee shall  transmit
notice  of  such  Event  of  Default  to the  holders  of the  Exchange  Capital
Securities, the Administrative Trustees and the Corporation,  as Sponsor, unless
such Event of Default  shall have been  cured or  waived.  The  Corporation,  as
Sponsor, and the Administrative  Trustees are required to file annually with the
Property  Trustee a certificate as to whether or not they are in compliance with
all the conditions and covenants applicable to them under the Trust Agreement.

         If a Debenture  Event of Default has  occurred and is  continuing,  the
Exchange Capital  Securities shall have a preference over the Common  Securities
as described  under  "--Liquidation  of the Trust and  Distribution  of Exchange
Junior Subordinated Debentures" and "--Subordination of Common Securities."

REMOVAL OF ISSUER TRUSTEES


                                       43
<PAGE>

         Unless  a  Debenture  Event  of  Default  shall  have  occurred  and be
continuing,  any Issuer  Trustee may be removed at any time by the holder of the
Common  Securities.  If a  Debenture  Event  of  Default  has  occurred  and  is
continuing, the Property Trustee and the Delaware Trustee may be removed at such
time by the  holders  of a majority  in  Liquidation  Amount of the  outstanding
Capital  Securities.  In no  event  will the  holders  of the  Exchange  Capital
Securities   have  the  right  to  vote  to  appoint,   remove  or  replace  the
Administrative  Trustees,  which  voting  rights are vested  exclusively  in the
Corporation as the holder of the Common Securities. No resignation or removal of
an Issuer Trustee and no  appointment of a successor  trustee shall be effective
until the acceptance of appointment by the successor  trustee in accordance with
the provisions of the Trust Agreement.

CO-TRUSTEES AND SEPARATE PROPERTY TRUSTEE

         Unless  a  Debenture  Event  of  Default  shall  have  occurred  and be
continuing,  at any  time or  times,  for  the  purpose  of  meeting  the  legal
requirements of the Trust Indenture Act or of any jurisdiction in which any part
of the Trust's  property may at any time be located,  the Property Trustee shall
have power to appoint one or more persons either to act as a co-trustee, jointly
with the Property Trustee,  of all or any part of such Trust's  property,  or to
act as separate trustee of any such property, in either case with such powers as
may be provided in the instrument of appointment,  and to vest in such person or
persons in such capacity any property, title, right or power deemed necessary or
desirable, subject to the provisions of the Trust Agreement.

MERGER OR CONSOLIDATION OF ISSUER TRUSTEES

         Any Person into which the Property Trustee, the Delaware Trustee or any
Administrative  Trustee that is not a natural  person may be merged or converted
or with which it may be  consolidated,  or any Person resulting from any merger,
conversion or  consolidation  to which such Issuer Trustee shall be a party,  or
any Person  succeeding to all or substantially  all the corporate trust business
of such Issuer Trustee,  shall be the successor of such Issuer Trustee under the
Trust Agreement, provided such Person shall be otherwise qualified and eligible.

MERGERS, CONSOLIDATIONS, AMALGAMATIONS OR REPLACEMENTS OF THE TRUST
   
         The Trust may not merge with or into,  consolidate,  amalgamate,  or be
replaced  by, or  convey,  transfer  or lease its  properties  and  assets as an
entirety or  substantially  as an entirety to any  corporation  or other Person,
except as described herein or as otherwise described under "--Liquidation of the
Trust and  Distribution of Exchange Junior  Subordinated  Debentures." The Trust
may, at the  request of the  Corporation,  as  Sponsor,  with the consent of the
Administrative  Trustees  but without the consent of the holders of the Exchange
Capital Securities, merge with or into, consolidate,  amalgamate, or be replaced
by or convey,  transfer  or lease its  properties  and assets as an  entirety or
substantially  as an entirety to a trust organized as such under the laws of any
state; provided, that (i) such successor entity either (a) expressly assumes all
of the  obligations  of the Trust with  respect to the Trust  Securities  or (b)
substitutes for the Trust Securities other securities  having  substantially the
same terms as the Trust  Securities (the "Successor  Securities") so long as the
Successor Securities rank the same as the Trust Securities rank in priority with
respect  to  distributions  and  payments  upon   liquidation,   redemption  and
otherwise,  (ii) the Corporation  expressly appoints a trustee of such successor
entity  possessing  the same  powers and  duties as the  Property  Trustee  with
respect to the Exchange  Junior  Subordinated  Debentures,  (iii) the  Successor
Securities  are  listed,  or  any  Successor  Securities  will  be  listed  upon
notification  of  issuance,   on  any  national  securities  exchange  or  other
organization  on which the Trust  Securities are then listed or quoted,  if any,
(iv) if the Exchange Capital Securities (including any Successor Securities) are
rated by any nationally recognized statistical rating organization prior to such
transaction, such merger, consolidation,  amalgamation, replacement, conveyance,
transfer or lease does not cause the Exchange Capital Securities  (including any
Successor Securities) or, if the Exchange Junior Subordinated  Debentures are so
rated, the Exchange Junior Subordinated Debentures, to be downgraded by any such
nationally  recognized   statistical  rating  organization,   (v)  such  merger,
consolidation, amalgamation, replacement, conveyance, transfer or lease does not
adversely  affect the rights,  preferences  and privileges of the holders of the
Trust Securities  (including any Successor  Securities) in any material respect,
    

                                       44
<PAGE>

(vi) such successor entity has a purpose  identical to that of the Trust,  (vii)
prior to such  merger,  consolidation,  amalgamation,  replacement,  conveyance,
transfer or lease,  the  Corporation  has received an opinion  from  independent
counsel to the Trust  experienced  in such  matters to the effect  that (a) such
merger, consolidation,  amalgamation, replacement, conveyance, transfer or lease
does not adversely affect the rights,  preferences and privileges of the holders
of the Trust  Securities  (including  any Successor  Securities) in any material
respect  (other than any dilution of such holders'  interests in the new entity)
and  (b)  following  such  merger,  consolidation,   amalgamation,  replacement,
conveyance,  transfer or lease, neither the Trust nor such successor entity will
be required to register as an investment  company under the  Investment  Company
Act of  1940,  as  amended  (the  "Investment  Company  Act"),  and  (viii)  the
Corporation  or any  permitted  successor  or  assignee  owns all of the  common
securities of such  successor  entity and  guarantees  the  obligations  of such
successor entity under the Successor  Securities at least to the extent provided
by  the  Exchange  Guarantee  and  the  Common  Guarantee.  Notwithstanding  the
foregoing,  the Trust  shall not,  except with the consent of holders of 100% in
Liquidation Amount of the Trust Securities, consolidate,  amalgamate, merge with
or into,  or be replaced  by or convey,  transfer  or lease its  properties  and
assets as an entirety  or  substantially  as an entirety to any other  entity or
permit any other  entity to  consolidate,  amalgamate,  merge  with or into,  or
replace  it,  if  such   consolidation,   amalgamation,   merger,   replacement,
conveyance,  transfer or lease would cause the Trust or the successor entity not
to be  classified  as a grantor  trust for  United  States  federal  income  tax
purposes.

VOTING RIGHTS; AMENDMENT OF THE TRUST AGREEMENT

         Except  as  provided  herein  and  under  "--Mergers,   Consolidations,
Amalgamations  or  Replacements  of the Trust" and  "--Description  of  Exchange
Guarantee--Amendments  and Assignment" and as otherwise  required by law and the
Trust  Agreement,  the holders of the Exchange  Capital  Securities will have no
voting rights.
   
         The  Trust   Agreement  may  be  amended  from  time  to  time  by  the
Corporation,  the Property Trustee and the Administrative Trustees,  without the
consent  of the  holders  of the  Trust  Securities  (i) to cure any  ambiguity,
correct  or  supplement  any  provision  in  the  Trust  Agreement  that  may be
inconsistent  with any other  provision,  or to make any other  provisions  with
respect to matters or questions  arising under the Trust Agreement,  which shall
not be inconsistent with the other provisions of the Trust Agreement, or (ii) to
modify, eliminate or add to any provisions of the Trust Agreement to such extent
as shall be  necessary  to ensure  that the Trust  will be  classified  for U.S.
federal  income  tax  purposes  as a grantor  trust at all times  that any Trust
Securities  are  outstanding or to ensure that the Trust will not be required to
register as an "investment company" under the Investment Company Act or (iii) to
modify, eliminate or add any provisions of the Trust Agreement to such extent as
shall be necessary to enable the Trust or the Corporation to conduct an Exchange
Offer in the manner contemplated by the Registration Rights Agreement, provided,
however,  that in each  case,  such  action  shall not  adversely  affect in any
material  respect  the  interests  of the holders of the Trust  Securities.  Any
amendments  of the  Trust  Agreement  pursuant  to the  foregoing  shall  become
effective when notice  thereof is given to the holders of the Trust  Securities.
The Trust  Agreement may be amended by the Issuer  Trustees and the  Corporation
(i) with the consent of holders  representing a majority (based upon Liquidation
Amount) of the outstanding  Trust Securities and (ii) upon receipt by the Issuer
Trustees of an opinion of counsel experienced in such matters to the effect that
such  amendment or the exercise of any power  granted to the Issuer  Trustees in
accordance  with such  amendment will not affect the Trust's status as a grantor
trust for U.S. federal income tax purposes or the Trust's  exemption from status
as an  "investment  company" under the  Investment  Company Act,  provided that,
without the consent of each holder of Trust Securities,  the Trust Agreement may
not be amended to (i)  change  the amount or timing of any  Distribution  on the
Trust  Securities or otherwise  adversely  affect the amount of any Distribution
required to be made in respect of the Trust Securities as of a specified date or
(ii) restrict the right of a holder of Trust  Securities  to institute  suit for
the enforcement of any such payment on or after such date. The Exchange  Capital
Securities and any Original  Capital  Securities that remain  outstanding  after
consummation  of the  Exchange  Offer will vote  together as a single  class for
purposes  of  determining  whether  holders  of  the  requisite   percentage  in
outstanding  Liquidation  Amount thereof have taken certain actions or exercised
certain rights under the Trust Agreement.
    
         So long as any Exchange Junior Subordinated  Debentures are held by the
Property Trustee,  the Issuer Trustees shall not (i) direct the time, method and
place of conducting  any  proceeding  for any remedy  available to the Debenture
Trustee,  or execute any trust or power conferred on the Debenture

                                       45
<PAGE>

Trustee with respect to the Exchange Junior Subordinated Debentures,  (ii) waive
certain past defaults under the  Indenture,  (iii) exercise any right to rescind
or annul a declaration of  acceleration  of the maturity of the principal of the
Exchange  Junior  Subordinated  Debentures  or (iv)  consent  to any  amendment,
modification or termination of the Indenture or the Exchange Junior Subordinated
Debentures,  where  such  consent  shall be  required,  without,  in each  case,
obtaining the prior approval of the holders of a majority in Liquidation  Amount
of all outstanding Capital Securities;  provided,  however, that where a consent
under the Indenture  would require the consent of each holder of Exchange Junior
Subordinated  Debentures affected thereby, no such consent shall be given by the
Property  Trustee  without the prior  approval  of each  holder of the  Exchange
Capital  Securities.  The Issuer Trustees shall not revoke any action previously
authorized  or  approved  by a vote  of the  holders  of  the  Exchange  Capital
Securities except by subsequent vote of such holders. The Property Trustee shall
notify each holder of Exchange  Capital  Securities  of any notice of default it
receives  with  respect  to the  Exchange  Junior  Subordinated  Debentures.  In
addition to obtaining  the  foregoing  approvals of such holders of the Exchange
Capital  Securities,  prior to taking any of the foregoing  actions,  the Issuer
Trustees  shall obtain an opinion of counsel  experienced in such matters to the
effect that the Trust will continue to be classified as a grantor trust, and not
as an association taxable as a corporation, for U.S. federal income tax purposes
on account of such action.

         Any required approval of holders of Exchange Capital  Securities may be
given at a meeting of such  holders  convened  for such  purpose or  pursuant to
written  consent.  The  Property  Trustee  will cause a notice of any meeting at
which  holders of Exchange  Capital  Securities  are entitled to vote, or of any
matter upon which action by written  consent of such holders is to be taken,  to
be given to each holder of record of Exchange  Capital  Securities in the manner
set forth in the Trust Agreement.

         No vote or consent of the holders of Exchange  Capital  Securities will
be required for the Trust to redeem and cancel the Exchange  Capital  Securities
in accordance with the Trust Agreement.

         Notwithstanding  that holders of the Exchange  Capital  Securities  are
entitled to vote or consent under any of the circumstances  described above, any
of the Exchange  Capital  Securities  that are owned by the  Corporation  or any
affiliate of the  Corporation  shall,  for purposes of such vote or consent,  be
treated as if they were not outstanding.

FORM, DENOMINATION, BOOK-ENTRY PROCEDURES AND TRANSFER

         The Exchange Capital Securities initially will be represented by one or
more Exchange Capital Securities in registered,  global form (collectively,  the
"Global Capital  Securities").  The Global Capital  Securities will be deposited
upon issuance with the Property  Trustee as custodian for DTC, in New York,  New
York, and registered in the name of DTC or its nominee,  in each case for credit
to an account of a direct or indirect participant in DTC as described herein.

         In  the  event  that  Exchange   Capital   Securities   are  issued  in
certificated  form, the Exchange  Capital  Securities will be in blocks having a
Liquidation  Amount of not less than $100,000 (100 Exchange Capital  Securities)
and may be  transferred  or exchanged on in such blocks in the manner  described
herein.

         Except  as set forth  herein,  the  Global  Capital  Securities  may be
transferred,  in whole and not in part,  only to another  nominee of DTC or to a
successor  of DTC or its  nominee  and only in  amounts  that  would not cause a
holder to own less than 100 Exchange Capital Securities. Beneficial interests in
the  Global  Capital  Securities  may  not be  exchanged  for  Exchange  Capital
Securities in certificated  form except in the limited  circumstances  described
herein.  See  "--Exchange  of Book-Entry  Capital  Securities  for  Certificated
Capital Securities."

DEPOSITORY PROCEDURES

         DTC  has  advised  the  Trust  and  the  Corporation   that  DTC  is  a
limited-purpose trust company organized under the laws of the state of New York,
a member of the Federal Reserve System, a "clearing


                                       46
<PAGE>

corporation"  within the meaning of the Uniform  Commercial Code and a "clearing
agency"  registered  pursuant to the  provisions  of Section 17A of the Exchange
Act.  DTC was created to hold  securities  for its  participating  organizations
(collectively,   the   "Participants")  and  to  facilitate  the  clearance  and
settlement of  transactions in those  securities  between  Participants  through
electronic   book-entry  changes  in  accounts  of  its  Participants,   thereby
eliminating the need for physical movement of certificates. Participants include
securities brokers and dealers (including the Initial  Purchaser),  banks, trust
companies,  clearing  corporations  and certain  other  organizations.  Indirect
access  to DTC's  system  is also  available  to other  entities  such as banks,
brokers,  dealers and trust companies that clear through or maintain a custodial
relationship  with a Participant,  either directly or indirectly  (collectively,
the "Indirect Participants").  Persons who are not Participants may beneficially
own securities held by or on behalf of DTC only through the  Participants or the
Indirect Participants. The ownership interest and transfer of ownership interest
of each  actual  purchaser  of each  security  held by or on  behalf  of DTC are
recorded on the records of the Participants and Indirect Participants.

         DTC has also advised the Trust and the  Corporation  that,  pursuant to
procedures established by it, (i) upon deposit of the Global Capital Securities,
DTC will credit the accounts of Participants designated by the Initial Purchaser
with portions of the principal amount of the Global Capital  Securities and (ii)
ownership of such interests in the Global Capital  Securities  will be shown on,
and the transfer of ownership  thereof will be effected  only  through,  records
maintained by DTC (with respect to the  Participants) or by the Participants and
the Indirect  Participants (with respect to other owners of beneficial interests
in the Global Capital Securities).

         Investors in the Global  Capital  Securities  may hold their  interests
therein directly  through DTC if they are  Participants,  or indirectly  through
organizations that are Participants.  All interests in a Global Capital Security
will be subject to the  procedures  and  requirements  of DTC.  The laws of some
states require that certain persons take physical  delivery in certificated form
of securities that they own.  Consequently,  the ability to transfer  beneficial
interests in a Global  Capital  Security to such persons will be limited to that
extent. Because DTC can act only on behalf of Participants, which in turn act on
behalf of  Indirect  Participants  and  certain  banks,  the ability of a person
having  beneficial  interests  in a  Global  Capital  Security  to  pledge  such
interests to persons or entities that do not  participate in the DTC system,  or
otherwise take actions in respect of such interests, may be affected by the lack
of  a  physical  certificate  evidencing  such  interests.   For  certain  other
restrictions on the  transferability  of the Exchange  Capital  Securities,  see
"--Exchange  of  Book-Entry   Capital   Securities  for   Certificated   Capital
Securities."

         EXCEPT AS DESCRIBED  HEREIN,  OWNERS OF INTERESTS IN THE GLOBAL CAPITAL
SECURITIES WILL NOT HAVE EXCHANGE CAPITAL SECURITIES  REGISTERED IN THEIR NAMES,
WILL  NOT  RECEIVE  PHYSICAL   DELIVERY  OF  EXCHANGE   CAPITAL   SECURITIES  IN
CERTIFICATED  FORM AND WILL NOT BE CONSIDERED THE  REGISTERED  OWNERS OR HOLDERS
THEREOF UNDER THE TRUST AGREEMENT FOR ANY PURPOSE.

         Payments in respect of the Global  Capital  Security  registered in the
name of DTC or its nominee will be payable by the Property Trustee to DTC in its
capacity as the registered holder under the Trust Agreement.  Under the terms of
the Trust Agreement,  the Property Trustee will treat the persons in whose names
the Exchange Capital Securities,  including the Global Capital  Securities,  are
registered as the owners  thereof for the purpose of receiving such payments and
for any and all other purposes  whatsoever.  Consequently,  neither the Property
Trustee nor any agent thereof has or will have any  responsibility  or liability
for  (i)  any  aspect  of  DTC's  records  or  any   Participant's  or  Indirect
Participant's  records  relating to, or payments made on account of,  beneficial
ownership  interests  in the  Global  Capital  Securities,  or for  maintaining,
supervising or reviewing any of DTC's records or any  Participant's  or Indirect
Participant's  records  relating to the  beneficial  ownership  interests in the
Global Capital  Securities or (ii) any other matter  relating to the actions and
practices of DTC or any of its  Participants or Indirect  Participants.  DTC has
advised the Trust and the Corporation that its current practice, upon receipt of
any payment in respect of securities such as the Exchange Capital Securities, is
to credit the  accounts  of the  relevant  Participants  with the payment on the
payment  date,  in  amounts   proportionate  to  their  respective  holdings  in
Liquidation Amount of beneficial  interests in the relevant security as shown on
the records of DTC unless DTC has reason to believe it will not receive  payment
on such payment date. Payments by the Participants and the Indirect Participants
to the beneficial owners of Exchange Capital


                                       47
<PAGE>

Securities will be governed by standing instructions and customary practices and
will be the responsibility of the Participants or the Indirect  Participants and
will not be the  responsibility of DTC, the Property  Trustee,  the Trust or the
Corporation.  None of the Trust, the Corporation or the Property Trustee will be
liable  for any  delay  by DTC or any of its  Participants  in  identifying  the
beneficial  owners  of the  Exchange  Capital  Securities,  and the  Trust,  the
Corporation  and the  Property  Trustee  may  conclusively  rely on and  will be
protected in relying on instructions from DTC or its nominee for all purposes.
   
         Secondary  market  trading  activity in interests in the Global Capital
Securities will settle in immediately  available funds,  subject in all cases to
the  rules  and  procedures  of DTC  and  its  Participants.  Transfers  between
Participants  in DTC will be effected in accordance with DTC's  procedures,  and
will settle in same-day funds.
    
         DTC has  advised  the Trust and the  Corporation  that it will take any
action  permitted  to be  taken  by a  holder  of  Exchange  Capital  Securities
(including,  without limitation, the presentation of Exchange Capital Securities
for  exchange  as  described  herein)  only  at the  direction  of  one or  more
Participants  to  whose  account  with  DTC  interests  in  the  Global  Capital
Securities  are credited  and only in respect of such  portion of the  aggregate
Liquidation  Amount  of  the  Exchange  Capital  Securities  as  to  which  such
Participant or Participants has or have given such direction.  However, if there
is an Event of Default  under the Trust  Agreement,  DTC  reserves  the right to
exchange the Global Capital  Securities for legended Exchange Capital Securities
in certificated  form and to distribute such Exchange Capital  Securities to its
Participants.

         So long as DTC or its  nominee  is the  registered  owner of the Global
Capital Securities,  DTC or such nominee, as the case may be, will be considered
the sole owner or holder of the Exchange Capital  Securities  represented by the
Global Capital Security for all purposes under the Trust Agreement.

         Although  DTC has  agreed to the  foregoing  procedures  to  facilitate
transfers of interest in the Global Capital  Securities  among  Participants  in
DTC,  it is under no  obligation  to perform  or to  continue  to  perform  such
procedures,  and such  procedures may be  discontinued  at any time. None of the
Trust, the Corporation or the Property Trustee will have any  responsibility for
the  performance by DTC or its  Participants  or Indirect  Participants of their
respective obligations under the rules and procedures governing its operations.

         The  information  in this  section  concerning  DTC and its  book-entry
system has been obtained from sources that the Trust and the Corporation believe
to be reliable,  but neither the Trust nor the Corporation takes  responsibility
for the accuracy thereof.

EXCHANGE OF BOOK-ENTRY CAPITAL SECURITIES FOR CERTIFICATED CAPITAL SECURITIES

         A  Global  Capital   Security  is  exchangeable  for  Exchange  Capital
Securities  in  registered  certificated  form if (i) DTC (a) notifies the Trust
that it is unwilling or unable to continue as Depository  for the Global Capital
Security or (b) has ceased to be a clearing agency registered under the Exchange
Act, and the Trust thereupon fails to appoint a successor  Depository  within 90
days, (ii) the Trust in its sole discretion  elects to cause the issuance of the
Exchange  Capital  Securities  in  certificated  form or (iii)  there shall have
occurred and be  continuing  an Event of Default or any event which after notice
or lapse of time or both would be an Event of Default under the Trust Agreement.
In addition,  beneficial interests in a Global Capital Security may be exchanged
by or on behalf of DTC for certificated Exchange Capital Securities upon request
by DTC,  but  only  upon at least 20 days'  prior  written  notice  given to the
Property  Trustee in accordance with DTC's customary  procedures.  In all cases,
certificated  Exchange Capital  Securities  delivered in exchange for any Global
Capital  Security or  beneficial  interests  therein will be  registered  in the
names,  and issued in any approved  denominations,  requested by or on behalf of
the Depository (in accordance with its customary procedures).

PAYMENT AND PAYING AGENCY


                                       48
<PAGE>

         Payments in respect of the Exchange  Capital  Securities held in global
form shall be made to the Depository,  which shall credit the relevant  accounts
at the  Depository  on the  applicable  Distribution  Dates or in respect of the
Exchange Capital  Securities that are not held by the Depository,  such payments
shall be made by check mailed to the address of the holder  entitled  thereto as
such address shall appear on the register. The paying agent (the "Paying Agent")
shall  initially be the Property  Trustee and shall include any co-paying  agent
chosen by the Property Trustee that is acceptable to the Administrative Trustees
and the  Corporation.  The Paying  Agent shall be  permitted to resign as Paying
Agent upon 30 days' written notice to the Property Trustee,  the  Administrative
Trustees and the  Corporation.  In the event that the Property  Trustee shall no
longer  be the  Paying  Agent,  the  Administrative  Trustees  shall  appoint  a
successor   (which  shall  be  a  bank  or  trust  company   acceptable  to  the
Administrative Trustees and the Corporation) to act as Paying Agent.

RESTRICTIONS ON TRANSFER

         The Exchange Capital Securities will be issued, and may be transferred,
only in  blocks  having a  Liquidation  Amount of not less  than  $100,000  (100
Exchange  Capital  Securities)  and multiples of $1,000 in excess  thereof.  Any
attempted sale,  transfer or other disposition of Exchange Capital Securities in
a block having a Liquidation  Amount of less than $100,000 shall be deemed to be
void and of no legal effect whatsoever.  Any such transferee shall be deemed not
to be the holder of such Exchange Capital Securities for any purpose,  including
but not  limited  to the  receipt  of  Distributions  on such  Exchange  Capital
Securities,  and such transferee shall be deemed to have no interest  whatsoever
in such Exchange Capital Securities.

REGISTRAR AND TRANSFER AGENT

         The Property  Trustee will act as registrar and transfer  agent for the
Exchange Capital Securities.

         Registration  of transfers of the Exchange  Capital  Securities will be
effected  without  charge by or on behalf of the Trust,  but upon payment of any
tax or other  governmental  charges that may be imposed in  connection  with any
transfer or exchange.  The Trust will not be required to register or cause to be
registered the transfer of the Exchange Capital  Securities after they have been
called for redemption.

INFORMATION CONCERNING THE PROPERTY TRUSTEE

         The Property Trustee,  other than during the occurrence and continuance
of an  Event  of  Default,  undertakes  to  perform  only  such  duties  as  are
specifically  set forth in the Trust  Agreement and,  during the existence of an
Event of Default,  must  exercise the same degree of care and skill as a prudent
person would  exercise or use under the  circumstances  in the conduct of his or
her own affairs.  Subject to this  provision,  the Property  Trustee is under no
obligation to exercise any of the powers vested in it by the Trust  Agreement at
the request of any holder of Trust  Securities  unless it is offered  reasonable
indemnity  against the costs,  expenses and  liabilities  that might be incurred
thereby.  If no Event of Default has occurred and is continuing and the Property
Trustee is required to decide  between  alternative  causes of action,  construe
ambiguous  provisions in the Trust  Agreement or is unsure of the application of
any provision of the Trust Agreement, and the matter is not one on which holders
of the Exchange Capital  Securities or the Common  Securities are entitled under
the Trust Agreement to vote, then the Property Trustee shall take such action as
is directed by the Corporation  and, if not so directed,  shall take such action
as it deems  advisable  and in the best  interests  of the  holders of the Trust
Securities and will have no liability  except for its own bad faith,  negligence
or willful misconduct.

MISCELLANEOUS

         The Administrative  Trustees are authorized and directed to conduct the
affairs of and to operate the Trust in such a way that (i) the Trust will not be
deemed  to be an  "investment  company"  required  to be  registered  under  the
Investment Company Act, (ii) the Trust will be classified as a grantor trust for
United  States  federal  income  tax  purposes  and  (iii) the  Exchange  Junior
Subordinated  Debentures  will be treated as indebtedness of the Corporation for
United States federal income tax purposes.  In this


                                       49
<PAGE>

connection,  the Corporation and the  Administrative  Trustees are authorized to
take any action,  not  inconsistent  with applicable law or the Trust Agreement,
that the  Administrative  Trustees determine in their discretion to be necessary
or  desirable  for such  purposes,  as long as such action  does not  materially
adversely affect the interests of the holders of the Trust Securities.

         The Trust Agreement  provides that (i) holders of the Trust  Securities
have no  preemptive  or similar  rights to subscribe  for any  additional  Trust
Securities,  and  (ii) the  issuance  of  Exchange  Capital  Securities  and the
issuance of Common Securities are not subject to preemptive or similar rights.

         The Trust may not borrow money, issue debt, execute mortgages or pledge
any of its assets.

             DESCRIPTION OF EXCHANGE JUNIOR SUBORDINATED DEBENTURES

         The  Original  Junior  Subordinated  Debentures  were  issued  and  the
Exchange Junior Subordinated Debentures will be issued under the Indenture.  The
Indenture  has been  qualified  under the Trust  Indenture  Act. This summary of
certain terms and provisions of the Exchange Junior Subordinated  Debentures and
the Indenture  does not purport to be complete,  and where  reference is made to
particular  provisions  of  the  Indenture,   such  provisions,   including  the
definitions of certain terms,  some of which are not otherwise  defined  herein,
are  qualified in their  entirety by reference to all of the  provisions  of the
Indenture  and those terms made a part of the  Indenture by the Trust  Indenture
Act.

GENERAL
   
         Concurrently with the issuance of the Original Capital Securities,  the
Trust invested the proceeds thereof, together with the consideration paid by the
Corporation  for  the  Common  Securities,   in  Original  Junior   Subordinated
Debentures  issued  by  the  Corporation.   The  Exchange  Junior   Subordinated
Debentures,  similarly to the Original Junior Subordinated Debentures, will bear
interest at the annual rate of 11.00% of the principal  amount thereof,  payable
semi-annually  in  arrears  on June 1 and  December  1 of each  year  (each,  an
"Interest  Payment Date"),  commencing June 1, 1998, to the person in whose name
each Exchange Junior  Subordinated  Debenture is registered,  subject to certain
exceptions,  at the close of business on the 15th day of the month preceding the
month in which the relevant  payment date falls. It is anticipated  that,  until
the  liquidation,  if any,  of the  Trust,  each  Exchange  Junior  Subordinated
Debenture  will be held in the name of the  Property  Trustee  in trust  for the
benefit of the holders of the Trust  Securities.  The amount of interest payable
for any period will be computed on the basis of a 360-day year of twelve  30-day
months.  In the event that any date on which interest is payable on the Exchange
Junior  Subordinated  Debentures  is not a  Business  Day,  then  payment of the
interest  payable on such date will be made on the next succeeding day that is a
Business Day (and  without any interest or other  payment in respect of any such
delay), with the same force and effect as if made on such date. Accrued interest
that is not paid on the applicable  Interest  Payment Date will bear  additional
interest on the amount thereof (to the extent  permitted by law) at the rate per
annum of 11.00% thereof, compounded semi-annually.  The term "interest," as used
herein,  shall include  semi-annual  interest payments,  interest on semi-annual
interest  payments  not  paid  on  the  applicable  Interest  Payment  Date  and
Additional Sums, as applicable.
    
         The Exchange Junior Subordinated  Debentures will be issued pursuant to
the Indenture.  The Exchange Junior Subordinated  Debentures will mature on June
1, 2027 (the "Stated Maturity Date").

         The Exchange Junior Subordinated  Debentures will be unsecured and will
rank pari passu with the Original Junior  Subordinated  Debentures and all Other
Debentures  and  subordinate  and  junior  in right  of  payment  to all  Senior
Indebtedness  to the extent and in the  manner set forth in the  Indenture.  See
"--Subordination."  At September 30, 1997 the Corporation had $29.6 million face
amount of Senior  Indebtedness  outstanding.  In addition to outstanding  Senior
Indebtedness,  the Corporation  also had outstanding at September 30, 1997 $16.2
million face amount of 4.0% cumulative  preferred stock. The terms of the Senior
Indebtedness  and the cumulative  preferred stock include various  covenants and
other


                                       50
<PAGE>

restrictions, including significant financial penalties, upon default of payment
of interest or  dividends,  as  applicable.  Under such a default  circumstance,
these  restrictions may have a material impact on the ability of the Corporation
to satisfy its obligations with respect to the Capital Securities.  At September
30, 1997, the annual  interest  expense to service the Senior  Indebtedness  was
$3.3 million and the annual  dividend  requirement on the  cumulative  preferred
stock was $648,000.

         As a  holding  company,  the  Corporation's  operations  are  conducted
primarily by its subsidiaries,  TeleBank and TCM. Presently,  dividends from the
Bank are the primary source of funds for the  Corporation.  There are regulatory
limitations  on the payment of dividends to the  Corporation  from the Bank, and
federally  chartered,  FDIC  insured  savings  banks  generally  are required to
provide their  Regional  Director of the OTS with no less than 30 days notice of
any proposed  dividend.  At September 30, 1997 the Bank had approximately  $14.1
million  available  under  OTS  regulations  for  payment  of  dividends  to the
Corporation.  However, the OTS can prohibit payment of any or all such dividends
under  certain  circumstances,  including if such payment  would  constitute  an
unsafe or unsound banking  practice.  In addition to restrictions on the payment
of  dividends,  the Bank is subject to  restrictions  imposed by federal  law on
extensions of credit to, and certain other  transactions  with, the  Corporation
and certain other  affiliates,  and on investments in stock or other securities.
Such  restrictions  prevent the Bank from  lending to the  Corporation  and such
other  affiliates  unless the loans are secured by various types of  collateral.
Further,  such secured loans, other transactions and investments by the Bank are
generally  limited  in  amount  as to the  Corporation  and  each of such  other
affiliates  to 10% of the Bank's  capital and surplus and as to the  Corporation
and all of such other  affiliates  to an aggregate of 20% of the Bank's  capital
and surplus.

         Under terms of the indentures pursuant to which the Senior Indebtedness
was  issued,  the  Corporation   presently  is  required  to  maintain,   on  an
unconsolidated  basis,  liquid assets in an amount equal to or greater than $3.3
million,  which  represents 100% of the aggregate annual interest expense on the
Senior Indebtedness.

         Further,  as a  holding  company,  the  right  of  the  Corporation  to
participate  in  any   distribution  of  assets  of  any  subsidiary  upon  such
subsidiary's liquidation or reorganization or otherwise (and thus the ability of
holders of the Capital  Securities to benefit indirectly from such distribution)
is  subject  to the prior  claims of  creditors  of such  subsidiary  (including
depositors in the Bank), except to the extent that the Corporation may itself be
recognized  as a creditor of that  subsidiary.  Therefore,  the Exchange  Junior
Subordinated  Debentures  effectively  will be  subordinated to all existing and
future  liabilities  of  the  Corporation's   subsidiaries   (including  deposit
liabilities of the Bank). As a result,  holders of Exchange Junior  Subordinated
Debentures should look only to the assets of the Corporation for payments on the
Exchange   Junior   Subordinated   Debentures.   At  September  30,  1997,   the
Corporation's  subsidiaries had total liabilities (excluding liabilities owed to
the Corporation) of $457.2 million.

         The  Indenture  does not  limit the  incurrence  or  issuance  of other
secured or unsecured debt of the Corporation or any subsidiary, including Senior
Indebtedness.  See  "--Subordination." The Corporation expects from time to time
that it will incur additional indebtedness  constituting Senior Indebtedness and
that its subsidiaries will incur additional liabilities.

FORM, REGISTRATION AND TRANSFER

         If the Exchange Junior  Subordinated  Debentures are distributed to the
holders of the Trust Securities, the Exchange Junior Subordinated Debentures may
be represented by one or more global certificates registered in the name of Cede
& Co., as the nominee of DTC.  The  depository  arrangements  for such  Exchange
Junior Subordinated Debentures are expected to be substantially similar to those
in effect for the Exchange Capital Securities.  For a description of DTC and the
terms of the depository  arrangements  relating to payments,  transfers,  voting
rights,  redemptions and other notices and other matters,  see "--Description of
Exchange  Capital  Securities--Form,  Denomination,  Book-Entry  Procedures  and
Transfer."

PAYMENT AND PAYING AGENTS


                                       51
<PAGE>

         Payment of principal of (and premium,  if any) and interest on Exchange
Junior  Subordinated  Debentures  will be made at the  office  of the  Debenture
Trustee in Wilmington,  Delaware or at the office of such Paying Agent or Paying
Agents as the  Corporation  may designate from time to time,  except that at the
option of the  Corporation  payment of any interest  may be made,  except in the
case of Exchange  Junior  Subordinated  Debentures in global form,  (i) by check
mailed to the  address of the Person  entitled  thereto  as such  address  shall
appear in the register for Exchange  Junior  Subordinated  Debentures or (ii) by
transfer to an account maintained by the Person entitled thereto as specified in
such register,  provided that proper transfer instructions have been received by
the  relevant  Record  Date.  Payment of any  interest  on any  Exchange  Junior
Subordinated  Debenture  will be made to the Person in whose name such  Exchange
Junior  Subordinated  Debenture  is  registered  at the close of business on the
Record Date for such  interest,  except in the case of defaulted  interest.  The
Corporation  may at any time designate  additional  Paying Agents or rescind the
designation of any Paying Agent; provided,  however, the Corporation will at all
times be required  to  maintain a Paying  Agent in each place of payment for the
Exchange Junior Subordinated Debentures.

         Any moneys deposited with the Debenture Trustee or any Paying Agent, or
then held by the Corporation in trust,  for the payment of the principal of (and
premium, if any) or interest on any Exchange Junior  Subordinated  Debenture and
remaining  unclaimed for two years after such principal (and premium, if any) or
interest has become due and payable shall, at the request of the Corporation, be
repaid to the Corporation  and the holder of such Exchange  Junior  Subordinated
Debenture shall thereafter look, as a general  unsecured  creditor,  only to the
Corporation for payment thereof.

OPTION TO EXTEND INTEREST PAYMENT DATE

         So  long  as  no  Debenture  Event  of  Default  has  occurred  and  is
continuing,  the  Corporation  has the right  under the  Indenture  to defer the
payment of interest on the Exchange Junior  Subordinated  Debentures at any time
and from time to time for a period  not  exceeding  10  consecutive  semi-annual
periods with respect to each Extension Period, provided that no Extension Period
shall end on a date other than an  Interest  Payment  Date or extend  beyond the
Stated Maturity Date. At the end of such Extension Period,  the Corporation must
pay all interest then accrued and unpaid  (together with interest thereon at the
annual rate of 11.00%,  compounded  semi-annually,  to the extent  permitted  by
applicable law ("Compounded  Interest")).  During an Extension Period,  interest
will continue to accrue and holders of Exchange Junior  Subordinated  Debentures
(or holders of the Trust Securities while Trust Securities are outstanding) will
be required to accrue such deferred  interest income for U.S. federal income tax
purposes prior to the receipt of cash attributable to such income.  See "Certain
Federal Income Tax Consequences--Interest Income and Original Issue Discount."
   
         During any such Extension  Period,  the Corporation may not (i) declare
or pay any dividends or distributions on, or redeem, purchase,  acquire, or make
a liquidation  payment with respect to, any of the Corporation's  capital stock,
(ii) make any payment of principal of, premium, if any, or interest on or repay,
repurchase or redeem any debt securities of the Corporation (including any Other
Debentures)  that rank pari  passu  with or  junior in right of  payment  to the
Exchange  Junior  Subordinated  Debentures or (iii) make any guarantee  payments
with respect to any guarantee by the  Corporation of the debt  securities of any
subsidiary of the Corporation (including any Other Guarantees) if such guarantee
ranks  pari passu  with or junior in right of  payment  to the  Exchange  Junior
Subordinated Debentures (other than (a) dividends or distributions in shares of,
or options,  warrants or rights to subscribe  for or purchase  shares of, common
stock of the  Corporation,  (b) any declaration of a dividend in connection with
the  implementation  of a  stockholders'  rights plan,  or the issuance of stock
under any such plan in the future,  or the  redemption or repurchase of any such
rights  pursuant  thereto,  (c) payments under the Exchange  Guarantee,  (d) the
purchase  of  fractional  shares  resulting  from  a  reclassification   of  the
Corporation's  capital stock, (e) the purchase of fractional interests in shares
of the  Corporation's  capital  stock  pursuant  to the  conversion  or exchange
provisions  of such capital stock or the security  being  converted or exchanged
and (f) purchases of common stock of the Corporation  related to the issuance of
such common stock or rights under any of the Corporation's benefit plans for its
directors,   officers  or  employees  or  any  of  the  Corporation's   dividend
reinvestment plans).
    

                                       52
<PAGE>

         Prior to the termination of any such Extension Period,  the Corporation
may further extend such Extension Period,  provided that such extension does not
cause such Extension Period to exceed 10 consecutive semi-annual periods, end on
a date other than an Interest  Payment Date or extend beyond the Stated Maturity
Date. Upon the  termination of any such Extension  Period and the payment of all
amounts then due on any Interest  Payment  Date,  the  Corporation  may elect to
begin a new Extension  Period,  subject to the above  requirements.  No interest
shall be due and payable during an Extension Period,  except at the end thereof.
The Corporation must give the Property Trustee, the Administrative  Trustees and
the  Debenture  Trustee  notice of its election of any  Extension  Period (or an
extension  thereof) at least five  Business Days prior to the earlier of (i) the
date the  Distributions  on the Trust  Securities would have been payable except
for the election to begin or extend such  Extension  Period or (ii) the date the
Trust is required to give notice to any automated quotation system or to holders
of Exchange Capital Securities of the record date or the date such Distributions
are  payable,  but in any event not less than five  Business  Days prior to such
record  date.  The  Debenture  Trustee  shall give  notice of the  Corporation's
election  to begin or  extend  a new  Extension  Period  to the  holders  of the
Exchange Capital Securities.  There is no limitation on the number of times that
the Corporation may elect to begin an Extension Period.

OPTIONAL PREPAYMENT

         The Exchange  Junior  Subordinated  Debentures  will be prepayable,  in
whole or in part,  at the  option of the  Corporation  on or after  the  Initial
Optional  Redemption  Date,  subject  to the  Corporation  having  received  any
required regulatory approvals, at a prepayment price (as previously defined, the
"Optional  Prepayment  Price")  equal  to  the  percentage  of  the  outstanding
principal amount of the Exchange Junior Subordinated Debentures specified below,
plus, in each case,  accrued and unpaid interest thereon,  including  Compounded
Interest  and  Additional  Sums,  if any, to the date of  prepayment  if prepaid
during the 12-month period beginning June 1 of the years indicated below:

         YEAR                                                   PERCENTAGE
         ----                                                   ----------

         2007                                                    105.500%
         2008                                                    104.950%
         2009                                                    104.440%
         2010                                                    103.850%
         2011                                                    103.300%
         2012                                                    102.750%
         2013                                                    102.200%
         2014                                                    101.650%
         2015                                                    101.100%
         2016                                                    100.550%
         2017 and thereafter..................................   100.0%


SPECIAL EVENT PREPAYMENT
   
         Prior to the Initial Optional  Repayment Date, if a Special Event shall
occur and be  continuing,  the  Corporation  may,  at its option and  subject to
receipt  of any  required  regulatory  approvals,  prepay  the  Exchange  Junior
Subordinated Debentures in whole (but not in part) at any time within 90 days of
the occurrence of such Special Event,  at a prepayment price (the "Special Event
Prepayment Price") equal to the Make-Whole Amount. The "Make-Whole Amount" shall
be equal to the greater of (x) 100% of the principal  amount  thereof or (y) the
sum, as  determined  by a Quotation  Agent (as defined  herein),  of the present
values of the  remaining  scheduled  payments of  principal  and interest on the
Exchange Junior Subordinated Debentures,  discounted to the prepayment date on a
semi-annual  basis  (assuming a 360-day year consisting of twelve 30-day months)
at the Adjusted Treasury Rate, plus,
    

                                       53
<PAGE>
   
in the case of each of clauses (x) and (y), accrued and unpaid interest thereon,
including  Compounded  Interest  and  Additional  Sums,  if any,  to the date of
prepayment.
    
         A "Special  Event" means a Tax Event or a Regulatory  Capital Event, as
the case may be.

         A "Tax Event" means the receipt by the Trust and the  Corporation of an
opinion of counsel  experienced  in such matters to the effect that, as a result
of any amendment to, or change (including any announced  prospective change) in,
the laws or any  regulations  thereunder  of the United  States or any political
subdivision  or  taxing  authority  thereof  or  therein,  or as a result of any
official  administrative  pronouncement  or judicial  decision  interpreting  or
applying  such laws or  regulations,  which  amendment or change is effective or
which  pronouncement or decision is announced on or after June 9, 1997, there is
more than an insubstantial risk that (i) the Trust is, or will be within 90 days
of the date of such opinion,  subject to United States  federal  income tax with
respect  to income  received  or  accrued on the  Exchange  Junior  Subordinated
Debentures,  (ii) interest  payable by the  Corporation  on the Exchange  Junior
Subordinated  Debentures  is not, or within 90 days of the date of such  opinion
will not be,  deductible  by the  Corporation,  in  whole  or in part,  for U.S.
federal  income tax purposes or (iii) the Trust is, or will be within 90 days of
the date of such  opinion,  subject  to more than a de  minimis  amount of other
taxes, duties or other governmental charges.

         A "Regulatory  Capital Event" means the receipt by the  Corporation and
the Trust of an opinion of independent  bank regulatory  counsel  experienced in
such  matters  to the effect  that the  Corporation  is  subject to the  Holding
Company  Capital  Rules and is not entitled to treat the Capital  Securities  as
Tier 1 capital (or its then equivalent) thereunder;  provided, however, that the
distribution of the Exchange Junior  Subordinated  Debentures in connection with
the  liquidation  of the  Trust by the  Corporation  shall  not in and of itself
constitute  a  Regulatory  Capital  Event  unless  such  liquidation  shall have
occurred in connection with a Tax Event.

         "Adjusted  Treasury Rate" means,  with respect to any prepayment  date,
the rate per annum equal to (i) the yield,  under the heading  which  represents
the  average for the  immediately  prior week,  appearing  in the most  recently
published   statistical   release  designated  "H.15  (519)"  or  any  successor
publication  which is published  weekly by the Federal  Reserve  Board and which
establishes yields on actively traded United States Treasury securities adjusted
to constant maturity under the caption "Treasury  Constant  Maturities," for the
maturity  corresponding  to the  Remaining  Life (if no maturity is within three
months before or after the maturity  corresponding to the Remaining Life, yields
for the two published  maturities  most closely  corresponding  to the Remaining
Life shall be determined,  and the Adjusted  Treasury Rate shall be interpolated
or  extrapolated  from such  yields on a  straight-line  basis,  rounding to the
nearest  month)  or (ii) if such  release  (or  any  successor  release)  is not
published  during the week  preceding the  calculation  date or does not contain
such yields,  the rate per annum equal to the  semi-annual  equivalent  yield to
maturity of the  Comparable  Treasury  Issue,  calculated  using a price for the
Comparable  Treasury Price for such prepayment  date, in each case calculated on
the third  Business Day preceding  the  prepayment  date,  plus in each case (a)
4.100% if such prepayment date occurs on or prior to June 1, 1998 and (b) 3.550%
in all other cases.

         "Comparable  Treasury Issue" means the United States Treasury  security
selected by the Quotation Agent as having a maturity comparable to the Remaining
Life of the Exchange Junior Subordinated  Debentures that would be utilized,  at
the time of selection and in accordance with customary  financial  practice,  in
pricing new issues of corporate  debt  securities of comparable  maturity to the
Remaining Life of the Exchange Junior Subordinated Debentures,  provided that if
no United States Treasury  security has a maturity which is within a period from
three  months  before to three  months after the  Remaining  Life,  the two most
closely  corresponding  United States Treasury  securities  shall be used as the
Comparable  Treasury Issue, and the Adjusted Treasury Rate shall be interpolated
or extrapolated on a straight-line  basis,  rounding to the nearest month, using
such securities.

         "Quotation Agent" means the Reference  Treasury Dealer appointed by the
Corporation.  "Reference  Treasury  Dealer" means a  nationally-recognized  U.S.
government securities dealer in New York, New York selected by the Corporation.


                                       54
<PAGE>

         "Comparable Treasury Price" means, with respect to any prepayment date,
(i)  the  average  of  three  Reference  Treasury  Dealer  Quotations  for  such
prepayment  date,  after  excluding  the highest and lowest  Reference  Treasury
Dealer  Quotations,  or (ii) if the  Debenture  Trustee  obtains fewer than five
Reference Treasury Dealer Quotations, the average of all such Reference Treasury
Dealer Quotations.

         "Reference  Treasury  Dealer  Quotations"  means,  with respect to each
Reference Treasury Dealer and any prepayment date, the average, as determined by
the Debenture Trustee,  of the bid and asked prices for the Comparable  Treasury
Issue (expressed in each case as a percentage of its principal amount) quoted in
writing to the Debenture Trustee by such Reference Treasury Dealer at 5:00 p.m.,
New York City time, on the third Business Day preceding such prepayment date.

         "Remaining  Life" means the term of the  Exchange  Junior  Subordinated
Debentures from the prepayment date to the Stated Maturity Date.

         Notice of any  prepayment  will be mailed not less than 30 days but not
more than 60 days before the prepayment  date to each holder of Exchange  Junior
Subordinated  Debentures  to be prepaid at its  registered  address.  Unless the
Corporation  defaults  in  payment  of the  Prepayment  Price,  on and after the
prepayment date interest  ceases to accrue on such Exchange Junior  Subordinated
Debentures called for prepayment.

         If the Trust is required to pay any additional  taxes,  duties or other
governmental  charges as a result of a Tax Event,  the  Corporation  will pay as
additional amounts on the Exchange Junior  Subordinated  Debentures such amounts
as shall be  necessary  in order that the amount of  Distributions  then due and
payable by the Trust on the outstanding Trust Securities shall not be reduced as
a result of any additional taxes, duties and other governmental charges to which
the Trust has become subject as a result of a Tax Event ("Additional Sums").

CERTAIN COVENANTS OF THE CORPORATION
   
         The Corporation  will also covenant that it will not (i) declare or pay
any  dividends or  distributions  on, or redeem,  purchase,  acquire,  or make a
liquidation  payment with respect to, any of the  Corporation's  capital  stock,
(ii) make any payment of principal of, premium, if any, or interest on or repay,
repurchase or redeem any debt  securities of the  Corporation  (including  Other
Debentures)  that rank pari  passu  with or  junior in right of  payment  to the
Exchange  Junior  Subordinated  Debentures or (iii) make any guarantee  payments
with respect to any guarantee by the  Corporation of the debt  securities of any
subsidiary  of  the  Corporation  (including  under  other  Guarantee)  if  such
guarantee  ranks pari  passu with or junior in right of payment to the  Exchange
Junior  Subordinated  Debentures  (other than (a) dividends or  distributions in
shares of, or options,  warrants or rights to subscribe  for or purchase  shares
of,  common  stock of the  Corporation,  (b) any  declaration  of a dividend  in
connection  with the  implementation  of a  stockholders'  rights  plan,  or the
issuance  of stock  under  any such plan in the  future,  or the  redemption  or
repurchase of any such rights pursuant thereto,  (c) payments under the Exchange
Guarantee,  (d)  the   purchase   of   fractional   shares   resulting   from  a
reclassification  of the  Corporation's  capital  stock,  (e)  the  purchase  of
fractional  interests in shares of the  Corporation's  capital stock pursuant to
the  conversion  or exchange  provisions  of such capital  stock or the security
being  converted  or  exchanged  and  (f)  purchases  of  common  stock  of  the
Corporation  related to the issuance of such common stock or rights under any of
the Corporation's benefit plans for its directors,  officers or employees or any
of the  Corporation's  dividend  reinvestment  plans), if at such time (1) there
shall have occurred any event of which the Corporation has actual knowledge that
(A) is,  or,  with the  giving of notice  or the lapse of time,  or both,  would
constitute,  a  Debenture  Event of  Default  and (B) in  respect  of which  the
Corporation  shall not have taken reasonable steps to cure, (2) if such Exchange
Junior  Subordinated  Debentures are held by the Trust, the Corporation shall be
in default with respect to its payment  obligations under the Exchange Guarantee
or (3) the  Corporation  shall have given notice of its election of its right to
commence an Extension  Period as provided in the  Indenture  and such  Extension
Period, or any extension thereof, shall have commenced and be continuing.
    


                                       55
<PAGE>
   
         So long as the Trust  Securities  remain  outstanding,  the Corporation
also will  covenant  (i) to maintain  100% direct or indirect  ownership  of the
Common  Securities,  provided,  however,  that any  permitted  successor  of the
Corporation  under the Indenture may succeed to the  Corporation's  ownership of
such Common Securities, (ii) to use commercially reasonable efforts to cause the
Trust (a) to remain a business trust, except in connection with the distribution
of Exchange Junior Subordinated Debentures to the holders of Trust Securities in
liquidation  of the Trust,  the  prepayment  of all the Trust  Securities of the
Trust, or certain mergers, consolidations or amalgamations, each as permitted by
the Trust Agreement, and (b) to otherwise continue to be classified as a grantor
trust for U.S.  federal income tax purposes,  and (iii) not to cause, as sponsor
of the Trust, or to permit, as Holder of the Common Securities, the dissolution,
winding-up or termination of the Trust, except in connection with a distribution
of the  Exchange  Junior  Subordinated  Debentures  as  provided  in  the  Trust
Agreement   and  in  connection   with  certain   mergers,   consolidations   or
amalgamations.
    
MODIFICATION OF INDENTURE
   
         From  time to time  the  Corporation  and the  Debenture  Trustee  may,
without the consent of the holders of Exchange Junior  Subordinated  Debentures,
amend,  waive or supplement  the Indenture  for specified  purposes,  including,
among other things, curing ambiguities, defects or inconsistencies,  or enabling
the  Corporation  and the Trust to conduct an Exchange Offer as  contemplated by
the  Registration  Rights  Agreement,  provided  that any such  action  does not
materially  adversely  affect the  interest of the  holders of  Exchange  Junior
Subordinated  Debentures,  and qualifying,  or maintaining the qualification of,
the Indenture under the Trust Indenture Act. The Indenture  contains  provisions
permitting the  Corporation and the Debenture  Trustee,  with the consent of the
holders  of a majority  in  principal  amount of  Exchange  Junior  Subordinated
Debentures,  to modify the  Indenture  in a manner  affecting  the rights of the
holders  of  Exchange  Junior  Subordinated  Debentures;  provided  that no such
modification  may,  without  the  consent  of the  holders  of each  outstanding
Exchange  Junior  Subordinated  Debenture  so  affected,  (i)  change the Stated
Maturity  Date,  or  reduce  the  principal   amount  of  the  Exchange   Junior
Subordinated  Debentures or reduce the amount  payable on redemption  thereof or
reduce  the rate or  extend  the time of  payment  of  interest  thereon  except
pursuant to the Corporation's  right under the Indenture to defer the payment of
interest as provided  therein (see "--Option to Extend Interest  Payment Date"),
or change any of the prepayment provisions or make the principal of, or interest
or premium on, the Exchange Junior  Subordinated  Debentures payable in any coin
or  currency  other  than that  provided  in the  Exchange  Junior  Subordinated
Debentures,  or impair or affect  the  right of any  holder of  Exchange  Junior
Subordinated  Debentures  to  institute  suit for the payment  thereof,  or (ii)
reduce the  percentage  of  principal  amount of  Exchange  Junior  Subordinated
Debentures,   the  holders  of  which  are  required  to  consent  to  any  such
modification of the Indenture.
    
DEBENTURE EVENTS OF DEFAULT

         The Indenture provides that any one or more of the following  described
events with respect to the Exchange Junior Subordinated Debentures constitutes a
"Debenture  Event of Default"  (whatever the reason for such Debenture  Event of
Default  and  whether it shall be  voluntary  or  involuntary  or be effected by
operation  of law or pursuant to any  judgment,  decree or order of any court or
any order, rule or regulation of any administrative or governmental body):
   
         (i)  failure  for 30  days to pay any  interest  (including  Compounded
     Interest and Additional Sums, if any) or Liquidated Damages, if any, on the
     Exchange Junior Subordinated  Debentures or any Other Debentures,  when due
     (subject to the deferral of any due date in the case of an Extension Period
     in respect of the Junior  Subordinated  Debentures or Other Debentures,  as
     the case may be); or
    
         (ii) failure to pay any  principal or premium,  if any, on the Exchange
     Junior Subordinated  Debentures or any Other Debentures when due whether at
     maturity,  upon  prepayment,  by declaration of acceleration of maturity or
     otherwise; or
   
         (iii)  failure to observe or perform  any other  agreement  or covenant
     contained  in the  Indenture  for  90  days  after  written  notice  to the
     Corporation  from the  Debenture  Trustee or the holders of at least 25% in
     aggregate  outstanding  principal  amount of Exchange  Junior  Subordinated
     Debentures; or
    

                                       56
<PAGE>

         (iv) certain events in bankruptcy,  insolvency or reorganization of the
Corporation.

         The holders of a majority in aggregate  outstanding principal amount of
the Exchange Junior Subordinated Debentures have, subject to certain exceptions,
the right to direct the time,  method and place of conducting any proceeding for
any remedy  available to the Debenture  Trustee.  The  Debenture  Trustee or the
holders of not less than 25% in aggregate  outstanding  principal  amount of the
Exchange  Junior  Subordinated  Debentures  may  declare the  principal  due and
payable immediately upon a Debenture Event of Default. The holders of a majority
in aggregate  outstanding  principal amount of the Exchange Junior  Subordinated
Debentures  may annul such  declaration  and waive the  default  if the  default
(other than the non-payment of the principal of the Exchange Junior Subordinated
Debentures which has become due solely by such  acceleration) has been cured and
a sum sufficient to pay all matured  installments  of interest and principal due
otherwise than by acceleration has been deposited with the Debenture Trustee.
   
         The holders of a majority in aggregate  outstanding principal amount of
the Exchange Junior  Subordinated  Debentures affected thereby may, on behalf of
the holders of all the Exchange Junior Subordinated  Debentures,  waive any past
default,  except a default in the payment of principal  thereof (or premium,  if
any)  or  interest  thereon  (unless  such  default  has  been  cured  and a sum
sufficient to pay all matured installments of interest (and premium, if any) and
principal  due  otherwise  than by  acceleration  has  been  deposited  with the
Debenture  Trustee),  or a default in respect of a covenant or  provision  which
under the  Indenture  cannot be modified  or amended  without the consent of the
holder of each outstanding Exchange Junior Subordinated Debenture.
    
         The Indenture  requires the annual filing by the  Corporation  with the
Debenture  Trustee of a certificate as to the absence of certain  defaults under
the Indenture.

         The Indenture  provides that the Debenture  Trustee may withhold notice
of a  Debenture  Event  of  Default  from the  holders  of the  Exchange  Junior
Subordinated Debentures if the Debenture Trustee considers it in the interest of
such holders to do so.

ENFORCEMENT OF CERTAIN RIGHTS BY HOLDERS OF EXCHANGE CAPITAL SECURITIES

         If a Debenture  Event of Default  shall have occurred and be continuing
and shall be attributable to the failure of the Corporation to pay the principal
of (or  premium,  if  any),  or  interest  (including  Compounded  Interest  and
Additional Sums, if any) or Liquidated  Damages,  if any, on the Exchange Junior
Subordinated Debentures on the due date, a holder of Exchange Capital Securities
may institute a Direct Action.  The  Corporation  may not amend the Indenture to
remove the foregoing  right to bring a Direct  Action  without the prior written
consent  of  the   holders   of  all  of  the   Exchange   Capital   Securities.
Notwithstanding  any payments made to a holder of Exchange Capital Securities by
the Corporation in connection with a Direct Action, the Corporation shall remain
obligated to pay the principal of (and premium,  if any) and interest (including
Compounded Interest and Additional Sums, if any) and Liquidated Damages, if any,
on the Exchange Junior  Subordinated  Debentures,  and the Corporation  shall be
subrogated to the rights of the holder of such Exchange Capital  Securities with
respect to  payments on the  Exchange  Capital  Securities  to the extent of any
payments made by the Corporation to such holder in any Direct Action.

         The  holders of the  Exchange  Capital  Securities  will not be able to
exercise  directly  any  remedies,  other than those set forth in the  preceding
paragraph,  available  to  the  holders  of  the  Exchange  Junior  Subordinated
Debentures  unless  there  shall have been an Event of  Default  under the Trust
Agreement.  See  "--Description  of  Exchange  Capital  Securities  --Events  of
Default; Notice."

CONSOLIDATION, MERGER, SALE OF ASSETS AND OTHER TRANSACTIONS

         The Indenture  provides that the Corporation shall not consolidate with
or merge into any other Person or convey, transfer or lease its properties as an
entirety or substantially as an entirety to any


                                       57
<PAGE>

Person,  and no Person shall  consolidate  with or merge into the Corporation or
convey,  transfer or lease its properties as an entirety or  substantially as an
entirety to the Corporation,  unless:  (i) in case the Corporation  consolidates
with or merges  into  another  Person or conveys  or  transfers  its  properties
substantially  as an entirety to any Person,  the successor  Person is organized
under the laws of the United  States or any state or the  District of  Columbia,
and such successor Person expressly assumes the Corporation's obligations on the
Exchange Junior  Subordinated  Debentures;  (ii) immediately after giving effect
thereto,  no Debenture  Event of Default,  and no event  which,  after notice or
lapse of time or both,  would  become a Debenture  Event of Default,  shall have
occurred and be continuing;  and (iii) certain other conditions as prescribed in
the Indenture are met.

         The general  provisions of the  Indenture do not afford  holders of the
Exchange  Junior  Subordinated  Debentures  protection  in the event of a highly
leveraged or other  transaction  involving  the  Corporation  that may adversely
affect holders of the Exchange Junior Subordinated Debentures.

SATISFACTION AND DISCHARGE

         The  Indenture  provides that when,  among other  things,  all Exchange
Junior Subordinated Debentures not previously delivered to the Debenture Trustee
for  cancellation  (i) have  become due and  payable or (ii) will become due and
payable  at  maturity  or  called  for  prepayment  within  one  year,  and  the
Corporation deposits or causes to be deposited with the Debenture Trustee funds,
in trust,  for the purpose and in an amount  sufficient to pay and discharge the
entire  indebtedness  on  the  Exchange  Junior   Subordinated   Debentures  not
previously  delivered  to  the  Debenture  Trustee  for  cancellation,  for  the
principal  (and  premium,  if any) and interest to the date of the deposit or to
the Stated  Maturity  Date, as the case may be, then the Indenture will cease to
be of further  effect  (except as to the  Corporation's  obligations  to pay all
other  sums  due  pursuant  to  the  Indenture  and  to  provide  the  officers'
certificates  and opinions of counsel  described  therein),  and the Corporation
will be deemed to have satisfied and discharged the Indenture.

SUBORDINATION
   
         In the Indenture,  the  Corporation  has covenanted and agreed that the
payment by the  Corporation of the principal of,  premium,  if any, and interest
(including  Compounded  Interest and  Additional  Sums,  if any) on all Exchange
Junior Subordinated  Debentures issued thereunder will be subordinate and junior
in right of payment to all Senior  Indebtedness  to the extent  provided  in the
Indenture.  Upon any payment or  distribution  of assets to  creditors  upon any
dissolution,  winding-up,  liquidation or  reorganization,  whether voluntary or
involuntary or in bankruptcy, insolvency, receivership or other proceedings, all
Senior  Indebtedness  must be paid in full before the holders of Exchange Junior
Subordinated  Debentures  will be  entitled  to receive or retain any payment in
respect thereof.
    
         In the event of the acceleration of the maturity of the Exchange Junior
Subordinated  Debentures,  the holders of all Senior Indebtedness outstanding at
the time of such  acceleration will first be entitled to receive payment in full
of  such  Senior   Indebtedness  before  the  holders  of  the  Exchange  Junior
Subordinated  Debentures  will be  entitled  to receive or retain any payment in
respect of the Exchange Junior Subordinated Debentures.

         No payments on account of principal  (or premium,  if any) or interest,
if any, in respect of the Exchange Junior Subordinated Debentures may be made if
there  shall have  occurred  and be  continuing  a default in any  payment  with
respect  to Senior  Indebtedness,  or an event of  default  with  respect to any
Senior Indebtedness resulting in the acceleration of the maturity thereof, or if
any judicial proceeding shall be pending with respect to any such default.

         "Indebtedness"  shall mean (i) every  obligation of the Corporation for
money borrowed;  (ii) every  obligation of the  Corporation  evidenced by bonds,
debentures,  notes or other similar instruments,  including obligations incurred
in connection  with the  acquisition of property,  assets or  businesses;  (iii)
every  reimbursement  obligation of the  Corporation  with respect to letters of
credit, banker's acceptances or similar facilities issued for the account of the
Corporation; (iv) every obligation of the


                                       58
<PAGE>

Corporation  issued or assumed as the deferred purchase price of property or
services (but excluding trade accounts payable or accrued liabilities arising in
the ordinary  course of business);  (v) every  capital  lease  obligation of the
Corporation;  (vi) all  indebtedness of the Corporation  whether  incurred on or
prior to the date of the Indenture or thereafter incurred, for claims in respect
of derivative  products,  including  interest  rate,  foreign  exchange rate and
commodity forward  contracts,  options and swaps and similar  arrangements;  and
(vii) every  obligation  of the type  referred to in clauses (i) through (vi) of
another  Person and all  dividends  of another  Person the payment of which,  in
either case,  the  Corporation  has  guaranteed or is responsible or liable for,
directly or indirectly, as obligor or otherwise.

         "Indebtedness Ranking on a Parity with the Exchange Junior Subordinated
Debentures"  shall mean (i)  Indebtedness,  whether  outstanding  on the date of
execution of the Indenture or thereafter  created,  assumed or incurred,  to the
extent such indebtedness specifically by its terms ranks pari passu with and not
prior to the Exchange  Junior  Subordinated  Debentures  in the right of payment
upon  the  happening  of  the   dissolution  or  winding-up  or  liquidation  or
reorganization  of the  Corporation  and (ii) all  other  debt  securities,  and
guarantees in respect of those debt securities,  issued to any other trust, or a
trustee  of  such  trust,  partnership  or  other  entity  affiliated  with  the
Corporation  that  is a  financing  vehicle  of the  Corporation  (a  "financing
entity") in  connection  with the  issuance by such  financing  entity of equity
securities  or other  securities  guaranteed by the  Corporation  pursuant to an
instrument  that  ranks  pari  passu  with or junior in right of  payment to the
Guarantee. The securing of any Indebtedness, otherwise constituting Indebtedness
Ranking on a Parity with the Exchange Junior Subordinated Debentures,  shall not
be deemed to prevent such Indebtedness from constituting Indebtedness Ranking on
a Parity with the Exchange Junior Subordinated Debentures.

         "Indebtedness  Ranking  Junior  to  the  Exchange  Junior  Subordinated
Debentures"  shall mean any  Indebtedness,  whether  outstanding  on the date of
execution of the Indenture or thereafter  created,  assumed or incurred,  to the
extent such indebtedness by its terms ranks junior to and not pari passu with or
prior to the Exchange Junior Subordinated Debentures (and any other Indebtedness
Ranking on a Parity with the Exchange Junior  Subordinated  Debentures) in right
of payment upon the happening of the dissolution or winding-up or liquidation or
reorganization of the Corporation.  The securing of any Indebtedness,  otherwise
constituting  Indebtedness  Ranking Junior to the Exchange  Junior  Subordinated
Debentures,  shall not be deemed to prevent such  Indebtedness from constituting
Indebtedness Ranking Junior to the Exchange Junior Subordinated Debentures.

         "Senior Indebtedness" shall mean all Indebtedness,  whether outstanding
on the date of execution  of the  Indenture or  thereafter  created,  assumed or
incurred,  except  Indebtedness  Ranking on a Parity  with the  Exchange  Junior
Subordinated  Debentures or  Indebtedness  Ranking Junior to the Exchange Junior
Subordinated  Debentures,  and any  deferrals,  renewals or  extensions  of such
Senior Indebtedness.

         At September 30, 1997, the Corporation had $29.6 million face amount of
Senior Indebtedness outstanding. In addition to outstanding Senior Indebtedness,
the  Corporation  also had  outstanding at September 30, 1997 $16.2 million face
amount of 4.0% cumulative  preferred stock. The terms of the Senior Indebtedness
and  the  cumulative   preferred  stock  include  various  covenants  and  other
restrictions,  including significant financial penalties upon default of payment
of interest or  dividends,  as  applicable.  Under such a default  circumstance,
these  restrictions may have a material impact on the ability of the Corporation
to satisfy its obligations with respect to the Capital Securities.  At September
30, 1997, the annual  interest  expense to service the Senior  Indebtedness  was
$3.3 million and the annual  dividend  requirement on the  cumulative  preferred
stock was $648,000.

         As a  holding  company,  the  Corporation's  operations  are  conducted
primarily by its subsidiaries,  TeleBank and TCM. Presently,  dividends from the
Bank are the primary source of funds for the  Corporation.  There are regulatory
limitations  on the payment of dividends to the  Corporation  from the Bank, and
federally  chartered,  FDIC  insured  savings  banks  generally  are required to
provide their  Regional  Director of the OTS with no less than 30 days notice of
any proposed dividend.  At September 30, 1997, the Bank had approximately  $14.1
million  available  under  OTS  regulations  for  payment  of  dividends  to the
Corporation.  However, the OTS can prohibit payment of any or all such dividends
under  certain  circumstances,  including if such payment  would  constitute  an
unsafe or unsound banking practice.


                                       59
<PAGE>

In addition to restrictions on the payment of dividends,  the Bank is subject to
restrictions  imposed by federal  law on  extensions  of credit to, and  certain
other  transactions  with, the Corporation and certain other affiliates,  and on
investments in stock or other  securities.  Such  restrictions  prevent the Bank
from lending to the Corporation and such other  affiliates  unless the loans are
secured by various  types of  collateral.  Further,  such secured  loans,  other
transactions  and investments by the Bank are generally  limited in amount as to
the Corporation  and each of such other  affiliates to 10% of the Bank's capital
and surplus and as to the  Corporation  and all of such other  affiliates  to an
aggregate of 20% of the Bank's capital and surplus.

         Under terms of the indentures pursuant to which the Senior Indebtedness
was  issued,  the  Corporation   presently  is  required  to  maintain,   on  an
unconsolidated  basis,  liquid assets in an amount equal to or greater than $3.3
million,  which  represents 100% of the aggregate annual interest expense on the
Senior Indebtedness.

         Further,  as a  holding  company,  the  right  of  the  Corporation  to
participate  in  any   distribution  of  assets  of  any  subsidiary  upon  such
subsidiary's liquidation or reorganization or otherwise (and thus the ability of
holders of the Capital  Securities to benefit indirectly from such distribution)
is  subject  to the prior  claims of  creditors  of such  subsidiary  (including
depositors in the Bank), except to the extent that the Corporation may itself be
recognized  as a creditor of that  subsidiary.  Therefore,  the Exchange  Junior
Subordinated  Debentures  effectively  will be  subordinated to all existing and
future  liabilities  of  the  Corporation's   subsidiaries   (including  deposit
liabilities of the Bank). As a result,  holders of Exchange Junior  Subordinated
Debentures should look only to the assets of the Corporation for payments on the
Exchange   Junior   Subordinated   Debentures.   At  September  30,  1997,   the
Corporation's  subsidiaries had total liabilities (excluding liabilities owed to
the Corporation) of $457.2 million.

         The Indenture  does not limit the amount of secured or unsecured  debt,
including Senior Indebtedness, that may be incurred by the Corporation or any of
its subsidiaries.  See  "--Subordination."  The Corporation expects from time to
time that it will incur additional indebtedness constituting Senior Indebtedness
and that its subsidiaries will incur additional liabilities.

RESTRICTIONS ON TRANSFER

         The Exchange Junior Subordinated  Debentures will be issued, and may be
transferred,  only in blocks  having an aggregate  principal  amount of not less
than $100,000 (100 Exchange  Junior  Subordinated  Debentures)  and multiples of
$1,000 in excess  thereof.  Any such  transfer of Exchange  Junior  Subordinated
Debentures in a block having an aggregate principal amount of less than $100,000
shall  be  deemed  to be  void  and of no  legal  effect  whatsoever.  Any  such
transferee  shall  be  deemed  not to be the  holder  of  such  Exchange  Junior
Subordinated  Debentures  for any  purpose,  including  but not  limited  to the
receipt of payments on such Exchange Junior  Subordinated  Debentures,  and such
transferee  shall be  deemed to have no  interest  whatsoever  in such  Exchange
Junior Subordinated Debentures.

INFORMATION CONCERNING THE DEBENTURE TRUSTEE

         Following  the Exchange  Offer and the  qualification  of the Indenture
under the Trust  Indenture Act, the Debenture  Trustee shall have and be subject
to all the duties and  responsibilities  specified  with respect to an indenture
trustee under the Trust Indenture Act. Subject to such provisions, the Debenture
Trustee is under no obligation to exercise any of the powers vested in it by the
Indenture  at  the  request  of  any  holder  of  Exchange  Junior  Subordinated
Debentures,  unless  offered  reasonable  indemnity  by such holder  against the
costs,  expenses and liabilities which might be incurred thereby.  The Debenture
Trustee  is not  required  to expend or risk its own  funds or  otherwise  incur
personal  financial  liability in the performance of its duties if the Debenture
Trustee  reasonably  believes  that  repayment  or  adequate  indemnity  is  not
reasonably assured to it.

GOVERNING LAW


                                       60
<PAGE>

         The Indenture and the Exchange Junior  Subordinated  Debentures will be
governed by and construed in accordance with the laws of the state of New York.

                        DESCRIPTION OF EXCHANGE GUARANTEE

         The  Exchange   Guarantee   will  be  executed  and  delivered  by  the
Corporation  concurrently with the issuance by the Trust of the Exchange Capital
Securities  for the  benefit of the  holders  from time to time of the  Exchange
Capital  Securities.  The terms of the Exchange  Guarantee  are identical in all
material  respects  to the terms of the  Original  Guarantee.  Wilmington  Trust
Company will act as Guarantee Trustee under the Exchange Guarantee. The Exchange
Guarantee  has been  qualified  under the Trust  Indenture  Act. This summary of
certain provisions of the Exchange Guarantee does not purport to be complete and
is  subject  to, and  qualified  in its  entirety  by  reference  to, all of the
provisions  of the Exchange  Guarantee,  including  the  definitions  therein of
certain terms, and the Trust Indenture Act. The Guarantee  Trustee will hold the
Exchange  Guarantee  for the  benefit  of the  holders of the  Exchange  Capital
Securities.

STATUS OF ORIGINAL GUARANTEE

         If not all the Original  Capital  Securities are exchanged for Exchange
Capital  Securities  in the  Exchange  Offer,  the Original  Guarantee  will not
terminate, but will continue to guarantee the obligations of the Corporation for
the benefit of the holders of Original  Securities.  The Original Guarantee will
terminate upon full payment of the applicable  Redemption  Price of the Original
Capital  Securities,  upon full payment of the  Liquidation  Amount payable upon
liquidation of the Trust or upon  distribution of Original  Junior  Subordinated
Debentures  to the holders of the  Original  Capital  Securities.  The  Original
Guarantee will continue to be effective or will be  reinstated,  as the case may
be, if at any time any holder of the Original  Capital  Securities  must restore
payment of any sums paid under the Original  Capital  Securities or the Original
Guarantee.

GENERAL

         The Corporation will irrevocably agree to pay in full on a subordinated
basis, to the extent set forth herein,  the Guarantee Payments to the holders of
the Exchange  Capital  Securities,  as and when due,  regardless of any defense,
right of set-off or  counterclaim  that the Trust may have or assert  other than
the defense of payment.  The  following  payments  with  respect to the Exchange
Capital  Securities,  to the  extent  not paid by or on behalf of the Trust (the
"Guarantee  Payments"),  will be  subject  to the  Exchange  Guarantee:  (i) any
accumulated and unpaid Distributions required to be paid on the Exchange Capital
Securities, to the extent that the Trust has funds legally available therefor at
such time,  (ii) the  applicable  Redemption  Price with respect to the Exchange
Capital Securities called for redemption, to the extent that the Trust has funds
legally  available  therefor  at  such  time,  and  (iii)  upon a  voluntary  or
involuntary  dissolution,  winding-up or liquidation of the Trust (other than in
connection with the distribution of the Exchange Junior Subordinated  Debentures
to holders of the Exchange Capital  Securities or the redemption of all Exchange
Capital  Securities),  the lesser of (a) the  Liquidation  Distribution,  to the
extent the Trust has funds legally  available  therefor at the time, and (b) the
amount of assets of the Trust remaining available for distribution to holders of
Exchange Capital  Securities  after  satisfaction of liabilities to creditors of
the Trust as required by applicable law. The Corporation's  obligation to make a
Guarantee  Payment may be satisfied by direct payment of the required amounts by
the Corporation to the holders of the Exchange Capital  Securities or by causing
the Trust to pay such amounts to such holders.



                                       61
<PAGE>

         The  Corporation  will,  through  the  Exchange  Guarantee,  the  Trust
Agreement, the Exchange Junior Subordinated Debentures and the Indenture,  taken
together,  fully,  irrevocably and unconditionally  guarantee all of the Trust's
obligations under the Exchange Capital  Securities.  No single document standing
alone or operating  in  conjunction  with fewer than all of the other  documents
constitutes such guarantee. It is only the combined operation of these documents
that has the effect of providing a full, irrevocable and unconditional guarantee
of  the  Trust's  obligations  under  the  Exchange  Capital   Securities.   See
"Relationship  Among  the  Exchange  Capital  Securities,  the  Exchange  Junior
Subordinated Debentures and the Exchange Guarantee."


STATUS OF THE EXCHANGE GUARANTEE
   
         The Exchange  Guarantee will constitute an unsecured  obligation of the
Corporation  and will rank  subordinate  and  junior in right of  payment to all
Senior  Indebtedness  in the same  manner as the  Exchange  Junior  Subordinated
Debentures.  See  "Description  of Exchange  Junior  Subordinated  Debentures  -
Subordination." In addition,  because the Corporation is a holding company,  the
right of the  Corporation to participate  in any  distribution  of assets of any
subsidiary upon such subsidiary's  liquidation or reorganization or otherwise is
subject  to  the  prior  claims  of  creditors  of  such  subsidiary  (including
depositors  in the Bank),  except to the extent  the  Corporation  may itself be
recognized  as a creditor of such  subsidiary.  Accordingly,  the  Corporation's
obligations under the Exchange Guarantee effectively will be subordinated to all
existing  and  future  liabilities  of  the  Corporation's  present  and  future
subsidiaries (including deposit liabilities of the Bank). As a result, claimants
should look only to the assets of the Corporation for payment under the Exchange
Guarantee.  See  "Description  of Exchange  Junior  Subordinated  Debentures  --
General." The Exchange  Guarantee will rank pari passu with all Other Guarantees
issued by the Corporation (if any) issued by Other Trusts.

         The  Exchange  Guarantee  does not  limit  the  amount  of  secured  or
unsecured  debt,  including  Senior  Indebtedness,  that may be  incurred by the
Corporation or any of it's  subsidiaries.  The Corporation  expects from time to
time that it will incur additional indebtedness constituting Senior Indebtedness
and that it's subsidiaries will incur additional liabilities.

         The Exchange  Guarantee will  constitute a guarantee of payment and not
of collection  (i.e.,  the  guaranteed  party may  institute a legal  proceeding
directly  against  the  Corporation  to enforce  its rights  under the  Exchange
Guarantee without first instituting a legal proceeding  against any other person
or entity).  The Exchange  Guarantee will be held for the benefit of the holders
of  the  Exchange  Capital  Securities.  The  Exchange  Guarantee  will  not  be
discharged except by payment of the Guarantee Payments in full to the extent not
paid by the Trust or upon  distribution  to the holders of the Exchange  Capital
Securities  of  the  Exchange  Junior  Subordinated  Debentures.
    

EVENTS OF DEFAULT

         An event of default  under the Exchange  Guarantee  will occur upon the
failure of the  Corporation  to perform any of its payment or other  obligations
thereunder,  provided, however, that except with respect to a default in payment
of any Guarantee Payment,  the Corporation shall have received notice of default
and shall not have  cured  such  default  within 60 days  after  receipt of such
notice.
   
         The  holders of not less than a majority in  Liquidation  Amount of the
Exchange Capital  Securities will have the right to direct the time,  method and
place of conducting  any  proceeding  for any remedy  available to the Guarantee
Trustee in respect of the  Exchange  Guarantee  or to direct the exercise of any
trust  or  power  conferred  upon  the  Guarantee  Trustee  under  the  Exchange
Guarantee.  Any holder of the Exchange Capital  Securities may institute a legal
proceeding  directly  against the  Corporation  to enforce its rights  under the
Exchange  Guarantee  without first  instituting a legal  proceeding  against the
Trust, the Guarantee Trustee or any other person or entity.
    
         The Corporation,  as guarantor,  will be required to file annually with
the Guarantee  Trustee a certificate as to whether or not the  Corporation is in
compliance  with all the  conditions  and  covenants  applicable to it under the
Exchange Guarantee.

AMENDMENTS AND ASSIGNMENT

         Except with  respect to any changes  that do not  materially  adversely
affect the rights of holders of the Exchange  Capital  Securities (in which case
no consent will be required), the Exchange Guarantee may


                                       62
<PAGE>

not be amended  without  the prior  approval of the holders of a majority of the
Liquidation Amount of such outstanding  Exchange Capital Securities.  The manner
of obtaining  any such  approval  will be as set forth under  "--Description  of
Exchange Capital  Securities--Voting  Rights; Amendment of the Trust Agreement."
All guarantees and agreements contained in the Exchange Guarantee shall bind the
successors,  assigns, receivers, trustees and representatives of the Corporation
and shall inure to the benefit of the holders of the Exchange Capital Securities
then outstanding.

TERMINATION OF THE EXCHANGE GUARANTEE

         The Exchange  Guarantee  will  terminate and be of no further force and
effect upon full  payment of the  applicable  Redemption  Price of the  Exchange
Capital  Securities,  upon full payment of the  Liquidation  Amount payable upon
liquidation of the Trust or upon  distribution of Exchange  Junior  Subordinated
Debentures  to the holders of the  Exchange  Capital  Securities.  The  Exchange
Guarantee will continue to be effective or will be  reinstated,  as the case may
be, if at any time any holder of the Exchange  Capital  Securities  must restore
payment of any sums paid under the Exchange  Capital  Securities or the Exchange
Guarantee.

INFORMATION CONCERNING THE GUARANTEE TRUSTEE

         The Guarantee Trustee, other than during the occurrence and continuance
of a default by the Corporation in performance of the Exchange  Guarantee,  will
undertake  to  perform  only such  duties as are  specifically  set forth in the
Exchange Guarantee and, in case a default with respect to the Exchange Guarantee
has  occurred,  must  exercise  the same  degree  of care and skill as a prudent
person would  exercise or use under the  circumstances  in the conduct of his or
her own affairs.  Subject to this provision, the Guarantee Trustee will be under
no  obligation  to  exercise  any of the  powers  vested  in it by the  Exchange
Guarantee at the request of any holder of the Exchange Capital Securities unless
it is offered reasonable  indemnity against the costs,  expenses and liabilities
that might be incurred thereby.

GOVERNING LAW

         The Exchange  Guarantee will be governed by and construed in accordance
with the laws of the State of New York.

                       DESCRIPTION OF ORIGINAL SECURITIES

         The terms of the Original  Securities  are  identical in all  materials
respects to the Exchange  Securities,  except that (i) the  Original  Securities
have not been  registered  under the  Securities  Act,  are  subject  to certain
restrictions on transfer and are entitled to certain rights under the applicable
Registration  Rights Agreement (which rights will terminate upon consummation of
the Exchange  Offer,  except  under  limited  circumstances),  (ii) the Exchange
Capital  Securities will not provide for any increase in the  Distribution  rate
thereon and (iii) the Exchange Junior  Subordinated  Debentures will not provide
for any liquidated damages thereon.  The Original  Securities provide that, if a
registration  statement  relating to the  Exchange  Offer has not been  declared
effective by December 6, 1997, then  liquidated  damages will accrue at the rate
of 0.25% per annum on the principal  amount of the Original Junior  Subordinated
Debentures and  Distributions  will accrue at the rate of 0.25% per annum on the
Liquidation Amount of the Original Capital  Securities,  for the period from the
occurrence of such event until such time as such registration statement has been
filed or  declared  effective,  as the case may be. In  addition,  the  Original
Capital Securities provide that, if the Trust has not exchanged Exchange Capital
Securities for all Original Capital  Securities validly tendered by the 45th day
after the date on which the registration  statement is declared  effective,  the
Distribution  rate borne by the Original  Capital  Securities  will  increase by
0.25% per annum for the period from the occurrence of such event until such time
as the Exchange Offer has been consummated. The Exchange Securities are not, and
upon  consummation of the Exchange Offer,  the Original  Securities will not be,
entitled to any such additional interest or Distributions.  Accordingly, holders
of Original  Capital  Securities  should review the  information set forth under
"Risk   Factors--Consequences   of  a  Failure  to  Exchange   Original  Capital
Securities" and "Description of Exchange Securities."


                                       63
<PAGE>

        RELATIONSHIP AMONG THE EXCHANGE CAPITAL SECURITIES, THE EXCHANGE
            JUNIOR SUBORDINATED DEBENTURES AND THE EXCHANGE GUARANTEE

FULL AND UNCONDITIONAL GUARANTEE

         Payments of Distributions and other amounts due on the Exchange Capital
Securities (to the extent the Trust has funds legally  available for the payment
of such Distributions) will be irrevocably  guaranteed by the Corporation as and
to the extent set forth under  "Description of Exchange  Securities--Description
of Exchange Guarantee." Taken together, the Corporation's  obligations under the
Exchange Junior Subordinated Debentures,  the Indenture, the Trust Agreement and
the Exchange  Guarantee  provide,  in the  aggregate,  a full,  irrevocable  and
unconditional  guarantee of payments of  Distributions  and other amounts due on
the Exchange Capital Securities.  No single document standing alone or operating
in  conjunction  with fewer  than all of the other  documents  constitutes  such
guarantee.  It is only the combined  operation of these  documents  that has the
effect of  providing a full,  irrevocable  and  unconditional  guarantee  of the
Trust's obligations under the Exchange Capital Securities.  If and to the extent
that the Corporation does not make the required  payments on the Exchange Junior
Subordinated  Debentures,  the Trust will not have sufficient  funds to make the
related payments,  including Distributions,  on the Exchange Capital Securities.
The Exchange  Guarantee  will not cover any such payment when the Trust does not
have sufficient funds legally available therefor. In such event, the remedy of a
holder of Exchange  Capital  Securities  is to  institute a Direct  Action.  The
obligations of the Corporation under the Exchange  Guarantee will be subordinate
and junior in right of payment to all Senior Indebtedness.

SUFFICIENCY OF PAYMENTS

         As long as payments of interest and other payments are made when due on
the Exchange Junior Subordinated Debentures, such payments will be sufficient to
cover  Distributions and other payments due on the Exchange Capital  Securities,
primarily because: (i) the aggregate principal amount or Prepayment Price of the
Exchange  Junior  Subordinated  Debentures  will  be  equal  to  the  sum of the
aggregate  Liquidation  Amount or Redemption Price, as applicable,  of the Trust
Securities;  (ii) the interest  rate and interest and other payment dates on the
Exchange Junior  Subordinated  Debentures will match the  Distribution  rate and
Distribution  and  other  payment  dates  for the  Trust  Securities;  (iii) the
Corporation,  as  Sponsor,  shall  pay  for  all and  any  costs,  expenses  and
liabilities  of the Trust  except the  Trust's  obligations  to holders of Trust
Securities  under the Trust  Agreement;  and (iv) the  Trust  Agreement  further
provides that the Trust is not  authorized to engage in any activity that is not
consistent with the limited purposes thereof.

ENFORCEMENT RIGHTS OF HOLDERS OF EXCHANGE CAPITAL SECURITIES

         A  holder  of any  Exchange  Capital  Security  may  institute  a legal
proceeding  directly  against the  Corporation  to enforce its rights  under the
Exchange  Guarantee  without first  instituting a legal  proceeding  against the
Guarantee Trustee, the Trust or any other person or entity.

         A default or event of default under any Senior  Indebtedness  would not
constitute a default or Event of Default under the Trust Agreement.  However, in
the event of payment  defaults under, or acceleration  of, Senior  Indebtedness,
the  subordination  provisions of the Indenture  provide that no payments may be
made in respect of the Exchange Junior Subordinated Debentures until such Senior
Indebtedness  has been paid in full or any payment  default  thereunder has been
cured  or  waived.   Failure  to  make  required  payments  on  Exchange  Junior
Subordinated  Debentures  would  constitute  an Event of Default under the Trust
Agreement.

LIMITED PURPOSE OF THE TRUST

         The Exchange Capital Securities will represent  beneficial interests in
the Trust,  and the Trust exists for the sole purpose of issuing and selling the
Trust  Securities,  using the proceeds from the sale of the Trust  Securities to
acquire the Original  Junior  Subordinated  Debentures,  exchanging the Original


                                       64
<PAGE>

Capital  Securities  and the  Original  Junior  Subordinated  Debentures  in the
Exchange Offer, and engaging in only those other activities necessary, advisable
or incidental thereto.

RIGHTS UPON TERMINATION

         Unless the Exchange Junior  Subordinated  Debentures are distributed to
holders of the Exchange  Capital  Securities,  upon any voluntary or involuntary
termination,  winding-up or liquidation of the Trust,  after satisfaction of the
liabilities of creditors of the Trust as required by applicable law, the holders
of the Exchange  Capital  Securities will be entitled to receive,  out of assets
held by the Trust,  the Liquidation  Distribution  in cash. See  "Description of
Exchange  Securities--Description of Exchange Capital Securities--Liquidation of
the Trust and Distribution of Exchange Junior Subordinated Debentures." Upon any
voluntary or  involuntary  liquidation  or  bankruptcy of the  Corporation,  the
Property  Trustee,  as holder of the Exchange  Junior  Subordinated  Debentures,
would be a subordinated  creditor of the  Corporation,  subordinated in right of
payment to all Senior  Indebtedness as set forth in the Indenture,  but entitled
to receive  payment in full of principal  (and  premium,  if any) and  interest,
before any stockholders of the Corporation receive payments or distributions.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

GENERAL

         The  following  is a summary of certain of the material  United  States
federal income tax consequences associated with the exchange of Original Capital
Securities  for  Exchange   Capital   Securities  and  with  the  ownership  and
disposition  of  Capital  Securities  held as  capital  assets  by a holder  who
purchased Original Capital Securities upon initial issuance. It does not purport
to deal with all aspects of U.S.  federal income taxation that might be relevant
to particular  holders in light of their personal  investment  circumstances  or
status,  nor does it discuss the U.S. federal income tax consequences to certain
types of holders subject to special  treatment under the U.S. federal income tax
laws,  such  as  banks,  thrifts,  real  estate  investment  trusts,   regulated
investment companies,  insurance companies, dealers in securities or currencies,
tax-exempt  investors,  United States Alien Holders  engaged in a U.S.  trade or
business  or persons  that will hold the Capital  Securities  as a position in a
"straddle,"  as  part  of a  "synthetic  security"  or  "hedge,"  as  part  of a
"conversion  transaction"  or other  integrated  investment,  or as other than a
capital  asset.  This  summary  also does not  address the tax  consequences  to
persons that have a functional  currency  other than the U.S.  dollar or the tax
consequences to  shareholders,  partners or beneficiaries of a holder of Capital
Securities.  Further,  it does not include any  description  of any  alternative
minimum tax  consequences or the tax laws of any state or local government or of
any foreign  government that may be applicable to the Capital  Securities.  This
summary is based on the Internal  Revenue Code of 1986, as amended (the "Code"),
Treasury   regulations   thereunder   and  the   administrative   and   judicial
interpretations  thereof,  as of the date  hereof,  all of which are  subject to
change,  possibly on a retroactive basis. Hogan & Hartson L.L.P. ("Tax Counsel")
has  reviewed  this  summary and is of the opinion  that,  to the extent that it
constitutes  matters of law or purports to describe  certain  provisions  of the
U.S.  federal income tax laws, it is a correct summary in all material  respects
of the matters discussed herein.

EXCHANGE OF CAPITAL SECURITIES

         The  exchange of  Original  Capital  Securities  for  Exchange  Capital
Securities  should not be a taxable event to holders for U.S. federal income tax
purposes.  The exchange of Original  Capital  Securities  for  Exchange  Capital
Securities pursuant to the Exchange Offer should not be treated as an "exchange"
for U.S.  federal income tax purposes  because the Exchange  Capital  Securities
should  not be  considered  to  differ  materially  in kind or  extent  from the
Original Capital  Securities and because the exchange will occur by operation of
the terms of the Original Capital Securities.  Accordingly, the Exchange Capital
Securities should have the same issue price as the Original Capital  Securities,
and a holder should have the same  adjusted tax basis and holding  period in the
Exchange Capital Securities  immediately after the exchange as the holder had in
the Original Capital Securities immediately before the exchange.

                                       65
<PAGE>

CLASSIFICATION OF THE JUNIOR SUBORDINATED DEBENTURES

         The   Corporation   intends  to  take  the  position  that  the  Junior
Subordinated  Debentures will be classified for U.S. federal income tax purposes
as indebtedness of the Corporation.  The Corporation,  the Trust and the holders
of the Capital  Securities (by acceptance of a beneficial  interest in a Capital
Security) will agree to treat the Junior Subordinated Debentures as indebtedness
of the  Corporation  and the Capital  Securities  as  evidence  of a  beneficial
ownership  interest in the Junior  Subordinated  Debentures for all U.S. federal
income tax purposes. No assurance can be given, however, that such position will
not be challenged by the Internal Revenue Service (the "IRS") or, if challenged,
that such a challenge will not be successful.  The remainder of this  discussion
assumes  that  the  Junior   Subordinated   Debentures  will  be  classified  as
indebtedness of the Corporation for U.S. federal income tax purposes.

CLASSIFICATION OF THE TRUST

         In connection with the issuance of the Original Capital Securities, Tax
Counsel rendered its opinion  generally to the effect that,  under  then-current
law and assuming full  compliance  with the terms of the Trust Agreement and the
Indenture  (and  certain  other  documents),  and  based on  certain  facts  and
assumptions  contained in such opinion,  the Trust will be  classified  for U.S.
federal income tax purposes as a grantor trust and not as an association taxable
as a corporation. Accordingly, for U.S. federal income tax purposes, each holder
of Capital  Securities  generally  will be considered  the owner of an undivided
interest in the Junior Subordinated Debentures, and each holder will be required
to include in its gross income any interest (or OID accrued) with respect to its
allocable share of those Junior Subordinated Debentures.

         An opinion of Tax Counsel is not  binding on the IRS or the courts.  No
rulings  have been or are expected to be sought from the IRS with respect to any
of the transactions  described herein and no assurance can be given that the IRS
will not take contrary positions.  Moreover,  no assurance can be given that the
opinion  expressed  herein will not be challenged by the IRS or, if  challenged,
that such a challenge would not be successful.

INTEREST INCOME AND ORIGINAL ISSUE DISCOUNT

         Under recently issued Treasury regulations (the "Treasury Regulations")
applicable  to debt  instruments  issued on or after August 13, 1996, a "remote"
contingency  that  stated  interest  will not be timely  paid will be ignored in
determining  whether a debt  instrument  is issued  with  OID.  The  Corporation
believes that the  likelihood of its  exercising its option to defer payments of
interest is "remote"  since  exercising  that option would,  among other things,
prevent the  Corporation  from  declaring  dividends  on any class of its equity
securities.  Accordingly,  the Corporation intends to take the position that the
Junior Subordinated Debentures will not be considered to be issued with OID and,
accordingly,  stated interest on the Junior  Subordinated  Debentures  generally
will be taxable to a holder as ordinary income at the time it is paid or accrued
in accordance with such holder's method of tax accounting.

         Under the Treasury Regulations, if the Corporation were to exercise its
option to defer payments of interest,  the Junior Subordinated  Debentures would
at that time be  treated as issued  with OID,  and all  stated  interest  on the
Junior Subordinated Debentures would thereafter be treated as OID as long as the
Junior  Subordinated  Debentures  remain  outstanding.  In such event,  all of a
holder's  taxable  interest  income  with  respect  to the  Junior  Subordinated
Debentures  would  thereafter  be  accounted  for on an economic  accrual  basis
regardless of such holder's method of tax accounting,  and actual  distributions
of stated  interest  would not be reported as taxable  income.  Consequently,  a
holder of Capital  Securities  would be required to include in gross  income OID
even  though the  Corporation  would not make  actual  cash  payments  during an
Extension Period.  Moreover,  under the Treasury  Regulations,  if the option to
defer the payment of interest  was  determined  not to be  "remote,"  the Junior
Subordinated  Debentures would be treated as having been originally  issued with
OID. In such event,  all of a holder's  taxable  interest income with respect to
the Junior Subordinated Debentures would be accounted for on an economic accrual
basis  regardless  of  such  holder's  method  of  tax  accounting,  and  actual
distributions of stated interest would not be reported as taxable income.


                                       66
<PAGE>

         The Treasury  Regulations have not yet been addressed in any rulings or
other  interpretations  by the IRS, and it is possible that the IRS could take a
position contrary to the interpretation described herein.

         Because income on the Capital  Securities will  constitute  interest or
OID,  corporate  holders of the  Capital  Securities  will not be  entitled to a
dividends-received  deduction with respect to any income recognized with respect
to the Capital Securities.

RECEIPT OF JUNIOR SUBORDINATED DEBENTURES OR CASH UPON LIQUIDATION OF THE TRUST

         The Corporation  will have the right at any time to liquidate the Trust
and cause the Junior Subordinated Debentures to be distributed to the holders of
the Trust Securities.  Under current law, such a distribution,  for U.S. federal
income tax purposes,  would be treated as a nontaxable event to each holder, and
each holder  would  receive an  aggregate  tax basis in the Junior  Subordinated
Debentures equal to such holder's aggregate tax basis in its Capital Securities.
A holder's holding period in the Junior  Subordinated  Debentures so received in
liquidation  of the Trust  would  include  the period  during  which the Capital
Securities were held by such holder.  If, however,  the Trust were characterized
for U.S. federal income tax purposes as an association  taxable as a corporation
at the time of its  dissolution,  the  distribution  of the Junior  Subordinated
Debentures may constitute a taxable event to holders of Capital Securities and a
holder's  holding period in Junior  Subordinated  Debentures  would begin on the
date such Junior Subordinated Debentures were received.

         Under  certain  circumstances  described  herein (see  "Description  of
Exchange  Securities--Description  of Exchange Capital Securities"),  the Junior
Subordinated  Debentures  may be  redeemed  for  cash and the  proceeds  of such
redemption  distributed  to holders in redemption  of their Capital  Securities.
Under  current  law,  such a  redemption  would,  for U.S.  federal  income  tax
purposes,  constitute a taxable  disposition of the redeemed Capital Securities,
and a holder could  recognize  gain or loss as if it sold such redeemed  Capital
Securities for cash. See "--Sales of Capital Securities."

SALES OF CAPITAL SECURITIES

         A holder that sells Capital  Securities  (including a redemption of the
Capital  Securities  either  on the  Stated  Maturity  Date or upon an  optional
redemption  of the  Junior  Subordinated  Debentures  by the  Corporation)  will
recognize gain or loss equal to the difference between its adjusted tax basis in
Capital  Securities  and  the  amount  realized  on the  sale  of  such  Capital
Securities (other than with respect to accrued and unpaid interest which has not
yet been  included  in income,  which will be treated  as  ordinary  income).  A
holder's  adjusted  tax basis in the Capital  Securities  generally  will be its
initial  purchase price increased by OID (if any) previously  includible in such
holder's gross income to the date of  disposition  and decreased by payments (if
any)  received on the Capital  Securities  in respect of OID.  Such gain or loss
generally  will be a  capital  gain or loss and  generally  will be a  long-term
capital gain or loss if the Capital  Securities have been held for more than one
year.  On August 5, 1997,  legislation  was enacted  which,  among other things,
reduces  to 20% the  maximum  rate of tax on  long-term  capital  gains  on most
capital  assets  held by an  individual  for more than 18  months.  Gain on most
capital  assets held by an individual  more than one year and up to 18 months is
subject to tax at a maximum rate of 28%.

         The Capital  Securities  may trade at a price that does not  accurately
reflect the value of accrued but unpaid  interest with respect to the underlying
Junior  Subordinated  Debentures.  A  holder  who  uses the  accrual  method  of
accounting  for  tax  purposes  (and  a  cash  method  holder,   if  the  Junior
Subordinated Debentures are deemed to have been issued with OID) who disposes of
his Capital  Securities  between  record  dates for  payments  of  distributions
thereon  will be required to include  accrued but unpaid  interest on the Junior
Subordinated  Debentures  through the date of  disposition in income as ordinary
income (i.e.,  interest or, if  applicable,  OID), and to add such amount to his
adjusted tax basis in his pro rata share of the underlying  Junior  Subordinated
Debentures  deemed disposed of. To the extent the selling price is less than the
holder's adjusted tax basis (which will include all accrued but unpaid interest)
a holder will recognize a capital loss.  Subject to certain limited  exceptions,
capital  losses  cannot be applied to offset  ordinary  income for U.S.  federal
income tax purposes.

   
PROPOSED TAX LEGISLATION

         The  Taxpayer  Relief Act of 1997,  enacted on August 5, 1997,  did not
contain certain  provisions of President  Clinton's  Fiscal 1998 Budget Proposal
that would,  among other  things,  have denied an issuer a deduction  for United
States  federal  income tax purposes for the payment of interest on  instruments
with characteristics similar to the Junior Subordinated Debentures. There can be
no assurances,  however, that the proposed  legislation,  if enacted, or similar
legislation  enacted  after the date hereof would not  adversely  affect the tax
treatment of the Junior Subordinated  Debentures,  resulting in a Tax Event. The
occurrence  of  a  Tax  Event  may  result  in  the  redemption  of  the  Junior
Subordinated  Debentures  for cash,  in which  event the  holders of the Capital
Securities  would receive cash in redemption  of their Capital  Securities.  See
"Description  of Capital  Securities -- Redemption"  and  "Description of Junior
Subordinated Debentures -- Special Event Prepayment."
    


                                       67
<PAGE>

UNITED STATES ALIEN HOLDERS

         For purposes of this discussion,  a "United States Alien Holder" is any
corporation,  individual, partnership, estate or trust that is not a U.S. Holder
for U.S. federal income tax purposes.

         A "U.S. Holder" is a holder of Capital Securities who or which is (i) a
citizen  or  individual  resident  (or is  treated  as a citizen  or  individual
resident)  of  the  United  States  for  federal  income  tax  purposes,  (ii) a
corporation  or  partnership  created or  organized  in or under the laws of the
United States or any political  subdivision  thereof, or (iii) a trust or estate
the income of which is  includible  in its gross  income for federal  income tax
purposes  without  regard to its  source.  For  taxable  years  beginning  after
December 31, 1996 (or for taxable  years  ending  after August 20, 1996,  if the
trustee so elects), a trust is a U.S. Holder if, and only if, (a) a court within
the  United   States  is  able  to  exercise   primary   supervision   over  the
administration  of the trust and (b) one or more United States trustees have the
authority to control all substantial decisions of the trust.

         Under present U.S.  federal  income tax laws: (i) payments by the Trust
or any of its paying agents to any holder of a Capital  Security who or which is
a United  States  Alien Holder will not be subject to U.S.  federal  withholding
tax;  provided that, (a) the beneficial  owner of the Capital  Security does not
actually or constructively own 10% or more of the total combined voting power of
all classes of stock of the  Corporation  entitled to vote,  (b) the  beneficial
owner of the Capital  Security is not a controlled  foreign  corporation that is
related  to the  Corporation  through  stock  ownership,  and (c) either (1) the
beneficial  owner of the Capital  Security  certifies to the Trust or its agent,
under  penalties of perjury,  that it is not a U.S. holder and provides its name
and address or (2) a securities clearing  organization,  bank or other financial
institution that holds customers' securities in the ordinary course of its trade
or business (a "Financial Institution"),  and holds the Capital Security in such
capacity,  certifies to the Trust or its agent, under penalties of perjury, that
such  statement  has  been  received  from  the  beneficial  owner by it or by a
Financial  Institution  between it and the  beneficial  owner and  furnishes the
Trust or its agent with a copy thereof; and (ii) a United States Alien Holder of
a Capital  Security will not be subject to U.S.  federal  withholding tax on any
gain realized upon the sale or other disposition of a Capital Security.

         Regulations  recently  issued by the IRS,  which will be effective  for
payments  made after  December 31, 1998 (subject to certain  transition  rules),
make modifications to the certification  procedures  applicable to United States
Alien Holders. In general, these regulations unify certification  procedures and
forms and clarify and modify  reliance  standards.  A United States Alien Holder
should  consult  with its own advisor  regarding  the effect of the new Treasury
Regulations.

         As discussed above,  changes in legislation  affecting the U.S. federal
income tax treatment of the Junior  Subordinated  Debentures  are possible,  and
could  adversely  affect the ability of the  Corporation  to deduct the interest
payable on the Junior Subordinated  Debentures.  Moreover,  any such legislation
could  adversely  affect United States Alien  Holders by  characterizing  income
derived from the Junior Subordinated Debentures as dividends,  generally subject
to a 30% income tax (on a withholding  basis) when paid to a United States Alien
Holder,  rather than as interest which, as discussed  above, is generally exempt
from income tax in the hands of a United States Alien Holder.

INFORMATION REPORTING TO HOLDERS

         Generally, income on the Capital Securities will be reported to holders
on Form 1099,  which forms should be mailed to holders of Capital  Securities by
January 31 following each calendar year.

BACKUP WITHHOLDING

         Payments made on, and proceeds from the sale of, the Capital Securities
may be subject to a "backup"  withholding  tax of 31% unless the holder complies
with certain identification  requirements.  Any withheld amounts will be allowed
as a credit against the holder's U.S. federal income tax,  provided the required
information is provided to the IRS.


                                       68
<PAGE>

         THE UNITED  STATES  FEDERAL  INCOME TAX  DISCUSSION  SET FORTH ABOVE IS
INCLUDED FOR GENERAL INFORMATION ONLY AND MAY NOT BE APPLICABLE DEPENDING UPON A
HOLDER'S  PARTICULAR  SITUATION.  HOLDERS SHOULD CONSULT THEIR TAX ADVISORS WITH
RESPECT TO THE TAX  CONSEQUENCES  TO THEM OF THE  EXCHANGE OF  ORIGINAL  CAPITAL
SECURITIES FOR EXCHANGE CAPITAL  SECURITIES AND OF THE OWNERSHIP AND DISPOSITION
OF THE CAPITAL  SECURITIES,  INCLUDING THE TAX CONSEQUENCES UNDER STATE,  LOCAL,
FOREIGN AND OTHER TAX LAWS AND THE POSSIBLE  EFFECTS OF CHANGES IN UNITED STATES
FEDERAL OR OTHER TAX LAWS.

                              ERISA CONSIDERATIONS

         Each of the  Corporation  (the  obligor  with  respect to the  Exchange
Junior  Subordinated  Debentures held by the Trust),  and its affiliates and the
Property Trustee may be considered a "party in interest"  (within the meaning of
ERISA) or a  "disqualified  person"  (within the meaning of Section  4975 of the
Code) with  respect to many  Plans.  The  purchase  and/or  holding of  Exchange
Capital Securities by a Plan with respect to which the Corporation, the Property
Trustee or any  affiliate  is a service  provider  (or  otherwise  is a party in
interest or a  disqualified  person) may  constitute  or result in a  prohibited
transaction  under  ERISA or  Section  4975 of the Code,  unless  such  Exchange
Capital Securities are acquired pursuant to and in accordance with an applicable
exemption,  such as Prohibited  Transaction  Class Exemption  ("PTCE") 84-14 (an
exemption  for  certain  transactions  determined  by an  independent  qualified
professional asset manager),  PTCE 91-38 (an exemption for certain  transactions
involving bank collective investment funds), PTCE 90-1 (an exemption for certain
transactions  involving insurance company pooled separate accounts),  PTCE 95-60
(an exemption for  transactions  involving  certain  insurance  company  general
accounts) or PTCE 96-23 (an exemption for certain transactions  determined by an
in-house asset manager).  In addition, a Plan fiduciary considering the purchase
of Exchange Capital  Securities should be aware that the assets of the Trust may
be considered  "plan  assets" for ERISA  purposes.  In such event,  the Property
Trustee, as well as any other persons exercising  discretion with respect to the
Exchange Junior  Subordinated  Debentures,  may become  fiduciaries,  parties in
interest or  disqualified  persons with respect to investing  Plans. In order to
avoid  certain  prohibited  transactions  under  ERISA and the Code  that  could
thereby  result,  each  investing  Plan,  by  purchasing  the  Exchange  Capital
Securities,  will be deemed to have directed the Trust to invest in the Exchange
Junior  Subordinated  Debentures and to have consented to the appointment of the
Property  Trustee.  In this  regard,  it  should be noted  that,  in an Event of
Default,  the  Corporation  may not  remove the  Property  Trustee  without  the
approval of a majority of the holders of the Exchange Capital Securities.

         A Plan  fiduciary  should  consider  whether  the  purchase of Exchange
Capital  Securities  could result in a delegation of fiduciary  authority to the
Property  Trustee,  and,  if so,  whether  such a  delegation  of  authority  is
permissible under the Plan's governing  instrument or any investment  management
agreement with the Plan.

         THE SALE OF INVESTMENTS TO PLANS IS IN NO RESPECT A  REPRESENTATION  BY
THE TRUST, THE CORPORATION,  THE PROPERTY TRUSTEE,  THE INITIAL PURCHASER OR ANY
OTHER PERSON  ASSOCIATED WITH THE SALE OF THE EXCHANGE  CAPITAL  SECURITIES THAT
SUCH SECURITIES MEET RELEVANT LEGAL  REQUIREMENTS WITH RESPECT TO INVESTMENTS BY
PLANS  GENERALLY OR ANY PARTICULAR  PLAN, OR THAT SUCH  SECURITIES ARE OTHERWISE
APPROPRIATE FOR PLANS GENERALLY OR ANY PARTICULAR PLAN. ANY PURCHASER  PROPOSING
TO ACQUIRE  EXCHANGE  CAPITAL  SECURITIES WITH ASSETS OF ANY PLAN SHOULD CONSULT
WITH ITS COUNSEL.

                              PLAN OF DISTRIBUTION

         Each  broker-dealer  that receives Exchange Capital  Securities for its
own account pursuant to the Exchange Offer must acknowledge that it will deliver
a prospectus in connection with any resale of such Exchange Capital  Securities.
This Prospectus,  as it may be amended or supplemented from time to time, may be
used  by  a  broker-dealer  in  connection  with  resales  of  Exchange  Capital
Securities  received in exchange  for  Original  Capital  Securities  where such
Original Capital  Securities were acquired by such


                                       69
<PAGE>

broker-dealer  as  a  result  of  market-making   activities  or  other  trading
activities.  The Trust and the  Corporation  have agreed  that,  starting on the
Expiration  Date and ending on the close of business on the 180th day  following
the Expiration Date, it will make this  Prospectus,  as amended or supplemented,
available to any  broker-dealer  for use in connection with any such resale.  In
addition,  for a period  of 180 days  after the  Expiration  Date,  all  dealers
effecting  transactions in the Exchange  Securities may be required to deliver a
prospectus.

         The Trust and the  Corporation  will not receive any proceeds  from any
sale  of  Exchange  Capital  Securities  by  broker-dealers.   Exchange  Capital
Securities  received by  broker-dealers  for their own  account  pursuant to the
Exchange Offer may be sold from time to time in one or more transactions, in the
over-the-counter  market,  in  negotiated  transactions,  through the writing of
options on the Exchange  Capital  Securities or a combination of such methods of
resale,  at market prices prevailing at the time of resale, at prices related to
such prevailing  market prices or at negotiated  prices.  Any such resale may be
made directly to purchasers or to or through  brokers or dealers who may receive
compensation   in  the  form  of  commissions  or  concessions   from  any  such
broker-dealer and/or the purchasers of any such Exchange Capital Securities. Any
broker-dealer  that resells Exchange Capital Securities that were received by it
for its own account pursuant to the Exchange Offer and any broker or dealer that
participates in a distribution of such Exchange Capital Securities may be deemed
to be an  "underwriter"  within the meaning of the Securities Act and any profit
of any such  resale  of  Exchange  Capital  Securities  and any  commissions  or
concessions  received  by any such  persons  may be  deemed  to be  underwriting
compensation  under the Securities Act. The Letter of Transmittal states that by
acknowledging   that  it  will  deliver  and  by  delivering  a  prospectus,   a
broker-dealer will not be deemed to admit that it is an "underwriter" within the
meaning of the Securities Act.

         For a period of 180 days after the  Expiration  Date, the Trust and the
Corporation  will promptly send  additional  copies of this  Prospectus  and any
amendment or supplement to this  Prospectus to any  broker-dealer  that requests
such documents in the Letter of Transmittal.  The Trust and the Corporation have
agreed  to pay all  expenses  incident  to the  Exchange  Offer  (including  the
expenses of one counsel  for the holders of the Capital  Securities)  other than
commissions  or  concessions  of any brokers or dealers and will  indemnify  the
holders  of the  Exchange  Capital  Securities  (including  any  broker-dealers)
against certain liabilities, including liabilities under the Securities Act.

                         VALIDITY OF EXCHANGE SECURITIES

         The validity of the Exchange Capital Securities, the Exchange Guarantee
and the  Exchange  Junior  Subordinated  Debentures  will be passed upon for the
Corporation  by Hogan & Hartson  L.L.P.,  Washington,  D.C.  Certain  matters of
Delaware law relating to the validity of the Exchange Capital Securities will be
passed  upon on behalf of the  Trust by  Morris,  James,  Hitchens  &  Williams,
special Delaware counsel to the Trust.  Certain matters relating to U.S. federal
income tax  considerations  will be passed upon for the  Corporation  by Hogan &
Hartson L.L.P., Washington, D.C.



<PAGE>


                                   APPENDICES

APPENDIX I

Annual Report of the  Corporation  on Form 10-K, as amended,  for the Year Ended
December 31, 1996


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

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

                   For the fiscal year ended December 31, 1996

                                       OR

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

           For the transition period from ____________ to ____________

                         Commission file number 33-76930

                         TELEBANC FINANCIAL CORPORATION
             (Exact name of registrant as specified in its charter)

            DELAWARE                                            13-3759196
 (State or other jurisdiction of                             (I.R.S. Employer
 incorporation or organization)                             Identification No.)

   1111 NORTH HIGHLAND STREET, ARLINGTON, VIRGINIA              22201
      (Address of principal executive offices)               (Zip Code)

       Registrant's telephone number, including area code: (703) 247-3700.

           Securities registered pursuant to Section 12(b) of the Act:

                                (Not applicable)

           Securities registered pursuant to Section 12(g) of the Act:

                                (Not applicable)

         Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the  Securities  Exchange  Act of
1934  during  the  preceding  12 months  (or for such  shorter  period  that the
registrant was required to file such reports),  and (2) has been subject to such
filing requirements for the past 90 days. Yes X   No
                                             ---     ---

         Indicate by check mark if disclosure of delinquent  filers  pursuant to
Item 405 of  Regulation  S-K (Section  229.405 of this chapter) is not contained
herein,  and will not be contained,  to the best of registrant's  knowledge,  in
definitive proxy or information statements incorporated by reference in Part III
of this Form 10-K or any amendment to this Form 10-K. [ X ]

         Based upon the closing  price of the  registrant's  common  stock as of
March  20,  1997,  the  aggregate  market  value  of the  voting  stock  held by
non-affiliates of the registrant is $10.4 million.*

         The number of shares outstanding of each of the registrant's classes of
common stock, as of the latest practicable date is:

                 Class: Common Stock, par value $.01 per share.
                Outstanding at March 20, 1997: 2,211,961 shares.

                      DOCUMENTS INCORPORATED BY REFERENCE:

PART I AND II:
         Annual report to  shareholders  for the  fiscal year ended December 31,
1996.
PART III:
         Portions of the definitive  proxy statement for the 1996 Annual Meeting
of Shareholders.

*    Solely  for  purposes  of this  calculation,  all  executive  officers  and
     directors  of  the  registrant,  Employee  Stock  Ownership  Plan  and  all
     shareholders  reporting  beneficial  ownership  of  more  than  5%  of  the
     registrant's  common stock are considered to be affiliates.  This reference
     to affiliate status is not necessarily a conclusive determination for other
     purposes.

                                      AI-1

<PAGE>

                                     PART I


ITEM 1.       BUSINESS


GENERAL


         TeleBanc  Financial  Corporation  (the "Company" or  "TeleBanc"),  with
headquarters in Arlington,  Virginia,  had total assets of $647.9 million at the
end of 1996.  The primary  business of TeleBanc is that of TeleBank (the "Bank")
formerly known as Metropolitan Bank for Savings,  F.S.B., whose deposit accounts
are insured by the Savings  Association  Insurance  Fund ("SAIF") of the Federal
Deposit Insurance  Corporation  ("FDIC").  The Company was organized by its then
majority stockholder,  MET Holdings Corporation ("MET Holdings"),  to become, in
March 1994,  the parent  savings  and loan  holding  company  for the Bank.  All
references to the Company include the business of the Bank.  Financial and other
data as of and for all periods prior to March 1994  represent  the  consolidated
data of the Bank only.

         The Company's revenues are derived  principally from interest income on
loans,  mortgage-backed  and related  securities,  and interest and dividends on
investment  securities and  interest-bearing  deposits.  The Company's principal
expenses are interest expense on deposits and borrowings and operating expenses,
such as compensation and employee  benefits.  The Company's revenues also may be
offset by losses on hedging  transactions  and other trading  account  losses as
part of the Company's  asset/liability  management  strategies.  Funds for these
activities  are  provided  by  deposits,  borrowings,  principal  repayments  on
outstanding  loans and  mortgage-backed  and  related  securities,  and sales of
investment  securities  held for trading.  At December  31, 1996,  81.44% of the
Company's total assets were comprised of one- to four-family  mortgage loans and
mortgage-backed and related securities.

         During the second  quarter of 1996,  the Bank  through its wholly owned
subsidiary  TeleBanc  Servicing  Corporation  ("TSC")  funded 50% of the capital
commitment for a new entity,  AGT Mortgage Services,  LLC ("AGT").  AGT services
performing  loans and workouts  for  troubled or defaulted  loans for a fee. The
Bank also provided in the second quarter of 1996, 50% of the capital  commitment
for an additional new entity,  AGT PRA, LLC ("AGT PRA"). The primary business of
AGT PRA is its investment in Portfolio  Recovery  Associates,  LLC ("PRA").  PRA
acquires  and  collects   delinquent  consumer  debt  obligations  for  its  own
portfolio.

         On February 28, 1997, the Company consummated the sale of $29.9 million
of units in the form of convertible  preferred stock,  senior subordinated notes
and  warrants  and  the  purchase  of the  assets  of  Arbor  Capital  Partners,
Inc.("Arbor"), a registered investment advisor, funds manager and broker-dealer.
MET Holdings, TeleBanc's majority shareholder, owns a majority of Arbor.

         The $29.9 million in units were sold to investment partnerships managed
by Conning & Company,  General American Life Insurance  Company,  CIBC WG Argosy
Merchant Fund 2, LLC, The Progressive  Corporation,  and The Northwestern Mutual
Life Insurance Company.  Representatives  from the Conning  partnerships and the
CIBC Merchant  Fund will serve on the Board.  The units consist of $13.7 million
in 9.5%  senior  subordinated  notes with  198,088  detachable  warrants,  $16.2
million in 4.0% convertible  preferred  stock, and rights to 205,563  contingent
warrants.

         Also as part of the sale of units,  the  Arbor  asset  acquisition  was
structured as a tax free issuance of 162,461 shares of TeleBanc common stock and
a $500,000 cash payment for the Arbor assets.  An independent  appraisal  valued
the assets to be acquired from Arbor at $3.1 million. Consistent with TeleBanc's
charter, the number of shares issued to Arbor as consideration was limited to 5%
of total market value of outstanding TeleBanc stock at the time of acquisition.

                                      AI-2

<PAGE>



MARKET AREA AND COMPETITION

         From its office in Arlington, Virginia, the Company has a customer base
in all 50 states and the  District  of  Columbia.  As a result of the  Company's
direct marketing strategy for deposits and reliance upon the secondary market to
purchase mortgage loans and mortgage-backed and related securities,  the Company
competes on a  nationwide  basis for  deposits and  investments  in  residential
mortgage  products.  Generally,  the Company faces  substantial  competition for
deposits from thrifts,  commercial banks,  credit unions, and other institutions
providing retail investment opportunities. The ability of the Company to attract
and retain deposits depends on its ability to provide an investment  opportunity
meeting the requirements of investors as to rate of return,  liquidity, risk and
other factors,  as well as on the perception of depositors as to the convenience
and quality of its services. Competition in residential mortgage investing comes
primarily from commercial banks, thrift institutions, and purchasers of mortgage
products in the secondary market. The Company competes for residential  mortgage
investments  principally on the basis of bid price and for loans on the basis of
interest rate, fees it charges, and loan types offered.


LENDING ACTIVITIES

         GENERAL.  The Company's  lending  activities  consist  primarily of the
purchases of whole loans and  mortgage-backed and related securities rather than
the  production  and  origination  of  loans,  which  entails  greater  overhead
expenses, commonly found in a traditional thrift or community bank.

         LOAN PORTFOLIO COMPOSITION.  The Company's net loans receivable totaled
$351.8  million at December 31, 1996,  or 54.3% of total assets at that date. At
December  31,  1996,  $359.6  million,  or 97.6% of the  total  loan  portfolio,
consisted of one- to four-family  residential mortgage loans. Prior to 1990, the
Company originated a limited number of loans for the purchase or construction of
multifamily  and  commercial  real  estate.  However,  in the three  years ended
December 31, 1996, as part of the Company's general operating  strategy,  and to
risks  associated  with  multifamily  and  commercial  real  estate  lending and
prevailing  economic  conditions,  the  Company  has  substantially  reduced its
originations and purchases of such loans. At December 31, 1996,  multifamily and
commercial and mixed use real estate loans amounted to $6.7 million, or 1.8%, of
the Company's total loan  portfolio.  The Company's loan portfolio also includes
lease  financing  at December  31, 1993 and 1992.  These loans  represent  lease
financing  assumed by the Company in 1991 upon the default of a commercial  loan
to an automobile  leasing company which was 33% owned by the Bank's  subsidiary,
ARLO Service Corporation  ("ARLO").  Currently,  the Company originates consumer
loans to a very limited extent, and only as an accommodation to deposit and loan
customers.  Such loans,  which consist  primarily of home equity lines of credit
and loans secured by savings deposits,  amounted to $1.5 million, or 0.4% of the
Company's total loan portfolio at December 31, 1996.

                                      AI-3

<PAGE>


         The following  table sets forth  information  concerning  the Company's
loan portfolio in dollar amounts and in percentages, by type of loan.

<TABLE>
<CAPTION>

                                                                                   AT DECEMBER 31,
                                                                1996       %        1995       %        1994       %    
                                                              --------- -------   --------  ------   --------- -------  
                                                                                (DOLLARS IN THOUSANDS)
<S>                                                           <C>        <C>      <C>        <C>     <C>         <C>    
Real estate loans:
   One- to four-family fixed-rate............................ $ 142,211  38.59%   $105,750   39.91%  $  67,449   42.54% 
   One- to four-family adjustable-rate.......................   217,352  58.97     148,928   56.20      79,701   50.27  
   Multifamily...............................................     1,516   0.41       1,286    0.49       1,114    0.70  
   Commercial real estate....................................     4,017   1.09       4,553    1.72       4,385    2.77  
   Mixed use real estate.....................................     1,180   0.32       1,792    0.68       1,953    1.23  
   Land......................................................       781   0.21         384    0.14         387    0.24  
   Construction..............................................        --     --          --      --          --      --  
                                                              --------- -------   --------  ------   --------- -------  
   Total real estate loans...................................   367,057  99.59     262,693   99.14     154,989   97.75  
                                                              --------- -------   --------  ------   --------- -------  
Consumer and other loans:
   Lease financing...........................................       --      --          --      --          --      --  
   Home equity lines of credit and second mortgage loans.....     1,208   0.33       2,202    0.83       3,395    2.14  
   Other (1).................................................       305   0.08          79    0.03         168    0.11  
                                                              --------- -------   --------  ------   --------- -------  

   Total consumer and other loans............................     1,513   0.41       2,281    0.86       3,563    2.25  
                                                              --------- -------   --------  ------   --------- -------  
   Total loans............................................... $ 368,570 100.00%   $264,974  100.00%  $ 158,552  100.00% 
                                                              ========= =======   ========  ======   ========= =======  
Deduct:
   Non accrual/cost recovery ................................      (182)                --                  --          
   --
   Deferred loan fees........................................       (42)               (42)                (50)         
   Deferred discounts on loans...............................   (13,750)           (14,129)             (2,835)         
   Allowance for loan losses.................................    (2,957)            (2,311)               (925)         
                                                              -------------       ---------           --------          
Total........................................................   (16,749)           (16,482)             (3,810)         
                                                              -------------       ---------           --------          
Loans receivable, net........................................ $ 351,821           $248,492            $154,742          
                                                              =============       =========           ========          
</TABLE>
<TABLE>
<CAPTION>
                                                                          AT DECEMBER 31,
                                                                 1993      %        1992       %
                                                              --------- ------    --------- ------
                                                                      (DOLLARS IN THOUSANDS)
<S>                                                           <C>        <C>      <C>        <C>   
Real estate loans:
   One- to four-family fixed-rate............................ $  44,450  43.06%   $  40,659  41.88%
   One- to four-family adjustable-rate.......................    50,708  49.14       47,529  48.97
   Multifamily...............................................       932   0.90          945   0.97
   Commercial real estate....................................     5,912   5.73        5,937   6.12
   Mixed use real estate.....................................        --     --           --     --
   Land......................................................        16   0.02           46   0.05
   Construction..............................................        --     --          190   0.20
                                                              --------- ------    --------- ------
   Total real estate loans...................................   102,018  98.85       95,306  98.19
                                                              --------- ------    --------- ------
Consumer and other loans:
   Lease financing...........................................        17   0.02          121   0.12
   Home equity lines of credit and second mortgage loans.....     1,007   0.98        1,396   1.44
   Other (1).................................................       151   0.15          242   0.25
                                                              --------- ------    --------- ------

   Total consumer and other loans............................     1,175   1.15        1,759   1.81
                                                              --------- ------    --------- ------
   Total loans............................................... $ 103,193 100.00%   $  97,065 100.00%
                                                              ========= ======    ========= ======
Deduct:
   Non accrual/cost recovery ................................        --                  --
   --
   Deferred loan fees........................................       (68)                (96)
   Deferred discounts on loans...............................    (1,431)             (2,705)
   Allowance for loan losses.................................      (835)               (659)
                                                              ---------            --------
Total........................................................    (2,334)             (3,460)
                                                              ---------            --------
Loans receivable, net........................................ $ 100,859            $93,605
                                                              =========            =======
</TABLE>

(1)  Includes  primarily loans secured by deposit accounts in the Bank, and to a
     lesser extent, unsecured consumer credit.

                                      AI-4

<PAGE>


         MATURITY OF LOAN  PORTFOLIO.  The  following  table sets forth  certain
information  at December 31, 1996  regarding the dollar amount of loans maturing
in the Company's portfolio,  including scheduled repayments of principal,  based
on contractual terms to maturity.  Demand loans, loans having no stated schedule
of repayments and no stated maturity,  and overdrafts are reported as due within
one year.  The table below does not include any estimate of  prepayments,  which
may significantly shorten the average life of a loan and may cause the Company's
actual repayment experience to differ from that shown below.
<TABLE>
<CAPTION>


                                                DUE IN ONE        DUE IN ONE        DUE AFTER
                                               YEAR OR LESS      TO FIVE YEARS     FIVE YEARS           TOTAL
                                               ------------      -------------     ----------           -----
                                                                         (IN THOUSANDS)
<S>                                              <C>              <C>              <C>              <C>        
Real estate loans:
   One- to four-family fixed-rate...........     $   1,746        $   2,285        $  138,180       $   142,211
   One- to four-family adjustable-rate......           615            1,769           214,968           217,352
   Multifamily..............................            --            1,152               364             1,516
   Mixed use................................            --              349               831             1,180
   Commercial real estate...................           359            1,022             2,636             4,017
   Land.....................................            --              400               381               781
Consumer and other loans:
   Home equity lines of credit and
     second mortgage loans..................            --              251               957             1,208 
   Other ...................................            --              305                --               305


     Total..................................     $   2,720        $   7,533        $  358,317       $   368,570
                                                 =========        =========        ==========       ===========
</TABLE>


         The  following  table sets  forth as of  December  31,  1996 the dollar
amount of the loans maturing  subsequent to December 31, 1997 allocated  between
those with fixed interest rates and those with adjustable interest rates.

<TABLE>
<CAPTION>
                                                               FIXED RATES     ADJUSTABLE RATES        TOTAL
                                                               -----------     ----------------        -----
                                                                               (IN THOUSANDS)
<S>                                                               <C>              <C>              <C>        
Real estate loans:
   One- to four-family........................................    $140,465         $  216,737       $   357,202
   Multifamily................................................       1,180                336             1,516
   Mixed use..................................................       1,180                 --             1,180
   Commercial real estate.....................................         280              3,378             3,658
   Land.......................................................         400                381               781
Consumer and other loans:
   Home equity lines of credit and second
     mortgage loans...........................................         592                616             1,208
   Other......................................................         305                 --               305
                                                                ----------         ----------       -----------
     Total.................................................... $   144,402        $   221,448       $   365,850
                                                               ===========        ===========       ===========
</TABLE>

         Scheduled contractual principal repayments of loans may not reflect the
actual life of such assets.  The average life of loans may be substantially less
than their  contractual terms because of prepayments.  In addition,  due-on-sale
clauses on loans  generally give the Company the right to declare a conventional
loan  immediately  due and payable in the event,  among other  things,  that the
borrower  sells the  property.  The  average  life of  mortgage  loans  tends to
increase,  however,  when current  mortgage loan market rates are  substantially
higher than rates on existing  mortgage  loans and,  conversely,  decreases when
rates on existing mortgage loans are substantially  higher than current mortgage
loan market rates.

        ORIGINATION,  PURCHASE AND SALE OF LOANS.  Consistent with the Company's
strategy of minimizing  operating expenses,  the Company emphasizes the purchase
of loans rather than direct

                                      AI-5

<PAGE>



 originations.  The Company  purchased  $183.1 million,  $145.9  million,  $85.4
million,  $33.4  million,  and $21.1  million of loans  during  the years  ended
December 31, 1996,  1995,  1994,  1993,  and 1992,  respectively.  The Company's
mortgage loan originations totaled $462,000,  $2.7 million,  $4.3 million,  $1.8
million and $4.3 million in the years ended December 31, 1996, 1995, 1994, 1993,
and 1992 respectively.

         Approximately  55.3%  of the  loans  in  the  Company's  portfolio  are
serviced  by other  lenders  other  than AGT for  which the  Company  pays a fee
ranging from a minimum of 25 basis points of the  principal  balance of the loan
per annum to a maximum  of $12 per month per loan.  The  institutions  servicing
loans for the  Company,  among other  things,  collect and remit loan  payments,
maintain escrow accounts,  inspect  properties and administer  foreclosures when
necessary.

         The  Company  sells  whole  loans  to   institutional   investors  and,
accordingly, is a Federal National Mortgage Association ("FNMA") seller/servicer
and a Federal Home Loan Mortgage  Corporation  ("FHLMC")  servicer.  The bulk of
loans sold has consisted of long-term,  fixed-rate  mortgage loans sold to FNMA.
The Company generally sells such loans with servicing retained.

         The  following  table  shows  loan  origination,   purchase,  sale  and
repayment activity of the Company during the periods indicated.

<TABLE>
<CAPTION>

                                                                                     YEAR ENDED DECEMBER 31,
                                                                                 1996          1995         1994
                                                                             -----------  -----------   -----------
                                                                                          (IN THOUSANDS)
<S>                                                                          <C>          <C>           <C>        
Total loans receivable at beginning of period..............................  $   248,492  $   154,742   $   100,859
Loans purchased:
 Real estate loans:
   One- to four-family variable rate.......................................      128,171       98,065        41,684
   One- to four-family fixed rate..........................................       53,915       47,845        40,155
   Multi-Family ...........................................................        1,000           --            --
   Mixed-used..............................................................           --           --         1,953
   Commercial real estate..................................................           --           --           109
   Consumer and other loans................................................           --           --         1,797
                                                                             -----------  -----------   -----------
     Total loans purchased.................................................      183,086      145,910        85,698
Loans originated:
 Real estate loans:
   One- to four-family variable rate.......................................           --           --         1,764
   One- to four-family fixed rate..........................................           25           80         1,267
   Commercial real estate..................................................           --           --         1,148
   Land ...................................................................          400           --            --
Home equity lines of credit and second mortgage loans......................           37        2,644            75
                                                                             -----------  -----------   -----------
     Total loans originated................................................          462        2,724         4,254
                                                                             -----------  -----------   -----------
     Total loans purchased and originated..................................      183,548      148,634        89,952

Loans sold.................................................................       18,829        6,192            --
Loans securitized..........................................................        8,275        2,794            --
Loan repayments............................................................       50,221       32,755        34,343
                                                                             -----------  -----------   -----------
   Total loans sold, securitized, and repaid...............................       77,325       41,741        34,343

Net change - TBFC ESOP Note Receivable ....................................           65           --            --
Net change in deferred discounts and loan fees.............................          379       11,286         1,386
Net transfers to REO ......................................................        1,513          471           250
Net provision for loan losses..............................................          646        1,386            90
Cost Recovery/Contra Assets ...............................................           41           --            --
Other loan debits/HELOC advances ..........................................          250           --            --
                                                                             -----------  -----------   -----------
Increase (decrease) in total loans receivable..............................      103,329       93,750      53,883
                                                                             -----------  -----------   -----------
Net loans receivable at end of period......................................  $   351,821  $   248,492   $   154,742
                                                                             ===========  ===========   ===========
</TABLE>


         The Company's loan purchases  during 1996 increased  $37.2 million from
fiscal  year 1995 as the  Company  continued  to expand the  Bank's  operations.
During fiscal 1996 and 1995 the Company's loan purchases  involved  purchases of
whole loans in the secondary market, principally


                                      AI-6

<PAGE>



from private  investors.  The Company's loan  purchases  during fiscal year 1996
included purchases of 35 pools with  approximately  1,253 loans and minimal loan
originations  consistent with the Company's  operating  strategy.  The Company's
loan  purchases  during  fiscal year 1995  included  purchases  of 26 pools with
approximately  1,200 loans and minimal  loan  originations  consistent  with the
Company's operating strategy. The Company's loan purchases during 1994 increased
$52.0  million from fiscal year 1993 as the Company  invested the proceeds  from
the initial public offering and expanded the Bank's operations.

         ONE-TO-FOUR  FAMILY  RESIDENTIAL  LENDING.  The Company originates both
fixed- and adjustable-rate one- to four-family mortgage loans in accordance with
FNMA and FHLMC  underwriting  guidelines for terms up to 30 years.  In 1996, the
Company originated  $25,000 of loans secured by one- to four-family  residential
properties, excluding home equity lines of credit. The Company will make one- to
four-family  mortgage  loans  with up to a 95%  loan-to-value  ratio if  private
mortgage  insurance is obtained on the portion of the principal amount in excess
of 80% of the appraised value.

         MULTIFAMILY AND COMMERCIAL REAL ESTATE LENDING. Since 1990, the Company
has not actively pursued multifamily and commercial real estate lending or loans
secured by undeveloped land, and has substantially  reduced originations of such
loans. As of December 31, 1996,  multifamily,  mixed use, commercial real estate
and land loans  amounted to $7.5 million,  or 2.03% of the Company's  total loan
portfolio.

         CONSUMER AND OTHER LENDING.  The Company does not emphasize consumer or
other loans, but from time to time, originates such loans as an accommodation to
its  customers or  purchases  such loans as part of larger loan  packages.  Such
lending  primarily  includes  home equity  lines of credit and loans  secured by
savings deposits.  During 1996, the Company originated $37,000 in consumer loans
and  $305,000 in other loans.  At December  31,  1996,  consumer and other loans
totaled  $305,000,  or 0.08% of the Company's total loan portfolio.  At December
31, 1996,  total  outstanding  home equity  lines of credit and second  mortgage
loans amounted to $1.2 million, or 0.33% of the Company's total loan portfolio.

         CRA LENDING  ACTIVITIES.  The Bank  participates  in various  community
development programs in an effort to meet its responsibilities under the CRA. In
connection  with the  organization of TeleBanc in 1994, the Bank agreed with the
Office of Thrift Supervision ("OTS") to make a minimum investment of $250,000 in
a local community  development  corporation for the purpose of financing low and
moderate income housing. In 1995, the OTS lifted the aforementioned  requirement
and the Bank has now  committed  to invest up to $500,000 in an  investment  tax
credit fund that qualifies for CRA purposes.

         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 will  submit a request  to the OTS to be
designated as a wholesale institution in 1997.


                                      AI-7

<PAGE>



MORTGAGE-BACKED AND RELATED SECURITIES, AND SECONDARY MARKET ACTIVITIES


         The  Company  maintains  a  significant   portion  of   mortgage-backed
securities,  primarily in the form of privately  insured  mortgage  pass-through
securities,  as well as Government National Mortgage Association ("GNMA"), FNMA,
and FHLMC participation  certificates,  and securities issued by other nonagency
organizations.  GNMA certificates are guaranteed as to principal and interest by
the  full  faith  and  credit  of  the  United  States,  while  FNMA  and  FHLMC
certificates are each guaranteed by their respective  agencies.  Mortgage-backed
securities  generally  entitle the Company to receive a pro rata  portion of the
cash flows from an identified  pool of mortgages.  The Company has also invested
in collateralized  mortgage  obligations ("CMOs") which are securities issued by
special purpose entities  generally  collateralized by pools of  mortgage-backed
securities.  The cash flows from such pools are segmented and paid in accordance
with a  predetermined  priority to various  classes of securities  issued by the
entity. The Company's CMOs are senior tranches  collateralized by federal agency
securities or whole loans. The primary issuers of the Company's CMOs at December
31, 1996 include  Residential  Mortgage  Acceptance  Corp.  and Federal  Deposit
Insurance   Corporation.......In   the  fourth  quarter  of  1995,  the  Company
reclassified the entire held-to-maturity  mortgage-backed  security portfolio to
available-for-sale. The following table sets forth the activity in the Company's
mortgage-backed   securities   held-to-maturity  portfolio  during  the  periods
indicated.


                                      AI-8

<PAGE>

<TABLE>
<CAPTION>

                                                                                YEAR ENDED DECEMBER 31,
                                                                                1995             1994
                                                                                ----             ----
                                                                                (DOLLARS IN THOUSANDS)
<S>                                                                        <C>                 <C>        
Mortgage-backed and related securities at beginning
   of period (not including available for sale)...............             $  221,005          $    77,387
   Purchases:
       Pass-through securities.............................                    55,110              129,462
     CMOs.....................................................                  5,235                   --
     FNMA.....................................................                     --                5,767
     GNMA.....................................................                     --               19,243
     FHLMC....................................................                     --               18,823
   Acquired in exchange for loans.............................                (10,465)                  --
   Sales (1)..................................................                (18,813)                (896)
   Repayments.................................................                (39,155)             (28,781)
   Transfer to held for sale..................................               (212,917)                  --
                                                                             ---------         ----------
Mortgage-backed and related securities at
 end of period (not including available for sale).............             $       --          $   221,005
                                                                           ==========          ===========
</TABLE>


       The   following   table  sets  forth  the   activity  in  the   Company's
mortgage-back   securities  available  for  sale  portfolio  during  the  period
indicated.
<TABLE>
<CAPTION>
                                                                               YEAR ENDED DECEMBER 31,
                                                                              1996                1995
                                                                          ------------         -----------
                                                                                (DOLLARS IN THOUSANDS)
<S>                                                                        <C>                 <C>        
Mortgage-backed and related securities at beginning
   of period .................................................             $  234,835          $    15,459
   Purchases:
     Pass-through securities...............................                   109,600               13,183
     CMOs.....................................................                 30,053                   --
     FNMA.....................................................                 12,102                2,634
     GNMA.....................................................                 30,687                   --
     FHLMC....................................................                 14,194               12,810
   Transfer from held to maturity.............................                     --              212,917
   Sales (1)..................................................               (185,703)             (15,755)
   Repayments.................................................                (61,805)              (6,024)
   Transfer to trading........................................                     --               (1,650)
Provision for losses on securities............................                    (22)                  --
Mark to market ...............................................                    826                  811
FASB 122 servicing ...........................................                    (24)                  --
                                                                          ------------         -----------
Mortgage-backed and related securities at
 end of period ...............................................             $  184,743          $   234,835
                                                                          ============         ===========
</TABLE>

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

(1)  Includes  mortgage-backed  securities  on  which  call  options  have  been
exercised.

                                      AI-9

<PAGE>



         The  following  table sets  forth the  scheduled  maturities,  carrying
values,  and  current  yields for the  Company's  portfolio  of  mortgage-backed
securities at December 31, 1996:

<TABLE>
<CAPTION>

                                              AFTER ONE BUT        AFTER FIVE BUT
                                            WITHIN FIVE YEARS     WITHIN TEN YEARS      AFTER TEN YEARS           TOTALS
                                           BALANCE   WEIGHTED    BALANCE   WEIGHTED    BALANCE   WEIGHTED    BALANCE   WEIGHTED
                                             DUE       YIELD       DUE       YIELD       DUE       YIELD       DUE       YIELD
                                          ---------    ------   --------     -----    ---------    ------   --------     ------
                                                               (DOLLARS IN THOUSANDS)
<S>                                       <C>           <C>     <C>           <C>     <C>           <C>     <C>           <C>  
Private issuer                            $   4,116     7.01%   $  8,337      9.10%   $134,157      8.81%   $146,610      8.78%
Collateralized mortgage obligations              --       --         368      6.26      25,358      7.55      25,726      7.56
Agencies                                         --       --          --        --      12,407      8.11      12,407      8.11
                                          ---------    ------   --------     -----    ---------    ------   --------     ------
                                          $   4,116     7.01%   $  8,705      8.98%   $171,922      8.57%   $184,743      8.56%
                                          =========    =====    ========     =====    ========     ======   ========     =====
</TABLE>

<PAGE>

         In May 1996,  the  Company  formed  AGT, a 50% owned  subsidiary  which
services loans for both the Bank and third parties.  The Company  entered into a
loan servicing agreement with AGT on May 1, 1996 whereby AGT is paid a fee of $8
to $100 per loan per month  depending  upon the type of loan and  whether  it is
performing or non-performing.  AGT also receives a fee in its capacity as Master
Servicer for the  Company's  subserviced  portfolio  and is  reimbursed  for any
direct collection  expenses  including  attorney fees, repair costs, etc. During
the eight  months  ended  December  31,  1996,  the Company  paid AGT a total of
$297,029 in servicing  fees and reimbursed the subsidiary for $215,326 in direct
collection expenses.

         Most of the loans sold by the Company are sold on a servicing  retained
basis. Servicing includes collecting and remitting loan payments, holding escrow
funds for the payment of real estate taxes, contacting delinquent mortgagors, in
some cases  advancing to the investor  interest when the mortgage is delinquent,
supervising  foreclosures  in the event of  unremedied  defaults  and  generally
administering the loans.  Under loan servicing  contracts,  the Company receives
servicing  fees that are withheld  from the monthly  payments made to investors.
The Company's aggregate loan servicing fees amounted to $790,000,  $126,000, and
$61,000 in 1996, 1995, and 1994, respectively.

         The following table sets forth information regarding the Company's loan
servicing portfolio at the dates shown.

<TABLE>
<CAPTION>
                                                                      AT DECEMBER 31,
                                       -----------------------------------------------------------------------------
                                                 1996                      1995                       1994
                                       ------------------------- ------------------------- -------------------------
                                                       PERCENT                   PERCENT                   PERCENT
                                                         OF                        OF                        OF
                                         AMOUNT         TOTAL       AMOUNT        TOTAL       AMOUNT        TOTAL
                                       -----------   ----------  -----------   ----------   -----------   ----------
                                                                  (DOLLARS IN THOUSANDS)
<S>                                    <C>              <C>      <C>              <C>       <C>             <C>  
Loans owned and serviced by
   the Company.......................  $   164,745      44.7%    $   161,625      61.0%     $    57,491     36.3%
Loans owned by the Company
   and serviced by others............      203,853      55.3         103,349      39.0          101,061     63.7
                                       -----------   --------    -----------    ------          -------   ------
   Total loans owned by the
     Company.........................  $   368,598     100.0%    $   264,974     100.0%     $   158,552    100.0%
                                       ===========   =======     ===========    ======      ===========   ======
Loans serviced for others............  $    45,856               $    18,196                $     9,513
</TABLE>


NON-PERFORMING, DELINQUENT AND OTHER PROBLEM ASSETS

         GENERAL.  It is  management's  policy to monitor  continually  its loan
portfolio  to  anticipate  and  address  potential  and  actual   delinquencies.
Valuations are periodically  performed by management and an allowance for losses
on REO is  established  by a  charge  to  operations  if the  fair  value of the
property has changed.

         NONPERFORMING/UNDERPERFORMING ASSETS. Nonperforming and underperforming
assets consist of loans on which interest is no longer accrued, loans which have
been restructured in order to allow the borrower the ability to maintain control
of the collateral,  real estate acquired by foreclosure,  real estate upon which
deeds in lieu of foreclosure  have been accepted and real estate owned which has
been classified as in-substance foreclosure.  Restructured loans and real estate
owned have been written down to estimated  fair value,  based upon  estimates of
cash flow expected from the underlying collateral and appropriately discounted.


                                     AI-10

<PAGE>



         The following table sets forth  information  with respect the Company's
non-accrual loans, REO and In Substance  Foreclosures ("ISF"), and troubled debt
restructuring  ("TDRs") at the dates  indicated.  As of December 31,  1993,  the
Company no longer  classifies  ISF loans as REO, which resulted in a decrease in
REO of $2.2 million at that date as compared to prior periods.

<TABLE>
<CAPTION>

                                                                       AT DECEMBER 31,
                                              1996           1995           1994            1993           1992
                                          -----------     -----------    -----------    -----------     -----------
                                                                   (DOLLARS IN THOUSANDS)
<S>                                       <C>             <C>            <C>            <C>             <C>        
Loans accounted for on a non-accrual basis:
   Real estate loans:
     One- to four-family................  $     8,979     $     4,526    $     1,296    $     1,570     $     3,074
     Commercial real estate.............        1,217             261            702            902             866
     Land...............................           --              --             --             --              --
     Construction.......................           --              --             --             --              --
   Home equity lines of credit and
     second mortgage loans..............           54             136             41             47              --
   Other................................           --              --             27             35             120
                                          -----------     -----------    -----------    -----------     -----------
Total...................................  $    10,250     $     4,923    $     2,066    $     2,554     $     4,060
                                          ===========     ===========    ===========    ===========     ===========
Accruing loans which are contractu-
 ally past due 90 days or more:
   Real estate loans:
     One- to four-family................  $        --     $       230    $        --    $        --     $        --
                                          -----------     -----------    -----------    -----------     -----------
Total...................................  $        --     $       230    $        --    $        --     $        --
                                          ===========     ===========    ===========    ===========     ===========
Total of non-accrual and 90 days
 past due loans.........................  $    10,250     $     5,153    $     2,066    $     2,554     $     4,060
                                          ===========     ===========    ===========    ===========     ===========
REO:
   One- to four-family..................  $     1,300     $       421    $        98    $       194     $       417
   Commercial real estate...............           --              --            206            665             529
   Land.................................           --             582            581            582             582
                                          -----------     -----------    -----------    -----------     -----------
                                                1,300           1,003            885          1,441           1,528
   Loss allowance for REO...............          (65)           (213)           (92)          (221)           (162)
                                          ------------    ------------   -----------    -----------     -----------
     Total REO, net.....................        1,235             790            793          1,220           1,366
                                          -----------     -----------    -----------    -----------     -----------
Total non-performing assets, net........  $    11,485     $     5,943    $     2,859          3,774     $     5,426
                                          ===========     ===========    ===========    ===========     ===========
Total non-performing assets, net,
   as a percentage of total assets......         1.83%           1.07%           0.7%           1.7%            2.4%
                                          ============    ===========    ============   ===========     ===========
Total loss allowance as a percentage
   of total non-performing assets,
   gross................................         26.3%          39.53%         34.45%         26.43%          14.69%
                                          ============    ===========    ===========    ===========     ===========
TDRs ..................................   $       435     $       365    $       688    $       413     $       454
                                          ============    ===========    ===========    ===========     ===========
</TABLE>



         During 1996,  non-performing assets increased by $5.5 million or 93.3%.
This increase is attributed to the  acquisition  of $8.2 million of  one-to-four
family  mortgage loans that were either  non-performing  or in bankruptcy at the
time of  purchase.  The  Company  acquired  these  loans at a discount  of $1.53
million or 18.6% in order to offset the potential risk. As of December 31, 1996,
assets that were either  non-performing or in bankruptcy at the time of purchase
accounted for $2.8 million or 24.7% of total non-performing loans. The remainder
of the growth in  non-performing  assets is attributed to the overall  growth in
the Company's loan portfolio  during the year. The Company also uses a stringent
policy for  non-accrual  loans whereby these loans remain in non-accrual  status
until all arrears have been paid and the borrower has  demonstrated  the ability
to make timely payments. In addition,  non-performing loans that were originated
prior to the Bank's acquisition by MET Holdings totaled $1.5 million or 12.9% of
total non-performing assets as of December 31, 1996.

         During  the years  ended  December  31,  1996,  1995,  1994,  and 1993,
interest income of  approximately  $789,000,  $365,000,  $113,000,  and $46,000,
respectively,  would  have been  recorded  on  non-accruing  loans had they been
performing in accordance with their terms. No interest on non-accruing loans was
included in income during the years ended December 31, 1996, 1995, 1994,





                                     AI-11

<PAGE>

and 1993. TDRs are loans to which the Company has granted certain concessions in
light of the borrower's  financial  difficulty.  The objective of the Company in
granting these concessions,  through a modification of terms, is to maximize the
recovery of its investment.  This modification of terms may include reduction in
stated rate, extension of maturity at a more favorable rate, and/or reduction of
accrued  interest.  TDRs  with  concessions  totaled  approximately  $  435,000,
$365,000,  $688,000  and $413,000 at December  31,  1996,  1995,  1994 and 1993,
respectively.  TDRs continue to be closely monitored by the Company due to their
inherent risk  characteristics.  Interest income recorded on TDRs in 1996, 1995,
1994  and  1993  was  approximately  $28,000,   $45,000,   $9,000  and  $50,000,
respectively.

         Loans which are not classified as non-accrual, past due 90 days or more
or TDRs, but where known information about possible credit problems of borrowers
caused  management to have serious  doubts as to the ability of the borrowers to
comply  with  present  loan  repayment  terms and may  result in  disclosure  as
non-accrual,  past due 90 days or more or TDRs are considered  potential problem
loans. At December 31, 1996,  loans still accruing  interest,  but identified by
management as potential  problem loans aggregated $2.4 million.  The majority of
these loans, identified as "special mention" loans, includes a $2.1 million pool
of single  family,  non-performing,  performing in accordance  with a bankruptcy
plan.

         ALLOWANCE FOR LOAN LOSSES.  In originating  and purchasing  loans,  the
Company  recognizes  that credit losses will be experienced and that the risk of
loss will vary with, among other things, the type of loan, the  creditworthiness
of the borrower over the term of the loan, general economic  conditions,  and in
the case of a secured  loan,  the quality of the  security  for the loan.  It is
management's  policy to maintain an adequate allowance for loan losses based on,
among other  things,  the  Company's  and the  industry's  historical  loan loss
experience,   evaluation  of  economic   conditions,   and  regular  reviews  of
delinquencies  and loan portfolio  quality.  The Company increases its allowance
for loan losses by charging  provisions  for  possible  loan losses  against the
Company's income.

         The  Company's  methodology  for  establishing  the  allowance for loan
losses takes into  consideration  probable  losses that have been  identified in
connection with specific loans as well as losses in the loan portfolio that have
not been  identified  but can be  expected  to  occur.  General  allowances  are
established  by  management  and  approved  by the  Board  of  Directors.  These
allowances are reviewed  monthly based on an assessment of risk in the Company's
loan portfolio as a whole taking into  consideration the composition and quality
of the portfolio,  delinquency  trends,  current charge-off and loss experience,
the state of the real estate market and general economic conditions.  Additional
provisions  for losses on loans may be made in order to bring the allowance to a
level deemed adequate.  Additionally,  the Company's  internal audit consultants
have  established an independent  internal loan review program which is followed
by bank personnel.

         In general,  the Company  adds  provisions  to its  allowance  for loan
losses in amounts equal to 0.20% of on-to-four family mortgages,  0.50% for home
equity lines of credit and second trusts, 1.0% of multifamily and mixed use real
estate loans and 2.0% of  commercial  and land loans.  During 1996,  the Company
recorded a $624,000 net increase in the allowance for loan losses in relation to
the $103.4  million  increase  in the loan  portfolio.  Of this  increase in the
allowance for loan losses,  84.4% of the amount related to the general valuation
allowance ("GVA").

         During 1996, the Company purchased $53.2 million of one-to-four  family
mortgage loans which had additional credit  enhancement  available to offset any
potential losses. Two pools of loans totaling $33.5 million had a credit reserve
equal to 2.3% of the unpaid principal balance at the time of purchase  available
to offset any losses.  One pool totaling  $11.7  million has an  indemnification
whereby the seller must repurchase any loan that becomes more than four payments
past due at any  time  during  the life of the  loan.  The  final  pool of loans
totaling  $8.0 million had a credit  reserve equal to  approximately  10% of the
unpaid principal balance at the time of acquisition.  Since the available credit
enhancement  associated with these loans exceeds the expected  potential losses,
no additional reserves were recorded for them during the year.


                                     AI-12

<PAGE>



         Information regarding movements in the provision for loan losses during
the five  year  period  ending  December  31,  1996 is  incorporated  herein  by
reference  to the  section  titled  "Management's  Discussion  and  Analysis  of
Financial  Condition  and  Results of  Operations  --  Earnings  Performance  --
Provision for Loan and Security Losses" included in this Form 10-K.

        The  following  table  sets forth at  December  31,  1996 the  aggregate
carrying  value of the Company's  assets  classified as  substandard,  doubtful,
loss, and special mention according to type.

<TABLE>
<CAPTION>
                                                                                            TOTAL         SPECIAL
                                           SUBSTANDARD     DOUBTFUL         LOSS         CLASSIFIED       MENTION
                                                                       (IN THOUSANDS)
<S>                                       <C>              <C>            <C>           <C>              <C>       
Loans:
   One- to four-family..................  $     8,979      $    --        $      439    $     9,418      $    2,138
   Commercial real estate...............        1,217           --               135          1,352             251
   Land.................................          --            --               --             --             --
   Home equity lines of credit and
     second mortgage....................           54           --                 5             59             --
                                          -----------      --------       ----------    -----------      ---------

Total loans.............................  $    10,250      $    --        $      579    $    10,829      $    2,389
                                          ===========      ========       ==========    ===========      ==========
REO:
   One- to four-family..................  $     1,235      $    --        $       65    $     1,300      $      --
                                          -----------      --------       ----------    -----------      ---------

Total REO...............................        1,235           --                65          1,300             --
                                          -----------      --------       ----------    -----------      ---------
Total...................................  $    11,485      $    --        $      644    $    12,129      $    2,389
                                          ===========      ========       ==========    ===========      ==========
</TABLE>


         As a result of the declines in regional  real estate  market values and
the significant  losses  experienced by many financial  institutions,  there has
been a  greater  level  of  scrutiny  by  regulatory  authorities  of  the  loan
portfolios of financial  institutions  undertaken as part of the  examination of
the  institution  by the FDIC,  OTS,  and other  state and  federal  regulators.
Although the Company  believes it has  established  its existing  allowances for
losses in accordance with generally accepted accounting principles, there can be
no assurance that  regulators,  in reviewing the Company's loan portfolio,  will
not request the Company to increase its allowance for losses, thereby negatively
affecting the Company's financial condition and earnings.


                                     AI-13

<PAGE>



         The  following  table  allocates  the allowance for loan losses by loan
category  at the  dates  indicated.  The  allocation  of the  allowance  to each
category is not  necessarily  indicative  of future losses and does not restrict
the use of the allowance to absorb losses in any other category.

<TABLE>
<CAPTION>

                                                                                   AT DECEMBER 31,
                           ---------------------------------------------------------------------------------------------------------
                                    1996                      1995                      1994                       1993             
                           ------------------------  ------------------------- -------------------------- ------------------------- 
                                       PERCENT OF                 PERCENT OF                PERCENT OF                PERCENT OF    
                                      LOANS IN EACH              LOANS IN EACH             LOANS IN EACH             LOANS IN EACH  
                                       CATEGORY TO                CATEGORY TO               CATEGORY TO               CATEGORY TO   
                            AMOUNT     TOTAL LOANS     AMOUNT     TOTAL LOANS    AMOUNT     TOTAL LOANS    AMOUNT     TOTAL LOANS   
                           ---------  -------------  ---------  -------------- ---------   -------------  ---------- -------------- 
                                                                               (DOLLARS IN THOUSANDS)
<S>                        <C>            <C>       <C>             <C>        <C>            <C>        <C>            <C>        
Real estate loans:
  One- to four-family..... $   2,529       97.55%    $   1,939       96.11%     $    603       92.81%     $     468      92.20%     
  Multifamily.............        15        0.41            13        0.49            11        0.70              9       0.90      
  Commercial real estate..       373        1.09           281        1.72           273        2.77            329       5.73      
  Mixed use...............        12        0.32            18        0.68            --        1.23             --         --      
  Land....................         8        0.21             8        0.14             8        0.24              1       0.02      
  Construction............        --          --            --          --            --          --             --         --      
Lease financing...........        --          --            --          --            --          --              3       0.02      
Home equity lines of
  credit and second
  mortgage loans..........        20        0.42            28        0.83            16        2.14              5       0.98      
Other consumer............        --          --            24        0.03            14        0.11             20       0.15      
                           ---------     -------     ---------    --------      --------     -------      ---------    -------      
Total allowance for
  loan losses............. $   2,957      100.00%    $   2,311      100.00%     $    925      100.00%     $     835     100.00%     
                           =========     ========    =========    ========      ========     =======      =========    =======      
</TABLE>
<TABLE>
<CAPTION>

                                  AT DECEMBER 31,
                           -----------------------------
                                      1992
                           ----------------------------
                                          PERCENT OF
                                         LOANS IN EACH
                                          CATEGORY TO
                               AMOUNT     TOTAL LOANS
                            ---------  ----------------
                           
<S>                         <C>             <C>   
Real estate loans:
  One- to four-family.....   $     404       90.85%
  Multifamily.............           8        0.97
  Commercial real estate..         214        6.12
  Mixed use...............          --          --
  Land....................           2        0.05
  Construction............          --        0.20
Lease financing...........          18        0.12
Home equity lines of
  credit and second
  mortgage loans..........          12        1.44
Other consumer............           1        0.25
                             ---------    --------
Total allowance for
  loan losses.............   $     659      100.00%
                             =========    ========
</TABLE>

                                     AI-14

<PAGE>



        Included in the above amounts are specific reserves  totaling  $579,000,
$392,000,  $201,000,  $240,000,  and $260,000, at December 31, 1996, 1995, 1994,
1993, and 1992, respectively, related to loans classified as loss.

         REO.  REO is initially  recorded at  estimated  fair value less selling
costs. Fair value is defined as the estimated amount in cash or  cash-equivalent
value of other  consideration that a real estate parcel would yield in a current
sale between a willing buyer and a willing  seller.  Subsequent to  foreclosure,
REO is  periodically  evaluated  by  management  and an  allowance  for  loss is
established if the estimated fair value of the property, less estimated costs to
sell, declines.

         As of  December  31,  1996,  all  of the  Company's  REO  consisted  of
one-to-four family real estate.


INVESTMENT SECURITIES

         The  following  table  sets  forth the cost basis and fair value of the
Company's investment portfolio at the dates indicated.


<TABLE>
<CAPTION>

                                                                      AT DECEMBER 31,
                                                 1996                     1995                        1994
                                       -------------------------  -----------------------  -------------------------
                                          COST           FAIR        COST         FAIR         COST         FAIR
                                          BASIS          VALUE       BASIS        VALUE        BASIS        VALUE
                                          -------      -------      -------      -------      -------     ---------
                                                                    (DOLLARS IN THOUSANDS)
<S>                                     <C>          <C>          <C>           <C>          <C>          <C>      
Investment Securities:
   Held to maturity:
     Corporate debt.................    $      --    $      --    $      --     $     --     $  1,896     $   1,901
     Margin Account .................          18           18           --           --           --            --
     Other investments..............            1            1           --           --           --            --
   Available for sale:
     Municipal bonds................        7,325        7,507       12,360       12,712       10,460         9,722
     Corporate debt.................       22,525       23,569       22,850       23,987          823           826
     Obligations of U.S.
       government agencies..........       31,139       31,272        3,359        3,359           --            --
     Certificate of Deposits .......          499          499           --           --           --            --
                                          -------      -------      -------      -------      -------     ---------
Subtotal............................       61,505       62,866       38,569       40,058       13,179        12,449
   Securities purchased under
     agreements to resell...........        1,730        1,730           --           --        1,181         1,181
   Equity securities:
     Stock in FHLB Atlanta..........        7,300        7,300        5,275        5,275        4,900         4,900
     Stock in FHLMC ................        5,000        4,988           --           --           --            --
     Stock in FNMA .................        8,000        8,232           --           --           --            --
     Other Corporate Stock .........        1,011        1,011           --           --           --            --
                                        ---------    ---------    ---------     --------     --------     ---------
     Total..........................    $  84,546    $  86,127    $  43,844     $ 45,333     $ 19,260     $  18,530
                                        =========    =========    =========     ========     ========     =========
</TABLE>

                                     AI-15

<PAGE>



         The  following  table sets  forth the  scheduled  maturities,  carrying
values,  and  current  yields for the  Company's  investment  portfolio  of debt
securities at December 31, 1995 (dollars in thousands):
<TABLE>
<CAPTION>

                                                                        AFTER ONE BUT        AFTER FIVE BUT
                                                    WITHIN ONE YEAR   WITHIN FIVE YEARS     WITHIN TEN YEARS     AFTER TEN YEARS 
                                                 ------------------- -------------------  --------------------- -----------------
                                                  BALANCE WEIGHTED    BALANCE   WEIGHTED    BALANCE   WEIGHTED    BALANCE   WEIGHTED
                                                    DUE     YIELD       DUE       YIELD       DUE       YIELD       DUE       YIELD 
                                                 ------------------   -------- ---------   ---------  -------    --------  -------- 
                                                                                          (DOLLARS IN THOUSANDS)
<S>                                              <C>            <C>    <C>         <C>     <C>           <C>      <C>          <C>  
Municipal bonds (a)                              $      --       --    $   568     7.42%   $  3,587      7.60%    $ 3,351     11.30%
Corporate debt                                          --       --      1,990     7.17       7,497      6.95      14,083      7.34 
Certificates of Deposit                                 --       --        499     6.92          --        --          --        -- 
Obligations of U.S. Government Agencies                 --       --        989     7.17          --        --      30,283      6.09 
Securities purchased under agreements to resell      1,748     6.19         --       --          --        --          --        -- 
Equities                                                --       --         --       --          --        --      14,231      7.31 
                                                 ---------  ---------   ------ ---------   ---------  -------    --------  -------- 
                                                 $   1,748      6.19%  $ 4,046     7.17%   $ 11,084      7.16%    $61,948      6.94%
                                                 =========  ========   ======= =========   =========  =======     =======  ======== 
</TABLE>
                                                        TOTALS
                                                ----------------------
                                                  BALANCE   WEIGHTED
                                                    DUE       YIELD
                                                 --------  --------
                                                (DOLLARS IN THOUSANDS)
Municipal bonds (a)                              $  7,506      6.01%
Corporate debt                                     23,570      7.20
Certificates of Deposit                               499      6.92
Obligations of U.S. Government Agencies            31,272      6.12
Securities purchased under agreements to resell     1,748      6.25
Equities                                           14,231      7.55
                                                 --------  --------
                                                 $ 78,826      6.70%
                                                 ========  ========


(a)  Yields on tax exempt obligations are computed on a tax equivalent basis.


                                     AI-16

<PAGE>



Deposits and Other Sources of Funds

In 1996, the Bank introduced an Automatic Teller Machine Card ("ATM") associated
with its money market accounts.

         Deposits in the Bank as of December  31, 1996 were  represented  by the
various programs described below:

<TABLE>
<CAPTION>

                                                                                                PERCENT
                                                                                               OF TOTAL
             TERM                       CATEGORY                          BALANCE              DEPOSITS
             ----                       --------                          -------              --------
                                                                      (In thousands)
<S>                           <C>                                     <C>                      <C>  
         None                  Checking Accounts                        $       309              0.08%
         None                  Money Market Accounts                        109,835             28.13%
         None                  Passbook Accounts                              1,758              0.45%

                               Certificates of Deposit
         3-month               Fixed-Term, Fixed-Rate                         1,210              0.31%
         6-month               Fixed-Term, Fixed-Rate                         6,408              1.64%
         12-month              Fixed-Term, Fixed-Rate                        39,402             10.09%
         18-month              Fixed-Term, Fixed-Rate                         7,181              1.84%
         2-year                Fixed-Term, Fixed-Rate                        41,443             10.61%
         30-month              Fixed-Term, Fixed-Rate                        46,294             11.86%
         3-year                Fixed-Term, Fixed-Rate                        20,985              5.37%
         4-year                Fixed-Term, Fixed-Rate                           717              0.18%
         5-year                Fixed-Term, Fixed-Rate                       107,289             27.48%
         7-year                Fixed-Term, Fixed-Rate                         4,658              1.19%
         10-year               Fixed-Term, Fixed-Rate                         2,997              0.77%
                                                                        -----------              -----
         Total                                                          $   390,486            100.00%
                                                                        ===========            =======
</TABLE>



                                     AI-17

<PAGE>


         The following  table sets forth the change in dollar amount of deposits
in the  various  types of  accounts  offered by the  Company  between  the dates
indicated:

<TABLE>
<CAPTION>

                                        BALANCE                                       BALANCE                                   
                                           AT          PERCENTAGE                        AT          PERCENTAGE                 
                                       DECEMBER 31,        OF          INCREASE     DECEMBER 31,         OF          INCREASE   
              ACCOUNTS                     1996         DEPOSIT       (DECREASE)       1995           DEPOSITS      (DECREASE)  
              --------                     ----         -------       ----------       ----           --------      ----------  
                                                                                       (Dollars in thousands)
<S>                                    <C>                  <C>        <C>            <C>                <C>         <C>        
Passbook.............................. $    1,758           .45%       $    (262)     $   2,020          0.66%       $    (680) 
Money market..........................    109,835         28.13           34,103         75,732         24.71           65,342  
Checking..............................        309           .08           (1,439)         1,748          0.57            1,449  
Certificates of deposit...............    278,584         71.34           51,584        227,000         74.06           27,978  
                                          -------         -----           ------      ---------      --------        ---------  
     Total............................ $  390,486        100.00%       $  83,986      $306,500         100.00%       $  94,089  
                                          =======        ======           ======      ========         ======        =========  
</TABLE>



                                           BALANCE
                                              AT         PERCENTAGE
                                         DECEMBER 31,        OF
              ACCOUNTS                       1994         DEPOSITS
              --------                       ----         --------
                                            (Dollars in thousands)
Passbook..............................    $   2,700          1.27%
Money market..........................       10,390          4.89
Checking..............................          299          0.14
Certificates of deposit...............      199,022         93.70
                                          ---------       -------
     Total............................    $ 212,411        100.00%
                                          =========        ======


                                     AI-18

<PAGE>



         The following table sets forth certificates of deposit and money market
accounts in the Company classified by rates at the dates indicated.


                                               AT DECEMBER 31,
                                   1996             1995              1994
                               -----------       -----------      -----------
                                               (IN THOUSANDS)
0 - 1.99%..................... $     5,235       $      --        $        --
2 - 3.99%.....................         148              --              1,844
4 - 5.99%.....................     210,481           141,750           65,533
6 - 7.99%.....................     170,056           158,375          106,915
8 - 9.99%.....................       1,709             1,817           22,549
10 - 11.99%...................         790               790            2,181
                               -----------       -----------      -----------
                                   388,419       $   302,732      $   199,022
                               ===========       ===========      ===========


        The following table  indicates the amount of the Company's  certificates
of deposit of $100,000 or more by time  remaining  until maturity as of December
31, 1996.


                                                              CERTIFICATES
                                                               OF DEPOSIT
                                                             (IN THOUSANDS)
 Three months or less........................................   $    2,144
 Three through six months....................................        6,901
 Six through twelve months...................................        4,791
 Over twelve months..........................................       12,366
                                                                ----------
 Total.......................................................   $   26,202
                                                                ==========


BORROWINGS

        Although deposits are the Company's primary source of funds, the Company
also  utilizes  borrowings  from the FHLB of Atlanta and  securities  sold under
agreements to repurchase as alternative  funding sources As a member of the FHLB
System,  which,  among other things,  functions in a reserve credit capacity for
savings  institutions,  the Company is required to own capital stock in the FHLB
of Atlanta and is authorized to apply for advances on the security of such stock
and certain of its home mortgages and other assets (principally securities which
are  obligations  of, or guaranteed  by, the United States of America)  provided
certain creditworthiness standards have been met. See "Regulation."

        As of December 31, 1996 the Company had  outstanding  advances of $144.8
million from the FHLB of Atlanta at interest  rates  ranging from 5.33% to 6.95%
and at a weighted average rate of 5.94%.


                                     AI-19

<PAGE>



         The Company also  borrows  funds by entering  into sales of  securities
under  agreements to repurchase the same securities  with nationally  recognized
investment  banking firms.  The securities are held in custody by the investment
banking  firms with which the  Company  enters  into the  repurchase  agreement.
Reverse  repurchase  agreements are treated as borrowings by the Company and are
secured by designated fixed and variable rate securities.  The proceeds of these
transactions are used to meet cash flow or asset/liability matching needs of the
Company.  The following table sets forth certain  information  regarding reverse
repurchase agreements for the dates indicated:

<TABLE>
<CAPTION>
                                                                     1996             1995              1994
                                                                     ----             ----              ----
                                                                             (DOLLARS IN THOUSANDS)
<S>                                                             <C>               <C>              <C>        
Weighted average balance during the year......................  $    68,920       $    97,692      $    45,759
Weighted average interest rate during the year................        5.77%             6.29%             4.92%
Maximum month-end balance during the year.....................  $    97,416       $   119,507      $    79,613
Mortgage-backed securities underlying
   the agreements as of the end of the year:
   Carrying value, including accrued interest.................       22,856           103,590           93,608
Estimated market value........................................       22,804           103,891           89,224

Agencies
   Carrying value, including accrued interest.................       38,562            10,499           30,794
   Estimated market value.....................................       38,621            10,594           29,441
</TABLE>


                                     AI-20

<PAGE>




         The  following  table sets forth  information  regarding  the  weighted
average  interest  rates and the highest and average  month end  balances of the
Company's borrowings.


<TABLE>
<CAPTION>

                                          AT OR                                                       AT OR                         
                                   FOR THE YEAR ENDED                                           FOR THE YEAR ENDED                  
                                    DECEMBER 31, 1996                                            DECEMBER 31, 1995                  
                       ----------------------------------------------------- -------------------------------------------------------
                                WEIGHTED   MAXIMUM    WEIGHTED    AVERAGE               WEIGHTED   MAXIMUM    WEIGHTED    AVERAGE   
                        ENDING  AVERAGE   AMOUNT AT   AVERAGE     WEIGHTED     ENDING   AVERAGE   AMOUNT AT   AVERAGE     WEIGHTED  
CATEGORY               BALANCE    RATE    MONTH-END   BALANCE   AVERAGE RATE   BALANCE   RATE     MONTH-END   BALANCE  AVERAGE RATE 
- --------              --------  --------  ---------  ---------  ------------  --------  --------  ---------   -------  ------------ 
                                                                              (Dollars in thousands)
<S>                   <C>         <C>     <C>         <C>          <C>       <C>          <C>     <C>         <C>          <C>      
Advances from the FHLB
 of Atlanta...........$144,800    5.94%   $154,500    $120,633     5.91%     $ 105,500    5.87%   $ 106,800   $104,110     6.06%    
Securities sold under
 agreement to 
repurchase            $ 57,581    5.69%   $ 97,416      68,920     5.77%     $  93,905    6.06%   $ 119,507   $ 97,692     6.29%    
</TABLE>


                                                        AT OR
                                                 FOR THE YEAR ENDED
                                                  DECEMBER 31, 1994
                        -------------------------------------------------------
                                  WEIGHTED     MAXIMUM     WEIGHTED   AVERAGE
                         ENDING   AVERAGE     AMOUNT AT    AVERAGE    WEIGHTED
CATEGORY                 BALANCE   RATE       MONTH-END    BALANCE  AVERAGE RATE
- --------                 -------  --------   ----------   --------- ------------
                      
Advances from the FHLB
 of Atlanta...........  $96,000    5.36%     $ 112,000     $82,358      4.64%
Securities sold under
 agreement to 
repurchase              $79,613    5.81%     $  79,613     $45,759      4.92%


                                     AI-21

<PAGE>



PROPERTIES

         During 1996, the Bank operated from the Company's  headquarters located
at 1111 North Highland Street, Arlington, Virginia 22201 and from an office that
it subleases  from Arbor  Capital  Partners,  Inc., a subsidiary of MET Holdings
("Arbor Capital"), in New York for approximately $58,000 per year.


SUBSIDIARIES

         During the second  quarter of 1996,  the Bank  through its wholly owned
subsidiary  TeleBanc  Servicing  Corporation  ("TSC")  funded 50% of the capital
commitment for a new entity,  AGT Mortgage Services,  LLC ("AGT").  AGT services
performing  loans and workouts  for  troubled or defaulted  loans for a fee. The
Bank also provided in the second quarter of 1996, 50% of the capital  commitment
for an additional new entity,  AGT PRA, LLC ("AGT PRA"). The primary business of
AGT PRA is its investment in Portfolio  Recovery  Associates,  LLC ("PRA").  PRA
acquires  and  collects   delinquent  consumer  debt  obligations  for  its  own
portfolio.


EMPLOYEES

         At  December  31,  1996,  the Company had  approximately  40  full-time
employees.   Management  considers  its  relations  with  its  employees  to  be
excellent. The Bank's employees are not represented by any collective bargaining
group.


                                   REGULATION


GENERAL

         The Company, as a savings and loan holding company,  and the Bank, as a
federally   chartered  savings  bank,  are  subject  to  extensive   regulation,
supervision and examination by the OTS as their primary federal  regulator.  The
Bank also is subject to regulation,  supervision  and examination by the Federal
Deposit  Insurance  Corporation  (the  "FDIC") and as to certain  matters by the
Board of Governors of the Federal Reserve System (the "Federal  Reserve Board").
See "Management's  Discussion and Analysis" and "Notes to Consolidated Financial
Statements"  as to the  impact of certain  laws,  rules and  regulations  on the
operations  of the Company and the Bank.  Set forth  below is a  description  of
certain recent regulatory developments.

         In September 1996,  legislation (the "1996 legislation") was enacted to
address the undercapitalization of the SAIF, of which the Bank is a member. As a
result of the 1996 legislation,  the FDIC imposed a one-time special  assessment
of  0.657%  on  deposits  insured  by the SAIF as of March  31,  1995.  The Bank
incurred a one-time charge of $1.7 million (before taxes) to pay for the special
assessment based upon its level of SAIF deposits as of March 31, 1995. After the
SAIF was deemed to be recapitalized,  the Bank's deposit  insurance  premiums to
the SAIF were reduced as of September 30, 1996. The Bank expects that its future
deposit  insurance  premiums will continue to be lower than the premiums it paid
prior to the recapitalization.

         The 1996 legislation also  contemplates the merger of the SAIF with the
Bank Insurance Fund (the "BIF"),  which generally  insures  deposits in national
and  state-chartered  banks. The combined deposit  insurance fund, which will be
formed no earlier than January 1, 1999, will insure deposits at all FDIC insured
depository institutions. As a condition to the combined insurance fund, however,
no insured depository institution can be chartered as a savings association. 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.  If legislation with respect to the development
of a common charter is enacted, the Bank may be required to convert its federal


                                     AI-22

<PAGE>



charter  to  either a new  federal  type of bank  charter  or  state  depository
institution charter.  Future legislation also may result in the Company becoming
g regulated as a bank holding company by the Federal Reserve Board rather than a
savings and loan holding company regulated by the OTS. Regulation by the Federal
Reserve  Board could  subject the Company to capital  requirements  that are not
currently  applicable to the Company as a holding  company under OTS  regulation
and may result in statutory  limitations  on the type of business  activities in
which the  Company  may engage at the  holding  company  level,  which  business
activities currently are not restricted.  The Company and the Bank are unable to
predict whether such legislation will be enacted.

         The 1996 legislation also contained several provision that could impact
operations  of the Bank,  including  augmenting  the Bank's  commercial  lending
authority  by 10% of assets,  provided  that any loans in excess of 10% are used
for small business loans. Furthermore, the qualified thrift lender test that the
Bank must comply with was  liberalized  to provide that small  business,  credit
card and student loans can be included  without any limit, and that the Bank can
qualify as a qualified thrift lender by meeting either the test set forth in the
Home Owners' Loan Act or under the  definition  of a domestic  building and loan
association as defined under the Internal  Revenue Code of 1086, as amended (the
"IRC").

         Separate  legislation  was enacted in 1996,  and is  effective  for tax
years  beginning  after  December  31,  1995,  repealing  the  thrift  bad  debt
provisions of Section 593 of the IRC under which qualified savings  institutions
calculated  their bad debt  deduction  for  federal  income tax  purposes.  As a
result,  the  Bank  will no  longer  be able to use  the  "reserve  method"  for
computing  its bad debt  deduction  and will be allowed to deduct only those bad
debts actually incurred during the taxable year. The bad debt provisions of this
legislation  also require  thrifts to recapture and pay tax on bad debt reserves
accumulated  since 1987 over a six year period,  beginning with a thrift's first
taxable year beginning  after December 31, 1995. This recapture is suspended for
up to two years,  however,  if the thrift meets a residential  loan  origination
test. The  legislation  exempted from recapture  $(264,000) in pre-1988 bad debt
deductions  taken by the Bank and will defer up to two years the recapture of an
additional $549,000, subject to the Bank's compliance with the new home mortgage
residential loan origination test.

         During  1996,  the  OTS  continued  its  comprehensive  review  of  its
regulations  to  eliminate   duplicative,   unduly  burdensome  and  unnecessary
regulations   concerning   lending  and   investments,   corporate   governance,
subsidiaries  and equity  investments,  conflicts of interest and  usurpation of
corporate  opportunity.  The OTS's revised  lending and  investments  regulation
generally imposes general safety and soundness standards, and also provides that
commercial loans made by a service  corporation of a savings association will be
exempted  from an  institution's  overall 10% limit on  commercial  loans.  Such
regulations  now  allow an  institution  to use its own  cost-of-funds  index in
structuring  adjustable  rate  mortgages,  and  eliminate  percentage  of assets
limitations on credit card lending.

         The  OTS's  revised  subsidiaries  and  equity  investment   regulation
consolidated  all OTS regulations that apply to various types of subsidiaries of
federal  associations and updates the list of pre-approved  service  corporation
activities with  additional  activities that the OTS has deemed to be reasonable
related to the activities of federal savings institutions. The revised corporate
governance  regulation is intended to prove greater  flexibility with respect to
corporate governance of federal savings institutions, such as the Bank.

         The OTS also converted its policy statement on conflicts of interest to
a regulation that is intended to be based upon common law principles of "duty of
loyalty"  and  "duty  of  care."  The new  conflicts  regulation  provides  that
directors,   officers,  employees,  person  having  the  power  to  control  the
management  or  policies  of savings  associations,  and other  persons  who owe
fiduciary  duties to savings  associations,  and other persons who owe fiduciary
duties  to  savings  institutions  will be  prohibited  from  advance  their own
personal  or  business  interests,  or those of  others,  at the  expense of the
institutions they serve, The "appearance of a conflict of interest" standard was
removed from the scope of the revised rule. The OTS also clarified that "persons
having the power to control


                                     AI-23

<PAGE>



management or policies of savings associations"  includes holding companies such
as the Company. The OTS corporate opportunity  regulations and policy statements
also were  eliminated  and  replaced  with a  standard  similar  to  common  law
standards governing usurpation of corporate opportunity. Significantly under the
revised  regulation,  transfers of a line of business  within a holding  company
structure  will not be deemed to be a usurpation of corporate  opportunity if an
institution   receives  fair  market   consideration  for  a  line  of  business
transferred to its holding company or its affiliates. In such transactions,  the
OTS will  generally  defer to decisions  made by a holding  company,  subject to
compliance  with  Sections  23A or 23B of the  Federal  Reserve  Act and general
safety and soundness principles.


ITEM 2.       PROPERTIES

         Reference  is made to the  information  set  forth  under  the  caption
"Properties" under Item 1. Business of this Annual Report on Form 10-K.


ITEM 3.     LEGAL PROCEEDINGS

         There are no material  pending legal  proceedings,  other than ordinary
routine  litigation  incidental to its business,  to which the Company or any of
its subsidiaries is a party or of which any of their property is the subject.


ITEM 4.     SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

         No matters were submitted to a vote of TeleBanc stockholders during the
fourth quarter of the fiscal year ended December 31, 1996.


                                     PART II


ITEM 5.     MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDER MATTERS

         Information  as to the principal  market on which the Company's  common
stock  is  traded,  the  Company's  dividend  policy  and the  high  and low bid
quotations or sales prices,  as applicable,  for each calendar quarter since the
Company's  initial public  offering is  incorporated  herein by reference to the
section titled "Company  Information" in the 1996 Annual Report to Stockholders.
The  approximate  number of holders of record of the  Company's  common stock at
December 31, 1996 was less than 200.


ITEM 6.     SELECTED FINANCIAL DATA

         Selected consolidated  financial data for the five years ended December
31, 1996 included in the section titled  "Selected  Financial  Data" in the 1996
Annual Report to Stockholders is incorporated herein by reference.


ITEM 7.     MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 
            RESULTS OF OPERATIONS

        Management's  Discussion and Analysis of Financial Condition and Results
of  Operations  included in the  section so titled in the 1996 Annual  Report to
Stockholders is incorporated herein by reference.


ITEM 8.     FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

         Certain of the  information  required by this Item is  incorporated  by
reference  to  the  sections  titled   "Consolidated   Statements  of  Financial
Condition," "Consolidated Statements of Operations," "Consolidated Statements of
Stockholders' Equity," "Consolidated Statements of Cash Flows" and


                                     AI-24

<PAGE>

"Notes  to  Consolidated  Financial  Statements"  in the 1996  Annual  Report to
Stockholders.  The  independent  auditors'  report of Arthur  Andersen  LLP with
respect to the  Company's  consolidated  statements  of  financial  condition at
December  31,  1996 and  1995 and the  consolidated  statements  of  operations,
changes in stockholders'  equity and cash flows for the years ended December 31,
1996 and 1995 is filed as Exhibit 99 and is  incorporated  herein by  reference.
The  independent  auditors'  report of KPMG Peat Marwick LLP with respect to the
Company's consolidated statements of operations, changes in stockholders' equity
and cash flows for the year ended  December  31, 1994 is filed as Exhibit 99 and
is incorporated herein by reference.


ITEM 9.     CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND 
            FINANCIAL DISCLOSURE

         Item 9 is not applicable.


                                    PART III


ITEM 10.      DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

         Pursuant to General  Instruction G of the Form 10-K,  such  information
shall be filed as an amendment no later than 120 days from December 31, 1996.


ITEM 11.      EXECUTIVE COMPENSATION

                  Pursuant  to  General  Instruction  G of the Form  10-K,  such
information  shall be filed as an amendment no later than 120 days from December
31, 1996.


ITEM 12.      SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

                  Pursuant  to  General  Instruction  G of the Form  10-K,  such
information  shall be filed as an amendment no later than 120 days from December
31, 1996.


ITEM 13.      CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

                  Pursuant  to  General  Instruction  G of the Form  10-K,  such
information  shall be filed as an amendment no later than 120 days from December
31, 1996.


                                     PART IV

ITEM 14.      EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

         (a)(1) The following  consolidated  financial  statements of registrant
and its  subsidiary  and report of  independent  auditors are included in Item 8
hereof.

         Report of Independent Auditors.

         Consolidated  Statements of Financial Condition - December 31, 1996 and
         1995.

         Consolidated  Statements of Operations - Years Ended December 31, 1996,
         1995 and 1994.

         Consolidated  Statements  of  Changes in  Stockholders'  Equity - Years
         Ended December 31, 1996, 1995 and 1994.

         Consolidated  Statements of Cash Flows - Years Ended December 31, 1996,
         1995 and 1994.

         Notes to Consolidated Financial Statements.

         (a)(2) All  schedules  for which  provision  is made in the  applicable
accounting  regulations  of the  Securities  and  Exchange  Commission  are  not
required under the related  instructions or are  inapplicable and therefore have
been omitted.

         (a)(3) The following  exhibits are either filed with this Report or are
incorporated herein by reference:

         3.1(a)   Amended  and  Restated  Certificate  of  Incorporation  of the
                  Company.*
         3.1(b)   Certificate of Designation.***
         3.2      Bylaws of the Company.****
         4.1      Specimen certificate of shares of Common Stock.**
         10.1     1994 Stock Option Plan.**
         10.2     Tax  Allocation  Agreement,  dated April 7, 1994,  between the
                  Bank and the Company.*
         10.3     Unit Purchase Agreement,  dated as of February 19, 1997, among
                  the Company and the Purchasers identified therein. ***
         10.4     Amended  and  Restated  Acquisition  Agreement,  dated  as  of
                  February 19, 1997, among the Company,  Arbor Capital Partners,
                  Inc., MET Holdings Corporation, and William M. Daugherty. ***
         11       Statement regarding computation of per share earnings.****
         13       1996 Annual Report to Stockholders.****

                                     AI-25

<PAGE>



         21       Subsidiaries of the Registrant.****
         23.1     Consent of Arthur Andersen LLP and KPMG Peat Marwick LLP.****
         27       Financial Data Schedule.
         99.1     Independent auditor's report of Arthur Andersen LLP.****
         99.2     Independent auditor's report of KPMG Peat Marwick.****
         99.3     Definitive  proxy  statement  for the 1997  Annual  Meeting of
                  Stockholders.*****

         (b) The Registrant did not file any Current  Reports on Form 8-K during
the fourth quarter of its fiscal year ended December 31, 1996.

         (c)      Exhibits to this Form 10-K/A are attached.

         (d)      Not applicable.

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

*        Incorporated  by  reference  to  pre-effective  Amendment  No. 1 to the
         Company's  registration statement on Form S-1 (File No. 33-76930) filed
         with the SEC on May 3, 1994.

**       Incorporated  by reference to the Company's  registration  statement on
         Form S-1 (File No. 33-76930) filed with the SEC on March 25, 1994.

***      Incorporated  by reference  from the Company's  Current  Report on Form
         8-K, as filed with the SEC on March 17, 1997.

****     Exhibit  was filed as part of the  Company's  Report on Form  10-K,  as
         filed with the SEC on March 31, 1997.

*****    Exhibit was filed as part of the  Company's  Report on Form 10-K/A,  as
         filed with the SEC on April 24, 1997.


                                     AI-26

<PAGE>
                                   SIGNATURES


         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the  undersigned,  thereunto duly authorized as of the 30th day of
March, 1996.


                                               TELEBANC FINANCIAL CORPORATION
                                                         Registrant


                                               By:    /s/ Mitchell H. Caplan
                                                   --------------------------
                                                          Mitchell H. Caplan
                                                              President


         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
this  report has been  signed  below by the  following  persons on behalf of the
registrant and in the capacities indicated as of March 30, 1996.

<TABLE>
<CAPTION>

         Signature                                                                    Title


<S>                                                              <C>
/s/ David A. Smilow                                                       Chairman of the Board & CEO
- -----------------------------                                            (principal executive officer)
David A. Smilow               

/s/ Mitchell H. Caplan                                                     President, Vice Chairman
- -----------------------------                                                     and Director
Mitchell H. Caplan           

/s/ Aileen Lopez Pugh                                                     Executive Vice President and
- -----------------------------                                           Chief Financial Officer/Treasurer       
Aileen Lopez Pugh                                                 (principal financial and accounting officer)  
                              
/s/ David DeCamp                                                                    Director
- -----------------------------
David DeCamp

/s/ Arlen W. Gelbard                                                                Director
- -----------------------------
Arlen W. Gelbard


/s/ Dean C. Kehler                                                                  Director
- -----------------------------
Dean C. Kehler


/s/ Steven F. Piaker                                                                Director
- -----------------------------
Steven F. Piaker


/s/ Mark Rollinson                                                                  Director
- -----------------------------
Mark Rollinson
</TABLE>

                                     AI-27

<PAGE>



                               INDEX TO FINANCIALS


         Report of Independent Auditors.


         Consolidated  Statements of Financial Condition - December 31, 1996 and
1995.


         Consolidated  Statements of Operations - Years Ended December 31, 1996,
1995 and 1994.


         Consolidated  Statements  of  Changes in  Stockholders'  Equity - Years
Ended December 31, 1996, 1995 and 1994.


         Consolidated  Statements of Cash Flows - Years Ended December 31, 1996,
1995 and 1994.


         Notes to Consolidated Financial Statements.


                                     AI-28

<PAGE>




                                  EXHIBIT INDEX

<TABLE>
<CAPTION>
                                                                                                   SEQUENTIALLY
                                                                                                     NUMBERED
  EXHIBIT NO.                                       EXHIBIT                                            PAGE
  -----------                                       -------                                        -------------
<S>               <C>                                                                           
     3.1(a) Amended and Restated Certificate of Incorporation of the Company.*

     3.1(b) Certificate of Designation***

     3.2  Bylaws of the Company.

     4.1  Specimen certificate of shares of Common Stock.**

     10.1 1994 Stock Option Plan.**

     10.2 Tax Allocation  Agreement,  dated April 7, 1994,  between the Bank and
          the Company.*

     10.3 Unit  Purchase  Agreement,  dated as of February 19,  1997,  among the
          Company and the Purchasers identified therein. ***

     10.4 Amended and Restated Acquisition  Agreement,  dated as of February 19,
          1997, among the Company,  Arbor Capital Partners,  Inc., MET Holdings,
          Inc., and William M. Daugherty. ***

     11   Statement regarding computation of per share earnings.

     13   1996  Annual  Report  to  Stockholders,  portions  of which  have been
          incorporated by reference into this Form 10-K.

     21   Subsidiaries of the Registrant.

     23.1 Consent of Arthur Andersen LLP and KPMG Peat Marwick LLP.


     27   Financial Data Schedule.

     99.1 Independent auditor's report of Arthur Andersen LLP.****

     99.2 Independent auditor's report of KPMG Peat Marwick.****

     99.3 Definitive  proxy  statement  for the 1997  Annual  Meeting of
          Stockholders.*****

         (b) The Registrant did not file any Current  Reports on Form 8-K during
the fourth quarter of its fiscal year ended December 31, 1996.

         (c)      Exhibits to this Form 10-K/A are attached.

         (d)      Not applicable.

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

*        Incorporated  by  reference  to  pre-effective  Amendment  No. 1 to the
         Company's  registration statement on Form S-1 (File No. 33-76930) filed
         with the SEC on May 3, 1994.

**       Incorporated  by reference to the Company's  registration  statement on
         Form S-1 (File No. 33-76930) filed with the SEC on March 25, 1994.

***      Incorporated  by reference  from the Company's  Current  Report on Form
         8-K, as filed with the SEC on March 17, 1997.

****     Exhibit  was filed as part of the  Company's  Report on Form  10-K,  as
         filed with the SEC on March 31, 1997.

*****    Exhibit was filed as part of the  Company's  Report on Form 10-K/A,  as
         filed with the SEC on April 24, 1997.


</TABLE>


                                     AI-29
<PAGE>


                                     BYLAWS
                                       OF
                         TELEBANC FINANCIAL CORPORATION

1.           OFFICES.

             1.1.  REGISTERED OFFICE.

             The  initial  registered  office  of the  Corporation  shall  be in
Wilmington,  Delaware,  and the initial registered agent in charge thereof shall
be Corporation Service Company.

             1.2.  OTHER OFFICES.

             The  Corporation  may also have offices at such other places,  both
within and without the State of  Delaware,  as the Board of  Directors  may from
time to time  determine or as may be necessary or useful in connection  with the
business of the Corporation.

2.           MEETINGS OF STOCKHOLDERS.

             2.1.  PLACE OF MEETINGS.

             All meetings of the stockholders shall be held at such place as may
be fixed from time to time by the Board of Directors, the Chairman of the Board,
or the  President  and stated in the  notice of  meeting  or in a duly  executed
waiver of notice thereof.

             2.2.  ANNUAL MEETINGS.

             The  Corporation  shall hold annual meetings of stockholders on the
first  Wednesday  in May at 11 a.m.  or at such  other date and time as shall be
designated  from time to time by the Board of  Directors,  the  Chairman  of the
Board or the President at which  stockholders shall elect directors and transact
such other business as may properly be brought before the meeting.

             2.3.  SPECIAL MEETINGS.

             Special  meetings  of the  stockholders  for  any  purpose,  unless
otherwise  prescribed  by  statute,  may  be  called  only  as  provided  in the
Corporation's  Certificate of  Incorporation,  as amended from time to time (the
"Certificate of  Incorporation").  Business transacted at any special meeting of
stockholders shall be limited to the purposes stated in the notice.

                                     AI-30

<PAGE>




             2.4.  NOTICE OF MEETINGS.

             Notice of any meeting of stockholders,  stating the place, date and
hour of the meeting and the purpose or purposes for which the meeting is called,
shall be given to each  stockholder  entitled  to vote at such  meeting not less
than 10 days nor more than 60 days before the date of the meeting (except to the
extent that such notice is waived or is not  required as provided in the General
Corporation  Law of the State of Delaware  (the  "Delaware  General  Corporation
Law")).  Such  notice  shall be given in  accordance  with,  and shall be deemed
effective  as set  forth  in,  Section  222 (or any  successor  section)  of the
Delaware General Corporation Law.

             2.5.  WAIVERS OF NOTICE.

             Whenever  the  giving of any notice is  required  by  statute,  the
Certificate of Incorporation  or these Bylaws, a waiver thereof,  in writing and
delivered to the  Corporation,  signed by the person or persons entitled to said
notice,  whether  before or after the event as to which such notice is required,
shall be deemed  equivalent to notice.  Attendance of a stockholder at a meeting
shall  constitute  a waiver  of  notice  (a) of such  meeting,  except  when the
stockholder  at the  beginning of the meeting  objects to holding the meeting or
transacting  business at the meeting,  and (b) of  consideration of a particular
matter at the meeting  that is not within the purpose or purposes  described  in
the meeting notice,  unless the stockholder objects to considering the matter at
the beginning of the meeting.

             2.6.  BUSINESS AT ANNUAL MEETING.

             At an annual meeting of the stockholders,  only such business shall
be  conducted as shall have been  properly  brought  before the  meeting.  To be
properly brought before an annual meeting, business must be (a) specified in the
notice of meeting (or any  supplement  thereto)  given by or at the direction of
the Board of Directors,  (b) otherwise properly brought before the meeting by or
at the  direction of the Board of Directors or (c)  otherwise  properly  brought
before the meeting by a stockholder.

             For business to be properly  brought  before an annual meeting by a
stockholder, the stockholder must have given timely notice thereof in writing to
the  Secretary.  To be timely,  a  stockholder's  notice must be received at the
principal executive offices of the Corporation no later than the date designated
for receipt of stockholders'  proposals in a prior public disclosure made by the
Corporation.  If there  has been no such  prior  public  disclosure,  then to be
timely,  a  stockholder's  notice must be delivered to or mailed and received at
the principal  executive  offices of the  Corporation  not less than 60 days nor
more than 90 days prior to the annual meeting;  provided,  however,  that in the
event that less than 70 days' notice of the date of the annual  meeting is given
to stockholders  or prior public  disclosure of the date of the meeting is made,
notice by the stockholder to be timely must be so

                                     AI-31

<PAGE>



received not later than the close of business on the 10th day  following the day
on which such notice of the date of the annual meeting was mailed or such public
disclosure was made. A stockholder's  notice to the Secretary shall set forth as
to each matter the stockholder proposes to bring before the annual meeting (a) a
brief  description  of the  business  desired  to be  brought  before the annual
meeting and the reasons for conducting such business at the annual meeting,  (b)
the  name  and  address,  as they  appear  on the  Corporation's  books,  of the
stockholder  proposing such business,  (c) the class and number of shares of the
Corporation  which are beneficially  owned by the stockholder,  (d) any material
interest  of the  stockholder  in such  business  and (e) the  same  information
required by clauses (b), (c) and (d) above with respect to any other stockholder
that, to the knowledge of the stockholder proposing such business, supports such
proposal.  Notwithstanding anything in these Bylaws to the contrary, no business
shall be conducted at an annual meeting except in accordance with the procedures
set forth in this Section  2.6.  The  Chairman of the Board shall,  if the facts
warrant,  determine and declare to the annual  meeting that a matter of business
was not properly brought before the meeting in accordance with the provisions of
this Section 2.6,  and if the  Chairman of the Board  should so  determine,  the
Chairman of the Board shall so declare to the meeting and any such  business not
properly brought before the meeting shall not be transacted.

             2.7.  LIST OF STOCKHOLDERS.

             After the record date for a meeting of stockholders has been fixed,
at least 10 days  before such  meeting,  the officer who has charge of the stock
ledger of the Corporation shall make a list of all stockholders entitled to vote
at the meeting,  arranged in alphabetical  order and showing the address of each
stockholder and the number of shares registered in the name of each stockholder.
Such list shall be open to the  examination of any  stockholder  for any purpose
germane to the meeting, during ordinary business hours, for a period of at least
10 days prior to the meeting, either at a place in the city where the meeting is
to be held,  which place is to be specified in the notice of the meeting,  or at
the place  where the  meeting  is to be held.  Such  list  also  shall,  for the
duration of the  meeting,  be produced and kept open to the  examination  of any
stockholder who is present at the time and place of the meeting.

             2.8.  STOCK LEDGER.

             The stock ledger of the  Corporation  shall be the only evidence as
to who are the stockholders entitled to examine the list required by Section 2.7
above or to vote in person or by proxy at any meeting of stockholders.

                                     AI-32

<PAGE>




             2.9.  QUORUM AT MEETINGS.

             Stockholders  may take  action on a matter  at a meeting  only if a
quorum  exists with  respect to that  matter.  Except as  otherwise  provided by
statute or by the Certificate of Incorporation, the holders of a majority of the
stock issued and  outstanding  and entitled to vote at the meeting,  and who are
present in person or  represented  by proxy,  shall  constitute  a quorum at all
meetings of the  stockholders  for the transaction of business.  Once a share is
represented  for any  purpose at a meeting  (other  than solely to object (a) to
holding  the  meeting  or  transacting   business  at  the  meeting  or  (b)  to
consideration  of a  particular  matter at the  meeting  that is not  within the
purpose or purposes  described in the meeting notice),  it is deemed present for
quorum purposes for the remainder of the meeting and for any adjournment of that
meeting  unless a new record date is or must be set for the  adjourned  meeting.
The holders of a majority of the voting shares represented at a meeting, whether
or not a quorum is present,  may adjourn such meeting from time to time. At such
adjourned  meeting  at  which a quorum  shall be  present  or  represented,  any
business may be  transacted  which might have been  transacted at the meeting as
originally noticed. If the adjournment is for more than 30 days, or if after the
adjournment  a new record date is fixed for the adjourned  meeting,  a notice of
the adjourned meeting shall be given to each stockholder entitled to vote at the
meeting.

             2.10.  VOTING AND PROXIES.

             Unless otherwise  provided in the Delaware General  Corporation Law
or in the Certificate of  Incorporation,  and subject to the other provisions of
these Bylaws,  each stockholder shall be entitled to one vote on each matter, in
person or by proxy, for each share of the  Corporation's  capital stock that has
voting  power  and that is held by such  stockholder  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
thereat held by such  stockholder.  Proxies  solicited on behalf of the Board of
Directors  shall be voted as directed by the  stockholder  or, in the absence of
such direction,  as determined by a majority of the Board of Directors. No proxy
shall be voted or acted upon after three  years from its date,  unless the proxy
provides for a longer  period.  A duly  executed  appointment  of proxy shall be
irrevocable if the  appointment  form states that it is irrevocable  and if, and
only as long as, it is coupled with an interest  sufficient in law to support an
irrevocable power.

           2.11.    REQUIRED VOTE.

           If a  quorum  exists,  any  matter  brought  before  any  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,  unless the
Certificate of Incorporation  or the Delaware  General  Corporation Law or these
Bylaws requires a greater number

                                     AI-33

<PAGE>



of  affirmative  votes (in which case such different  requirement  shall apply).
Directors  shall be  elected  by a  plurality  of the votes  cast by the  shares
entitled to vote in the election (provided a quorum exists), and the election of
directors  need  not be by  written  ballot.  The  Board  of  Directors,  in its
discretion,  may require  that any votes cast at such  meeting  shall be cast by
written ballot.

           2.12.    ACTION WITHOUT A MEETING.

           Any action  required or permitted to be taken by the  stockholders of
the  Corporation  must be effected at a duly called annual or special meeting of
stockholders,  and  may  not be  effected  by any  consent  in  writing  by such
stockholders,  unless  such  written  consent is  unanimous,  and the writing or
writings are  delivered to the  Corporation  for inclusion in the Minute Book of
the Corporation.

           2.13.  VOTING OF SHARES IN THE NAME OF TWO OR MORE PERSONS.

           If shares or other securities  having voting power stand of record in
the names of two or more persons, whether fiduciaries, members of a partnership,
joint tenants,  tenants in common,  tenants by the entirety or otherwise,  or if
two or more persons have the same  fiduciary  relationship  respecting  the same
shares,  unless the secretary of the  Corporation is given written notice to the
contrary and is furnished with a copy of the instrument or order appointing them
or creating the relationship wherein it is so provided,  their acts with respect
to voting shall have the following effect: (a) if only one votes, his or her act
binds all;  (b) if more than one vote,  the act of the  majority so voting binds
all; (c) if more than one vote,  but the vote is evenly split on any  particular
matter, each fraction may vote the securities in question proportionally, or any
person voting the shares,  or a  beneficiary,  if any, may apply to the Court of
Chancery of the State of  Delaware or such other court as may have  jurisdiction
to appoint an  additional  person to act with the  persons so voting the shares,
which shall then be voted as  determined  by a majority of such  persons and the
person  appointed by the Court.  If the  instrument so filed shows that any such
tenancy is held in unequal interests,  a majority or even-split for the purposes
of this Section 2.13 shall be a majority or even-split in interest.

           2.14.  VOTING OF SHARES BY CERTAIN HOLDERS.

           Shares  standing in the name of another  corporation  may be voted by
any officer, agent or proxy as the bylaws of such corporation may prescribe,  or
in the absence of such provision,  as the board of directors of such corporation
may  determine.   Shares  held  by  an  administrator,   executor,  guardian  or
conservator may be voted by him or her, but no trustee shall be entitled to vote
shares  held by such  trustee  without a transfer of such shares into his or her
name.  Shares  standing in the name of a receiver may be voted by such receiver,
and shares held

                                     AI-34

<PAGE>



by or under the control of a receiver may be voted by such receiver  without the
transfer  into  his  or  her  name  if  authority  so to do is  contained  in an
appropriate  order of the court or other public authority by which such receiver
was appointed.

           A stockholder whose shares are pledged shall be entitled to vote such
shares  unless in the  transfer by the  pledgor on the books of the  Corporation
such stockholder has expressly  empowered the pledgee to vote thereon,  in which
case only the pledgee,  or his or her proxy,  may represent  such stock and vote
thereon.

           Neither treasury shares of its own stock held by the Corporation, nor
shares held by another corporation, if a majority of the shares entitled to vote
for  the  election  of  directors  of such  other  corporation  are  held by the
Corporation,  shall be voted at any meeting or counted in determining  the total
number of outstanding shares at any given time for purposes of any meeting.

           2.15.    INSPECTORS OF ELECTION.

           In advance of any meeting of stockholders,  the Chairman of the Board
or the  President  shall  appoint one or more  inspectors  of  election  and any
substitute  inspectors to act at the meeting or any  adjournment  thereof.  Each
inspector,  before entering upon the discharge of his or her duties,  shall take
and sign an oath  faithfully  to execute the duties of inspector at such meeting
with strict  impartiality  and according to the best of his or her ability.  The
inspectors  shall  determine the number of shares of stock  outstanding  and the
voting  power of each,  the  shares of stock  represented  at the  meeting,  the
existence of a quorum, the validity and effect of proxies and ballots, and shall
receive  votes,  ballots or consents,  hear and  determine  all  challenges  and
questions  arising in connection with the right to vote,  count and tabulate all
votes,  ballots or consents,  determine  the result,  determine and retain for a
reasonable  period a record of the  disposition  of any  challenges  made to any
determination  by the inspectors,  certify their  determination of the number of
shares represented at the meeting, and their count of all votes and ballots, and
do such acts as are proper to conduct the election or vote with  fairness to all
stockholders. The inspectors may appoint and retain other persons or entities to
assist the  inspectors in the  performance of the duties of the  inspectors.  On
request of the person  presiding at the  meeting,  the  inspectors  shall make a
report in writing of any  challenge,  question or matter  determined by them and
execute a certificate of any fact found by them.

3.           DIRECTORS.

             3.1.   POWERS.

             The business and affairs of the Corporation  shall be managed by or
under the  direction  of the Board of  Directors,  which may  exercise  all such
powers of the Corporation and do all such lawful acts and things, subject to any
limitation set

                                     AI-35

<PAGE>



forth in the  Certificate  of  Incorporation,  these Bylaws or agreements  among
stockholders which are otherwise lawful.

             3.2.   NUMBER AND ELECTION.

             The number of  directors  which  shall  constitute  the whole board
shall  not be  fewer  than six nor more  than  nine.  Within  the  limits  above
specified,  the number of directors  shall be  determined  by  resolution of the
Board of Directors.  Directors  shall be elected only by  stockholders at annual
meetings of  stockholders,  other than the initial board of directors and except
as  provided in Section 3.3 hereof in the case of  vacancies  and newly  created
directorships.  Each  director  elected shall hold office for the term for which
such  director is elected  and until such  director's  successor  is elected and
qualified or until such director's earlier resignation or removal.

             3.3.   VACANCIES.

             Vacancies  and  newly  created  directorships  resulting  from  any
increase  in the  authorized  number  of  directors  shall  be  filled,  for the
unexpired  term, by the  concurring  vote of a majority of the directors then in
office,  whether or not a quorum,  and any  director so chosen shall hold office
for the  remainder  of the full term of the class of  directors in which the new
directorship  was  created or the  vacancy  occurred  and until such  director's
successor shall have been elected and qualified or until such director's earlier
death, resignation or removal.

             3.4.   CLASSES; TERMS OF OFFICE.

             Unless otherwise provided in the Certificate of Incorporation,  the
Board of Directors shall divide the directors into three classes;  and, when the
number of directors is changed,  shall  determine  the class or classes to which
the increased or decreased  number of directors shall be apportioned;  provided,
however,  that no decrease in the number of  directors  shall affect the term of
any director then in office.  At each annual meeting of stockholders,  directors
elected to succeed those whose terms are expiring shall be elected for a term of
office  expiring at the annual  meeting of  stockholders  held in the third year
following their election and until their  respective  successors are elected and
qualified, or until such director's earlier death, resignation or removal.

             3.5.   NOMINATION OF DIRECTORS.

             Nominations  of persons for election to the Board of Directors  may
be made by the Board of  Directors,  or by any  stockholder  of the  Corporation
entitled  to vote for the  election  of  directors  at the  annual  meeting  who
complies with the notice  procedures set forth in this Section 3.5.  Nominations
by  stockholders  shall be made  pursuant  to timely  notice in  writing  to the
Secretary. To be timely, a stockholder's

                                     AI-36

<PAGE>



notice shall be received at the principal  executive  offices of the Corporation
no later than the date  designated for receipt of  stockholders'  proposals in a
prior public disclosure made by the Corporation. If there has been no such prior
public  disclosure,  then  to be  timely,  a  stockholder's  nomination  must be
delivered to or mailed and received at the  principal  executive  offices of the
Corporation  not less  than 60 days nor more  than 90 days  prior to the  annual
meeting; provided,  however, that in the event that less than 70 days' notice of
the date of the meeting is given to stockholders  or prior public  disclosure of
the date of the meeting is made,  notice by the stockholder to be timely must be
so received not later than the close of business on the 10th day  following  the
day on which such  notice of the date of the annual  meeting  was mailed or such
public disclosure was made. Such stockholder's  notice shall set forth (a) as to
each  person  whom  the  stockholder   proposes  to  nominate  for  election  or
re-election as a director,  (i) the name,  age,  business  address and residence
address of such person,  (ii) the  principal  occupation  or  employment of such
person,  (iii)  the class and  number  of  shares of the  Corporation  which are
beneficially  owned by such person,  and (iv) any other information  relating to
such person that is required to be  disclosed  in  solicitations  of proxies for
election  of  directors,  or is  otherwise  required,  in each case  pursuant to
Regulation 14A under the Securities  Exchange Act of 1934, as amended (including
without  limitation  such person's  written  consent to being named in the proxy
statement as a nominee and to serving as a director if  elected);  and (b) as to
the  stockholder  giving notice (i) the name and address,  as they appear on the
Corporation's books, of the stockholder proposing such nomination,  and (ii) the
class and number of shares of the Corporation  which are  beneficially  owned by
the stockholder.  At the request of the Board of Directors, any person nominated
by the Board of  Directors  for  election  as a  director  shall  furnish to the
Secretary that information required to be set forth in a stockholder's notice of
nomination  which  pertains to the  nominee.  No person  shall be  eligible  for
election as a director of the  Corporation  unless  nominated in accordance with
the  procedures  set forth in this Section 3.5. The Chairman of the Board shall,
if the facts  warrant,  determine  and  declare  to the  annual  meeting  that a
nomination  was not made in accordance  with the provisions of this Section 3.5,
and if the Chairman of the Board should so determine,  the Chairman of the Board
shall  so  declare  to  the  meeting  and  the  defective  nomination  shall  be
disregarded.

             3.6.   MEETINGS.

                      (a)  REGULAR MEETINGS.

             Regular  meetings  of the Board of  Directors  may be held  without
notice at such time and at such place as shall  from time to time be  determined
by the Board of Directors.

                                     AI-37

<PAGE>




                      (b)   SPECIAL MEETINGS.

             Special  meetings  of the Board of  Directors  may be called by the
Chairman of the Board,  President  or any two  directors  on one day's notice to
each director,  either personally or by telephone,  express delivery service (so
that the scheduled delivery date of the notice is at least one day in advance of
the meeting),  telegram or facsimile  transmission,  and on five days' notice by
mail  (effective  upon deposit of such notice in the mail).  The notice need not
describe the purpose of a special meeting.

                      (c)  TELEPHONE MEETINGS.

             Members of the Board of Directors may  participate  in a meeting of
the  Board  of   Directors   by  means  of   conference   telephone  or  similar
communications  equipment  by means of which  all  participating  directors  can
simultaneously hear each other during the meeting. A director participating in a
meeting by this means is deemed to be present in person at the meeting.

                      (d)  ACTION WITHOUT MEETING.

             Any action  required or permitted to be taken at any meeting of the
Board of Directors may be taken without a meeting if all members of the Board of
Directors consent thereto in writing,  and the writing or writings are delivered
to the Corporation for inclusion in the Minute Book of the Corporation.

                      (e)    WAIVER OF NOTICE OF MEETING; PRESUMPTION OF
                             ASSENT.

             A  director  may  waive  any  notice   required  by  statute,   the
Certificate of  Incorporation  or these Bylaws before or after the date and time
stated in the notice.  Except as set forth below, the waiver must be in writing,
signed by the director entitled to the notice,  and delivered to the Corporation
for  inclusion  in the  Minute  Book  of the  Corporation.  Notwithstanding  the
foregoing,  a director's  attendance at or participation in a meeting waives any
required  notice to the  director  of the  meeting  unless the  director  at the
beginning of the meeting objects to holding the meeting or transacting  business
at the meeting and does not thereafter vote for or assent to action taken at the
meeting.  A director who is present at a meeting is presumed to have assented to
any action  taken unless such  director  enters a dissent or  abstention  in the
minutes of the  meeting or files a written  dissent to such action no later than
five days after such  director  receives a copy of the  minutes of the  meeting,
provided  that the right to dissent  shall not apply to a director  who votes in
favor of such action.

                                     AI-38

<PAGE>




                      (f)   QUORUM AND VOTE AT MEETINGS.

             At all meetings of the Board of Directors, a quorum of the Board of
Directors  consists of a majority of the total  number of  directors  prescribed
pursuant to Section 3.2 hereof  (or, if no number is  prescribed,  the number in
office  immediately  before the meeting  begins).  The vote of a majority of the
directors  present at any meeting at which there is a quorum shall be the act of
the Board of  Directors,  except as may be  otherwise  specifically  provided by
statute  or by the  Certificate  of  Incorporation  or by these  Bylaws.  In the
absence of a quorum for any meeting of the Board of Directors, a majority of the
directors  present  thereat may adjourn such meeting from time to time,  without
notice other than announcement at the meeting, until a quorum shall be present.

             3.7.  COMPENSATION OF DIRECTORS.

             The  Board  of  Directors  shall  have  the  authority  to fix  the
compensation of directors.  The directors may be paid their reasonable expenses,
if any, of  attendance at each meeting of the Board of Directors and may be paid
a  reasonable  fixed sum for actual  attendance  at each meeting of the Board of
Directors.  No such  payment  shall  preclude  any  director  from  serving  the
Corporation in any other capacity and receiving compensation  therefor.  Members
of special or standing committees may be allowed like compensation for attending
committee meetings.

             3.8.  INTERESTED DIRECTORS.

             No contract or transaction  between the Corporation and one or more
of its  directors  or  officers,  or  between  the  Corporation  and  any  other
corporation,  partnership,  association,  or other  organization in which one or
more of its directors or officers are directors or officers, or have a financial
interest,  shall be void or voidable  solely for this reason,  or solely because
the  director  or officer is present at or  participates  in the  meeting of the
Board of  Directors  or  committee  thereof  which  authorizes  the  contract or
transaction,  or solely  because  his or her or their votes are counted for such
purpose if: (a) the  material  facts as to his or her or their  relationship  or
interest and as to the contract or transaction are disclosed or are known to the
Board of Directors or the committee,  and the Board of Directors or committee in
good faith authorizes the contract or transaction by the affirmative  votes of a
majority of the disinterested directors, even though the disinterested directors
be less  than a  quorum;  or (b) the  material  facts  as to his or her or their
relationship  or interest and as to the contract or transaction are disclosed to
or are known by the stockholders  entitled to vote thereon,  and the contract or
transaction is specifically  approved in good faith by vote of the stockholders;
or (c) the contract or transaction is fair as to the  Corporation as of the time
it is  authorized,  approved or ratified by the board of directors,  a committee
thereof or the  stockholders.  Common or interested  directors may be counted in
determining the presence of a

                                     AI-39

<PAGE>



quorum at a meeting of the Board of Directors or of a committee which authorizes
the contract or transaction.

             3.9.  RESIGNATION.

             Any director may resign at any time by sending a written  notice of
such  resignation  to  the  Chairman  of  the  Board  or  the  President  of the
Corporation.  Unless otherwise  specified  therein such  resignation  shall take
effect upon receipt thereof by the Chairman of the Board or the President.  More
than three consecutive absences from regular meetings of the Board of Directors,
unless  excused by  resolution of the Board of  Directors,  shall  automatically
constitute a  resignation,  effective  when such  resignation is accepted by the
Board of Directors.

4.           COMMITTEES.

             4.1.   CREATION OF COMMITTEES.

             The  Board  of  Directors  may by  resolution  create  one or  more
committees and appoint  members of the Board of Directors to serve on them. Each
committee may have one or more  members,  who serve at the pleasure of the Board
of Directors.  The Board of Directors  shall  establish an Audit Committee and a
Stock  Option  Committee,  composed in each case only of  directors  who are not
employees  of the  Corporation  or any  subsidiary  thereof.  The  creation of a
committee  and  appointment  of members to it shall be approved by a majority of
all the  directors in office when the action is taken,  whether or not a quorum.
The  designation of any committee  pursuant to this Article 4 and the delegation
of authority thereto shall not operate to relieve the Board of Directors, or any
director,  of any  responsibility  imposed by law or regulation.  The same rules
that govern meetings,  action without meetings, notice and waiver of notice, and
quorum and voting requirements of the Board of Directors apply to committees and
their members as well.

             4.3.  EXECUTIVE COMMITTEE.

             The  Board of  Directors  may by  resolution  designate  the  chief
executive  officer and two or more other  directors to  constitute  an Executive
Committee.  The chairman of the Executive  Committee  shall be designated by the
Board of Directors.  The Executive  Committee may fix its own rules of procedure
which shall not be inconsistent with these Bylaws. It shall keep regular minutes
of its  proceedings  and report the same to the full Board of Directors  for its
information at the meeting  thereof held next after the  proceedings  shall have
taken  place.  Subject  to  Section  4.4  below,  each  member of the  Executive
Committee  shall hold office until the next annual regular  meeting of the Board
of Directors  following his or her designation and until his or her successor is
designated as a member of the Executive Committee.

                                     AI-40

<PAGE>



             4.2.  EXECUTIVE COMMITTEE AUTHORITY.

             The  Executive  Committee,  when the Board of  Directors  is not in
session,  shall have and may exercise all the powers and  authority of the Board
of Directors in the  management of the business and affairs of the  Corporation,
and may authorize the seal of the  Corporation to be affixed to all papers which
may require it,  except to the extent,  if any,  that such powers and  authority
shall be limited by the  resolution  appointing  the  Executive  Committee;  and
except also that the Executive  Committee  shall not have the power or authority
of the  Board of  Directors  with  reference  to  amending  the  Certificate  of
Incorporation; adopting an agreement of merger or consolidation; recommending to
the stockholders the sale, lease or exchange of all or substantially  all of the
Corporation's   property  and  assets;   recommending  to  the   stockholders  a
dissolution of the  Corporation  or a revocation of a dissolution;  amending the
Bylaws of the Corporation;  filling a vacancy or creating a new directorship; or
approving a transaction in which any member of the such  committee,  directly or
indirectly,  has any material beneficial interest;  and unless the resolution or
Bylaws expressly so provide, the Executive Committee shall not have the power or
authority  to  declare a  dividend  or to  authorize  the  issuance  of stock or
securities convertible into or exercisable for stock.

             4.4.   RESIGNATION AND REMOVAL.

                  Any member of the  Executive  Committee  may be removed at any
time with or without cause by resolution adopted by a majority of the full Board
of  Directors.  Any  member  of the  Executive  Committee  may  resign  from the
Executive  Committee at any time by giving written notice to the Chairman of the
Board or the President of the Corporation.  Unless otherwise  specified therein,
such  resignation  shall  take  effect  upon  receipt.  The  acceptance  of such
resignation shall not be necessary to make it effective.

5.           OFFICERS.

             5.1.   POSITIONS.

             The officers of the Corporation shall be a Chairman of the Board, a
President,  and a Secretary,  and such other  officers as the Board of Directors
(or an  officer  authorized  by the  Board of  Directors)  from time to time may
appoint,  including one or more Vice Chairmen,  Executive Vice Presidents,  Vice
Presidents,  Assistant Secretaries and Assistant  Treasurers.  Each such officer
shall  exercise  such powers and perform such duties as shall be set forth below
and such other  powers and duties as from time to time may be  specified  by the
Board of Directors or by any officer(s)  authorized by the Board of Directors to
prescribe the duties of such other  officers.  Any number of offices may be held
by the same person.

                                     AI-41

<PAGE>




             5.2.   POWERS.

             (a) Each officer  shall have,  in addition to the duties and powers
set forth  herein,  such  duties and  powers as are  commonly  incident  to such
officer's office and such additional duties and powers as the Board of Directors
may from time to time authorize.

             (b) Powers of  attorney,  proxies,  waivers of notice of  meetings,
consents and other instruments  relating to securities or partnership  interests
owned by the  Corporation  may be  executed  in the name of and on behalf of the
Corporation by the Chairman of the Board,  the President or any Vice  President,
and any such officer may, in the name of and on behalf of the Corporation,  take
all such action as any such  officer may deem  advisable to vote in person or by
proxy at any  meeting  of  security  holders  of any  corporation  in which  the
Corporation  may own  securities,  or at any meeting of any partnership in which
the  Corporation  owns an interest at any such  meeting,  shall  possess and may
exercise  any and all  rights  and  powers  incident  to the  ownership  of such
securities  or  partnership  interest  and  which,  as the  owner  thereof,  the
Corporation  might  have  possessed  and  exercised,  if  present.  The Board of
Directors  may,  by  resolution,  from time to time  confer like powers upon any
other person or persons.

             5.3.   CHAIRMAN OF THE BOARD.

             The  Chairman  of the Board  shall  (when  present)  preside at all
meetings of the Board of Directors and  stockholders,  and shall ensure that all
orders and  resolutions of the Board of Directors and  stockholders  are carried
into effect.  The Chairman of the Board may execute  bonds,  mortgages and other
contracts, under the seal of the Corporation, if required, except where required
or  permitted  by law to be  otherwise  signed and executed and except where the
signing and  execution  thereof  shall be  expressly  delegated  by the Board of
Directors to some other officer or agent of the Corporation.

             5.4.   PRESIDENT.

                  The President of the Corporation  shall be the chief executive
officer,  unless the Board of Directors  designates the Chairman of the Board as
the chief executive officer. The President shall have overall responsibility and
authority for  management of the operations of the  Corporation,  subject to the
authority of the Board of Directors and the Chairman of the Board. The President
may  execute  bonds,  mortgages  and  other  contracts,  under  the  seal of the
Corporation,  if  required,  except  where  required or  permitted  by law to be
otherwise signed and executed and except where the signing and execution thereof
shall be expressly  delegated by the Board of Directors to some other officer or
agent of the Corporation.

                                     AI-42

<PAGE>




             5.5.   VICE PRESIDENT.

             Any Vice  President  shall have such  duties and powers as shall be
set  forth in these  Bylaws or as shall be  designated  from time to time by the
Board of Directors or by the Chairman of the Board or President.  In the absence
of the President or in the event of the President's inability or refusal to act,
the Vice President (or in the event there be more than one Vice  President,  the
Vice Presidents in the order  designated,  or in the absence of any designation,
then in the order of their  election) shall perform the duties of the President,
and when so acting  shall  have all the  powers  of,  and be  subject to all the
restrictions  upon,  the  President.  Any  Vice  President  may  execute  bonds,
mortgages and other  documents under the seal of the  Corporation,  except where
required or  permitted  by law to be  otherwise  executed  and except  where the
execution thereof shall be expressly delegated by the Board of Directors to some
other officer or agent of the Corporation.

             5.5.   SECRETARY.

             The Secretary shall have  responsibility for preparation of minutes
of  meetings  of  the  Board  of  Directors  and  of the  stockholders  and  for
authenticating records of the Corporation. The Secretary shall give, or cause to
be given, notice of all meetings of the stockholders and special meetings of the
Board of Directors.  The Secretary or an Assistant Secretary also may attest all
instruments signed by any other officer of the Corporation.

             5.6.   ASSISTANT SECRETARY.

             The  Assistant  Secretary,  or if  there  be  more  than  one,  the
Assistant  Secretaries in the order  determined by the Board of Directors (or if
there  shall  have  been  no such  determination,  then in the  order  of  their
election),  shall,  in the  absence  of the  Secretary  or in the  event  of the
Secretary's  inability  or refusal to act,  perform the duties and  exercise the
powers of the Secretary.

             5.7.   TREASURER.

             The  Treasurer  shall have  responsibility  for the  custody of the
corporate  funds and  securities  and  shall  see to it that  full and  accurate
accounts  of  receipts  and  disbursements  are kept in books  belonging  to the
Corporation.  The  Treasurer  shall  render to the  Chairman  of the Board,  the
President,  the Vice  President,  and the Board of Directors,  upon request,  an
account of all  financial  transactions  and of the  financial  condition of the
Corporation.

                                     AI-43

<PAGE>




             5.8.   ASSISTANT TREASURER.

             The  Assistant  Treasurer,  or if there shall be more than one, the
Assistant  Treasurers  in the order  determined by the Board of Directors (or if
there  shall  have  been  no such  determination,  then in the  order  of  their
election),  shall,  in the  absence  of the  Treasurer  or in the  event  of the
Treasurer's  inability  or refusal to act,  perform the duties and  exercise the
powers of the Treasurer.

             5.9.  TERM OF OFFICE.

             The  officers  of the  Corporation  shall hold  office  until their
successors are chosen and qualified or until their death, earlier resignation or
removal.  Any vacancy occurring in any office of the Corporation shall be filled
by the Board of  Directors.  Any  officer  may  resign at any time upon  written
notice to the  Corporation.  Any officer  elected or  appointed  by the Board of
Directors may be removed at any time,  with or without cause, by the affirmative
vote of a majority of the Board of Directors.  Any officer may be removed by the
Board  of  Directors  whenever  in  its  judgment  the  best  interests  of  the
Corporation  will be served  thereby,  but such  removal,  other than for cause,
shall be without  prejudice  to the  contract  rights,  if any, of the person so
removed.

6.           CAPITAL STOCK.

             6.1.  CERTIFICATES OF STOCK; UNCERTIFICATED SHARES.

             The shares of the Corporation shall be represented by certificates,
provided that the Board of Directors may provide by resolution  that some or all
of  any  or  all  classes  or  series  of  the  Corporation's   stock  shall  be
uncertificated shares. Any such resolution shall not apply to shares represented
by a certificate  until such  certificate  is  surrendered  to the  Corporation.
Notwithstanding  the  adoption of such a resolution  by the Board of  Directors,
every holder of stock represented by certificates, and upon request every holder
of uncertificated shares, shall be entitled to have a certificate  (representing
the number of shares  registered in certificate  form) signed in the name of the
Corporation by the Chairman of the Board, the President,  or any Vice President,
and  by the  Treasurer,  Secretary  or  any  Assistant  Treasurer  or  Assistant
Secretary.  Any or all the signatures on the  certificate  may be facsimile.  In
case any  officer,  transfer  agent or  registrar  whose  signature or facsimile
signature  appears  on a  certificate  shall  have  ceased  to be such  officer,
transfer agent or registrar before such certificate is issued,  it may be issued
by the  Corporation  with the same effect as if such  person were such  officer,
transfer agent or registrar at the date of issue.

                                     AI-44

<PAGE>




             6.2.   LOST CERTIFICATES.

             The Chairman of the Board, the President, or any Vice President may
direct  a new  certificate  of stock to be  issued  in place of any  certificate
theretofore  issued by the Corporation and alleged to have been lost,  stolen or
destroyed,  upon the making of an affidavit of that fact by the person  claiming
that the  certificate  of  stock  has  been  lost,  stolen  or  destroyed.  When
authorizing such issuance of a new certificate, such officer may, as a condition
precedent to the  issuance  thereof,  require the owner of such lost,  stolen or
destroyed certificate or certificates, or such owner's legal representative,  to
advertise the same in such manner as such officer  shall require  and/or to give
the  Corporation  a bond,  in such sum as such  officer may direct as  indemnity
against  any claim that may be made  against the  Corporation  on account of the
certificate  alleged to have been lost, stolen or destroyed or on account of the
issuance of such new certificate or uncertificated shares.

             6.3.   RECORD DATE.

                  (a)  ACTIONS BY STOCKHOLDERS.

             In order  that  the  Corporation  may  determine  the  stockholders
entitled to notice of or to vote at any meeting of stockholders  (or to take any
other action),  the Board of Directors may fix a record date,  which record date
shall not precede the date upon which the  resolution  fixing the record date is
adopted by the Board of Directors and shall not be less than 10 nor more than 60
days before the meeting or action requiring a determination of stockholders.

             In order  that  the  Corporation  may  determine  the  stockholders
entitled  to  consent  to  corporate  action  without  a  meeting,  the Board of
Directors  may fix a record  date,  which record date shall not precede the date
upon which the  resolution  fixing  the  record  date is adopted by the Board of
Directors  and  shall not be more  than 10 days  after  the date upon  which the
resolution fixing the record date is adopted by the Board of Directors.

             A determination  of stockholders of record entitled to notice of or
to vote at a meeting  of  stockholders  shall  apply to any  adjournment  of the
meeting, unless the Board of Directors fixes a new record date.

             If no record  date is fixed by the Board of  Directors,  the record
date  shall be at the close of  business  on the day next  preceding  the day on
which notice is given,  or if notice is not required or is waived,  at the close
of  business on the day next  preceding  the day on which the meeting is held or
such other action is taken, except that (if no record date is established by the
Board of Directors)  the record date for  determining  stockholders  entitled to
consent  to  corporate  action  without a meeting  is the first  date on which a
stockholder  delivers a signed written  consent to the Corporation for inclusion
in the Minute Book of the Corporation.

                                     AI-45

<PAGE>




                  (b)  PAYMENTS.

             In order  that  the  Corporation  may  determine  the  stockholders
entitled to receive  payment of any dividend or other  distribution or allotment
of any rights or the stockholders  entitled to exercise any rights in respect of
any change,  conversion  or  exchange of stock,  or for the purpose of any other
lawful action,  the Board of Directors may fix a record date,  which record date
shall not precede the date upon which the  resolution  fixing the record date is
adopted,  and which  record  date  shall be not more than 60 days  prior to such
action. If no record date is fixed, the record date for determining stockholders
for any such  purpose  shall be at the close of business on the day on which the
Board of Directors adopts the resolution relating thereto.

                  (c)   STOCKHOLDERS OF RECORD.

             The Corporation  shall be entitled to recognize the exclusive right
of a person registered on its books as the owner of shares to receive dividends,
to receive notifications,  to vote as such owner, and to exercise all the rights
and powers of an owner.  The  Corporation  shall not be bound to  recognize  any
equitable  or other  claim to or interest in such share or shares on the part of
any other person,  whether or not it shall have express or other notice thereof,
except as otherwise may be provided by law.

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).

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)

                                     AI-46

<PAGE>



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

                                     AI-47

<PAGE>



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.

             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

                                     AI-48

<PAGE>



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  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

                                     AI-49

<PAGE>



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.

9.           NOTICES.

             9.1.   NOTICES.

             Whenever  written  notice is required by law,  the  Certificate  of
Incorporation or these Bylaws to be given to any director, member of a committee
or  stockholder,  such notice may be given by mail,  addressed to such director,
member of a committee or stockholder, at his or her address as it appears on the
records of the Corporation,  with postage thereon prepaid, and such notice shall
be deemed to be given at the time when the same shall be deposited in the United
States mail.  Written notice may also be given personally or by telegram,  telex
or telecopy.

             9.2.   WAIVERS OF NOTICE.

             Whenever  any  notice  is  required  by  law,  the  Certificate  of
Incorporation or these bylaws to be given to any director, member of a committee
or  stockholder,  a waiver  thereof in writing,  signed by the person or persons
entitled to said notice,  whether before or after the time stated therein, shall
be deemed equivalent thereto.

             Attendance  of a person at a meeting  shall  constitute a waiver of
notice of such  meeting,  except  when the  person  attends  a meeting  with the
express  purpose  of  objecting,  at  the  beginning  of  the  meeting,  to  the
transaction  of any  business  because  the  meeting is not  lawfully  called or
convened.  Neither  the  business  to be  transacted  at nor the  purpose of any
regular or special meeting of the stockholders,

                                     AI-50

<PAGE>



directors, or members of a committee of directors need be specified in any other
waiver of notice unless so required by the Certificate of Incorporation or these
Bylaws.

10.          GENERAL PROVISIONS.

             10.1.  INSPECTION OF BOOKS AND RECORDS.

             Any  stockholder,  in person or by attorney or other agent,  shall,
upon  written  demand  under oath  stating the purpose  thereof,  have the right
during the usual  hours for  business  to inspect  for any  proper  purpose  the
Corporation's stock ledger, a list of its stockholders,  and its other books and
records, and to make copies or extracts therefrom. A proper purpose shall mean a
purpose reasonably related to such person's interest as a stockholder.  In every
instance  where an  attorney  or other  agent  shall be the person who seeks the
right to  inspection,  the demand under oath shall be  accompanied by a power of
attorney or such other writing which  authorizes  the attorney or other agent to
so act on behalf of the stockholder.  The demand under oath shall be directed to
the Corporation at its registered office or at its principal place of business.

             10.2.  DIVIDENDS.

             The Board of Directors may declare dividends upon the capital stock
of  the   Corporation,   subject  to  the  provisions  of  the   Certificate  of
Incorporation  and the laws of the State of Delaware,  and such dividends may be
paid in cash,  in property,  or in shares of capital  stock of the  Corporation.
Subject to the Delaware  General  Corporation  Law,  such  dividends may be paid
either out of  surplus,  out of the net profits for the fiscal year in which the
dividend is declared and/or the preceding fiscal year.

             10.3.  RESERVES.

             The  Board of  Directors  may set  apart,  out of the  funds of the
Corporation  available  for  dividends,  a reserve  or  reserves  for any proper
purpose and may abolish any such reserve.

             10.4.  EXECUTION OF INSTRUMENTS.

             All checks,  drafts or other  orders for the payment of money,  and
promissory notes of the Corporation  shall be signed by such officer or officers
or such other person or persons as the Board of Directors  may from time to time
designate.

                                     AI-51

<PAGE>

             10.5.  FISCAL YEAR.

             The fiscal year of the Corporation shall begin on January 1 and end
on December 31.

             10.6.  SEAL.

             The corporate  seal shall be in such form as the Board of Directors
shall approve.  The seal may be used by causing it or a facsimile  thereof to be
impressed or affixed or otherwise reproduced.

11.          AMENDMENTS TO BYLAWS.

             The  Board of  Directors  may from  time to time  adopt,  amend and
repeal these  Bylaws.  Such action by the Board of Directors  shall  require the
affirmative  vote of at least a majority  of the  directors  then in office.  If
stockholders are entitled to vote with respect thereto to amend or repeal Bylaws
adopted by the Board of  Directors  as may be  provided  in the  Certificate  of
Incorporation  or by law,  then the  affirmative  vote of  66-2/3%  of the total
number  of  votes  of the  then  outstanding  shares  of  capital  stock  of the
Corporation  entitled to vote  generally  in the election of  directors,  voting
together as a single  class,  shall be required  for the  amendment or repeal of
Bylaws by the stockholders of the  Corporation.  Any amendments to Sections 3.2,
3.4 and 3.5 of the  Corporation's  Bylaws shall require the affirmative  vote of
the stockholders set forth in the preceding sentence.

                                   * * * * *

             The  foregoing  Bylaws were  adopted by the Board of  Directors  on
March 23, 1994.


                                                     /s/ David Smilow
                                                     ---------------------------
                                                     Chairman of the Board


  Attested:


/s/ Elizabeth Felix
- -------------------
  Secretary



These Bylaws reflect amendments adopted in February 1997


                                     AI-52

<PAGE>

                         TELEBANC FINANCIAL CORPORATION

                                   EXHIBIT 11

                 SCHEDULE OF COMPUTATION OF NET INCOME PER SHARE
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)
<TABLE>
<CAPTION>

                                                                           YEARS ENDED DECEMBER 31,
                                                                      1996                          1995
                                                                      ----                          ----
                        PRIMARY
<S>                                                               <C>                           <C>       
Net income for primary income per common share                    $    2,600                    $    2,720

Weighted average number of common shares outstanding
     during the year                                               2,049,500                     2,049,500
Add common equivalent shares                                         264,864                           219
                                                                 -----------                   -----------  
Weighted average number of shares used in calculating
     primary income per share                                      2,316,616                     2,049,719

Primary income per common share                                   $     1.12                    $     1.33

                     FULLY DILUTED

Net income for fully diluted net income per share                 $    2,552                    $    2,720

Weighted average number of shares used in calculating
     of primary income per share                                   2,314,364                     2,049,719
Add (deduct) incremental shares representing:
Shares issuable upon exercise of stock options included
     in primary calculation above                                  (264,864)                         (219)
Shares issuable upon exercise of stock options based on
     year-end market price                                           290,954                        19,097
                                                                 -----------                   -----------  
Weighted average number of shares used in calculating
     fully diluted income per share                                2,340,454                     2,068,597

Fully diluted income per common share                             $     1.09                    $     1.31
</TABLE>

                                     AI-53

<PAGE>


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

INTRODUCTION

     TeleBanc Financial Corporation  ("TeleBanc" or the "Company") was organized
by its majority stockholder, MET Holdings Corporation, to become, in March 1994,
the parent  savings  and loan  holding  company for  TeleBank  ("the  Bank"),  a
federally  chartered  savings bank.  All  references to the Company  include the
business of the Bank.  Financial  and other data as of and for all periods prior
to March 1994 represent the  consolidated  data of the Bank only. Prior to March
1996, the Bank was formerly known as Metropolitan Bank for Savings, F.S.B.

     During the second  quarter of 1994,  TeleBanc  completed its initial public
offering,  raising  $4.6  million  through  the  sale  of  common  stock  and an
additional  $17.3  million  through  the  issuance  of  subordinated  notes with
warrants. Since completion of the offering, the Company has emphasized growth of
the Bank  through  careful  leveraging  of the  proceeds.  At December 31, 1996,
TeleBanc  reported  total  assets of $648.0  million,  total  deposits of $390.5
million, and stockholders' equity of $24.7 million,  compared to $553.9 million,
$306.5 million, and $21.6 million, respectively, at December 31, 1995.

     Since 1989, the Bank has been  developing an operating  strategy that seeks
to minimize general and  administrative  expenses through more efficient deposit
gathering,  borrowing, and asset generation. From its headquarters in Arlington,
Virginia,  the Company attracts primarily low transaction  deposit accounts such
as  certificates  of  deposit  and money  market  accounts  by  advertising  and
conducting  public  relation  campaigns in select  markets.  Unlike  traditional
financial  institutions,  the Company pursues a "branchless"  marketing strategy
and thus interacts with its customers  primarily through the Company's toll free
telephone  number  and mail.  Company  representatives  utilize a  sophisticated
computer  software  system to market  and  process  deposits,  build a  customer
database for future products and provide quality service.  Other funding sources
for the Company  include  borrowings  from the Federal Home Loan Bank of Atlanta
("FHLB"), securities sold under agreements to repurchase, and subordinated debt.

     The  Company's  asset  acquisition  strategy  is  focused on  investing  in
one-to-four  unit,   single-family  mortgages  and  mortgage  backed  securities
purchased in the secondary  market rather than to originate  loans.  The Company
seeks to manage  interest  rate risk  through  matching  the  maturities  of its
deposit  solicitations  and borrowings as compared with its asset  purchases and
the use of certain hedging  techniques in order to operate profitably in various
interest rate environments.

     On February 28, 1997, the Company  consummated the sale of $29.9 million of
units in the form of convertible  preferred stock, senior subordinated notes and
warrants  and the  purchase  of the  assets  of  Arbor  Capital  Partners,  Inc.
("Arbor"), a registered investment advisor, funds manager and broker-dealer. MET
Holdings, TeleBanc's majority shareholder, owns a majority of Arbor.

     The $29.9 million in units were sold to investment  partnerships managed by
Conning  &  Company,  CIBC WG  Argosy  Merchant  Fund 2,  LLC,  the  Progressive
Corporation, and The Northwestern Mutual Life Insurance Company. Representatives
from the  Conning  partnerships  and the CIBC  Merchant  Fund will  serve on the
Board. The units consist of $13.7 million in 9.5% senior subordinated notes with
198,088 detachable warrants,  $16.2 million in 4.0% convertible preferred stock,
and rights to 205,563 contingent warrants.

     Also in connection with the sale of units, the Arbor asset  acquisition was
structured as a tax free issuance of 162,461 shares of TeleBanc common stock and
a $500,000 cash payment for the Arbor assets.  An independent  appraisal  valued
the assets to be acquired from Arbor at $3.1 million. Consistent with TeleBanc's
charter,  the number of shares issued to Arbor as consideration is limited to 5%
of total market value of outstanding TeleBanc stock at the time of acquisition.

     The  following  financial  review  presents  management's  analysis  of the
consolidated  financial  condition and results of  operations  of TeleBanc,  and
should  be  read  together  with  the  consolidated   financial  statements  and
accompanying notes.

INTEREST RATE SENSITIVITY MANAGEMENT

     The Company actively monitors the sensitivity of its assets and liabilities
to various  interest rate  environments due to repricing in future time periods.
Effective interest rate sensitivity management seeks to ensure that net interest
income is protected from the impact of changes in interest rates.

     The  Company's  strategies  are intended to  stabilize  the  Company's  net
interest rate spread under a variety of changes in interest  rates. In an effort
to manage growth  effectively,  the Company undertook a slow, yet steady path to
leverage the initial

                                     AI-54

<PAGE>


public  offering  proceeds  and  invest  in   interest-earning   assets.  It  is
management's intent to leverage the $29.9 million private placement proceeds and
invest in  interest-earning  assets  in a path  similar  to that of the  initial
public offering.  This growth was funded by raising deposits and incurring debt,
including  FHLB  advances and  securities  sold under  agreements  to repurchase
("reverse  repos").  The Company's deposit  gathering  strategy tends to rely on
higher  yielding money market accounts and  certificates of deposit  accumulated
through the Bank's branchless banking telephone and mail operations, rather than
relying on higher  overhead  products  such as  extensive  branch  networks  and
transaction accounts (i.e., checking accounts).  Similarly, the Company tends to
invest  its  funds in assets  purchased  in the  secondary  market  rather  than
incurring overhead for extensive loan origination  operations.  As a result, the
Company's  interest rate spread may be lower than that of traditional  financial
institutions.   By   seeking   to   match   closely   the   maturities   of  its
interest-sensitive assets and liabilities,  the Company believes it can maintain
relatively  consistent  interest  rate spreads and mitigate much of the interest
rate risk associated with such assets and liabilities.

     The Company utilizes hedging techniques to reduce its overall interest rate
risk exposure over a one-to-seven  year period.  Management's  hedging practices
are directed towards the following risks:  interest rate sensitivity gap between
the  amount  of  interest-earning  assets  and the  amount  of  interest-bearing
liabilities,  loan  prepayments and premature  withdrawal of deposits.  A policy
adopted  by  the  Company's  Board  of  Directors   prohibits   management  from
speculative  purchases or sales of futures,  options,  stripped  mortgage-backed
securities and other mortgage derivative products.

     Interest rate swaps, caps,  floors,  collars and financial options are used
to manage interest rate exposure by hedging certain assets and liabilities,  and
are not used for speculative  purposes.  The Company's  interest rate spread was
1.84%,  1.72%,  and 1.51% for 1996, 1995 and 1994,  respectively.  The Company's
yield on  interest-earning  assets for such periods was 1.94%,  1.88% and 1.62%,
respectively.  Since the initial  public  offering in May 1994,  the Company has
steadily grown both assets and liabilities, with average interest earning assets
growing  from  $206.9  million  for the  quarter  ended March 31, 1994 to $575.5
million for the year ended  December  31,  1996,  and average  interest  bearing
liabilities  growing from $206.1 million to $564.3 million over the same period.
The Company's  ongoing strategy is to maintain a relatively stable interest rate
margin and interest rate spread.

     The Company  matches its assets and  liabilities by examining the extent to
which  such  assets  and  liabilities  are  "interest  rate  sensitive"  and  by
monitoring  interest rate sensitivity "gap." An asset or liability is said to be
interest rate  sensitive  within a specific  period if it will mature or reprice
within  that  period.  The  interest  rate  sensitivity  gap is  defined  as the
difference between the amount of  interest-earning  assets maturing or repricing
within a specific  time  period and the amount of  interest-bearing  liabilities
maturing or repricing within the same time period. A gap is considered  positive
when the amount of interest rate sensitive assets exceeds the amount of interest
rate  sensitive  liabilities,  and is  considered  negative  when the  amount of
interest  rate  sensitive  liabilities  exceeds  the  amount  of  interest  rate
sensitive  assets.  Generally,  during a period  of  rising  interest  rates,  a
negative gap would  adversely  affect net  interest  income while a positive gap
would result in an increase in net interest income; conversely,  during a period
of falling  interest  rates,  a negative  gap would result in an increase in net
interest income and a positive gap would adversely  affect net interest  income.
The  Company's  current  asset-liability  management  strategy is to maintain an
evenly matched  one-to-five year gap giving effect to hedging,  but depending on
market conditions and related circumstances,  a positive or negative one-to-five
year gap of up to 20% may be acceptable.  Giving effect to the Company's hedging
activities,  the  Company's  one-year gap at December  31, 1996 is (0.16)%.  The
Company's hedge-effected one-to-five year gap at such date is (11.59)%.

     The following  assumptions  were used by management in order to prepare the
Company's  gap  table  set  forth on the next  page.  Non-amortizing  investment
securities  are  shown  in  the  period  in  which  they  contractually  mature.
Investment  securities  which contain embedded options such as puts or calls are
shown in the period in which that  security is  currently  expected to be put or
called or to mature.  The table  assumes  that  fully-indexed,  adjustable-rate,
residential  mortgage loans and  mortgage-backed  securities prepay at an annual
rate  between  10% and 15%,  based on  estimated  future  prepayment  rates  for
comparable market benchmark securities and the Company's prepayment history. The
table also assumes that fixed rate,  current-coupon  residential loans prepay at
an annual rate of between 10% and 15%. The above assumptions were adjusted up or
down on a pool by pool basis to model the effects of product type,  coupon rate,
rate adjustment  frequency,  lifetime cap, net coupon reset margin, and periodic
rate caps upon prevailing  annual  prepayment  rates. Time deposits are shown in
the period in which they contractually mature, and savings deposits are shown to
reprice  immediately.  The interest rate sensitivity of the Company's assets and
liabilities  could vary  substantially if different  assumptions were used or if
actual experience differs from the assumptions used.

     Certain  shortcomings  are inherent in the method of analysis  presented in
the gap  table.  Although  certain  assets  and  liabilities  may  have  similar
maturities  or  periods of  repricing,  they may react in  different  degrees to
changes in market interest rates.  The interest rates on certain types of assets
and liabilities may fluctuate in

                                     AI-55

<PAGE>


advance of changes in market interest rates, while interest rates on other types
of assets and  liabilities  may lag behind  changes  in market  interest  rates.
Certain assets, such as adjustable-rate  mortgages, have features which restrict
changes in interest rates on a short-term basis and over the life of the assets.
In the  event of a change in  interest  rates,  prepayment  rates  would  likely
deviate  significantly  from those assumed in calculating the table. The ability
of many borrowers to service their debt may decrease in the event of an interest
rate increase.

     Management  measures  the  efficiency  of  its  asset/liability  management
strategies  by  analyzing,  on a quarterly  basis,  the Bank's  theoretical  Net
Portfolio Value (NPV) and the effect that changes in interest rates are expected
to have on NPV. The Board of Directors has established  limits within which such
changes  in NPV are  expected  to be  maintained  in the  event of a  change  in
interest rates. Under proposed Office of Thrift Supervision ("OTS") regulations,
an institution's  interest rate risk exposure is measured based upon a 200 basis
point  parallel shift in market  interest  rates.  A savings  institution  whose
measured  interest  rate risk  exposure is greater  than  specified  levels must
deduct an  interest  rate risk  component  from  total  capital  for  purpose of
determining  regulatory  risk-based capital levels. As of December 31, 1996, the
Bank would not have been  required to deduct any  interest  rate risk  component
from capital under the proposed OTS interest rate risk capital regulations.
<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------
                                                              REPRICING       REPRICING      REPRICING
                                                                WITHIN          WITHIN         WITHIN   REPRICING
                                        BALANCE       PERCENT     0-3            4-12           1-5       OVER
(Dollars in Thousands)           DECEMBER 31, 1996    OF TOTAL   MONTHS          MONTHS        YEARS    5 YEARS
- -----------------------------------------------------------------------------------------------------------------
<S>                                     <C>            <C>     <C>             <C>            <C>       <C>      
Interest-earning assets:
Loans receivable, net                   $351,821       56.21%  $  17,339       $140,267       $133,274  $  60,941
Investment securities
  available for sale, interest
  bearing accounts & FHLB stock           88,636        14.16     27,654            487          9,908     50,587
Mortgage-backed
   securities available for sale         184,743        29.51     49,942         69,131         47,702     17,968
Federal funds sold                           750         0.12        750             --             --         --
                                        ---------    -------------------------------------------------------------
Total interest-earning assets           $625,950      100.00%  $  95,685       $209,885       $190,884  $ 129,496
Non-interest earning assets:              22,015     -------------------------------------------------------------
                                        --------
Total assets                            $647,965
                                        --------
Interest-bearing liabilities:
Savings deposits                        $111,843       18.35%   $111,843     $       --     $       -- $       --
Time deposits                            278,643        45.72     31,739         92,011        151,462      3,431
FHLB advances                            144,800        23.76    134,800         10,000             --         --
Other borrowings                          57,581         9.45     57,581             --             --         --
Subordinated debt                         16,586         2.72         --             --             --     16,586
                                        ---------    -------------------------------------------------------------
Total interest-bearing liabilities      $609,453      100.00%   $335,963       $102,011       $151,462  $  20,017
Non-interest bearing liabilities          13,854     -------------------------------------------------------------
                                        --------
Total liabilities                       $623,307
Stockholders' equity                      24,658
Total liabilities and                   --------
  stockholders equity                   $647,965
Periodic repricing difference
  (periodic gap)                                             $ (240,278)     $  107,874     $   39,422  $ 109,479
Cumulative repricing difference
  (cumulative gap)                                           $ (240,278)    $ (132,404)    $  (92,982) $   16,497
Cumulative gap to total assets                                  (37.08)%       (20.43)%       (14.35)%      2.55%
Cumulative gap to total assets
   hedge effected (a)                                           (11.40)%        (0.16)%       (11.59)%      2.55%
                                        --------------------------------------------------------------------------
</TABLE>
(a)  The hedge effected  cumulative  gap to total assets  reflects the effect of
     hedging instruments on the Company's gap at December 31, 1996. For purposes
     of determining the effect of such hedging  instruments,  interest rate swap
     agreements  are treated as part of the hedged  liability,  hence,  the cash
     flows from the swap and the hedged  asset or  liability  are netted and the
     resulting  cash flows are used in the gap  calculation.  Interest  rate cap
     agreements  also are treated as part of the hedged asset or  liability  and
     weighted by market's  estimate of the likelihood the cap strike will be met
     or exceeded. The net cash flows are used in the gap calculations.

                                     AI-56

<PAGE>


FINANCIAL CONDITION

     The Company's total assets  increased by $94.1 million or 17.0% from $553.9
million at  December  31,  1995 to $648.0  million at  December  31,  1996.  The
increase in assets during 1996 primarily  reflects  continued  leveraging of the
Bank's capital. At December 31, 1993, the Bank had stockholders' equity of $12.4
million.  Following  the  Company's  initial  public  offering in May 1994,  the
Company  increased  the Bank's  equity by $15.0  million,  thereby  supporting a
31-month  period of  growing  the Bank from  $220.3  million in assets to $648.0
million in assets as of December 31, 1996.  Growth in assets is  attributable to
increases  in  mortgage-backed  securities  and loans  receivable.  The  primary
sources of funds for this growth in assets were deposits and borrowings.

     Loans  receivable,  net and loans receivable held for sale increased $103.3
million or 41.6%,  from $248.5 million at December 31, 1995 to $351.8 million at
December 31, 1996. The increase  reflects whole loan purchases of $182.0 million
offset by $51.2 million of principal  repayments and $27.0 million of loans sold
in 1996.  In the  second  quarter  of 1996,  the  Company  reevaluated  its loan
investment  strategy.  The Company  determined  that the probable sale of loans,
subsequent  to a  restructuring  or credit  enhancement,  would add value to the
portfolio.  Pursuant to this strategy, the Company created a loans held for sale
category with a one-time  transfer of loans from the  investment  portfolio that
have  characteristics  that make them  susceptible to sale after  restructuring,
credit enhancement,  or other improvements.  Loans held for sale are recorded at
the lower of cost or market. Going forward, the Company will maintain loans held
for sale and loans held for investment categories.

     Mortgage-backed securities, available-for-sale, decreased $49.6 million, or
21.2%,  from $234.4  million at December 31, 1995 to $184.7  million at December
31, 1996. Investment securities, available for sale, increased $38.7 million, or
96.5%,  from $40.1 million at December 31, 1995 to $78.8 million at December 31,
1996. These securities are held for liquidity  purposes and increased along with
the growth of assets of the Bank in 1996.

     Deposits increased $84.0 million, or 27.4%, from $306.5 million at December
31, 1995 to $390.5  million at  December  31,  1996,  largely as a result of the
Company's  marketing  efforts to attract money market and certificate of deposit
accounts, as well as the purchase of deposits from a failed institution.  During
fiscal year 1996,  approximately  $21.4  million of interest was credited to the
accounts while deposits  exceeded  withdrawals by $62.6 million,  resulting in a
net change of $84.0 million.  During 1996,  significant emphasis was also placed
upon raising deposits as a source of funds for asset growth.

     FHLB advances  increased  $39.3 million,  or 37.3%,  from $105.5 million at
December  31, 1995 to $144.8  million at December 31,  1996.  Other  borrowings,
composed of securities  sold under  agreements to  repurchase,  decreased  $36.3
million,  or 38.7%,  from $93.9 million at December 31, 1995 to $57.6 million at
December 31, 1996. This slight increase in net borrowings reflects the Company's
effort to focus funding efforts on deposits yet maintain additional funds at low
interest rates in order to support asset growth.

     Stockholders'  equity  increased  $3.1 million to $24.7 million at December
31, 1996 from $21.6  million at December 31, 1995.  The increase  reflects  $2.6
million  in net  income  and an  unrealized  gain  for the  year  on  securities
available  for sale of $541,000,  net of taxes,  which  increases  the Company's
stockholders' equity, but does not impact the statement of operations.

     The consolidated  average balance sheets, along with income and expense and
related  interest  yields  and rates at  December  31,  1996 and for each of the
preceding  three fiscal years are shown on the  following  page.  The table also
presents  information  for the periods  indicated with respect to the difference
between  the  weighted  average  yield  earned on  interest-earning  assets  and
weighted average rate paid on  interest-bearing  liabilities,  or "interest rate
spread," which savings  institutions have  traditionally used as an indicator of
profitability.  Another indicator of an institution's  profitability is its "net
yield on  interest-earning  assets," which is its net interest income divided by
the average balance of interest-earning  assets. Net interest income is affected
by the  interest  rate spread and by the  relative  amounts of interest  earning
assets and interest-bearing  liabilities.  When interest-earning assets equal or
exceed  interest-bearing  liabilities,  any positive  interest  rate spread will
generate net  interest  income.  As discussed  above,  the  Company's  operating
strategy  tends to result in lower  spreads  and margins  than other  comparable
financial  institutions,  but the Company  believes lower net interest income is
mitigated by savings in general and administrative expenses.

                                     AI-57

<PAGE>


<TABLE>
<CAPTION>
- --------------------------------------------------------------------------------------------------------------
                                                             1996                        1995                 
                                  Balance     Average  Interest     Average    Average  Interest   Average    
(Dollars in thousands)    December 31, 1996   Balance  Inc./Exp.  Yield/Cost   Balance  Inc./Exp. Yield/Cost  
- --------------------------------------------------------------------------------------------------------------
<S>                                <C>        <C>       <C>          <C>      <C>       <C>          <C>      
Interest-earning assets:
Loans receivable, net(a)           $351,821   $279,038  $23,089      8.28%    $201,737  $17,726      8.80%    
Mortgage-backed &  
  related securities                     --         --       --        --      233,728   18,614      7.96     
Investment securities (b)(c)          9,810     12,841      871      6.79       13,627      990      7.27     
Mortgage-backed &
  related securities, AFS           184,743    221,656   17,955      8.10       19,138    1,597      8.35     
Investment securities, AFS           78,826     61,169    3,959      6.47       25,516    2,071      8.12     
Federal funds sold                      750        842       44      5.22          810       49      6.05     
Trading account                          --         --       --        --        1,932      166      8.59     
                                   --------   ----------------------------    ----------------------------    
Total-interest earning assets      $625,950   $575,546  $45,918      7.98%    $496,488  $41,213      8.31%    
Non-interest earning assets          22,015     26,929                          15,388                        
                                   --------   ----------------------------    ----------------------------    
Total assets                       $647,965   $602,475                        $511,876                        
                                   --------   ----------------------------    ----------------------------    
Interest-bearing liabilities:
Savings deposits                   $111,843   $ 99,346 $  4,815      4.85%    $ 41,387  $ 2,111      5.10%    
Time deposits                       278,643    258,870   16,542      6.39      223,745   14,930      6.67     
FHLB advances                       144,800    120,678    6,689      5.54      104,142    6,571      6.31     
Other borrowings                     57,581     68,154    4,569      6.70       97,906    6,230      6.36     
Subordinated debt, net               16,586     17,250    2,200     12.75       17,250    2,089     12.11     
                                   --------   ----------------------------    ----------------------------    
Total interest-bearing liabilities $609,453   $564,298  $34,815      6.14%    $484,430  $31,931      6.59%    
Non-interest-bearing liabilities     13,854     15,900                           8,150                        
                                   --------   ----------------------------    ----------------------------    
Total liabilities                  $623,307   $580,198                        $492,580                        
Stockholders' equity                 24,658     22,277                          19,296                        
                                   --------   ----------------------------    ----------------------------    
Total liabilities and stockholders'
  equity                           $647,965   $602,475                        $511,876                        
                                   --------   ----------------------------    ----------------------------    
Excess of interest-earning assets
  over interest-bearing liabilities/
  net interest income/interest rate
   spread                          $ 16,497   $ 11,248  $11,136      1.84%    $ 12,058  $ 9,313     1.72%     
Net yield on interest earning assets                                 1.94%                          1.88%     
Ratio of interest-earning assets
  to interest-bearing liabilities                                  101.99%                        102.49%     
- --------------------------------------------------------------------------------------------------------------
</TABLE>

                                     AI-58

<PAGE>


- ------------------------------------------------------------------------
                                                 1994
                                        Average   Interest    Average
(Dollars in thousands)                  Balance   Inc./Exp.  Yield/Cost
- ------------------------------------------------------------------------
Interest-earning assets:
Loans receivable, net(a)               $127,805    $10,813       8.46%
Mortgage-backed &  
  related securities                    136,304      9,328       6.84
Investment securities (b)(c)             14,627        801       5.48
Mortgage-backed &
  related securities, AFS                 8,934        645       7.22
Investment securities, AFS               13,705        771       5.63
Federal funds sold                        2,092         83       3.97
Trading account                              --         --         --
                                       -------------------------------
Total-interest earning assets          $303,467    $22,441       7.39%
Non-interest earning assets              18,794
                                       -------------------------------
Total assets                           $322,261
                                       -------------------------------
Interest-bearing liabilities:
Savings deposits                       $ 17,587    $   518       2.95%
Time deposits                           140,485      9,209       6.56
FHLB advances                            82,533      4,278       5.18
Other borrowings                         47,715      2,281       4.78
Subordinated debt, net                    9,555      1,227      12.84
                                       -------------------------------
Total interest-bearing liabilities     $297,875    $17,513       5.88%
Non-interest-bearing liabilities          7,401
                                       -------------------------------
Total liabilities                      $305,276
Stockholders' equity                     16,985
                                       -------------------------------
Total liabilities and stockholders'
  equity                               $322,261
                                       -------------------------------
Excess of interest-earning assets
  over interest-bearing liabilities/
  net interest income/interest rate
   spread                              $  5,592    $ 4,928       1.51%
Net yield on interest earning assets                             1.62%
Ratio of interest-earning assets
  to interest-bearing liabilities                              101.88%
- ----------------------------------------------------------------------
- ---------
(a)  Includes mortgages held for sale and investments.
(b)  Includes  interest-bearing  deposits,  repurchase  agreements,   investment
     securities held to maturity, and FHLB stock.
(c)  Interest  income and average  yields on municipal  bonds are presented on a
     tax equivalent basis.

LIQUIDITY MANAGEMENT AND FUNDING

     Liquidity is a company's ability to maintain  sufficient cash flows to fund
operations  and  meet  existing  and  future  obligations,   including  maturing
liabilities, loan commitments, and depositors' withdrawals. The asset portion of
the  balance  sheet  provides  liquidity  through  short-term   investments  and
maturities and repayments of loans and investment  securities.  Other sources of
asset liquidity include sales of loans or securities.

     Liquidity is provided through the Company's ability to attract and maintain
sufficient deposits and to access available funding markets. Federal regulations
require that the Bank maintain an average of 5.00%  liquidity  ratio in relation
to certain  borrowings and the deposit base.  The Bank exceeded the  requirement
throughout 1996 and 1995.

     The  Company  continues  to  enhance  the core  deposit  base  through  its
branchless  marketing  strategy  that targets  individual  savers who deposit an
average of $23,000.  Management is developing new deposit products responsive to
our customers needs and cross  marketing  these  services,  which should provide
stable  funding  sources in future  periods.  In 1995,  the  Company  introduced
callable CDs,  money market  accounts,  and the Refer a Saver(TM)  Program.  The
callable  CDs are  redeemable  at the option of the  Company  any time after the
second  anniversary  of the date of deposit,  which allows  management  to hedge
against  prepayment  risk.  The Refer a  Saver(TM)  Program  rewards  current CD
account holders with cash for each new customer referred to the Company.

                                     AI-59

<PAGE>


     The  following  table shows the  changes in deposits  for each of the prior
periods:

                                                    YEARS ENDED DECEMBER 31,
                                              ----------------------------------
(Dollars in thousands)                          1996         1995         1994
- ----------------------                          ----         ----         ----
Balance at beginning of period                $306,500     $212,411     $113,132
Deposits in excess of (less than)
   withdrawals                                  62,629       76,866       91,806
Interest credited on deposits                   21,357       17,223        7,473
                                              ----------------------------------
Balance at end of period                      $390,486     $306,500     $212,411
                                              ==================================

     Management  believes  that  liquidity  of bank  deposits  coupled with FDIC
insurance will continue to encourage depositors to maintain significant portions
of their funds in insured depository  accounts.  Management also believes that a
high level of service  and  convenience  coupled  with a growing  acceptance  of
electronic and branchless banking will allow the Company to compete  efficiently
and  effectively  against other FDIC insured banks and other non-bank  financial
institutuions.  Largely as a result of management's  marketing  efforts in 1996,
the Company experienced an increase in money market account balances, which cost
less than the cost of FHLB  advances,  other  borrowings,  and  certificates  of
deposit accounts. Total deposits increased $84.0 million, or 27.4%, during 1996.
Savings deposits  increased $32.4 million,  or 40.8%, and certificate of deposit
accounts increased $51.6 million, or 22.7% during 1996.

     The  Company  also  relies  upon  borrowed  funds to  provide  a source  of
liquidity at attractive interest rates. Total borrowings increased $3.0 million,
or 1.5%, during 1996.  Advances from the FHLB increased $39.3 million, or 37.3%,
during the period  largely as a result of attractive  interest  rates and due to
the various  products offered by the FHLB to member  institutions.  Advances are
collateralized  by  specific  liens  on  mortgage  loans in  accordance  with an
"Advances,  Specific Collateral Pledge and Security  Agreement",  which requires
the Company to maintain qualified  collateral equal to 120 to 160 percent of the
Company's advances. Accordingly, the Company increased single-family residential
mortgage  loan  collateral  to the  FHLB to  $186.1  million  during  the  year.
Additional  borrowings from the FHLB are contingent  upon the Company  providing
the appropriate  collateral.  Repurchase  agreements decreased $36.3 million, or
38.7%,  during  1996.  Principally,  mortgage-backed  securities  are pledged as
collateral for the repurchase agreements.  As of December 31, 1996, the Bank had
approximately $100.0 million in additional borrowing capacity.

     In the second  quarter  of 1994,  TeleBanc  completed  its  initial  public
offering,  raising an aggregate of $21.9 million  through the issuance of common
stock and subordinated  notes with warrants.  The subordinated debt represents a
very stable, although relatively expensive,  source of funds. Upon completion of
the offering,  the Company  invested $15.0 million of the proceeds as capital of
the Bank. At December 31, 1996,  subordinated  debt, net was $16.6 million.  The
annual  expense  to service  the debt is $2.2  million.  Subject  to  regulatory
approval,  the Bank will  dividend  this  balance to the  Company to service the
debt. There are various regulatory  limitations on the extent to which federally
chartered  savings  institutions may pay dividends.  Also,  savings  institution
subsidiaries  of holding  companies  generally are required to provide their OTS
Regional  Director  with no less than 30 days'  advance  notice of any  proposed
declaration on the institution's stock. Under terms of the indenture pursuant to
which the subordinated  notes were issued,  the Company presently is required to
maintain,  on an  unconsolidated  basis,  liquid assets in an amount equal to or
greater than $2.0  million,  which  represents  100% of the  aggregate  interest
expense for one year on the  subordinated  debt. The Company had $2.9 million in
liquid assets at December 31, 1996.

CAPITAL ADEQUACY

     The Company's stockholders' equity at December 31, 1996, was $24.7 million.
This  represents a $3.1 million,  or 14.4%,  increase  from the prior year.  The
increase reflects $2.6 million in net income and an unrealized gain for the year
on securities  available-for-sale  of $541,000,  net of taxes, which pursuant to
SFAS 115 increases the Company's  stockholders'  equity, but does not impact the
statement of operation. See Note 2 of the Consolidated Financial Statements.

     The Bank meets all  current and fully  phased-in  capital  requirements  as
adjusted for the changes  which are effective to the  computation  of risk-based
capital and core capital at December 31, 1996.

     The required  and actual  amounts and ratios of capital  pertaining  to the
Bank as of December 31, 1996 are set forth as follows

<TABLE>
<CAPTION>
(dollars in thousands):
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                           TO BE WELL
                                                           FOR CAPITAL                                 CAPITALIZED UNDER
                                                           ADEQUACY                                    PROMPT CORRECTIVE
                                 ACTUAL                    PURPOSES:                                   ACTION PROVISIONS:
                          -----------------   -----------------------------------------   ------------------------------------------
                           AMOUNT   RATIO            AMOUNT               RATIO               AMOUNT                      RATIO
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                         <C>      <C>      <C>                     <C>                 <C>                     <C>
As of December 31, 1996:
Total Capital (to risk
   weighted assets)         $34,104  10.41%   greater than $ 26,205   greater than 8.0%   greater than  $32,756   greater than 10.0%
Tier 1 Capital (to risk                                                            
   weighted assets)         $31,726   9.69%   greater than $ 13,102   greater than 4.0%   greater than  $19,654   greater than  6.0%
Tier 1 Capital (to                                                                 
  average assets)           $31,726   5.08%   greater than $ 24,999   greater than 4.0%   greater than  $31,248   greater than  5.0%
Tangible                    $31,711   5.07%   greater than $  9,374   greater than 1.5%                     N/A                  --
As of December 31, 1995:                                                           
Total Capital (to risk                                                             
   weighted assets)         $30,680  11.74%   greater than $ 20,899   greater than 8.0%   greater than  $26,264   greater than 10.0%
Tier 1 Capital (to risk                                                            
   weighted assets)         $28,944  11.08%   greater than $ 10,450   greater than 4.0%   greater than  $15,674   greater than  6.0%
Tier 1 Capital (to                                                                 
   average assets)          $28,944   5.31%   greater than $ 21,798   greater than 4.0%   greater than  $27,261   greater than  5.0%
Tangible                    $29,201   5.36%   greater than $  8,178   greater than 1.5%   greater than      N/A                  --
                                                                           
</TABLE>

                                     AI-60

<PAGE>




EARNINGS PERFORMANCE

COMPARISON OF OPERATING RESULTS FOR THE YEARS ENDED DECEMBER 31, 1996 , 1995 AND
1994

NET INCOME.  Net income for fiscal year 1996 was $2.6  million  compared to $2.7
million  for fiscal  year 1995.  Net  income for 1996  includes  the effect of a
one-time  $1.7  million,  before tax,  assessment  to  recapitalize  the Savings
Association Insurance Fund ("SAIF").  Without such assessment,  net income would
have  been $3.6  million.  Net  income  for the year  ended  December  31,  1996
consisted primarily of $11.0 million in net interest income, $1.8 million in net
gains on the sale of loans  held  for sale and  mortgage-backed  and  investment
securities  offset  by  $9.1  million  in  non-interest  expenses,  $919,000  in
provision  for loan losses and $1.2 million in income tax  expenses.  For fiscal
year 1996,  the Company's  return on average assets and return on average equity
was 0.42% and 11.46%,  respectively.  Based on 2,316,616 weighted average shares
of common  stock  issued and  outstanding  as well as common  stock  equivalents
earnings per share was $1.12.

     Net income  increased by $2.2 million,  or 407.4%,  from $540,000 in fiscal
year 1994,  to $2.7  million in fiscal year 1995.  Net income for the year ended
December 31, 1995  consisted  primarily of $8.6 million in net interest  income,
$1.6 million in gains on the sale of  mortgage-backed  securities  available for
sale, $1.1 million in gains on the sale of investment  securities  available for
sale and  $677,000  in profit on trading  activities  offset by $6.2  million in
total non-interest expenses,  $1.7 million in provision for loan losses and $1.7
million in income taxes.  The Company's  return on average  assets and return on
average equity was 0.53% and 14.10%,  respectively.  Based on 2,068,597 weighted
average  shares of common stock issued and  outstanding  as well as common stock
equivalents, earnings per share was $1.33.

NET INTEREST INCOME.  Net interest income is the principal source of a financial
institution's  income stream and represents the spread between  interest and fee
income  generated from earning assets and the interest  expense paid on deposits
and  borrowed  funds.  Fluctuations  in  interest  rates as well as  volume  and
composition changes in interest-earning assets and interest-bearing  liabilities
materially affect net interest income.

     Net interest income increased by $2.4 million,  or 27.9%, from $8.6 million
to $11.0 million for the years ended  December 31, 1995 and 1996,  respectively.
Interest rate spreads increased from 1.72% to 1.84% for the years ended December
31, 1995 and 1996, respectively.  The improvement in spreads reflects a 45 basis
point decline in the costs of interest-bearing  liabilities offset by a 33 basis
point decline in the yield of interest-earning  assets. Average interest-earning
assets were $575.5 million for 1996 compared to $496.5 million for 1995.

     Net interest income increased $3.9 million,  or 82.4%, from $4.7 million to
$8.6  million for the years  ended  December  31,  1994 and 1995,  respectively.
Interest rate spreads increased to 1.72% from 1.51% for the years ended December
31,  1995 and 1994,  respectively.  The  improvement  in  spreads  reflects  the
repricing of adjustable  interest-bearing  assets and the slight  improvement in
the ratio of interest-earning assets to interest-bearing  liabilities to 102.49%
in 1995 from  101.88%  in 1994.  Average  interest-earning  assets  were  $496.5
million for 1995 compared to $303.5 million for 1994.

     The following table allocates the period-to-period changes in the Company's
various categories of interest income and expense between changes due to changes
in volume (calculated by multiplying the change in average volume of the related
interest-earning  asset or  interest-bearing  liability  category  by the  prior
year's rate) and changes due to changes in rate  (changes in rate  multiplied by
prior  year's  volume).  Changes due to changes in  rate-volume  (change in rate
multiplied  by changes in volume) have been  allocated  proportionately  between
changes in volume and changes in rate.

                                     AI-61

<PAGE>



<TABLE>
<CAPTION>
                                                                1996 vs. 1995                             1995 vs. 1994
                                                           INCREASE (DECREASE) DUE TO                INCREASE (DECREASE) DUE TO
                                                           --------------------------                --------------------------
(Dollars in thousands)                                  VOLUME         RATE       TOTAL            VOLUME          RATE       TOTAL
- ----------------------                                  ------         ----       -----            ------          ----       -----
<S>                                                     <C>      <C>          <C>                  <C>          <C>        <C>     
Interest-earning assets:
     Loans receivable, net (a)                          $  6,333 $    (968)   $   5,365            $  6,491     $   452    $  6,943
     Mortgage-backed and related securities               (9,307)   (9,307)     (18,614)              7,555       1,730       9,285
     Investment securities (b) (c)                            16      (134)        (118)                (50)        239         189
     Mortgage-backed and related securities
       available for sale                                 16,404       (45)      16,359                 837         115         952
     Investment securities available for sale (c)          2,194      (305)       1,889                 859         441       1,300
     Federal funds sold                                        2        (8)          (6)               (257)        224         (33)
     Trading account                                          17      (185)        (168)                167          --         167
                                                        -------------------------------            ---------------------------------
       Total interest-earning assets                    $ 15,659  $(10,952)   $   4,707            $ 15,602     $ 3,201    $ 18,803
Interest-bearing liabilities:
     Savings deposits                                   $  2,803  $   (100)   $   2,703            $  1,034     $   559    $  1,593
     Time deposits                                         2,208      (596)       1,612               5,553         168       5,721
     FHLB advances                                           972      (292)         680               1,253       1,040       2,293
     Other borrowings                                     (1,778)     (446)      (2,224)              3,004         946       3,950
     Subordinated debt                                        --       112          112                 928         (66)        862
                                                        -------------------------------            ---------------------------------
Total interest-bearing liabilities                         4,205    (1,322)       2,883              11,772       2,647      14,419
                                                        -------------------------------            ---------------------------------
Change in net interest income                            $11,454 $  (9,630)   $   1,824            $  3,830     $   554    $  4,384
                                                        ===============================            =================================
</TABLE>
- ----------
(a)  Includes mortgage and other loans.
(b)  Includes  interest-bearing  deposits,  repurchase  agreements,   investment
     securities held to maturity, and FHLB stock.
(c)  Interest  income  and  average  yields  on  municipal  bonds,  included  in
     investment securities, are presented on a tax equivalent basis.

INTEREST INCOME.  Total interest income increased $5.3 million,  or 13.1%,  from
$40.5 million for the year ended December 31, 1995 to $45.8 million for the year
ended December 31, 1996.  Interest  income on mortgage and other loans increased
$5.4 million or 30.5%.  The increase is largely  attributed to the $77.3 million
increase in average loan balance. Interest income on mortgage-backed  securities
held-to-maturity  and  available-for-sale  decreased by $2.2 million,  or 10.9%,
from $20.2  million at December  31, 1995 to $18.0  million at December 31, 1996
largely  as a result of a $31.2  million  decline  in  average  mortgage  backed
securities held-to-maturity and available-for-sale.

     Total interest income increased $18.3 million, or 82.4%, from $22.2 million
for the year  ended  December  31,  1994 to  $40.5  million  for the year  ended
December 31, 1995.  Interest  income on mortgage and other loans  increased $6.9
million or 63.9%.  The increase is primarily  attributable to an increase in the
average  balance of the loans  receivable  portfolio from $127.8 million for the
year ended  December 31, 1994 to $201.7  million for the year ended December 31,
1995 as well as a slight  increase in the average yield on the loans  receivable
portfolio  from 8.46% for the year ended December 31, 1994 to 8.80% for the year
ended  December 31, 1995.  Similarly,  interest  income on  mortgage-backed  and
related  securities,  including  those  available  for sale,  increased by $10.2
million,  or 102.0%,  from $10.0 million for the year ended December 31, 1994 to
$20.2 million for the year ended December 31, 1995  resulting  primarily from an
$107.6 million increase in the average balance and a 113 basis point increase in
the average yield of such securities.

INTEREST  EXPENSE.  Total interest expense  increased by $2.9 million,  or 9.1%,
from $31.9 million for the year ended December 31, 1995 to $34.8 million for the
year ended  December 31, 1996. The increase is  attributable  to a $79.9 million
increase in interest bearing  liabilities  offset by a 47 basis point decline in
interest costs.

                                     AI-62

<PAGE>


Total interest expense increased by $14.4 million,  or 82.3%, from $17.5 million
for the year  ended  December  31,  1994 to  $31.9  million  for the year  ended
December  31,  1995 as the  Company  funded its growth  with both  deposits  and
borrowings. The increase in total interest expense was primarily attributable to
a $186.6 million increase in interest bearing liabilities. The increase in total
interest expense reflects a $7.3 million increase and a $6.3 million decrease in
expenses relating to deposits and other borrowings, respectively.

PROVISION  FOR LOAN LOSSES.  The provision for loan losses is the annual cost of
providing  an  allowance or reserve for  anticipated  future  losses on the loan
portfolio.  The  allowance  reflects  management's  judgment  as  to  the  level
considered  appropriate  to absorb  such  losses  based upon a review of factors
including   delinquent  loan  trends,   historical  loss  experience,   economic
conditions, loan portfolio mix and the Company's internal credit review process.

     Total provisions for loan losses decreased by $800,000,  or 47.1% from $1.7
million for the year ended  December  31,  1995 to  $919,000  for the year ended
December 31, 1996. The decrease in loan loss  provisions is  attributable to the
Company's  acquisition of several pools of credit enhanced  mortgage loans which
have  correspondingly  lower  anticipated  losses  as  compared  to the  product
purchased in 1995.  The net loan  portfolio at December 31, 1996  includes  four
pools of credit  enhanced  one-to-four  family  mortgage  loans,  totaling $53.2
million. Two of these pools,  totaling $33.5 million, have a credit reserve from
the seller equal to 2.3% of the unpaid principal balance at the time of purchase
available  to offset  any  losses.  One pool,  totaling  $11.7  million,  has an
indemnification  whereby the seller must  repurchase  any loan that becomes more
than four payments  past due at any time during the life of the loan.  The final
pool of loans, totaling $8.0 million, has a credit reserve from the seller equal
to  approximately  10.0%  of  the  unpaid  principal  balance  at  the  time  of
acquisition.  Since the available credit enhancement associated with these loans
exceeds the expected  potential  losses,  the provision for loan losses declined
during 1996.

     Management  considers  many factors in determining  the required  levels of
loan loss  reserves,  including a detailed  analysis  of  specific  loans in the
portfolio,  known and inherent  risk in the  portfolio,  estimated  value of the
underlying  collateral,  assessment of general trends in the real estate market,
and current and prospective economic and regulatory  conditions.  The total loan
loss  allowance at December 31, 1996 and 1995 was $3.0 million and $2.3 million,
respectively, which was 0.8% and 0.9%, respectively, of total loans outstanding.
Total loan loss  allowance as a percentage  of total  non-performing  assets was
26.3% at December 31, 1996 as compared to 43.4% at December 31, 1995. Management
believes the allowance for loan losses is adequate at December 31, 1996 to cover
potential losses.

     Total  provisions for loan losses increased $1.2 million,  or 243.9%,  from
$492,000 for the year ended December 31, 1994 to $1.7 million for the year ended
December  31,  1995.  The  increase in the  provision  for loan losses  reflects
management's  intent to provide  prudent  reserves for potential loan losses and
for loan acquisitions made during periods of high growth.  During the year
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                     Year Ended December 31,
                                                              ----------------------------------------------------------------------
                                                                1996             1995          1994           1993         1992
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                           <C>               <C>            <C>             <C>          <C>  
Balance at beginning of period                                $ 2,311           $ 989          $ 835           $ 659        $ 531
Loans charged off, net of recoveries:
     Real estate loans:
         One-to four family                                      (273)              -           (338)            (19)        (172)
         Commercial real estate                                     -               -              -               -         (235)
         Land                                                       -               -              -              (1)        (178)
         Construction                                               -               -              -               -          (13)
     Consumer and other:
         Lease financing                                            -               -              -               -         (303)
         Other                                                      -            (400)                           (15)           -
                                                              ----------------------------------------------------------------------
Total charge-offs                                                (273)           (400)          (338)            (35)        (901)
Provision for possible loan losses                                919           1,722            492             211          972
Allowance acquired through purchase                                 -               -              -               -           57
                                                              ----------------------------------------------------------------------
Balance at end of period                                       $2,957          $2,311          $ 989           $ 835        $ 659
                                                              ----------------------------------------------------------------------
Ratio of net  charge-offs to net average
  loans outstanding during the period                            .10%            .14%           .24%             .03%         .88%
</TABLE>

                                     AI-63

<PAGE>


ended  December 31, 1995,  the Company  provided  specific  reserves for several
single family homes. In addition,  the Company provided general reserves on loan
acquisitions  of $145.9  million  in  accordance  with the  Company's  loan loss
reserve policy.  The total loan loss allowance at December 31, 1995 and 1994 was
$2.3 million and $989,000 respectively which was 0.9% and 0.6%,  respectively of
total  loans  outstanding.  Total  loss  allowance  as  a  percentage  of  total
non-performing  assets was 46.9% at  December  31,  1995 as compared to 44.8% at
December 31, 1994.

NON-INTEREST  INCOME.  Total  non-interest  income declined by $1.0 million,  or
26.3%,  from $3.8  million for fiscal year 1995 to $2.8  million for fiscal year
1996. Loan fees and service charges increased  $756,000 due to fees collected on
$2.8 million in purchased  mortgage  servicing  rights. As a result of the newly
created loans held for sale category, the Company recognized non-interest income
on the  prepayments of loans held for sale. In the prior year, this income would
have been recognized as interest income.  Gains on loans held for sale increased
$642,000.  Gains on sales of mortgage-backed  securities and investments totaled
$935,000.

     Total  non-interest  income increased by $3.6 million from $175,000 for the
year ended  December  31, 1994 to $3.7  million for the year ended  December 31,
1995. In order to take  advantage of favorable  market  conditions,  the Company
sold six mortgage backed and investment  securities held for liquidity purposes,
for a $1.4  million  gain in 1995.  In  addition,  the  Company  realized a $2.0
million  gain on the  sale of two  mortgage-backed  securities  with  underlying
collateral of one-to-four  family dwellings  largely as a result of management's
ability to analyze,  purchase,  repackage and sell the  undervalued  securities.
With the significant growth in loan and deposit balances,  loan fees and service
charges as well as other  non-interest  income increased to $228,000 offset by a
$100,000 loss recorded in connection  with the kiting of a deposit.  The Company
also recognized a $232,000 gain on the sale of a loan.

NON-INTEREST  EXPENSES.  Total non-interest  expenses increased $2.9 million, or
46.8%,  from $6.2  million for fiscal year 1995 to $9.1  million for fiscal year
1996.  Non-interest expenses are composed of general and administrative expenses
and other non-interest expenses.  General and administrative  expenses increased
$2.8 million,  or 50.0%,  from $5.6 million for the year ended December 31, 1995
to $8.4 million for the year ended  December 31, 1996. The increase is primarily
attributed to the effect of a one-time $1.7 million  assessment to  recapitalize
the SAIF, a $660,000 increase in compensation, employee benefits and $483,000 in
federal insurance premiums and overall administrative costs for a higher deposit
base. As in previous  years,  it is the Company's  compensation  policy to pay a
combination  of salary and incentive  based  compensation  consisting of bonuses
tied to the overall Company's performance and individual performances consistent
with the improved  performance  of the Company net of SAIF  assessment,  bonuses
increased  to $1.1 million for 1996 from  $775,000  for 1995.  Bonuses were $1.1
million  and  $745,000   for  the  year  ended   December  31,  1996  and  1995,
respectively.  General and  administrative  expenses net of bonuses and the SAIF
assessment  as a  percentage  of total  assets was 0.86% and 0.87% for the years
ended  December  31, 1996 and 1995,  respectively.  General  and  administrative
expenses net of the SAIF  assessment  as a percentage  of total assets was 1.03%
and 1.00% for the years ended  December 31, 1996 and 1995,  respectively.  Other
non-interest  expense increased $21,000,  or 3.1%, from $679,000 at December 31,
1995 to $700,000 at December 31, 1996. The slight  increase is attributable to a
$213,000 increase in amortization of purchased  mortgage servicing rights offset
by a $192,000 decline in real estate owned expenses.

     Total  non-interest  expenses  increased $2.6 million,  or 70.7%, from $3.6
million for the year ended  December 31, 1994 to $6.2 million for the year ended
December 31, 1995. General and  administrative  expenses increased $2.1 million,
or 58.7%, from $3.5 million for the year ended December 31, 1994 to $5.6 million
for

                                     AI-64

<PAGE>


the year ended December 31, 1995. This increase reflects  increased expenses for
professional  services and other general and administrative  expenses related to
the  significant  growth  in loan and  deposit  balances  as well as a  $762,000
increase in compensation and employee  benefits,  a $189,000 increase in federal
insurance premiums due to a higher deposit base and a $40,000 increase in office
occupancy.  The  Company  incurred  $300,000  for  a  marketing  campaign  which
management  believes  will  ultimately  enhance  franchise  value.  General  and
administrative expenses net of bonuses as a percentage of total assets was 0.87%
and 0.78% for the years ended December 31, 1995 and 1994, respectively.  General
and  administrative  expenses as a percentage  of assets was 1.00% and 0.82% for
the years ended  December 31, 1995 and 1994,  respectively.  Other  non-interest
expenses  increased by  $526,000,  or 343.8%,  from  $153,000 for the year ended
December 31, 1994 to $679,000 for the year ended December 31, 1995. The increase
was  primarily  due to a  $210,000  loss  on the  sale of a  one-to-four  family
property sold in conjunction with the unwinding of an unrated mortgage  security
and $122,000 amortization of purchased mortgage servicing rights.

INCOME TAX EXPENSE.  Income tax expense is computed upon,  and generally  varies
proportionally with, earnings before income tax expense adjusted for non-taxable
income and non-deductible expense.

     The  effective  tax rate for the year  ended  December  31,  1996 was 31.9%
compared to 37.9% for 1995.  The income tax expense for the year ended  December
31,  1996 was $1.2  million as  compared  with $1.7  million  for the year ended
December 31, 1995.  The  effective tax rate  decreased  largely as a result of a
decline in general loan provisions which are  non-deductible  for federal income
tax purposes.

     The  effective  tax rate for 1995 was 37.9% as  compared to 25.2% for 1994.
The income tax expense for the year ended December 31, 1995 was $1.7 million, as
compared  with  $182,000 for the year ended  December 31,  1994.  The  Company's
effective  tax rate exceeded the  statutory  federal  income tax rate of 34% due
primarily to the  non-deductibility  for federal income tax purposes of goodwill
amortization and state taxes.

IMPACT OF INFLATION AND CHANGING PRICES

     Since interest rates and inflation rates do not always move in concert, the
effect of inflation on financial institutions may not necessarily be the same as
on  other   businesses.   A  bank's  asset  and  liability   structure   differs
significantly from that of industrial companies in that virtually all assets and
liabilities  are of a monetary  nature.  Management  believes that the impact of
inflation on financial  results  depends  upon the  Company's  ability to manage
interest  rate  sensitivity  and, by such  management,  reduce the  inflationary
impact upon  performance.  Interest  rates do not  necessarily  move in the same
direction,  or in the same magnitude, as the prices of other goods and services.
As discussed above, management seeks to manage the relationship between interest
sensitive  assets and liabilities in order to protect against wide interest rate
fluctuations, including those resulting from inflation.

NEW ACCOUNTING STANDARDS

     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 the adoption of the new standard, effective
January 1, 1997,  did not have a material  impact on its  financial  position or
results of operations.

     In December  1996,  the FASB issued SFAS No. 127 "Deferral of the Effective
Date of Certain  Provisions of SFAS 125" which amends the previously issued SFAS
No. 125 and deferred  implementation of the standards enumerated in SFAS No. 125
for  repurchase  agreements  and dollar  rolls,  securities  lending and similar
transactions  to  transfers of  financial  assets that occur after  December 31,
1997.

                                     AI-65

<PAGE>



                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
December 31, 1996 and 1995
<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------------
(Dollars  in thousands)                                                         1996             1995
- -------------------------------------------------------------------------------------------------------
<S>                                                                       <C>              <C>       
ASSETS
Cash and cash equivalents                                                 $    3,259       $    8,965
Investment securities available-for-sale                                      78,826           40,058
Mortgage-backed securities available-for-sale                                184,743          234,385
Loans receivable, net                                                        185,757          248,492
Loans receivable held for sale                                               166,064               --
Other assets                                                                  29,316           22,043
                                                                         ----------------------------
     Total assets                                                            647,965          553,943
                                                                         ----------------------------

LIABILITIES AND STOCKHOLDERS' EQUITY

Deposits                                                                     390,486          306,500
Advances from the Federal Home Loan Bank of Atlanta                          144,800          105,500
Securities sold under agreements to repurchase                                57,581           93,905
Subordinated debt, net of original issue discount                             16,586           16,496
Other liabilities                                                             13,854            9,977
                                                                         ----------------------------
     Total liabilities                                                       623,307          532,378
                                                                         ----------------------------

Commitments and contingencies                                                     --               --

STOCKHOLDERS' EQUITY:
Common stock, $0.01 par value, 3,500,000 shares authorized;
  2,049,500 issued and outstanding at December 31,1996 and 1995                   20               20
Additional paid-in capital                                                    14,637           14,637
Retained earnings                                                              7,905            5,353
Unrealized gain (loss) on securities available for sale,  net of tax           2,096            1,555
                                                                         ----------------------------
     Total stockholders' equity                                               24,658           21,565
                                                                         ----------------------------
     Total liabilities and stockholders' equity                             $647,965         $553,943
                                                                         ----------------------------
</TABLE>


See accompanying notes to consolidated financial statements.

                                     AI-66

<PAGE>


                     CONSOLIDATED STATEMENTS OF OPERATIONS

For the years ended  December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
- ----------------------------------------------------------------------------------------------------------
(Dollars in thousands, except per share data)                          1996           1995          1994
- ----------------------------------------------------------------------------------------------------------
<S>                                                                 <C>           <C>            <C>    
Interest income:
     Mortgage loans and other loans                                 $23,089       $ 17,726       $10,813
     Mortgage-backed and related securities                          17,955         20,205         9,973
     Investment securities                                            4,690          2,347         1,290
     Other                                                               66            233           132
                                                                    -------------------------------------
         Total interest income                                       45,800         40,511        22,208
                                                                    -------------------------------------
Interest expense:
     Deposits                                                        21,357         17,033         9,727
     Advances from the Federal Home Loan Bank of Atlanta              6,689          5,985         4,278
     Reverse repurchase agreements                                    4,569          6,839         2,281
     Subordinated debt                                                2,200          2,089         1,227
                                                                    -------------------------------------
         Total interest expense                                      34,815         31,946        17,513
                                                                    -------------------------------------
              Net interest income                                    10,985          8,565         4,695

     Provision for loan losses                                          919          1,722           492
                                                                    -------------------------------------
              Net interest income after provision for loan losses    10,066          6,843         4,203
                                                                    -------------------------------------
Non-interest income:
     Gain on sale of securities                                         935          3,412           118
     Gain on sale of loans                                              874            232            --
     Fees, service charges, and other                                   947            133            57
                                                                    -------------------------------------
              Total non-interest income                               2,756          3,777           175
Non-interest expenses:
     General and administrative expenses:
         Compensation and employee benefits                           3,690          3,030         1,807
         SAIF assessment                                              1,671             --            --
         Other                                                        3,014          2,531         1,696
                                                                    -------------------------------------
         Total general and administrative expenses                    8,375          5,561         3,503
     Other non-interest expenses:
         Net operating cost of real estate acquired through 
           foreclosure                                                  238            430           (13)
         Amortization of goodwill and other intangibles                 462            249           166
                                                                    -------------------------------------
         Total other non-interest expenses                              700            679           153
                                                                    -------------------------------------
         Total non-interest expenses                                  9,075          6,240         3,656
                                                                    -------------------------------------
              Income before income tax expense                        3,747          4,380           722
              Income tax expense                                      1,195          1,660           182
                                                                    -------------------------------------
              Net income                                            $ 2,552       $  2,720      $    540
                                                                    -------------------------------------
Earning per share
     Primary                                                        $  1.12       $   1.33      $   0.31
                                                                    -------------------------------------
     Fully diluted                                                  $  1.09       $   1.33      $   0.31
                                                                    -------------------------------------
</TABLE>


See accompanying notes to consolidated financial statements.

                                     AI-67

<PAGE>


CONSOLIDATED  STATEMENTS OF CHANGES IN STOCKHOLDERS'  EQUITY 

For the years ended December 31, 1996, 1995 and 1994
<TABLE>
<CAPTION>

- -------------------------------------------------------------------------------------------------------------------
                                                                                           UNREALIZED
                                                                                          GAINS (LOSSES)
                                                ADDITIONAL                                ON AVAILABLE-
                                    PREFERRED       COMMON       PAID-IN       RETAINED     FOR-SALE
(Dollars in thousands)                  STOCK        STOCK       CAPITAL       EARNINGS    SECURITIES       TOTAL
- -------------------------------------------------------------------------------------------------------------------
<S>                                      <C>         <C>        <C>             <C>          <C>          <C>    
Balances at December 31, 1993            $ 3         $10        $  9,488        $2,591       $   286      $12,378
Dividends Paid ($0.38/share)              --          --              --          (498)           --         (498)
Stock conversion                          (3)          3              --            --            --           --
Sale of 750,000 shares
of common stock                           --           7           5,149            --            --        5,156
Net Income for the year ended
  December 31, 1994                       --          --              --           540            --          540
Unrealized Loss on Available-for-
  Sale securities, net of tax effect      --          --              --            --          (548)        (548)
                                      -----------------------------------------------------------------------------
Balances at December 31, 1994            $--         $20         $14,637        $2,633        $ (262)     $17,028
Net Income for the year ended
  December 31, 1995                       --          --              --         2,720            --        2,720
Unrealized Gain on Available-for-
  Sale securities, net of tax effect      --          --              --            --         1,817        1,817
                                      -----------------------------------------------------------------------------
Balances at December 31, 1995            $--         $20         $14,637        $5,353        $1,555      $21,565
Net Income for the year ended
  December 31, 1996                       --          --              --         2,552            --        2,552
Unrealized Gain on Available-for-
  Sale securities, net of tax effect      --          --              --            --           541          541
                                      -----------------------------------------------------------------------------
Balances at December 31, 1996             $--        $20         $14,637        $7,905        $2,096      $24,658
                                      =============================================================================
</TABLE>


See accompanying notes to consolidated financial statements.

                                     AI-68

<PAGE>


                     CONSOLIDATED STATEMENTS OF CASH FLOWS

For the years ended  December  31, 1996, 1995 and 1994
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
(Dollars in thousands)                                                          1996           1995         1994
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                      <C>           <C>           <C>         
Cash flows from operating activities:
Net income                                                               $     2,552   $      2,720  $        540
Adjustments to reconcile net income to net cash provided
     by operating activities:
         Equity in undistributed earnings of subsidiaries                        274             --            --

         Provision for loan losses                                               919          1,722           492
         Provision for losses on foreclosed real estate                           78            213            22
         Other gains and losses, net                                          (1,011)          (153)          (95)
         Proceeds from sales of loans held for sale                           27,865             --            --
         Originations and purchases of loans held for sale                   (91,943)            --            --
         Net realized gains on available-for-sale securities and
            loans held for sale                                                 (935)        (3,412)         (145)
         Increase in accrued interest receivable                              (2,220)        (4,954)       (2,919)
         Increase in other assets                                             (2,433)           (80)       (3,621)
         Interest credited to deposits                                        21,361         17,033         7,473
         Increase in accrued expenses and other liabilities                    4,636          2,134         1,960
         Depreciation and amortization                                        (1,516)        (2,153)         (770)
         Deferred income taxes                                                (1,130)            --            --
                                                                ---------------------------------------------------
     Net cash (used in) provided by operating activities                     (43,503)        13,070         2,937
                                                                ---------------------------------------------------
     Cash flows from investing activities:
         Net increase in loans                                               (90,717)       (98,439)      (27,722)
         Equity investments in subsidiaries                                   (2,359)            --            --
         Purchases of available-for-sale securities                         (356,882)      (122,785)     (184,678)
         Proceeds from sale of available-for-sale securities                 220,293         71,084         7,977
         Proceeds from maturities of and principal payment
            on available-for-sale securities                                 201,547         39,646            --
         Net purchases of premises and equipment                                (842)          (537)         (279)
         Net expenditures on foreclosed real estate                               --
         Proceeds from sale of foreclosed real estate                          1,156             --           750
                                                                ---------------------------------------------------
     Net cash used in investing activities                                   (27,804)      (111,031)     (203,952)
                                                                ---------------------------------------------------

     Cash flows from financing activities:
         Net increase in non-interest bearing demands, savings,
            and NOW deposit accounts                                          62,625         77,056        91,806
         Increase in advances from FHLB                                      273,500         59,000       207,000
         Payments on advances from FHLB                                     (234,200)       (49,500)     (172,000)
         Net  increase in securities sold under agreements to repurchase     (36,324)        14,292        49,971
         Net increase in other borrowed funds                                     --             --        16,390
         Increase in common stock and additional paid in capital                  --             --         5,157
         Dividends paid on common and preferred stock                             --             --          (498)
                                                                ---------------------------------------------------
     Net cash provided by financing activities                                65,601        100,848       197,826
                                                                ===================================================
     Net increase (decrease) in cash and cash equivalents                     (5,706)         2,887        (3,189)
     Cash and cash equivalents at beginning of period                          8,965          6,078         9,267
                                                                ---------------------------------------------------
     Cash and cash equivalents at end of period                           $    3,259    $     8,965   $     6,078
                                                                ===================================================
</TABLE>

                                     AI-69

<PAGE>


<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------------------------------
(Dollars in thousands)                                                          1996           1995         1994
- -------------------------------------------------------------------------------------------------------------------
<S>                                                                      <C>           <C>           <C>         

     Supplemental information:
     Interest paid on deposits and borrowed funds                            $32,660        $29,852       $15,728
     Income taxes paid                                                           972            950           239
     Gross unrealized gain (loss) on marketable securities 
      available-for-sale                                                       3,512          2,590          (889)
     Tax effect of gain (loss) on available-for-sale securities                1,416          1,036          (341)

See accompanying notes to consolidated financial statements.
</TABLE>

                                     AI-70

<PAGE>


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. ORGANIZATION

     TeleBanc Financial  Corporation  ("TeleBanc" or the "Company") is a savings
and loan  holding  company  organized  under the laws of Delaware  in 1994.  The
primary  business of the Company is the  activities  conducted by TeleBank  (the
"Bank"),  formerly known as Metropolitan Bank for Savings,  F.S.B. The Bank is a
federally chartered savings bank, which provides deposit accounts insured by the
Federal Deposit Insurance Corporation ("FDIC") to customers nationwide.
     During  the second  quarter of 1996,  the Bank,  through  its wholly  owned
subsidiary  TeleBanc Servicing  Corporation  ("TSC"),  funded 50% of the capital
commitment for a new entity,  AGT Mortgage Services,  LLC ("AGT").  AGT services
performing loans and administers  workouts for troubled or defaulted loans for a
fee.
     The Bank also  provided,  in the second quarter of 1996, 50% of the capital
commitment for an additional new entity,  AGT PRA, LLC ("AGT PRA").  The primary
business of AGT PRA is its  investment  in Portfolio  Recovery  Associates,  LLC
("PRA").  PRA acquires and collects delinquent consumer debt obligations for its
own portfolio.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES OF CONSOLIDATION

     The accompanying  consolidated financial statements include the accounts of
TeleBank  and TSC,  a wholly  owned  subsidiary.  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 periods subsequent to March, 1994
represent the consolidated financial data of TeleBanc.

     The Bank's total  investment for the period ended December 31, 1996 through
TSC in AGT was $500,000. As of December 31, 1996 the Bank's equity investment in
AGT was $428,000 and total assets of AGT were $2.0  million.  The  investment in
AGT through TSC is accounted for under the equity method.

     The Bank's total investment for the period ended December, 1996 through TSC
in AGT PRA  was  $1.9  million.  As of  December  31,  1996  the  Bank's  equity
investment  in AGT PRA was $1.6  million  and total  assets of AGT PRA were $2.0
million. The investment in AGT PRA is accounted for under the equity method.

BASIS OF FINANCIAL STATEMENT PRESENTATION

     The accompanying 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
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,  the fair value of  investments  and  mortgage-backed
securities available-for-sale, loan receivables held for sale, 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 provided at the time of their examinations.

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.

INVESTMENT SECURITIES AND MORTGAGE-BACKED SECURITIES

     The Company generally  classifies its debt and marketable equity securities
in one of three categories: held-to-maturity, trading, or available-for-sale. 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

                                     AI-71

<PAGE>


them in the near term.  Securities  purchased  for trading are carried at market
value with the  corresponding  unrealized  gains and losses being  recognized by
credits or charges to income.  The Company had no assets  classified  as trading
securities at December 31, 1996 and 1995.  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  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 trading are included in earnings  and are derived  using
the  specific  identification  method for  determining  the cost of the security
sold.

LOANS HELD FOR SALE

     Mortgages  acquired by the Company and intended  for sale in the  secondary
market are carried at lower of cost or estimated  market value in the aggregate.
Net unrealized losses are recognized  through a valuation  allowance by a charge
to income.  The market value of these  mortgage loans is determined by obtaining
market quotes for loans with similar  characteristics.  As of December 31, 1996,
no valuation allowance was recognized.

LOANS RECEIVABLE

     Loans  receivable  consists of mortgages that management has the intent and
ability to hold for the foreseeable  future or until maturity or pay-off and are
carried at amortized  cost  adjusted for  charge-offs,  the  allowance  for loan
losses,  any  deferred  fees or costs on  purchased  or  originated  loans,  and
unamortized premiums or discounts on purchased loans.

     The  loan  portfolio  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
and loans in the process of  foreclosure.  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.

NONPERFORMING/UNDERPERFORMING ASSETS

     Nonperforming/underperforming assets consist of loans for which interest is
no longer being 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  through  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. Interest received on nonaccrual
loans is recognized as interest income or, when it is doubtful that full payment
will be collected,  interest received is applied to principal.  Loans delinquent
more than ninety days are considered impaired by management and accounted for in
accordance with SFAS No.114.

DEPOSITS ACQUISITIONS

     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
deposit accounts of First Commonwealth,  which deposits had a current balance of
approximately  $53.1  million as of April 30, 1996.  In the deposit  assumption,
First Commonwealth paid TeleBanc the amount of the deposit liabilities  assumed,
plus the amount of the deposit liabilities (less certain renewals) multiplied by
0.25 percent.

LOAN AND COMMITMENT FEES, DISCOUNTS AND PREMIUMS

     Loan fees and certain  direct loan  origination  costs are deferred and the
net fee or cost is  recognized  into 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 and adjusted
for anticipated  prepayments.  Premiums and discounts on loans held for sale are
not amortized or accreted,  respectively.  The premium or discount is recognized
as part of the loss or gain upon sale.

                                     AI-72

<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 appraisal or other  appropriate  method 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.

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  using the
interest method over the life of the subordinated notes.

INCOME TAXES

     Effective  January 1, 1993, the Bank adopted the provisions of Statement of
Financial  Accounting  Standards No. 109, Accounting for Income Taxes ("SFAS No.
109"). 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  basis.  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 and caps are used by the Company in the  management of
its  interest-rate  risk.  The Company 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.

     The 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. Premiums and fees associated with interest
rate caps are amortized to interest  expense on a  straight-line  basis over the
lives of the contracts.

OTHER ASSETS

     Other assets  include  purchased loan  servicing  rights,  premiums paid on
interest rate caps, and prepaid assets.

     AGT services the loans underlying these servicing  rights.  The cost of the
loan  servicing  rights is amortized in  proportion  to, and over the period of,
estimated  net servicing  income.  Impairment  of mortgage  servicing  rights is
assessed  based on the fair value of those  rights.  Fair  values are  estimated
using  discounted  cash  flows  based on a current  market  interest  rate.  For
purposes of measuring  impairment,  the rights are stratified  based on mortgage
product  types.  The amount of impairment  recognized is the amount by which the
capitalized  mortgage servicing rights exceed their fair value in aggregate.  As
of December 31, 1996, no valuation allowance was recognized.

EARNINGS PER SHARE

     Earnings per share is computed by dividing adjusted net income by the total
of the weighted average number of common and preferred shares outstanding during
the respective  period.  The Company utilizes the modified treasury stock method
to calculate the weighted  average  number of common share  equivalents,  as the
exercise of all warrants and options  potentially  exercisable could result in a
greater than 20% increase in the number of shares  outstanding.  The calculation
requires  that total  proceeds  from the  exercise of  warrants  and options are
applied first to the repurchase of  outstanding  common shares up to a 20% limit
and second to the  reduction of existing  short-term  or long-term  debt and the
purchase of securities  or  commercial  paper.  The weighted  average  number of
common share equivalents  outstanding in the calculation of primary earnings per
share  was  2,316,616,   2,068,597,  and  1,748,934  in  1996,  1995  and  1994,
respectively,  after  giving  retroactive  effect  to a 100  for 1  stock  split
consummated in March,  1994.  The fully diluted  earnings per share includes all
potentially dilutive shares such as employee stock option plan shares,  warrants
and options. In addition, for purposes of determining fully diluted earnings per
share,  purchases of common stock made from  proceeds of the exercise of options
were assumed to have been made at the higher year-end price.

                                     AI-73

<PAGE>
RECLASSIFICATIONS

     Certain  reclassifications  of the 1995 and 1994 financial  statements have
been made to conform to the 1996 presentation.

NEW ACCOUNTING STANDARDS

     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 the adoption of the new standard, effective
January 1, 1997,  did not have a material  impact on its  financial  position or
results of operations.

     In December  1996, the FASB issued SFAS No. 127 -"Deferral of the Effective
Date of Certain  Provisions of SFAS No. 125", which amends the previously issued
SFAS No. 125 and deferred implementation of the standards enumerated in SFAS No.
125 for repurchase  agreements,  dollar rolls,  securities lending,  and similar
transactions  to  transfers of  financial  assets that occur after  December 31,
1997.

3. CAPITAL REQUIREMENTS AND SUPERVISORY AGREEMENTS

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

     Quantitative  measures established by regulation to ensure capital adequacy
require  the Bank to  maintain  minimum  amounts  and ratios of total and Tier I
capital  to  risk-weighted  assets,  and of Tier I capital  to  average  assets.
Management  believes,  as of December 31, 1996,  that the Bank meets all capital
adequacy requirements to which it is subject.

     As of  December  31,  1996,  the  most  recent  notification  from  the OTS
categorized  the Bank as well  capitalized  under the  regulatory  framework for
prompt  corrective  action.  To be categorized as well capitalized the Bank must
maintain minimum total risk-based, Tier I risk-based, and Tier I leverage ratios
as set  forth in the  table.  There  are no  conditions  or  events  since  that
notification that management believes have changed the institution's category.

     The Bank's  actual  capital  amounts and ratios are  presented in the table
below ($ in thousands):
<TABLE>
<CAPTION>

                                                                      For Capital               
                                                                       Adequacy                 
                                    Actual                             Purposes:                
                                    ------                             ---------                
                              Amount      Ratio              Amount               Ratio         
                              ------      -----             ------                -----         
<S>                            <C>        <C>       <C>                     <C>   
As of December 31, 1996:                                                                        
Total Capital (to risk                                                                          
   weighted assets)            $34,104    10.41%    greater than   $26,205   greater than 8.0%  
   Tier I Capital (to risk                                                                      
   weighted assets)            $31,726     9.69%    greater than   $13,102   greater than 4.0%  
Tier I Capital (to                                                                              
   average assets)             $31,726     5.08%    greater than   $24,999   greater than 4.0%  
Tangible                       $31,711     5.07%    greater than   $ 9,374   greater than 1.5%  
                                                                                                
As of December 31, 1995:                                                                        
Total Capital (to risk                                                                          
   weighted Assets)            $30,680    11.74%    greater than   $20,899   greater than 8.0%  
Tier I Capital (to risk                                                                         
   weighted assets)            $28,944    11.08%    greater than   $10,450   greater than 4.0%  
Tier 1 Capital (to average                                                                      
   total assets)               $28,944     5.31%    greater than   $21,798   greater than 4.0%  
Tangible                       $29,201     5.36%    greater than   $ 8,178   greater than 1.5%  
</TABLE>

                                     AI-74

<PAGE>


                                               To Be Well        
                                            Capitalized Under   
                                            Prompt Corrective   
                                            Action Provisions:   
                                            ------------------   
                                        Amount                Ratio     
                                        ------                -----     
As of December 31, 1996:                        
Total Capital (to risk                          
   weighted assets)              greater than $32,756    greater than 10.0% 
   Tier I Capital (to risk                                                  
   weighted assets)              greater than $19,654    greater than  6.0% 
Tier I Capital (to                                                          
   average assets)               greater than $31,248    greater than  5.0% 
Tangible                                          N/A                  --   
                                                                            
As of December 31, 1995:                                                    
Total Capital (to risk                                                      
   weighted Assets)              greater than $26,264    greater than 10.0% 
Tier I Capital (to risk                                                     
   weighted assets)              greater than $15,674    greater than 6.0%  
Tier 1 Capital (to average                                                  
   total assets)                 greater than $27,261    greater than 5.0%  
Tangible                                          N/A                 --    
  
     On August 8, 1996, the OTS terminated  the May 1993  Supervisory  Agreement
with TeleBank  subsequent to the completion of a full scope safety and soundness
examination of the Bank.

                                     AI-75

<PAGE>


4. Investment Securities

     The  cost  basis  and  estimated  fair  values  of  investment   securities
available-for-sale at December 31, 1996 and 1995, by contractual  maturity,  are
shown below (in thousands):
<TABLE>
<CAPTION>
                                                          GROSS            GROSS                 
                                        AMORTIZED         UNREALIZED       UNREALIZED           ESTIMATED
                                        COST              GAINS            LOSSES              FAIR VALUES
                                        ----              -----            ------              -----------
<S>                                     <C>               <C>               <C>                   <C>     
1996:
Due within one year:
     Repurchase Agreement               $  1,730          $    --           $     --              $  1,730
     Margin Account                           18               --                 --                    18
Due within one to five years:
     Corporate Debt                        2,000               --                (10)                1,990
     Agency Notes                            988                1                 --                   989
     Municipal Bonds                         565                3                 --                   568
     Certificate of Deposit                  499               --                 --                   499
Due within five to ten years:
     Corporate Debt                        7,436               61                 --                 7,497
     Municipal Bonds                       3,560               27                 --                 3,587
Due after ten years:
     Agency Notes                         30,151              132                 --                30,283
     Equities                             14,011              220                 --                14,231
     Corporate Debt                       13,089              994                 --                14,083
     Municipal Bonds                       3,200              151                 --                 3,351
                                        --------          -------           --------              --------
                                         $77,247          $ 1,589           $    (10)             $ 78,826
                                        ========          =======           ========              ========
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 within 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
                                        ========          =======           ========              ========
</TABLE>

     The  proceeds  from sale,  gross  realized  gains and losses on  investment
securities  available  for sale  that  were  sold in 1996  were  $25.1  million,
$311,000 and  $153,000,  respectively.  The proceeds from sale,  gross  realized
gains and losses on investment  securities  available for sale that were sold in
1995 were $24.1 million, $1.1 million, and $52,000, respectively.

5. 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.  The Company has also  invested in  collateralized  mortgage
obligations  ("CMOs") which are securities  issued by special  purpose  entities
generally collateralized by pools of mortgage-backed  securities.  The Company'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, 1996 and 1995,  by  contractual
maturity, are shown as follows (in thousands):

                                              GROSS        GROSS       
                                 AMORTIZED  UNREALIZED   UNREALIZED  ESTIMATED
                                   COST       GAINS        LOSSES    FAIR VALUES
                                 ---------  ----------   ----------  -----------
1996:
Due within one to five years:
     Private issuer              $   4,172   $     --    $     (56)   $   4,116
Due within five to ten years:
     Private issuer                  8,262         75           --        8,337
     Collateralized mortgage
         obligations                   371         --           (3)         368
Due after ten years:
     Private issuer                132,791      1,367           --      134,158
     Collateralized mortgage
         obligations                24,896        461           --       25,357
     Agency certificates            12,310         97           --       12,407

                                 $ 182,802   $  2,000    $     (59)   $ 184,743
1995:
Due within one to five years:
     Private issuer              $   2,546   $     --    $     (15)   $   2,531
     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
     Collaterlized mortgage
         obligations                 8,325        233           --        8,558

                                 $ 233,276   $  1,241    $    (132)   $ 234,385

     At  December  31,  1996  and  1995,   $61.4  million  and  $108.5   million
respectively,  of private  issuer  mortgage-backed  securities  were  pledged as
collateral for reverse repurchase agreements.

     The proceeds from sale, gross realized gains and losses on  mortgage-backed

securities  available for sale that were sold in 1996 were $185.2 million,  $1.4
million and $707,000,  respectively.  The proceeds from sale and, gross realized
gains and losses on mortgage-backed securities available for sale that were sold
in 1995 were $39.7 million, $1.6 million and $3,000, respectively.

                                     AI-76

<PAGE>




6. LOANS RECEIVABLE

     Loans  receivable  at December 31, 1996 and 1995 are  summarized as follows
(in thousands):

                                                           1996          1995
                                                        ---------     ---------
First mortgage loans (principally conventional):
     Secured by one-to-four family residences           $ 359,563     $ 254,678
     Secured by commercial real estate                      4,017         4,553
     Secured by mixed-use property                          1,180         1,792
     Secured by five or more dwelling units                 1,516         1,286
     Secured by land                                          781           384
                                                          367,057     $ 262,693
Less:
     Net deferred loan origination fees                       (42)          (42)
     Unamortized discounts, net                           (13,750)      (14,129)
Total first mortgage loans                                353,265       248,522
Other loans:
     Home equity and second  mortgage loans                 1,208         2,202
     Other                                                    305            79
                                                          354,778       250,803
Less: allowance for loan losses                            (2,957)       (2,311)
Net loans receivable                                    $ 351,821     $ 248,492

     The mortgage  loans are located  primarily in New York,  California and New
Jersey  according  to  the  following   percentages  29.2%,   13.9%,  and  9.9%,
respectively.

     Mortgage loans for which the company owns the servicing rights are serviced
by AGT for a fee. The unpaid  principal  balance of mortgage  loans owned by the
Company  but  serviced  by  companies  other  than  AGT  was   $203,852,788  and
$103,349,000 at December 31, 1996 and 1995, respectively.

     Loans past due ninety days or more, and therefore on non-accrual  status at
December 31, 1996 and 1995, are summarized as follows (in thousands):

                                                          1996      1995
                                                          ----      ----
First mortgage loans:
     Secured by one-to-four family residences          $ 8,979   $ 4,526
     Secured by commercial real estate                   1,217       261
Home equity and second mortgage loans                       54       136
Total                                                  $10,250   $ 4,923

     The  interest  accrual  balance  for each loan that enters  non-accrual  is
reversed from income.  If all  nonperforming  loans had been  performing  during
1996,  1995 and 1994,  the Bank  would have  recorded  $789,000,  $365,000,  and
$113,000, respectively, in additional interest income. There were no commitments
to lend additional funds to these borrowers as of December 31, 1996 and 1995.

     Activity in the allowance for loan losses for the years ended  December 31,
1996, 1995 and 1994 is summarized as follows (in thousands):

                                             1996          1995          1994
                                             ----          ----          ----
Balance, beginning of the year              $ 2,311       $   989       $   835
Provision for loan losses                       919         1,722           492
Charge-offs, net                               (273)         (400)         (338)
Balance, end of year                        $ 2,957       $ 2,311       $   989

     According to SFAS No. 114, a loan is considered  impaired when,  based upon
current information and events, it is probable that a creditor will be unable to
collect  all  amounts  due  according  to the  contractual  terms  of  the  loan
agreement. The term "all amounts due" includes both the contractual interest and
principal payments of a loan as scheduled in the loan agreement. The Company has
determined that once a loan becomes 90 or more days past due,  collection of all
amounts due is no longer  probable and is  therefore  considered  impaired.  The
amount of  impairment  is measured  based upon the fair value of the  underlying
collateral and is reflected through the creation of a valuation allowance.

     The table below presents impaired loans as of December 31, 1996 and 1995:

<TABLE>
<CAPTION>
                                                                                      AMOUNT
                                       TOTAL                    AMOUNT OF           OF RECORDED
                                   RECORDED INVESTMENT          SPECIFIC          INVESTMENT NET OF
DESCRIPTION OF LOANS                IN IMPAIRED LOANS           RESERVES          SPECIFIC RESERVES
- --------------------                -----------------           --------          -----------------
<S>                                         <C>                 <C>                    <C>    
1996:
Impaired loans:
Commercial real estate                      $  1,217            $    318               $   899
One-to-four family                             9,033               1,492                 7,541
Total                                       $ 10,250            $  1,810               $ 8,440

Restructured loans:
Commercial real estate                      $    251            $      8               $   243
One-to-four family                               184                   0                   184
Total                                       $    435            $      8               $   427

1995:
Impaired loans:
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>

                                     AI-77

<PAGE>



         The average  recorded  investment in impaired  loans for the year ended
December 31, 1996 and 1995 was $2.5 million and $1.8 million,  respectively. The
related  amount of interest  income the Company  would  recognize as  additional
interest  income  for the  years  ended  December  31,  1996,  1995 and 1994 was
$789,000, $365,000 and $113,000,  respectively.  The Company'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.  Consistent
with the Company's method for non-accrual  loans,  interest received on impaired
loans is recognized as interest income, or when it is doubtful that full payment
will be collected, interest received is applied to principle.

7. REAL ESTATE ACQUIRED THROUGH FORECLOSURE

     Real estate  acquired  through  foreclosure  at December  31, 1996 was $1.3
million,  less the  allowance  for loan  losses of $65,000,  resulting  in a net
balance  of $1.2  million.  The real  estate  acquired  through  foreclosure  at
December  31,  1995 was $1.0  million,  less the  allowance  for loan  losses of
$213,000, resulting in a net balance of $787,000.

     Activity  in the  allowance  for real  estate  losses  for the years  ended
December 31, 1996, 1995, and 1994 is summarized as follows (in thousands):

                                                   1996        1995        1994
                                                   ----        ----        ----
Balance, beginning of year                        $ 213       $  92       $ 221
Provision for real estate losses                     77         256          22
Charge-offs                                        (225)       (135)       (151)
Balance, end of year                              $  65       $ 213       $  92

8. LOANS SERVICED FOR OTHERS

     Mortgage  loans  serviced  by  AGT  for  others  are  not  included  in the
accompanying  consolidated statements of financial condition because the related
loans  are not  owned by the  Company  or any of its  subsidiaries.  The  unpaid
principal  balances of these loans at December 31, 1996 and 1995 are  summarized
as follows (in thousands):
                                                                1996        1995
                                                                ----        ----
Mortgage loans underlying pass-through securities:
     Federal Home Loan Mortgage Corporation $                  2,843     $ 3,574
     Federal National Mortgage Association                    11,548       5,307
     Subtotal                                                $14,391       8,881
Mortgage loan portfolio serviced for:
     Other investors                                          31,465       9,315
Total                                                        $45,856     $18,196

     Custodial  escrow  balances held in connection  with the  fore-going  loans
serviced were approximately  $84,422 and $168,000 at December 31, 1996 and 1995,
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 $2.8
million and $3.3  million as of December  31,  1996 and 1995,  respectively  are
included in other assets.

9. DEPOSITS

     The Bank initiates  deposits directly with customers through contact on the
phone,  the mail,  and walk-ins at its  headquarters.  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  $53.1
million as of April 30, 1996. In the deposit assumption, First Commonwealth paid
TeleBanc the amount of the deposit liabilities  assumed,  plus the amount of the
deposit liabilities (less certain renewals) multiplied by 0.25 percent. Deposits
at December 31, 1996 and 1995 are summarized as follows (in thousands):
<TABLE>
<CAPTION>

                                    WEIGHTED
                                    AVERAGE RATE AT
                                    DECEMBER 31                  AMOUNT                PERCENT
                                   ----------------       ------------------      --------------------
                                   1996        1995        1996       1995        1996        1995
                                   ----        ----        ----       ----        ----        ----
<S>                                 <C>        <C>        <C>        <C>            <C>         <C> 
Demand accounts,
    non interest-
    bearing                           --%        --%      $    309   $  2,020          --%        0.7%
Money market                        5.10       5.23        109,835     75,732        28.1        24.7
Passbook savings                    3.00       3.00          1,758      1,748         0.5         0.6
Certificates of
    Deposit                         6.28       6.53        278,584    227,000        71.4        74.0
                                                          ---------------------------------------------
    Total                                                 $390,486   $306,500       100.0%      100.0%
                                                          ---------------------------------------------
</TABLE>

     Certificates of deposit and money market  accounts,  classified by rates as
of December 31, 1996 and 1995 are as follows (in thousands):

     Amount                               1996                       1995
     ------                               ----                       ----
     0 -   1.99%                       $   5,235                  $      --
     2 -   3.99%                             148                         --
     4 -   5.99%                         210,481                    141,750
     6 -   7.99%                         170,056                    158,375
     8 -   9.99%                           1,709                      1,817
     10 - 11.99%                             790                        790
     Total                             $ 388,419                  $ 302,732

                                     AI-78

<PAGE>


     At December 31, 1996,  scheduled  maturities of certificates of deposit and
money market accounts are as follows (in thousands):
<TABLE>
<CAPTION>
                  LESS THAN
                   ONE YEAR       1-2           2-3           3-4          4-5            5+
                    YEARS        YEARS         YEARS         YEARS        YEARS          YEARS            TOTAL
                    -----        -----         -----         -----        -----          -----            -----
<S>               <C>          <C>           <C>           <C>          <C>           <C>               <C>      
 0 -  1.99%       $   5,235    $      --     $     --      $     --     $      --     $      --         $   5,235
 2 -  3.99%             148           --           --            --            --            --               148
 4 -  5.99%         158,566       36,344       13,459           910         1,161            41           210,481
 6 -  7.99%          64,828       22,325       54,864        12,002        12,626         3,411           170,056
 8 -  9.99%           1,058          543           --            75            --            33             1,709
10 - 11.99%             790           --           --            --            --            --               790
                  $ 230,625    $  59,212     $ 68,323      $ 12,987     $  13,787     $   3,485         $ 388,419
</TABLE>

     The aggregate amount of certificates of deposit with denominations  greater
than or equal to $100,000  was $45.1  million and $20.0  million at December 31,
1996 and 1995, respectively.

     Interest  expense on deposits for the years ended December 31, 1996,  1995,
and 1994 is summarized as follows (in thousands):

                               1996              1995              1994
                               ----              ----              ----
Money market                $  4,740          $  2,036          $   417
Passbook savings                  59                78               92
Certificates of deposit       16,558            14,919            9,218
Total                       $ 21,357          $ 17,033          $ 9,727

     Accrued  interest  payable on deposits  at  December  31, 1996 and 1995 was
$667,000 and $452,000, respectively.

10. ADVANCES FROM THE FHLB OF ATLANTA

     Advances to the Bank from the FHLB of Atlanta at December 31, 1996 and 1995
were as follows (dollars in thousands):

                                WEIGHTED                          WEIGHTED
                                AVERAGE                            AVERAGE
MATURITY             1996     INTEREST RATE       1995          INTEREST RATE
- --------             ----     -------------       ----          -------------
1996             $       --      5.52%         $  51,000            5.52%
1997                 64,800      5.56             29,500            5.72
1998                 41,000      5.53                 --              --
1999                 39,000      5.60             25,000            5.59
Total            $  144,800      5.56%         $ 105,500            5.59%


     All  advances,  except for $2.0 million  which matured in November of 1996,
are floating rate advances and adjust  quarterly or  semi-annually to the London
InterBank  Offering Rate  ("LIBOR")  rate.  In 1996 and 1995,  the 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, 1996 and 1995,
the Company secured these advances with an assignment of specific  mortgage loan
collateral  from  its  loan  and  mortgage-backed   security  portfolio.   These
one-to-four  family  whole  first  mortgage  loans  and  securities  pledged  as
collateral totaled  approximately  $186.1 million and $140.2 million at December
31, 1996 and 1995, respectively.

     The  Company 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.

11. 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):

                                                           1996          1995
                                                           ----          ----
Weighted average balance during the year                 $ 68,920      $ 97,692
Weighted average interest rate during the year               5.77%         6.29%
Maximum month-end balance during the year                $ 97,416      $119,507
Balance at year-end                                      $ 57,581      $ 93,905
Securities underlying the agreements
   as of the end of the year:
     Carrying value, including accrued interest          $ 61,418      $103,590
     Estimated market value                              $ 61,426      $103,891

     The securities sold under the reverse repurchase agreements at December 31,
1996 are due in less than one year.  The Company enters into sales of securities
under agreements to repurchase the

                                     AI-79

<PAGE>



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,  the  Company  might incur an  accounting  loss for the
excess  collateral  posted with the  counterparty.  As of December 31, 1996, the
Company's  amount  at risk did not  exceed  10% of the  Company's  stockholders'
equity with any one counterparty.

12. SUBORDINATED DEBT

     In May and June 1994, the Company issued 15,000 units of subordinated  debt
at a price  of  $15.0  million  and  2,250  units  at a price  of $2.3  million,
respectively.  The units each consist of $1,000 of 11.5%  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 the  Company  after  May 1,  1999,  at an  initial
redemption  price of 105.75% of the principal  amount plus accrued interest with
the  redemption  price  declining  to  104.60%,  103.45%,  102.30%,  and 101.15%
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 the  Company  under  certain  circumstances  to incur
additional  indebtedness,  limits cash dividends and other capital distributions
by the Company, requires the maintenance of a reserve initially equal to 150% of
the Company'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  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 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.

13. PENSION PLAN AND EMPLOYEE STOCK OWNERSHIP PLAN

     The  Company  sponsors an  Employee  Stock  Ownership  Plan  ("ESOP").  All
full-time employees of the Company who meet limited  qualifications  participate
in the ESOP.  Under the ESOP, the Company  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, 1996 and 1995,  the  Company  carried a
$305,000 and $240,000,  respectively,  note  receivable  from the ESOP which was
collateralized  by the Company's  common stock.  The ESOP owned 67,600 shares of
the  Company's  stock with  approximately  32,000 and  18,000  shares  vested at
December 31, 1996 and 1995,  respectively.  The  Company's  contribution  to the
ESOP,  which is reflected in compensation  expense,  was $224,000,  $210,000 and
$104,000 for the years ended December 31, 1996, 1995, and 1994, respectively.

14. INCOME TAXES

     Income tax expense for the years ended December 31, 1996, 1995, and 1994 is
summarized as follows (in thousands):

                                    1996             1995              1994
                                    ----             ----              ----
Current:      Federal              $1,194           $2,038           $  224
              State                   225              181               59
                                    1,419            2,219              283
Deferred:     Federal                 (78)            (474)             (86)
              State                  (146)             (85)             (15)
                                     (224)            (559)            (101)
Total:        Federal               1,116            1,564              138
              State                    79               96               44

Total                              $1,195           $1,660           $  182


     A reconciliation  of the statutory Federal income tax rate to the Company's
effective  income tax rate for the years ended December 31, 1996, 1995, and 1994
is as follows:

                                             1996          1995          1994
                                             ----          ----          ----
Federal income tax at
     statutory rate                          34.0%         34.0%         34.0%
State taxes, net of
     federal benefit                          4.2           4.2           4.2
Municipal bond interest,
     net of disallowed
     interest expense                        (3.6)         (7.0)        (18.0)
Other                                        (2.7)          6.7           5.0
Total                                        31.9%         37.9%         25.2%

                                     AI-80

<PAGE>

     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 for the years ended
December 31, 1996 and 1995 are as follows (in thousands):

                                                     1996              1995
Deferred Tax Liabilities:
     Acquired Loan Servicing Rights                $  (12)            $ (15)
     Purchase Accounting  Premium
         - Land & Building                            (37)              (37)
     Purchase Accounting Premium
        on Investments                                 (3)               (3)
     Depreciation                                     (17)              (15)
     Tax Reserve in Excess of Base Year               (93)              (93)
     Prepaid Expenses                                 (52)              (25)
     FHLB Stock Dividends                            (168)             (168)
            Total                                    (382)            $(356)
Deferred Tax Assets:
     Purchase Accounting Discount
        on Loan Portfolio                               6                 4
     General Reserves & Real Estate
        Owned Losses                                  819               674
     Deferred Loan Fees                                14                16
           Total                                      839               694
     Net Deferred Tax Asset                           457               338
Tax Effect of Securities
        Available-for-sale
         adjustment to Fair Value
        (notes 4 and 5)                            (1,030)             (832)
Adjusted Net Deferred Tax Liability                 $(573)            $(494)

     The Company  carries an  accumulated  tax bad debt reserve of $643,000 with
the U.S. Internal Revenue Service 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. The net deferred tax liability is recorded in other  liabilities
on the balance sheet.

15. FINANCIAL INSTRUMENTS

     The Company is party to a variety of interest rate caps and swaps to manage
interest rate exposure. In general, the Company enters into agreements to assume
fixed-rate  interest payments in exchange for variable  market-indexed  interest
payments.  The effect of these  agreements  is to lengthen  short-term  variable
liabilities  into longer term  fixed-rate  liabilities  or to shorten  long-term
fixed rate assets into short-term  variable rate assets.  The net costs of these
agreements  are charged to interest  expense or interest  income,  depending  on
whether the agreement is designated to hedge a liability or an asset.

     Interest  rate swap  agreements  for the years ended  December 31, 1996 and
1995 are summarized as follows (dollars in thousands):

                                                     1996             1995
                                                     ----             ----
Weighted average fixed rate payments                  5.97%            5.93%
Weighted average original term                      5.0 yrs          6.0 yrs
Weighted average variable rate obligation             5.62%            5.63%
Notional amount                                    $130,000          $40,000
                                                   --------          --------

     The Company enters into interest rate cap  agreements to hedge  outstanding
FHLB advances and reverse repurchase agreements. Under the terms of the interest
rate cap agreements,  the Company generally would receive an amount equal to the
difference  between 3 month  LIBOR or 6 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):

- --------------------------------------------------------------------------------
                         Effective             Notional                Maturity
Cap Strike Rate               Date              Balance                    Date
- --------------------------------------------------------------------------------
        4%                 July 1992           $10,000                 July 1999
        5%                 July 1992            10,000                 July 1997
        6%              October 1996            20,000              October 1999
        7%              January 1997            10,000              January 2002
        7%              January 1995            10,000                 July 1998
        7%                 July 1995            10,000                 July 1997
        8%              January 1995            10,000              January 1997
        9%             December 1994            14,000             December 1998
        9.5%              April 1995            10,000                April 1997
        10%               April 1995            10,000              January 2002
        10%             January 1995            10,000              January 1997

     The  counterparties  to the interest rate cap agreements are Goldman Sachs,
Lehman Brothers,  Salomon Brothers, and UBS and contain credit risk of $729,000,
$257,000, $165,000, and $855,000,  respectively. The credit risk is attributable
to the unamortized  cap premium and any amounts due from the  counterparty as of
December 31,1996.  The total amortization  expense for premiums on interest rate
caps was $638,000,  $213,000 and $292,000 for the years ended December 31, 1996,
1995 and 1994, respectively.

16. FAIR VALUE DISCLOSURE OF FINANCIAL INSTRUMENTS

     The fair value  information  for financial  instruments,  which is provided
below,  is  based on the  requirements  of  Statement  of  Financial  Accounting
Standards No. 107,  Disclosure About Fair Value of Financial  Instruments ("SFAS
No. 107") and does not

                                     AI-81

<PAGE>

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 using 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 products.  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.

DEPOSITS - For passbook savings,  checking and money market accounts, fair value
is estimated at carrying value. For fixed maturity 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.

SUBORIDNATED DEBT - For subordinated  debt, fair value is estimated using quoted
market prices.

OFF-BALANCE  SHEET  INSTRUMENTS  - The fair  value  of  interest  rate  exchange
agreements  is the  net  cost to the  Company  to  terminate  the  agreement  as
determined from market quotes.

     The fair value of financial instruments as of December 31, 1996 and 1995 is
as follows (in thousands):

<TABLE>
<CAPTION>
- ------------------------------------------------------------------------------------------------
                                       1996             1996               1995           1995
                                   Carrying             Fair            Carrying          Fair
                                      Value            Value               Value         Value
- ------------------------------------------------------------------------------------------------
<S>                                <C>             <C>                 <C>           <C>      
ASSETS:
     Cash and cash equivalents     $   3,259       $   3,259           $   8,965     $   8,965
     Investment securities
          available-for-sale          78,826          78,826              40,058        40,058
     Mortgage-backed securities
         available-for-sale          184,743         184,743             234,210       234,210
     Loans receivable                351,821         365,401             248,667       261,198

LIABILITIES:
     Deposits                        390,486         393,820             306,500       311,476
     Advances from the
          FHLB Atlanta               144,800         144,800             105,500       105,526
     Securities sold under
         agreements to repurchase     57,581          57,581              93,905        93,905
     Subordinated debt, net           16,586          16,625              16,496        16,123
     Off-balance sheet
         financial instruments            --           1,684                  --           212
     Commitments to                                                                                                  
         purchase loans                   --          54,721                  --        24,738
</TABLE>

                                     AI-82

<PAGE>
17. DISTRIBUTIONS

     The Company is subject to certain  restrictions  on the amount of dividends
it may  declare  without  prior  regulatory  approval.  At  December  31,  1996,
approximately  $6.4 million of retained  earnings  were  available  for dividend
declaration without prior regulatory approval.

18. STOCK BASED COMPENSATION

     In 1996,  directors,  officers and employees  were issued 80,500 options to
purchase  80,500 shares of TeleBanc common stock at prices ranging from $7.75 to
$8.875.  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.  As of December 31,
1996 and 1995, 180,438 and 110,392,  respectively,  of the shares were vested at
exercise  prices ranging from $5.50 to $8.875.  The options'  exercise price was
the market  value of the stock at the date of  issuance.  No  options  have been
exercised or canceled.
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------
                                                1996                                   1995
                                      ------------------------------           ----------------------------
                                                     WEIGHTED AVG.                           WEIGHTED AVG.
OPTIONS                                SHARES        EXERCISED PRICE            SHARES     EXERCISED PRICE
                                       (000's)                                  (000's)
- -----------------------------------------------------------------------------------------------------------
<S>                                      <C>               <C>                    <C>           <C>  
Outstanding at beginning of year         271               $6.51                  242           $6.64
Granted                                   81               $8.17                   32           $5.50
Exercised                                 --                  --                   --              --
Forfeited                                 --                  --                    3           $6.13
Outstanding at end of year               352               $6.89                  271           $6.51
Options exercisable at year-end          180               $6.69                  110           $6.55
Weighted avg. fair value
   of options granted                                      $2.61                                $1.81
</TABLE>

     The following table summarizes  information about fixed options outstanding
at December 31, 1996:
<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------
                                        OPTIONS OUTSTANDING                     OPTIONS EXERCISABLE
                                    -------------------------------         ------------------------------
RANGE OF                            NUMBER           WEIGHTED AVG.          NUMBER           WEIGHTED AVG.
EXERCISE PRICES                     OUTSTANDING     EXERCISED PRICE         EXERCISABLE    EXERCISED PRICE
                                    (000's)                                 (000's)
- -----------------------------------------------------------------------------------------------------------
<S>                                     <C>               <C>                 <C>             <C>  
$5.00 - $5.99                           32                $5.50               13              $5.50
$6.00 - $6.99                          114                $6.13               76              $6.13
$7.00 - $7.99                          176                $7.30               85              $7.20
$8.00 - $8.99                           30                $8.88                6              $8.88
$5.00 - $8.99                          352                $6.89              180              $6.69
</TABLE>

     As of  December  31,  1996 the fixed  options  outstanding  had a  weighted
average  remaining  contractual  life ranging  from 7.4 years to 9.6 years.  The
Company  accounts  for this plan under APB No. 25,  under which no  compensation
cost has been  recognized.  Had  compensation  cost for the plan been determined
consistent  with SFAS No. 123, the Company's net income and net income per share
would have been reduced to the following pro forma amounts:
<TABLE>
<CAPTION>
- -------------------------------------------------------------------------------------------
                                                            YEAR ENDED            YEAR ENDED
                                                             12/31/96              12/31/95
- -------------------------------------------------------------------------------------------
Net increase in net assets resulting from operations:
<S>                                                           <C>               <C>    
     As reported                                              $ 2,552           $ 2,720
     Pro forma                                                  2,342             2,662
Earnings per share:
     As reported                                                 1.12              1.33
     Pro forma                                                   1.03              1.30
Fully diluted earnings per share:
     As reported                                                 1.09              1.33
     Pro forma                                                   1.00              1.30
</TABLE>

     Because  the  method of  accounting  required  by SFAS No. 123 has not been
applied to  options  granted  prior to January  1995,  the  resulting  pro forma
compensation  cost may not be  representative  of that to be  expected in future
years.  The fair value of each option  grant is  estimated  on the date of grant
using the Roll Geske option  pricing model with the following  weighted  average
assumptions  for  grants;  risk-free  interest  rates of 5.25  percent  and 6.00
percent  for 1996 and  1995,  respectively;  expected  life of 10 years  for all
options  granted in 1996 and 1995;  expected  volatility  of 23  percent  and 16
percent for 1996 and 1995, respectively.

19. COMMITMENTS AND CONTINGENCIES

     In the  ordinary  course of business,  the Company has various  outstanding
commitments   and  contingent   liabilities   that  are  not  reflected  in  the
accompanying consolidated financial statements. The principal commitments of the
Company are as follows:



     At December 31, 1996,  the Company was obligated  under an operating  lease
for office  space with an original  term of ten years.  Net rent  expense  under
operating leases was approximately $142,000, $127,000, and $60,000 for the years
ended December 31, 1996, 1995 and 1994, respectively.

                                     AI-83
<PAGE>


     The projected  minimum rental  payments under the terms of the lease are as
follows:

YEARS ENDING DECEMBER 31,                                     AMOUNT
- -------------------------                                     ------
1997                                                      $   177,000
1998                                                          165,000
1999                                                          167,000
2000                                                          169,000
2001                                                          171,000
2002 and thereafter                                           701,000
                                                          $ 1,550,000

     As of December  31, 1996,  the Company had  commitments  to purchase  $54.7
million of mortgage loans.

     The Company self-insures for a portion of health insurance expenses paid by
the Company as a benefit to its employees.  At December 31, 1996 and 1995, there
was no reserve needed for incurred but not reported  claims under this insurance
arrangement.

20. SUBSEQUENT EVENTS

     In February 1997, TeleBanc entered into definitive  agreements to raise new
capital in the form of convertible  preferred stock,  senior  subordinated notes
and  warrants  aggregating  $29.9  million and to  purchase  the assets of Arbor
Capital Partners, Inc. ("Arbor"), a registered investment advisor, funds manager
and  broker-dealer.  MET  Holdings,  TeleBanc's  majority  shareholder,  owns  a
majority of Arbor.

     The Board of  Directors  authorized  the sale of $29.9  million in units to
investment  partnerships  managed by Conning & Company,  CIBC WG Argosy Merchant
Fund 2, LLC,  The  Progressive  Corporation  and The  Northwestern  Mutual  Life
Insurance Company.  Representatives  from the Conning  partnerships and the CIBC
Merchant  Fund will serve on the Board of Directors  of the  Company.  The units
consist  of  $13.7  million  in 9.5%  senior  subordinated  notes  with  198,088
detachable  warrants,  $16.2 million in 4.0%  convertible  preferred  stock, and
rights to 205,563 contingent warrants. The Company finalized this transaction on
February 28, 1997.

     Also in connection with the sale of units, the Arbor asset  acquisition was
structured  as a tax free issuance of 162,461  shares of TeleBanc  common stock,
24,201 options, and a $500,000 cash payment for the Arbor assets. An independent
appraisal  valued  the  assets  to be  acquired  from  Arbor  at  $3.1  million.
Consistent  with  TeleBanc's  charter,  the number of shares  issued to Arbor as
consideration  is limited to 5% of total  market value of  outstanding  TeleBanc
stock at the time of  acquisition.  The Company  finalized the sale of the units
and the related Arbor asset acquisition on February 28, 1997.

21. CONDENSED FINANCIAL INFORMATION (PARENT COMPANY ONLY)

Statements of Financial Condition
($ in thousands)

                                                                 December 31,
                                                              ------------------
                                                                1996       1995
                                                                ----       ----
ASSETS:
Cash                                                          $   159    $   210
Investment securities available-for-sale                        4,132      4,685
Mortgage-backed securities available-for-sale                  14,086        940
Investment securities held-to-maturity                             --         --
Loans receivable, net                                             305        240
Equity in net assets of subsidiary                             34,130     31,164
Deferred charges                                                  940      1,066
Other assets                                                    1,099        265
     Total assets                                             $54,851    $38,570
LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Subordinated debt                                             $16,586    $16,496
Securities sold under agreements to repurchase                 12,831
Accrued interest payable                                          357        330
Taxes payable and other liabilities                               419        179
     Total liabilities                                        $30,193    $17,005
STOCKHOLDERS' EQUITY
Preferred Stock                                               $    --      $  --
Common Stock                                                       20         20
Additional Paid in Capital                                     14,637     14,637
Retained earnings                                               7,904      5,352
Unrealized gain/loss on securities available-for-sale           2,097      1,556
     Total stockholders' equity                                24,658     21,565
     Total liabilities and stockholders' equity               $54,851    $38,570


STATEMENTS OF OPERATIONS

($ in thousands)
                                                 December 31,
                                      ------------------------------
                                         1996       1995       1994
                                         ----       ----       ----
Interest income                       $   531    $   429    $   177
Interest expense                        2,163      2,111      1,227
Net interest loss                      (1,632)    (1,682)    (1,050)
Non interest income                       133         92          1
Total general and
   administrative expenses              1,393      1,046        320
Non interest expenses                     127        126         74
Net loss before equity in
   net income of subsidiary
   and income taxes                    (3,019)    (2,762)    (1,443)
Equity in net income
   of subsidiary                        6,716      4,434      1,434
Income taxes                            1,145     (1,048)      (531)
Net Income                            $ 2,552    $ 2,720    $   540

                                     AI-84

<PAGE>


<TABLE>
<CAPTION>

STATE
MENT OF CASH FLOWS
                                                            Year ended December 31,
                                                -------------------------------------
(Dollars in thousands)                               1996         1995         1994
- ----------------------                               ----         ----         ----
Cash flows from operating activities:
<S>                                             <C>          <C>          <C>      
Net income                                      $   2,552    $   2,720    $     540
Adjustments to reconcile net income to
   net cash provided by operating activities:
     Equity in undistributed earnings
        of subsidiaries                            (4,426)      (4,434)      (1,433)
     Net realized gains on securities                 (36)         (92)          --
     (Increase) decrease in other assets             (592)         162       (1,362)
     Increase in accrued expenses
        and other liabilities                         267          122          387
     Depreciation and amortization                    (58)         (32)          --
Net cash provided by operating activities          (2,293)      (1,554)      (1,868)
                                                -------------------------------------
Cash flows from investing activities:
     Net (increase) decrease in loan to
        Employee Stock Ownership Plan                 (65)          60         (300)
     Net (increase) decrease in equity
        investment                                  2,074        2,089      (13,644)
     Purchases of available-for-sale
        securities                               (100,574)     (20,771)      (4,612)
     Proceeds from sale of
        available-for-sale securities              11,103        5,170           --   
     Proceeds from maturities of and
        principal payment  on
        available-for-sale securities              76,910       14,619           --
Net purchases of premises and equipment               (37)         (21)          (6)
Net cash (used in) provided by
   investing activities                           (10,589)       1,146      (18,562)
                                                -------------------------------------
Cash flows from financing activities:
     Net  increase in securities sold under
        agreements to repurchase                   12,831           --           --
     Increase in subordinated debt                     --           --       16,390
     Increase in common stock and
        additional paid in capital                     --           --        5,156
     Dividends paid on common and
        preferred stock                                --           --         (498)
                                                -------------------------------------
Net cash provided by (used in)
   financing activities                            12,831           --       21,048
Net increase (decrease) in cash and
   cash equivalents                                   (51)        (408)         618
                                                -------------------------------------
Cash and cash equivalents at
   beginning of period                                210          618            0

Cash and cash equivalents at
   end of period                                $     159    $     210    $     618
                                                =====================================
</TABLE>

     TeleBanc Financial  Corporation  commenced  activities on January 27, 1994,
the effective  date of its formation as a holding  company of the Bank. The Bank
paid  dividends of $2.2  million and $2.1  million to TeleBanc for  subordinated
interest  expense  payments  for the years  ended  December  31,  1996 and 1995,
respectively.

22. SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

     Condensed  quarterly  financial  data for the years ended December 31, 1996
and 1995 is shown as follows:

<TABLE>
<CAPTION>
                                                               THREE MONTHS ENDED
                                           ---------------------------------------------------------------
                                             MAR. 31,          JUNE 30,          SEPT. 30,       DEC. 31,
(Dollars in thousands except per share data)     1996             1996               1996           1996
- ----------------------------------------------------------------------------------------------------------
<S>                                           <C>               <C>               <C>             <C>    
Interest income                             $  11,131         $  11,364          $ 11,871         $11,433
Interest expense                                8,357             8,449             9,034           8,975
                                           ---------------------------------------------------------------
     Net interest income                        2,774             2,915             2,837           2,458
Provision for loan and lease losses               419               200               125             175
Non-interest income                               605               291               540           1,320
General and administrative
   expenses                                     1,679             1,749             3,287           1,660
Other non-interest expenses                       300                81               247              71
     Income before income taxes                   981             1,176              (282)          1,872
Income tax expense                                332               417              (220)            667
                                           ---------------------------------------------------------------
     Net income                             $     649         $     759          $    (62)        $ 1,205
                                           ---------------------------------------------------------------
Net income per share                        $    0.31         $    0.35          $  (0.03)        $  0.51
                                           ===============================================================
</TABLE>

<TABLE>
<CAPTION>

                                                               THREE MONTHS ENDED
                                           ---------------------------------------------------------------
                                               MAR. 31,         JUNE 30,          SEPT. 30,      DEC. 31,
(Dollars in thousands except per share data)      1995             1995              1995          1995
- ----------------------------------------------------------------------------------------------------------
<S>                                           <C>                 <C>              <C>            <C>    
Interest income                               $  8,653            $10,414          $10,681        $10,763
Interest expense                                 7,155              8,151            8,215          8,425
                                           ---------------------------------------------------------------
     Net interest income                         1,498              2,263            2,466          2,338
Provision for loan and lease losses                309                353              502            558
Non-interest income                                630                412              419          2,316
General and administrative
   expenses                                      1,248              1,473            1,401          1,439
Other non-interest expenses                         87                 79               90            423
     Income before income taxes                    484                770              892          2,234
Income tax expense                                 164                264              343            889
                                           ---------------------------------------------------------------
     Net income                               $    320            $   506          $   549        $ 1,345
                                           ---------------------------------------------------------------
Net income per share                          $   0.16            $  0.25          $  0.27        $  0.65
                                           ===============================================================
</TABLE>

                                     AI-85

<PAGE>

Report of the Independent Public Accountants

To the Board of Directors and Stockholders
of TeleBanc Financial Corporation and Subsidiaries

     We have audited the  accompanying  consolidated  balance sheets of TeleBanc
Financial  Corporation (a Delaware  Corporation) and Subsidiaries as of December
31,  1996  and  1995  and  the  related   consolidated   statements  of  income,
stockholders'  equity,  and cash flows for the years 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 audits.  The  consolidated  statement  of income of the company for the year
ended  December  31,  1994 was  audited by other  auditors  whose  report  dated
February 24, 1995 expressed an unqualified opinion on that statement.

     We conducted  our audits in accordance  with  generally  accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits 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  TeleBanc  Financial
Corporation  and  Subsidiaries as of December 31, 1996 and 1995, and the results
of its  operations  and its cash flows for the years ended December 31, 1996 and
1995, in conformity with generally accepted accounting principles.


                                                  /s/ ARTHUR ANDERSEN LLP


Washington, DC
February 14, 1997  (except with respect to the matters  discussed in Note 20, as
to which the date is February 28, 1997)

                                     AI-86

<PAGE>


<TABLE>
<CAPTION>
<S>                             <C>                               <C>                                  <C>
BOARD OF DIRECTORS              CORPORATE OFFICERS                CORPORATE                            COMMON STOCK                
                                                                  INFORMATION                                                      
Mitchell H. Caplan              David A. Smilow                                                        The  Common   Stock  is     
Vice Chairman & President       Chairman & CEO                    TRANSFER AGENT                       currently        traded     
TeleBanc   Financial                                               AND REGISTRAR                       "over-the counter"under     
Corporation                     Mitchell H. Caplan                Fifth Third Trust &                  the symbol  "TBFC." The     
                                Vice Chairman & President         Investment Division                  following   table  sets     
David R. DeCamp                                                   Fifth Third Center                   forth the closing  high     
Senior Vice President           Laurence P. Greenberg             Cincinnati, OH 45263                 and low bid  prices for     
Grubb & Ellis, Co.              Executive Vice President          (513) 579-5300                       the  Common  Stock  for     
                                Marketing                                                              the periods indicated.      
Arlen W. Gelbard, Esq.                                            FORM 10-K                                                        
Partner                         Aileen Lopez Pugh                 A copy of the Company's              Initial Offering: $6.125    
Hofheimer, Gartlir & Gross      Executive Vice President          Form  10-K  for  Fiscal                                          
                                Chief Financial                   1996 as filed  with the              --------------------------- 
Steven F. Piaker                 Officer/Treasurer                Securities and Exchange              1995       HIGH     LOW     
Partner                                                           Commission    will   be              --------------------------- 
Conning & Company               Sang-Hee Yi                       furnished  upon written              1st Q      5.625    5.50    
                                Executive Vice President          request to:                          2nd Q      6.00     5.00    
Dean C. Kehler                  Chief Operating Officer                                                3rd Q      6.625    6.0625  
Managing Director                                                 Aileen Lopez Pugh                    4th Q      7.75     6.50    
CIBC Wood Gundy Securities      Michael H. Aneiro                 Director of Shareholder                                          
                                Senior Vice President             Relations                            --------------------------- 
Mark Rollinson, Esq.            Portfolio Management              TeleBanc Financial                   1996       HIGH     LOW     
Attorney                                                          Corporation                          --------------------------- 
                                Catherine M. Gallahan             1111 N. Highland Street              1st Q      8.00     7.50    
David A. Smilow                 Senior Vice President             Arlington, Virginia 22201            2nd Q      9.75     8.00    
Chairman & CEO                  Systems                           (703) 247-3700                       3rd Q      10.00    8.875   
TeleBanc Financial Corporation                                                                         4th Q      13.25    9.75    
                                Michael T. Girouard               SPECIAL COUNSEL                                                  
Michael A. Smilow               Senior Vice President             Hogan  & Hartson L.L.P.              No dividends  were paid     
Mortgage Finance Consultant     Chief Investment Officer          Columbia Square                      in 1995 and  1996.  The     
                                                                  555 Thirteenth Street, NW            closing  per  share bid     
                                Steven D. Greenwood               Washington, DC 20004-1109            price  of  the   Common     
                                Senior Vice President                                                  Stock on  December  31,     
                                Product Development               INDEPENDENT AUDITORS                 1996 was $13.25.            
                                                                  Arthur Andersen LLP                                              
                                Emidio Morizio                    8000 Towers Crescent Drive                                       
                                Senior Vice President             Vienna, VA 22182                     ANNUAL MEETING              
                                Operations                                                                                         
                                                                                                       The  Company's   Annual     
                                Michael R. Opsahl                                                      Meeting of shareholders     
                                Senior Vice President                                                  will be  held at  11:00     
                                Chief Credit Officer                                                   am on Wednesday, May 7,     
                                                                                                       1997  at the  Corporate     
                                Jane H. Gelman                                                         offices   of   TeleBanc     
                                Vice President                                                         Financial  Corporation,     
                                Chief Administrative                                                   1111    N.     Highland     
                                 Officer/Secretary                                                     Street,      Arlington,     
                                                                                                       Virginia 22201.             
                                Dennis E. Carlton                                                                                  
                                General Counsel                                                                                    
                                                                                                       

</TABLE>

                                     AI-87

<PAGE>


<TABLE>
<CAPTION>

TeleBanc Financial Corporation and subsidiaries
Selected Financial Data

                                                                                     Years ended December 31,
                                                             -----------------------------------------------------------------------
 (Dollars in thousands, except per share data)                      1996           1995          1994          1993         1992
                                                                    ----           ----          ----          ----         ----
<S>                                                            <C>            <C>           <C>           <C>          <C>      
Interest income                                                $  45,800      $  40,511     $  22,208     $  16,667    $  19,425
Interest expense                                                  34,815         31,946        17,513        11,828       13,896
     Net interest income                                          10,985          8,565         4,695         4,839        5,529
Provision for loan and lease losses                                  919          1,722           492           211          972
Non-interest income                                                2,756          3,777           175         1,157        1,014
General and administrative expenses                                8,375          5,561         3,503         2,997        2,393
Other non-interest operating expenses                                700            679           153           739        1,234
     Income before income taxes and cumulative
       effect of change in accounting principle                    3,747          4,380           722         2,049        1,944
Income tax expense                                                 1,195          1,660           182           842          857
Cumulative effect of change in accounting principle                   --             --            --           170           --
     Net income                                                $   2,552      $   2,720     $     540     $   1,377     $  1,087

Earnings per share:
     Primary                                                   $    1.12      $    1.33     $    0.31     $    1.06     $   0.84
     Fully diluted                                             $    1.09      $    1.33     $    0.31     $    1.06     $   0.84

At December 31,
Total assets                                                    $647,965       $553,943      $427,292      $220,301     $229,374
Loans receivable, net                                            351,821        248,667       154,742       100,859       93,605
Mortgage-backed securities (a)                                   184,743        234,210       236,464        80,782       87,164
Investment securities (a)                                         78,826         40,058        12,444        18,110       13,570
Deposits                                                         390,486        306,500       212,411       113,132      130,100
Advances from the FHLB                                           144,800        105,500        96,000        61,000       53,750
Securities sold under agreements to repurchase                    57,581         93,905        79,613        29,642       29,642
Total stockholders equity                                         24,658         21,565        17,028        12,378       10,715

Financial ratios
Return on average
     Total assets                                                   0.61%          0.53%         0.17%         0.61%        0.45%
     Stockholders' equity                                          16.50%         14.10%         3.17%        11.79%       10.51%
Average stockholders' equity to average total assets                3.70%          3.77%         5.27%         5.20%        4.32%
Total general and administrative expenses to total assets (b)       1.03%(c)       1.00%         0.82%         1.36%        1.04%

Number of (b):
     Deposit accounts                                             16,506         12,919         8,564         2,932        3,568
     Full-time equivalent employees                                   39             30            29            18           17
Total assets per employee (b)                                $    16,614      $  18,465     $  14,734     $  12,239    $  13,493

(a) Includes available for sale, held to maturity, and held for sale. (b) At end of period. (c) Excludes SAIF assessment.
</TABLE>

                                     AI-88

<PAGE>


                 SUBSIDIARIES OF REGISTRANT


                                                           JURISDICTION OF
        NAME OF SUBSIDIARY                                  INCORPORATION
        ------------------                                  -------------

             TeleBank                                       United States

  TeleBanc Servicing Corporation                            United States

       AGT Mortgage Services                                United States

              AGT-PRA                                       United States

   Portfolio Recovery Associates                            United States

                                     AI-89

<PAGE>


The Board of Directors and Stockholders
TeleBanc Financial Corporation:


We consent to  incorporation  by reference  in the  registration  statement  No.
F33-91786  on Form S-1 and on Form S-3 of  TeleBanc  Financial  Corporation  and
subsidiary of our report dated February 24, 1995,  relating to the  consolidated
statement of operations, changes in stockholders' equity, and cash flows for the
year ended December 31, 1994,  which report is  incorporated by reference in the
December 31, 1996 annual report on Form 10-K of TeleBanc Financial Corporation.



/s/ KPMG Peat Marwick


Washington, D.C.
March 26, 1997

                                     AI-90

<PAGE>


As independent  public  accountants,  we hereby consent to the  incorporation by
reference  in this Form 10-K of our report dated  February 14, 1997  included in
TeleBanc Financial  Corporation's  Annual Report for the year ended December 31,
1996.  It should be noted that we have not audited any  financial  statements of
the company  subsequent to December 31, 1996 or performed any audit  procedures
subsequent to the date of our report.


/s/ Arthur Andersen LLP

                                     AI-91

<PAGE>


Report of Independent Public Accountants

To the Board of Directors and Stockholders
of TeleBanc Financial Corporation and Subsidiaries

We have  audited  the  accompanying  consolidated  balance  sheets  of  TeleBanc
Financial  Corporation (a Delaware  Corporation) and Subsidiaries as of December
31,  1996  and  1995  and  the  related   consolidated   statements  of  income,
stockholders' equity  and cash flows for the years 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 the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits 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 TeleBanc Financial Corporation
and  Subsidiaries  as of  December  31,  1996 and 1995,  and the  results of its
operations  and its cash flows for the years then ended  December  31,  1996 and
1995, in conformity with generally accepted accounting principles.


                                                         /s/ Arthur Andersen LLP


Washington, DC
February 14, 1997  (except with respect to the matters  discussed in Note 20, as
to which the date is February 28, 1997)

                                     AI-92

<PAGE>


The Board of Directors and Stockholders
TeleBanc Financial Corporation:

We have audited the accompanying  consolidated statement of operations,  changes
in  stockholders' equity, and cash flows of TeleBanc  Financial  Corporation and
subsidiary for the year ended December 31, 1994.  These  consolidated  financial
statements  are  the   responsibility   of  TeleBanc   Financial   Corporation's
management.  Our  responsibility is to express an opinion on these  consolidated
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 the audit to obtain reasonable
assurance   about  whether  the  financial   statements  are  free  of  material
misstatements. 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 consolidated  financial statements referred to above present
fairly, in all material respects the results of TeleBanc  Financial  Corporation
and subsidiary's operations and their cash flows for the year ended December 31,
1994, in conformity with generally accepted accounting principles.

/s/ KPMG Peat Marwick

Washington, D.C.
February 24, 1995

                                     AI-93

<PAGE>



                                    TELEBANC
                             FINANCIAL CORPORATION



                                  April 7, 1997


Dear Stockholder:

         You are  cordially  invited  to  attend  the  1997  Annual  Meeting  of
Stockholders  of TeleBanc  Financial  Corporation.  The meeting  will be held on
Wednesday,  May 7, 1997 at 11:00 a.m. at the Company's headquarters,  1111 North
Highland Street, Arlington, Virginia 22201. I hope that you will be able to join
us.

         At this  meeting you will be asked to vote,  in person or by proxy,  to
elect three directors,  amend certain provisions of the Company's certificate of
incorporation,  adopt the 1997 Stock Option Plan,  ratify the appointment of the
Company's independent accountants and act on such other business as may properly
come  before the  meeting.  The  Notice of Annual  Meeting  and Proxy  Statement
accompanying this letter describe the business to be transacted at the meeting

         It is  important  that  your  shares  be  represented  at the  meeting,
regardless  of the  number  you may hold.  Whether or not you plan to attend the
meeting in person,  please sign, date and return the enclosed proxy card as soon
as possible.  If you attend the meeting and desire to vote in person, you may do
so even though you have previously returned a proxy to the Company.

         Thank you.  We look forward to seeing you at the meeting.

                                   Sincerely,

                                   /s/ David A. Smilow

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


             1111 North Highland Street, Arlington, Virginia 22201

                                     AI-94

<PAGE>



                         TELEBANC FINANCIAL CORPORATION
                           1111 NORTH HIGHLAND STREET
                            ARLINGTON, VIRGINIA 22201
                                 (703) 247-3700

                    NOTICE OF ANNUAL MEETING OF STOCKHOLDERS
                            TO BE HELD ON MAY 7, 1997

         NOTICE IS HEREBY GIVEN that the 1997 Annual Meeting of  Stockholders of
TeleBanc Financial Corporation (the "Company") will be held on Wednesday, May 7,
1997, at 11:00 a.m., at the Company's headquarters,  1111 North Highland Street,
Arlington, Virginia 22201, for the following purposes:

         1.       To elect three directors for terms of three years each;
         2.       To  amend   Article  4  of  the   Company's   certificate   of
                  incorporation  to increase the number of authorized  shares of
                  the Company's  common stock from 3,500,000 to 8,500,000 and to
                  authorize the issuance of nonvoting common stock;
         3.       To  amend   Article  8  of  the   Company's   certificate   of
                  incorporation  to reduce the  effect of certain  anti-takeover
                  provisions by increasing from 10% to 25% the percentage of the
                  Company's  voting  stock  which is  considered  "Control"  for
                  purposes of such Article;
         4.       To  amend   Article  11  of  the  Company's   Certificate   of
                  Incorporation  to reduce the  effect of certain  anti-takeover
                  provisions  by making it easier for the Board of  Directors to
                  approve certain  business  combination  transactions  with the
                  approval  of the  stockholders  required  by law rather than a
                  supermajority;
         5.       To adopt the 1997 Stock Option Plan;
         6.       To ratify the  appointment by the Board of Directors of Arthur
                  Andersen LLP as the Company's independent  accountants for the
                  fiscal year ending December 31, 1997; and
         7.       To transact  such other  business as may properly  come before
                  the  Annual  Meeting  or  any  adjournments  or  postponements
                  thereof.

         The Board of  Directors  has fixed the close of  business  on March 20,
1997 as the record date for the determination of stockholders entitled to notice
of and to vote at the Annual Meeting.  Only  stockholders of record at the close
of business on that date will be entitled to notice of and to vote at the Annual
Meeting or any adjournments or postponements thereof.

                                 By order of the Board of Directors,

                                 /s/ David A. Smilow

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

Arlington, Virginia
April 7, 1997

- --------------------------------------------------------------------------------
YOUR VOTE IS IMPORTANT.  PLEASE RETURN YOUR PROXY  PROMPTLY.  WHETHER OR NOT YOU
PLAN TO ATTEND THE ANNUAL MEETING IN PERSON,  PLEASE SIGN, DATE AND COMPLETE THE
ENCLOSED PROXY AND RETURN IT IN THE ENVELOPE PROVIDED. IF YOU ATTEND THE MEETING
AND DESIRE TO VOTE IN  PERSON,  YOU MAY DO SO EVEN  THOUGH  YOU HAVE  PREVIOUSLY
RETURNED YOUR PROXY.
- --------------------------------------------------------------------------------

                                     AI-95

<PAGE>



                         TELEBANC FINANCIAL CORPORATION
                           1111 NORTH HIGHLAND STREET
                            ARLINGTON, VIRGINIA 22201

                                 PROXY STATEMENT
                         ANNUAL MEETING OF STOCKHOLDERS
                                   MAY 7, 1997

                SOLICITATION, VOTING AND REVOCABILITY OF PROXIES


         This Proxy Statement and the accompanying  Notice of Annual Meeting and
proxy  card are  being  furnished  to the  stockholders  of  TeleBanc  Financial
Corporation, a Delaware corporation (the "Company" or "TeleBanc"), in connection
with the  solicitation  of proxies by the Board of  Directors of the Company for
use at the 1997  Annual  Meeting of  Stockholders  of the Company  (the  "Annual
Meeting").  The Annual  Meeting  will be held at the  headquarters  of  TeleBanc
located at 1111 North Highland Street, Arlington,  Virginia 22201, on Wednesday,
May 7, 1997, at 11:00 a.m., and at any adjournment or postponement  thereof. The
Annual  Meeting  has been  called  for the  purposes  set forth in the Notice of
Annual Meeting.

         If the enclosed  proxy is properly  signed and returned to TeleBanc and
not revoked  prior to its use, the shares  represented  thereby will be voted at
the Annual Meeting in accordance  with the  instructions  thereon.  EXECUTED BUT
UNMARKED  PROXIES WILL BE VOTED:  (1) FOR THE ELECTION OF THE THREE  NOMINEES OF
THE BOARD OF DIRECTORS TO SERVE AS DIRECTORS; (2) FOR THE AMENDMENT OF ARTICLE 4
OF  THE  COMPANY'S  AMENDED  AND  RESTATED  CERTIFICATE  OF  INCORPORATION  (THE
"CERTIFICATE OF  INCORPORATION")  TO INCREASE THE NUMBER OF AUTHORIZED SHARES OF
THE COMPANY'S  COMMON STOCK (THE "COMMON STOCK") FROM 3,500,000 TO 8,500,000 AND
TO  AUTHORIZE  THE ISSUANCE OF NONVOTING  COMMON  STOCK (THE  "NONVOTING  COMMON
STOCK");  (3) FOR THE AMENDMENT OF ARTICLE 8 OF THE CERTIFICATE OF INCORPORATION
TO INCREASE FROM 10% TO 25% THE  PERCENTAGE OF THE COMPANY'S  VOTING STOCK WHICH
IS CONSIDERED  "CONTROL" FOR PURPOSES OF SUCH ARTICLE;  (4) FOR THE AMENDMENT OF
ARTICLE 11 OF THE CERTIFICATE OF  INCORPORATION  TO MAKE IT EASIER FOR THE BOARD
OF DIRECTORS  TO APPROVE  CERTAIN  BUSINESS  COMBINATION  TRANSACTIONS  WITH THE
APPROVAL OF THE STOCKHOLDERS  REQUIRED BY LAW RATHER THAN A  SUPERMAJORITY;  (5)
FOR THE ADOPTION OF THE 1997 STOCK OPTION PLAN; AND (6) FOR THE  RATIFICATION OF
ARTHUR  ANDERSEN  LLP AS THE  COMPANY'S  INDEPENDENT  ACCOUNTANTS.  If any other
matters are properly brought before the Annual Meeting, proxies will be voted in
the discretion of the proxy  holders.  TeleBanc is not aware of any such matters
that are proposed to be presented at the Annual Meeting.

         The cost of soliciting  proxies in the form  enclosed  herewith will be
borne by the  Company.  In  addition  to the  solicitation  of  proxies by mail,
directors,   officers  and  regular   employees  of  TeleBanc,   without   extra
remuneration,  may  solicit  proxies  personally,  by  telephone,  telegram,  or
otherwise.  TeleBanc will also utilize the services of its transfer agent, Fifth
Third Trust,  to provide  broker  search and proxy  distribution  services at an
estimated cost of $3,000.  TeleBanc will request persons, firms and corporations
holding  shares  in their  name or in the  names of their  nominees,  which  are
beneficially owned by others, to send proxy materials to and obtain proxies from
the  beneficial  owners and will  reimburse  the  holders  for their  reasonable
expenses  in doing  so. It is  anticipated  that this  Proxy  Statement  and the
enclosed proxy will be mailed to stockholders on or about April 7, 1997.

         In February 1997, the Company entered into a $29,900,000  Unit Purchase
Agreement with two investment partnerships managed by Conning & Company and with
General American Life Insurance Company, CIBC WG Argosy Merchant Fund 2, LLC, PC
Investment Company and The Northwestern Mutual Life Insurance Company (the "Unit
Purchase  Agreement").  Pursuant  to the Unit  Purchase  Agreement,  the Company
issued and sold 29,900 Units, which in the aggregate

                                     AI-96

<PAGE>



consist of (i) $13,703,469 in aggregate principal amount of the Company's Senior
Subordinated  Notes due March 31, 2004,  (ii) 29,900 shares of serial  preferred
stock,   (iii)  warrants  to  purchase  198,088  shares  of  Common  Stock  (the
"Warrants"),  and (iv)  contingent  warrants to purchase up to 205,563 shares of
Common Stock (the "Contingent  Warrants").  The serial preferred stock issued in
connection  with this  transaction  consists of 18,850 shares of Series A Voting
Convertible Preferred Stock ("Series A Preferred Stock"), 4,050 shares of Series
B Nonvoting  Convertible Preferred Stock ("Series B Preferred Stock"), and 7,000
shares of Series C Nonvoting  Convertible  Preferred  Stock ("Series C Preferred
Stock,"  and  collectively  with the Series A  Preferred  Stock and the Series B
Preferred Stock, the "Preferred Stock").

         In connection with the Unit Purchase Agreement,  certain holders of the
Series A  Preferred  Stock are  entitled  to  designate  two persons to serve as
directors  of the Company,  who shall be  nominated  for election by the Company
(subject to certain exceptions).  Such nominees to the Board of Directors,  Dean
C. Kehler and Steven F. Piaker, were elected to the Board of Directors effective
upon the closing of the sale of the Units by the Company on February  28,  1997.
The Unit Purchase Agreement also contains an affirmative covenant by the Company
that it will obtain  stockholder  approval  of the  proposed  amendments  to the
Certificate  of  Incorporation  that are presented as Proposals Two and Three in
this Proxy Statement.

         In connection with the Unit Purchase Agreement, certain amendments were
made to the  Company's  Bylaws so that the number of  directors  on the Board of
Directors may not exceed nine members,  any two directors have the right to call
a meeting of the Board of Directors and the  affirmative  vote of 66-2/3% of the
total  number of votes of the then  outstanding  shares of capital  stock of the
Company entitled generally to vote in the election of directors, voting together
as a single  class,  is required  to amend the Bylaw  provisions  regarding  the
number and selection process of the Board of Directors.

         Also  as part  of the  sale of  Units  pursuant  to the  Unit  Purchase
Agreement,  the Company  entered into an agreement with Arbor Capital  Partners,
Inc.   ("Arbor"),   a  registered   investment   advisor,   funds   manager  and
broker-dealer,   MET  Holdings  Corporation  ("MET  Holdings")  and  William  M.
Daugherty (the "Acquisition Agreement"), pursuant to which the Company purchased
substantially  all of  the  assets  and  liabilities  of  Arbor.  MET  Holdings,
TeleBanc's  largest  stockholder,  also owns a majority of the capital  stock of
Arbor. This acquisition  involved the tax-free issuance of 162,461 shares of the
Company's  Common Stock and a $500,000 cash payment for the Arbor assets.  Since
consummation  of the  Acquisition  Agreement,  Arbor has distributed the 162,461
shares of TeleBanc  Common Stock that it received in the  acquisition to its two
stockholders,  MET  Holdings  and  William  M.  Daugherty.  As a result  of this
distribution,  Arbor no longer beneficially owns any of the capital stock of the
Company.

         The securities  that can be voted at the Annual Meeting  consist of the
outstanding  shares of Common  Stock as well as the shares of Series A Preferred
Stock of the Company sold pursuant to the Unit Purchase Agreement. Each share of
Common  Stock  entitles  its holder to one vote on each matter  presented to the
stockholders. Each share of Series A Preferred Stock entitles its holder to that
number of votes equal to the largest number of whole shares of Common Stock into
which such holder's shares of Series A Preferred Stock could be converted on the
Record  Date (as defined  below)  pursuant to the  provisions  of the  Company's
Certificate of Incorporation.

         The close of  business on March 20, 1997 has been fixed by the Board of
Directors  as the  record  date (the  "Record  Date") for the  determination  of
stockholders  entitled  to notice of and to vote at the Annual  Meeting.  On the
Record  Date,  there were  approximately  220  holders of Common  Stock and five
holders  of Series A  Preferred  Stock.  The  number  of shares of Common  Stock
outstanding on the Record Date was 2,211,961,  and the total number of shares of
Common Stock into which the Series A Preferred  Stock would convert on that date
was 756,360.  The Common Stock and the Series A Preferred Stock, which will vote
together as one class with respect to the proposals  presented  for  stockholder
approval in this Proxy Statement, are collectively referred to as the

                                      AI-97

<PAGE>

"Company's  Voting  Securities,"  and references to percentages of the Company's
Voting  Securities  are  calculated  on the basis of 2,968,321  shares of Common
Stock,  the sum of the  2,211,961  outstanding  shares of  Common  Stock and the
756,360  shares of Common  Stock into which the  outstanding  Series A Preferred
Stock could be converted on the Record Date.  On the Record Date,  the Company's
largest  stockholder,  MET Holdings,  held 1,433,081  shares of Common Stock, or
64.8% of the  outstanding  shares of Common  Stock and  48.75% of the  Company's
Voting Securities outstanding on that date.

         The  presence,  in person or by proxy,  of at least a  majority  of the
stock of the Company issued and  outstanding and entitled to vote at the meeting
is necessary to constitute a quorum at the Annual Meeting.  Stockholders'  votes
will be  tabulated  by the person  appointed by the Board of Directors to act as
inspector  of  election  for the Annual  Meeting.  Under the  Company's  Bylaws,
directors  are  elected by a plurality  of votes cast by the shares  entitled to
vote in the  election of  directors.  Unless  otherwise  required by the General
Corporation Law of the State of Delaware,  the Certificate of  Incorporation  or
the  Bylaws,  the  Company's  Bylaws  provide  that any  other  matter  put to a
stockholder  vote shall be decided by the affirmative  vote of a majority of the
votes cast on the matter. As discussed below, certain proposals to be voted upon
by the Company's stockholders that are presented in this Proxy Statement require
a higher vote for stockholder approval.

         Pursuant to the Company's  Certificate of  Incorporation,  amendment of
Article 4 of the Certificate of  Incorporation  requires the affirmative vote of
the  holders of at least a majority  of the  outstanding  shares of stock of the
Company entitled to vote thereon at the Annual Meeting. MET Holdings has advised
the  Company  that it intends to vote all  shares of Common  Stock  beneficially
owned by it in favor of the proposal  amending  Article 4 of the  Certificate of
Incorporation.  Each of the holders of the Series A Preferred Stock is obligated
by the terms of the Unit Purchase  Agreement to vote in favor of this  proposal.
MET  Holdings  and the  holders of the  Series A  Preferred  Stock  collectively
beneficially  own 73.8% of the Company's Voting  Securities  entitled to vote at
the Annual Meeting. Consequently,  approval of this amendment of the Certificate
of Incorporation is assured.

         Pursuant to the Company's  Certificate of  Incorporation,  amendment of
Article 8 of the Certificate of  Incorporation  requires the affirmative vote of
the holders of at least 66-2/3 percent of the outstanding shares of stock of the
Company entitled to vote thereon at the Annual Meeting. MET Holdings has advised
the  Company  that it intends to vote all  shares of Common  Stock  beneficially
owned by it in favor of the proposal  amending  Article 8 of the  Certificate of
Incorporation.  Each of the holders of the Series A Preferred Stock is obligated
by the terms of the Unit Purchase  Agreement to vote in favor of this  proposal.
MET  Holdings  and the  holders of the  Series A  Preferred  Stock  collectively
beneficially  own 73.8% of the Company's Voting  Securities  entitled to vote at
the Annual Meeting. Consequently,  approval of this amendment of the Certificate
of Incorporation is assured.

         Pursuant to the Company's  Certificate of  Incorporation,  amendment of
Article 11 of the Certificate of Incorporation  requires the affirmative vote of
the  holders of at least 80 percent  of the  outstanding  shares of stock of the
Company entitled to vote thereon at the Annual Meeting. MET Holdings has advised
the  Company  that it intends to vote all  shares of Common  Stock  beneficially
owned by it in favor of the proposal  amending  Article 11 of the Certificate of
Incorporation.  The holders of the Series A Preferred Stock are not obligated by
the terms of the Unit Purchase Agreement to vote in favor of this proposal.  MET
Holdings beneficially owns 48.75% of the Company's Voting Securities entitled to
vote at the Annual Meeting.

         Abstentions  and broker  non-votes  will be treated as shares  that are
present,  or  represented,  and entitled to vote for purposes of determining the
presence of a quorum at the Annual  Meeting.  Broker  non-votes and  abstentions
will not be counted in determining  the number of votes cast in connection  with
any matter presented at the Annual Meeting.

                                      AI-98

<PAGE>



         The  presence  of  a  stockholder   at  the  Annual  Meeting  will  not
automatically  revoke the  stockholder's  proxy.  However,  any  stockholder 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 duly
executed  proxy  bearing a later date,  or by attending  the Annual  Meeting and
giving the Secretary notice of his or her intention to vote in person.

         A copy of the Annual Report to  Stockholders  for the fiscal year ended
December 31, 1996  accompanies  this Proxy  Statement,  and is  incorporated  by
reference  herein.  TeleBanc  has  filed an  Annual  Report on Form 10-K for its
fiscal year ended December 31, 1996 with the Securities and Exchange  Commission
(the  "Commission").  Stockholders  may  obtain,  free of charge,  a copy of the
Annual Report on Form 10-K by writing to TeleBanc  Financial  Corporation,  1111
North Highland Street, Arlington, Virginia 22201, Attention: Investor Relations.


             STOCK OWNED BY MANAGEMENT AND CERTAIN BENEFICIAL OWNERS

         The  following  tables  set forth  certain  information  regarding  the
beneficial  ownership of the Company's Common Stock and Series A Preferred Stock
as of the  Record  Date  by (i)  any  person  known  to  the  Company  to be the
beneficial  owner  of  more  than  5% of  any  class  of  the  Company's  voting
securities,  (ii) each director and person nominated to be a director, (iii) the
Chief  Executive  Officer and each of the other  executive  officers whose total
annual salary and bonus  exceeded  $100,000  during the year ended  December 31,
1996 (the "Named  Executive  Officers"),  and (iv) all  directors  and executive
officers  as a group.  The  tables  also  reflect  the  options  that  have been
previously  granted,  including  those granted  under the  Company's  1997 Stock
Option Plan, which is subject to stockholder approval at the Annual Meeting.

         The  information in the tables is based on  information  from the named
persons regarding ownership of Common Stock and Series A Preferred Stock. Unless
otherwise indicated, each stockholder has sole voting and investment power as to
all shares listed as beneficially owned by such person.

         Under the  rules of the  Commission,  a person is deemed a  "beneficial
owner" of a  security  if such  person has or shares the power to vote or direct
the voting of such security or the power to dispose or direct the disposition of
such  security.  A  person  is  also  deemed  to be a  beneficial  owner  of any
securities  of which that person has the right to acquire  beneficial  ownership
within 60 days.  More than one person may be deemed to be a beneficial  owner of
the same securities.

                                      AI-99

<PAGE>

SECURITY OWNERSHIP OF THE COMPANY'S SECURITIES
<TABLE>
<CAPTION>

                                                                     AMOUNT AND         PERCENTAGE OF: CLASS
                                                                      NATURE OF             OUTSTANDING/ 
TITLE                                                                BENEFICIAL               COMPANY'S  
OF CLASS      NAME OF BENEFICIAL OWNER                                OWNERSHIP          VOTING SECURITIES (a)
- --------      ------------------------                                ---------          ---------------------


<S>           <C>                                                     <C>                   <C>  
Series A      Conning Insurance Capital Limited                          4,719                25.03% / 6.38%
Preferred      Partnership III
Stock         c/o Conning & Company
              CityPlace II, 185 Asylum Street
              Hartford, CT  06103

              Conning Insurance Capital International                     667                  3.54% / 0.90%
               Partners III, L.P.
              c/o Conning & Company
              CityPlace II, 185 Asylum Street
              Hartford, CT  06103

              General American Life Insurance Company                    1,539                 8.16% / 2.08%
              700 Market Street
              St. Louis, MO  63101

              PC Investment Company                                      6,925                36.74% / 9.36%
              401 Theodore Fremd Avenue
              Rye, NY  10580

              The Northwestern Mutual Life Insurance                     5,000                26.53% / 6.76%
               Company
              720 East Wisconsin Avenue
              Milwaukee, WI  53202
</TABLE>

- ----------
(a)  For  purposes  of  voting at the  Annual  Meeting,  each  share of Series A
     Preferred  Stock  has  40.12519  votes,  based  on its  conversion  into an
     equivalent number of shares of Common Stock.  Accordingly,  the percentages
     reflected   include  (i)  the  percentage  of  Series  A  Preferred   Stock
     outstanding  and (ii) the  percentage  of the Company's  Voting  Securities
     beneficially  owned,  giving effect to the voting rights held by the owners
     of Series A Preferred Stock for purposes of voting at the Annual Meeting.

                                     AI-100

<PAGE>


<TABLE>
<CAPTION>
                                                                        Amount and          Percentage of: Class  
                                                                        Nature of               Outstanding/      
Title                                                                   Beneficial               Company's        
of Class      Name of Beneficial Owner                                   Ownership          Voting Securities (a) 
- --------      ------------------------                                   ---------          --------------------- 
<S>          <C>                                                     <C>                 <C>         <C>   
Common        MET Holdings Corporation                                  1,433,081           64.78%    / 48.28%
Stock         405 Park Avenue, Suite 1104
              New York, NY 10022 (b)

              David A. Smilow                                             205,365 (c)        8.50%    /  6.48%

              Mitchell H. Caplan                                          205,365 (c)        8.50%    /  6.48%

              David R. DeCamp                                              16,000 (d)          *      /    *

              Arlen W. Gelbard                                             10,000 (d)          *      /    *

              Dean C. Kehler                                                   -- (e)         n/a     /   n/a

              Steven F. Piaker                                                 -- (f)         n/a     /  7.28%

              Mark Rollinson                                               18,000 (d)          *      /    *

              Michael A. Smilow                                                -- (g)          *      /    *

              Aileen Lopez Pugh                                            42,100 (h)        1.87%    /  1.40%

              Directors and Executive Officers as a group
              (9 individuals)                                             496,830 (i)       18.42%    / 20.64% (j)

              TeleBanc Employee Stock Ownership Plan                       67,600            3.06%    /  2.28%
</TABLE>
- ----------

*    Less than 1%.
(a)  For  purposes  of  voting at the  Annual  Meeting,  each  share of Series A
     Preferred  Stock  has  40.12529  votes,  based  on its  conversion  into an
     equivalent number of shares of Common Stock.  Accordingly,  the percentages
     reflected  include (i) the percentage of Common Stock  outstanding and (ii)
     the  percentage  of the Company's  Voting  Securities  beneficially  owned,
     giving effect to the voting rights held by the owners of Series A Preferred
     Stock for purposes of voting at the Annual Meeting.
(b)  MET  Holdings  is the  predecessor  savings  and loan  holding  company  of
     Metropolitan Bank for Savings,  F.S.B.  ("Metropolitan Bank"). MET Holdings
     organized the Company so that it could become,  in March 1994,  the holding
     company  for  Metropolitan  Bank as part of the  Company's  initial  public
     offering  of debt and  equity  securities  in 1994.  Metropolitan  Bank was
     renamed  "TeleBank" in March 1996, and is a wholly owned  subsidiary of the
     Company.
(c)  Consists  solely of options to acquire  Common  Stock,  of which 63,219 are
     exercisable within 60 days of March 20, 1996. Messrs. D. Smilow and Caplan,
     including their affiliates,  also hold significant  ownership  positions in
     the outstanding  securities of MET Holdings. See "Security Ownership of the
     Company's Parent by Management."
(d)  For each of  Messrs.  DeCamp  and  Rollinson,  includes  options to acquire
     15,000 shares of Common  Stock,  7,000 of which are  exercisable  within 60
     days of March 20, 1997, and for Mr.  Gelbard,  includes  options to acquire
     10,000 shares of Common  Stock,  2,000 of which are  exercisable  within 60
     days of March 20, 1997.
(e)  Dean C. Kehler is the designated  director for CIBC WG Argosy Merchant Fund
     2, LLC.
(f)  Steven F. Piaker is the designated  director for Conning  Insurance Capital
     Limited  Partnership  III  and  Conning  Insurance  Capital   International
     Partners  III,  L.P.,  which  collectively  own  5,386  shares  of Series A

     Preferred Stock.
(g)  Michael A. Smilow owns 110 shares,  or 1.1%, of the Class A Common Stock of
     MET  Holdings and 117 shares,  or 1.4%,  of the Class B Common Stock of MET
     Holdings.
(h)  Includes options to acquire 35,000 shares of Common Stock.
(i)  Includes options to acquire 485,730 shares of Common Stock.
(j)  Includes an additional 216,114 of the Company's Voting Securities, based on
     the 5,386 shares of Series A Preferred Stock  collectively owned by Conning
     Insurance  Capital Limited  Partnership III and Conning  Insurance  Capital
     International  Partners  III,  L.P.,  for  which  Steven  A.  Piaker is the
     designated director.

                                     AI-101

<PAGE>


                              ELECTION OF DIRECTORS
                                (PROPOSAL ONE)

         The Company's  Bylaws provide that the Board of Directors shall consist
of not fewer than six nor more than nine members. Pursuant to the Certificate of
Incorporation  and the Bylaws,  a majority of the  directors  then in office may
vote to fill any vacancies on the Board or any newly-created  directorships.  In
April 1996,  the Board of Directors  elected Arlen W. Gelbard to fill one of the
two vacancies on the Board of  Directors.  As discussed  above,  pursuant to the
Unit Purchase  Agreement  certain  holders of Series A Preferred  Stock have the
right to  designate  for  nomination  two  members  of the  Board of  Directors.
Effective February 28, 1997, the date of the closing of the sale of Units by the
Company,  Dean C. Kehler and Steven F. Piaker,  the  designees of the holders of
the Series A Preferred Stock,  were appointed to fill the remaining  vacancy and
one newly-created  directorship.  Messrs. Gelbard, Kehler and Piaker are members
of the class of  directors  whose  terms  expire at the 1999  annual  meeting of
stockholders.  In March 1997, the Board of Directors created a directorship with
a term expiring at this Annual Meeting,  and appointed Michael A. Smilow to fill
this  newly-created  directorship.  Michael A.  Smilow is the father of David A.
Smilow. The Company's Board of Directors currently consists of eight members.

         The Board of  Directors  consists of three  classes of  directors  with
overlapping  three-year terms. One class of directors is to be elected each year
with terms expiring at the third succeeding annual meeting of stockholders after
such election.  At the Annual  Meeting,  three directors will be elected to hold
office for  three-year  terms which will  expire at the 2000  annual  meeting of
stockholders.

         Unless  otherwise  instructed on the proxy,  it is the intention of the
persons  named in the  proxy to vote the  shares  represented  by each  properly
executed proxy for the election of the nominee directors listed below. The Board
of Directors  believes  that the nominees will stand for election and will serve
if elected.  However, if any person nominated by the Board of Directors fails to
stand for election or is unable to accept election, proxies will be voted by the
proxy  holders for the  election of such other person or persons as the Board of
Directors  may  recommend.  There is no  cumulative  voting for the  election of
directors.  Assuming the presence of a quorum at the Annual  Meeting,  directors
will be elected by a plurality of the votes cast by the shares  entitled to vote
in the election of directors.

         THE  BOARD  OF  DIRECTORS  RECOMMENDS  THAT  STOCKHOLDERS  VOTE FOR THE
ELECTION OF ITS NOMINEES AS DIRECTORS OF THE COMPANY.

         The  following  table sets forth the names of the persons  nominated by
the Board of Directors for election as directors and the current directors whose
terms do not expire until subsequent annual meetings.  Also set forth is certain
information  with respect to each  person's age at the Record Date,  the periods
during  which such person has served as a director of the Company and its wholly
owned subsidiary,  TeleBank,  and positions  currently held with the Company and
TeleBank.  The table also sets forth  certain  information  with  respect to the
Company's sole executive officer who does not also serve as a director.
<TABLE>
<CAPTION>

                                              POSITION(S) HELD WITH         DIRECTOR      FOR TERM
NAME                        AGE              THE COMPANY AND TELEBANK         SINCE       TO EXPIRE
- ----                        ---              ------------------------         -----       ---------

THE NOMINEES:
<S>                      <C>    <C>                                         <C>          <C>      
David R. DeCamp (1)(2)      37    Director of the Company and TeleBank        1993 (3)      2000
Mark Rollinson (1)          60    Director of the Company and TeleBank        1992 (3)      2000
Michael A. Smilow           59    Director of the Company and TeleBank        1997          2000
</TABLE>

                                     AI-102

<PAGE>


<TABLE>
<CAPTION>

                                                      POSITION(S) HELD WITH                 DIRECTOR      FOR TERM
NAME                               AGE              THE COMPANY AND TELEBANK                  SINCE       TO EXPIRE
- ----                               ---              ------------------------                  -----       ---------

CONTINUING DIRECTORS:
<S>                               <C>                                                       <C>              <C> 
David A. Smilow                    35    Chairman of the Board and Chief Executive           1989 (3)         1998
                                         Officer of the Company; Chairman of the Board
                                         and Chief Risk Management Officer of TeleBank
Mitchell H. Caplan                 39    Vice Chairman of the Board and President of         1994             1998
                                         the Company; Vice Chairman, President and
                                         Chief Executive Officer of TeleBank
Arlen W. Gelbard (1)(2)            39    Director of the Company and TeleBank                1996             1999
Dean C. Kehler (1)(2)(4)           40    Director of the Company and TeleBank                1997             1999
Steven F. Piaker (1)(2)(4)         34    Director of the Company and TeleBank                1997             1999

EXECUTIVE OFFICER:
Aileen Lopez Pugh                  29    Executive Vice President - Chief Financial
                                         Officer/Treasurer of the Company and TeleBank
</TABLE>
- ----------

(1)  Member  of  the  compensation   committees  of  the  Company  and  TeleBank
     (together, the "Compensation  Committee") and the stock option committee of
     the Company (the "Stock Option Committee").
(2)  Member of the audit and  compliance  committees of the Company and TeleBank
     (together, the "Audit and Compliance Committee").
(3)  For the years prior to 1994, includes service as a director of TeleBank.
(4)  Nominated  as a  director  pursuant  to the  Unit  Purchase  Agreement,  as
     described above.

Director Nominees

         David R. DeCamp has been a director of the Company  since its formation
in 1994,  and a director  of  TeleBank  since 1992.  Mr.  DeCamp,  a Senior Vice
President of Grubb & Ellis,  is currently  employed as a commercial  real estate
broker.  From 1988 to 1996, Mr. DeCamp was employed as a commercial  real estate
broker by Cassidy & Pinkard,  Inc.  Mr.  DeCamp is the Chairman of the audit and
compliance committees of the Company and TeleBank.

         Mark  Rollinson  has been a director of the Company since its formation
in 1994, and a director of TeleBank since 1992. He is a self-employed  attorney,
and has been practicing law in the Leesburg, Virginia area since 1982.

         Michael A. Smilow has been a director of the Company and TeleBank since
March 1997. Mr. Smilow served as the Executive Vice President of Fannie Mae from
1984 to 1993,  and also  served as Chief  Credit  Officer  and  Chief  Operating
Officer.  He was responsible for establishing and monitoring credit policies for
Fannie Mae's product and customer  relationships.  He also served as a member of
Fannie Mae's policy and management committees.  Mr. Smilow currently serves as a
mortgage consultant.

Continuing Directors and Executive Officer

         David A.  Smilow is the  Chairman  of the  Board  and  Chief  Executive
Officer of the Company and MET  Holdings and the Chairman of the Board and Chief
Risk Management Officer of TeleBank. Prior to January 1994, Mr. Smilow served as
President  of  TeleBank.  Since  1992,  Mr.  Smilow has been a director  and the
Treasurer of Arbor. Between 1987 and 1989, Mr. Smilow was an associate in

                                     AI-103

<PAGE>



Goldman Sachs'  Mortgage  Capital  Markets Group.  From 1984 to 1987, Mr. Smilow
worked as a bond trader with Drexel Burnham Lambert.

         Mitchell H. Caplan is the Vice  Chairman of the Board and  President of
the Company and MET Holdings and Vice  Chairman,  President and Chief  Executive
Officer of TeleBank.  He is also a co-founder  of Arbor,  where he has served as
Vice  President and director  since Arbor's  inception in 1992.  From 1990 until
December 1993, Mr. Caplan was a member of the law firms of Danziger & Caplan and
Zuckerman & Gore, where he represented and advised private and public commercial
institutions,  including MET  Holdings.  From  1985-1990,  he practiced law with
Shearman & Sterling in New York City.

         Arlen W.  Gelbard  is a member of the law firm of  Hofheimer  Gartlir &
Gross,  LLP, New York, New York where he has specialized in  transactional  real
estate, lending, leasing, foreclosures and workouts since 1982. Mr. Gelbard is a
member of the New York State Bar Association and American Bar  Association.  Mr.
Gelbard has been a director of the Company since April 1996, when he was elected
by the Company's Board of Directors to fill one of the vacancies on the Board of
Directors  of the  Company  and  TeleBank.  Mr.  Gelbard is the  Chairman of the
compensation committees of the Company and TeleBank.

         Dean  C.  Kehler  has  been a  Managing  Director  of CIBC  Wood  Gundy
Securities and co-head of the High Yield Group since August 1995.  From February
1990,  Mr.  Kehler was a founding  partner and  Managing  Director of The Argosy
Group,  L.P.,  which was acquired by CIBC Wood Gundy in August 1995.  Mr. Kehler
has  extensive  experience  in all  areas of high  yield  finance,  mergers  and
acquisitions and corporate restructuring.

         Steven F.  Piaker is a Senior Vice  President  and Partner of Conning &
Company,  a provider of asset  management,  private  equity  capital,  corporate
finance services and research to the insurance and financial  services industry.
Prior to joining  Conning & Company,  he was a Senior Vice  President of Conseco
where he was  involved  in the  formation  of  Conseco,  the  raising  of funds,
leveraged buyouts and private placement investments.

         Aileen Lopez Pugh serves as Executive Vice President - Chief  Financial
Officer/Treasurer of the Company and TeleBank. Prior to joining management,  Ms.
Pugh served as a director from 1993 to 1994. From December 1993 to May 1994, she
served as a consultant to MET Holdings in connection  with the  organization  of
the Company and its initial public offering. From 1989 through 1992, Ms. Pugh, a
certified public accountant, was an auditor with KPMG Peat Marwick.

BOARD OF DIRECTORS' COMMITTEES AND NOMINATIONS BY SHAREHOLDERS

         Each of the  Board of  Directors  of the  Company  and  TeleBank  has a
compensation committee and an audit and compliance committee.  The committees of
the Boards of the Company and  TeleBank  are  comprised  of the same members and
meet simultaneously.  In 1996, the members of the Compensation  Committee of the
Company and  TeleBank  were David R. DeCamp and Mark  Rollinson  and as of April
1996,  Arlen W.  Gelbard.  In 1996,  the  members  of the Audit  and  Compliance
Committee of the Company and TeleBank were David R. DeCamp and Arlen W. Gelbard.
Effective February 28, 1997, Dean C. Kehler and Steven F. Piaker were elected as
members of the Compensation  Committee and Audit and Compliance Committee of the
Company and  TeleBank.  In addition,  the Company has a Stock Option  Committee,
which consists of the same members as the Compensation  Committee, to administer
the 1997 Stock Option Plan. The Compensation Committee establishes  compensation
for  directors,  reviews  compensation  for all executive  officers on an annual
basis and reviews the overall bonus plan offered to all employees of the Company
and TeleBank.  The Audit and Compliance Committee reviews TeleBank's  compliance
with regulatory  matters and reviews the scope of the internal  auditors and the
independent annual audit. It also reviews the independent accountants' letter to
management  concerning the effectiveness of the Company's internal financial and
accounting controls and management's

                                     AI-104

<PAGE>



response to the letter. In addition,  the Audit and Compliance Committee reviews
and recommends to the Board of Directors the firm to be engaged as the Company's
independent accountants. The Audit and Compliance Committee may also examine and
consider  other  matters  relating to the  financial  affairs of the Company and
TeleBank as it determines  appropriate.  In 1996, the Compensation Committee and
the Audit and Compliance Committee met five and four times, respectively.

         During the year ended  December  31, 1996 the Board of Directors of the
Company  held 11  meetings.  No director  attended  fewer than 75 percent of the
aggregate of the total number of meetings of the Board of Directors  held during
the period for which he was a director and the total number of meetings  held by
all  committees  of the Board of Directors on which he served during the periods
that he served.

         The Board of Directors  acts as a nominating  committee  for  selecting
nominees for election as directors.  TeleBanc's Bylaws also permit  stockholders
eligible to vote for the  election of  directors  at the Annual  Meeting to make
nominations for directors if such nominations are made pursuant to timely notice
in  writing to the  Secretary  of the  Company.  To be  timely,  notice  must be
delivered to, or mailed to and received at, the principal  executive  offices of
the  Company  no later  than the date  designated  for  receipt  of  stockholder
proposals in a prior public disclosure by the Company. If there has been no such
prior public  disclosure,  notice must be delivered or mailed to and received at
the Company's principal executive offices not less than 60 days nor more than 90
days prior to the date of the meeting, provided that at least 70 days' notice or
prior  public  disclosure  of the  date  of the  meeting  is  given  or  made to
stockholders.  If less than 70 days'  notice or prior public  disclosure  of the
date of the  Annual  Meeting  is given or made to  stockholders,  notice  by the
stockholder  to be timely  must be  received  by the  Company not later than the
close of business on the 10th day  following the day on which such notice of the
date of the Annual  Meeting was mailed or such  public  disclosure  was made.  A
stockholder's  notice of  nomination  must also set  forth  certain  information
specified  in  Section  3.5 of  TeleBanc's  Bylaws  concerning  each  person the
stockholder proposes to nominate for election and the nominating stockholder.

COMPENSATION OF DIRECTORS

         Non-employee  directors  of the Company  receive  $750 for each Company
board and committee  meeting  attended,  and non-employee  directors of TeleBank
receive $750 for each TeleBank board or committee meeting attended. In addition,
non-employee  directors are reimbursed for travel costs and other  out-of-pocket
expenses  incurred in attending such meeting.  Annual directors' fees are capped
at $3,000 per board  member of the  Company,  and  $12,000  per board  member of
TeleBank.

                                     AI-105

<PAGE>


                  EXECUTIVE COMPENSATION AND OTHER INFORMATION

SUMMARY OF CASH AND CERTAIN OTHER COMPENSATION

         The  following  table sets  forth the  compensation  earned  during the
periods  indicated for the Named Executive  Officers.  The Company does not have
any stock appreciation rights ("SARs").
<TABLE>
<CAPTION>

                           SUMMARY COMPENSATION TABLE
                                                                                   LONG-TERM
                                                       ANNUAL COMPENSATION        COMPENSATION AWARDS
                                                                                     SECURITIES
NAME AND                                                                             UNDERLYING               ALL OTHER
PRINCIPAL POSITION                           YEAR    SALARY ($)(a)  BONUS ($)           OPTIONS (#)        COMPENSATION ($)(b)
- ------------------                           ----    -------------  ---------           -----------        -------------------
<S>                                          <C>     <C>          <C>               <C>                    <C>
David A. Smilow, Chairman and
   Chief Executive Officer of the
   Company and Chairman and                  1996    $ 205,000    $ 188,000                  ---               $ 15,000
   Chief Risk Management Officer             1995      205,000      150,000                  ---                 15,000
   of TeleBank                               1994      180,000       75,000(c)           105,365                 15,000

Mitchell H. Caplan, Vice Chairman
    and President of the Company and         1996      205,000      188,000                  ---                 15,000
    Vice Chairman, President and             1995      205,000      150,000                  ---                 15,000
    Chief Executive Officer of TeleBank      1994      180,000      125,000(c)           105,365                 15,000

Aileen Lopez Pugh, Executive Vice            1996       75,000       60,000               15,000                 13,500
    President - Chief Financial Officer/     1995       75,000       60,000                5,000                 13,500
    Treasurer of the Company                 1994       18,735(d)    10,000                5,000                   ---
    and TeleBank
</TABLE>
- ----------
(a)  Salary earned from the Company and TeleBank.
(b)  Dollar value of contributions by TeleBank to each officer's  account in the
     Company's ESOP (defined below).
(c)  Mr. D. Smilow's and Mr. Caplan's 1994 bonuses  reflects $75,000 for bonuses
     not paid until the first quarter of 1995 as they were  contingent  upon the
     successful  completion of the  restructuring  of an asset.  Mr. Caplan also
     received a $50,000 bonus from TeleBank in 1994 upon becoming President.
(d)  Ms. Pugh joined the Company and TeleBank in August 1994.

                                     AI-106

<PAGE>

STOCK OPTIONS

         Option Grants. The following table contains information with respect to
grants of stock options for Common Stock to the sole Named Executive Officer who
received options during 1996. All such grants were made under the Company's 1994
Stock Option Plan. The Company does not have any SARs.
<TABLE>
<CAPTION>

                              OPTION GRANTS IN 1996
                                                                                       Potential Realizable Value
                                                                                       at Assumed Annual Rates of
                                                                                      Stock Price Appreciation for
                               Individual Grants (a)                                         Option Term (b)
- --------------------------------------------------------------------------------------------------------------------
                                         % of Total Options
                          Number of            Granted
                     Securities Underlying  to Employees Exercise or Base  Expiration
Name                  Options Granted (#)  in Fiscal Year  Price ($/Sh)       Date          5%  ($)      10% ($)
- ----                  ------------------- ------------------------------     ------         -------      -------
<S>                           <C>               <C>           <C>            <C>           <C>         <C>     
Aileen Lopez Pugh             15,000            29.7%         $7.75          2/15/06        $73,109     $185,273
</TABLE>
- ----------
(a)  Option  grants  were  made on  February  15,  1996,  with  20%  immediately
     exercisable  and 20% becoming  exercisable in each  subsequent year through
     2000.
(b)  The dollar  amounts under these columns are the result of  calculations  at
     the 5% and 10% assumed annual growth rates mandated by the Commission  and,
     therefore,  are not intended to forecast possible future  appreciation,  if
     any, in the Company's Common Stock price.

         Option  Exercises and Holdings.  The Named  Executive  Officers did not
exercise any stock options during 1996. The following table presents information
with  respect to  outstanding  options held by the Named  Executive  Officers at
year-end 1996. There are no outstanding SARs.

                 AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR
                            AND FY-END OPTION VALUES
<TABLE>
<CAPTION>

                                                           Number of Securities
                                                      Underlying Unexercised Options        Value of Unexercised
                                                                    at                      In-the-Money Options
                                                                FY-End (#)                   at FY-End ($) (1)
                                                                ----------                   -----------------

                          Shares
                       Acquired on        Value
Name                   Exercise (#)    Realized ($)     Exercisable    Unexercisable    Exercisable     Unexercisable
- ----                   ------------    ------------     -----------    -------------    -----------     -------------

<S>                      <C>              <C>            <C>              <C>          <C>             <C>       
David A. Smilow             ---              ---          63,219           42,146       $  412,787      $  275,191
Mitchell H. Caplan          ---              ---          63,219           42,146          412,787         275,191
Aileen Lopez Pugh           ---              ---           9,000           16,000           60,500          96,375
</TABLE>
- ----------
(1)  Based on last reported sale price of the Company's Common Stock on December
     31, 1996 of $13.25 per share and  applicable  per share  exercise price for
     the options. The option grants with respect to the Named Executive Officers
     were granted with 20% immediately  exercisable and 20% becoming exercisable
     in each subsequent year for five years.  For each of Messrs.  D. Smilow and
     Caplan,  42,617  options  were  granted on April 28,  1994 with an exercise
     price of $6.125,  with the  remainder  having an  exercise  price  equal to
     $7.125.  The options expire in April 2004. As for Ms. Pugh, the Company has
     granted a total of 25,000  options with 5,000 options  granted on April 28,
     1994 with an exercise  price of $6.125,  5,000 options  granted on February
     15,  1995 with an  exercise  price of $5.50 and 15,000  options  granted on
     February 15, 1996 with an exercise  price of $7.75.  The options  expire in
     April 2004, February 2005 and February 2006, respectively.

                                     AI-107

<PAGE>

PENSION PLAN AND EMPLOYEE STOCK OWNERSHIP PLAN

         The Company  has  adopted and is the sponsor of a combined  stock bonus
and money purchase  pension plan that  constitutes an "employee  stock ownership
plan" under applicable law (the "ESOP"), that was originally  established by MET
Holdings.  Employees  of TeleBank who have  completed  six months of service are
eligible  to  participate  in the  ESOP.  The  Company's  and  TeleBank's  total
contributions  to the ESOP,  which are reflected in compensation  expense,  were
$224,000, $210,000 and $104,000 for the years ending December 31, 1996, 1995 and
1994, respectively.

         Under  the  ESOP,  each  Employer  (defined  to  include  the  Company,
TeleBank,  and MET  Holdings)  is  obliged  annually  to  contribute  10% of the
aggregate  compensation  that such Employer pays to eligible  participants.  The
required  contribution  is allocated to the individual ESOP accounts of eligible
participants based on a uniform percentage of compensation. A participant who is
not an employee of the Employer on the last day of the plan year  (December  31)
or who completes  less than 500 hours of service  during the plan year is not an
eligible participant.  The Employer is also required to make contribution to the
extent  necessary  to pay debt  service  on any  funds  borrowed  by the ESOP to
finance the purchase of Employer stock. Otherwise,  additional contributions are
at the discretion of the Board of Directors.

         Contributions  may be paid  either  in cash or in  common  stock of the
Company or MET  Holdings.  From time to time,  the ESOP may purchase  additional
shares of common  stock of the Company or MET  Holdings  through the purchase of
outstanding  shares in the  market  or from  individual  stockholders,  upon the
original issuance of additional  shares, or upon the sale of treasury shares, by
the  Company  or MET  Holdings.  Under its terms,  the ESOP may borrow  funds to
finance  purchases of common  stock.  As of December  31, 1996,  the Company had
notes   receivable   of  $305,000  to  the  ESOP  to  finance  the  purchase  of
approximately 60,000 shares of TeleBanc common stock and 310 preferred shares of
MET Holdings.

         The  Board  of  Directors  of the  Company  appointed  a  committee  to
administer the ESOP. On major  corporate  issues,  participants  in the ESOP are
permitted  to direct the  trustees  as to the  voting of shares of MET  Holdings
common stock  allocated to their  accounts;  otherwise  the trustees of the Plan
have sole discretion as to the voting of such stock held by the ESOP, so long as
such stock is not required to be registered  under section 12 of the  Securities
Exchange Act of 1934.  Shares of TeleBanc  Common  Stock have been  allocated to
participants'  accounts  and are voted by the  trustees in  accordance  with the
directions of participants on all matters.  Unallocated  shares will be voted by
the trustees in their sole  discretion.  Messrs.  D.  Smilow,  Caplan and Emidio
Morizio,  an  employee  of  TeleBanc  Capital  Markets,   Inc.,  a  wholly-owned
subsidiary of the Company,  serve as trustees of the ESOP.  Participant accounts
vest at the rate of 20% for each year of service,  so that accounts  become 100%
vested after five years of service. Vesting will be accelerated upon retirement,
death,  disability,  or when the participant reaches the age of 65. The Company,
MET  Holdings or the ESOP may have a right of first  refusal as to MET  Holdings
common stock  distributed to participants,  and participants will have the right
to "put" to MET Holdings  shares of MET Holdings  stock that are  distributed to
them  under  the  ESOP,  so long as such  stock  is not  publicly  traded  on an
established securities market.

REPORT OF THE COMPENSATION COMMITTEE

         The Company's and TeleBank's  compensation  program is  administered by
the  Compensation  Committee  comprised  of  five  non-employee  members  of the
Company's and  TeleBank's  Board of Directors.  Two members of the  Compensation
Committee,  Messrs.  Kehler and Piaker, were elected to that committee effective
February 28, 1997.  All decisions by the  Compensation  Committee in relation to
the  compensation  of executive  officers  are  reviewed by the full Board.  The
Company's and TeleBank's  executive  compensation  program provides  competitive
levels  of  compensation  designed  to  correlate  pay  with the  Company's  and
TeleBank's annual and long term performance goals. Underlying this objective are
the following concepts: supporting an individual pay-for-performance

                                     AI-108

<PAGE>



policy that  differentiates  compensation  levels based on  corporate,  business
unit, and  individual  performance;  motivating  key senior  officers to achieve
strategic business objectives and rewarding them for that achievement; providing
compensation  opportunities  which  are  competitive  to  those  offered  in the
marketplace,  thus  allowing  the  Company  to compete  for and retain  talented
executives who are critical to the Company's and  TeleBank's  long term success;
and  aligning  the interest of  executives  with the long term  interests of the
Company's stockholders.

         Executive  compensation  consists  of three  components:  base  salary;
annual  incentive  bonus;  and stock options.  It is the Company's  compensation
policy to pay a combination  of salary and highly  incentive-based  compensation
consisting  of  bonuses  based on overall  Company  performance  and  individual
performances.

         During the fourth quarter of 1996, the Compensation  Committee reviewed
in detail the base salaries for executive  officers for fiscal 1997. In light of
TeleBank's  performance  and the  salary  levels of  institutions  with  similar
operations, the Compensation Committee recommended that TeleBank should continue
its  policy  of  compensation  based  on a  combination  of  salary  and  highly
incentivized  additional  compensation  consisting  of bonuses  based on overall
Company and individual performance.

         The Compensation  Committee  awards bonuses,  which bonuses are awarded
annually based on overall  corporate  performance and include  financial results
and regulatory  compliance.  All Company and TeleBank employees are eligible for
bonus  awards  under this plan  except for Messrs.  D. Smilow and Caplan,  whose
bonuses, if any, are determined  according to the discretion of the Compensation
Committee.  In addition,  the Compensation Committee reviews the compensation of
all executive and senior officers.

         Base  salaries  and bonuses for  executive  officers  were  reviewed in
detail by the Compensation Committee at its January 1997 meeting. In determining
the base  salaries,  the  Compensation  Committee  considered  various  industry
sources such as Don Richards Associates' Washington Area Accounting Compensation
Survey and SNL Executive  Compensation  Reviews for Thrift  Institutions and for
Commercial  Banks.  In  addition,  the  Compensation  Committee  considered  the
improved financial performance in 1996 and expectations for 1997 in setting 1997
base salaries.

         The  Company  maintains  a  stock  option  plan  to  provide  long-term
incentives to key employees,  including executive officers, through the grant of
stock options.  The grant of stock options is intended to foster management team
cohesion and align  management and  stockholder  interests.  Stock option grants
provide an additional means to provide  incentives for executive  officers.  The
Company  believes  that  the  grant of stock  options  can be used to  encourage
performance that can result in enhanced stockholder value.

         In addition to the compensation paid to executive officers as described
above,  executive  officers  receive,  along with and on the same terms as other
employees,  contributions  by the Company and TeleBank  pursuant to the ESOP and
group  term life  insurance  on the same  terms as other  employees,  as well as
certain other perquisites.

         CEO  Compensation.  David A.  Smilow's  1995 and 1996  salary  remained
stable at $205,000,  equally paid by the Company and  TeleBank.  The  allocation
reflects  Mr. D.  Smilow's  duties on behalf of the  Company  including  capital
market strategies and maintaining the Company's  investments of the funds raised
thereby. The Compensation Committee increased Mr. D. Smilow's 1996 bonus

                                     AI-109

<PAGE>


$38,000  over 1995 levels based on Company  performance  as measured by the 1995
and 1996 increases in net income,  return on assets and return on  stockholders'
equity, excluding the government mandated insurance assessment.  No options were
granted to David A. Smilow in 1996.

                                                     Respectfully submitted,

                                                     Compensation Committee
                                                     ----------------------
                                                     Arlen W. Gelbard, Chairman
                                                     David R. DeCamp
                                                     Mark Rollinson


COMPARATIVE COMPANY PERFORMANCE

         The  following  chart  compares  the  yearly  percentage  change in the
cumulative  total  stockholder  return on the  Company's  Common Stock since the
initial public offering  completed in May 1994 with the cumulative  total return
on the NASDAQ Bank Index and all NASDAQ US Stocks.  The comparison  assumes $100
was  invested on May 27, 1994 in the  Company's  Common Stock and in each of the
foregoing indices and assumes reinvestment of dividends.


                               [GRAPHIC OMITTED]
<TABLE>
<CAPTION>


                                                        PERIOD ENDING 
                                   ----------------------------------------------------------
INDEX                              5/27/94   12/31/94  6/30/95   12/31/95  6/30/96   12/31/96
- ---------------------------------------------------------------------------------------------
<S>                                <C>        <C>       <C>      <C>       <C>       <C>   
TELEBANC FINANCIAL CORPORATION     100.00     91.84     93.84    126.53    159.18    216.33
NASDAQ TOTAL RETURN INDEX          100.00    103.43    128.97    146.27    165.60    179.92
NASDAC BANKS INDEX                 100.00     93.82    113.41    139.73    147.70    184.71
</TABLE>

                                     AI-110

<PAGE>

INTERESTS OF CERTAIN PERSONS

         Subject to stockholder approval of the 1997 Stock Option Plan, David A.
Smilow,  Mitchell  H.  Caplan and  William M.  Daugherty,  a Vice  President  of
TeleBanc  Capital  Markets,  Inc.,  each have been granted an option to purchase
40,000 shares of the Company's  Common Stock at $13.50 per share,  which options
will become exercisable in three  installments,  each consisting of one-third of
the  shares  covered  by  the  option,  with  the  first  installment   becoming
exercisable  for 30  days  on  February  28,  1998,  and the  second  and  third
installments  becoming exercisable for 30 days on February 28, 1999 and February
28, 2000,  respectively  so long as the optionee  continues to be an employee of
TeleBanc  or a  subsidiary  on each such date.  The  options  granted to Messrs.
Caplan and Daugherty were intended to constitute  incentive stock options to the
extent permissible under the Internal Revenue Code. The option granted to Mr. D.
Smilow was a nonqualified  option.  Subject to stockholder  approval of the 1997
Stock Option Plan,  each of Messrs.  D. Smilow and Caplan have also been granted
an option to purchase  60,000  shares of Common Stock at $13.50 per share,  with
the  option  exercisable  immediately  as to 20%  of  such  shares  and as to an
additional 20% of such shares on each of the next four anniversaries of February
25, 1997,  so long as the optionee  continues to be an employee of TeleBanc or a
subsidiary on each such anniversary.

CERTAIN TRANSACTIONS

         The  Company's  policy  is not to  enter  into  any  transactions  with
officers,  directors,  or 5%  stockholders  or other  affiliates  of the Company
unless the terms are as  favorable to the Company as those  generally  available
from  unaffiliated  third  parties.  Transactions  between  the  Company and its
affiliates will require approval by a majority of disinterested directors.

         In  connection  with the sale of Units  pursuant  to the Unit  Purchase
Agreement,  the Company entered into the Acquisition  Agreement with Arbor,  MET
Holdings  and  William  M.  Daugherty.   MET  Holdings,  the  Company's  largest
stockholder, also owns a majority of the capital stock of Arbor. Pursuant to the
Acquisition Agreement,  the Company acquired substantially all of the assets and
liabilities  of Arbor and the Company  issued  162,641 shares of Common Stock to
Arbor and paid Arbor $500,000.  The purchase price paid by the Company was based
on an independent appraisal by Corporate Finance of Washington, Inc. that valued
the Arbor assets at $3.1 million. Mr. Daugherty, the other stockholder of Arbor,
is the President of Arbor. Upon the acquisition of the Arbor assets, the Company
issued to Mr.  Daugherty  an option  for  24,201  shares  of Common  Stock  (the
"Daugherty  Option"),   which  has  an  exercise  price  of  $64,407.69  and  is
exercisable for a period of 10 years from February 28, 1997. In addition,  Arbor
has  distributed the 162,461 shares of TeleBanc Common Stock that it received in
the acquisition to its two stockholders,  MET Holdings and Mr. Daugherty.  Since
consummation  of the  Arbor  transaction,  Mr.  Daugherty  has  served as a Vice
President of TeleBanc  Capital Markets,  Inc., a wholly-owned  subsidiary of the
Company.

         As discussed above, in February 1997, the Company completed the sale of
Units pursuant to the Unit Purchase  Agreement with two investment  partnerships
managed by Conning & Company and with General  American Life Insurance  Company,
CIBC WG Argosy Merchant Fund 2, LLC, PC Investment  Company and The Northwestern
Mutual Life Insurance Company.  In connection with the Unit Purchase  Agreement,
certain  holders of the Series A Preferred  Stock are entitled to designate  two
persons  to serve as  directors  of the  Company,  who  shall be  nominated  for
election by the Company  (subject to certain  exceptions).  Such nominees to the
Board of  Directors,  Dean C. Kehler and Steven F.  Piaker,  were elected to the
Board of  Directors  effective  upon the closing of the sale of the Units by the
Company on February 28, 1997.

                                     AI-111

<PAGE>



SECURITY OWNERSHIP OF THE COMPANY'S PARENT BY MANAGEMENT

         The  following  table sets forth certain  information  as of the Record
Date with respect to the  beneficial  ownership by the management of the Company
of equity  securities of the Company's  parent,  MET Holdings.  MET Holdings has
four classes of equity  securities,  Class A Common Stock, Class B Common Stock,
6% Class A Serial  Preferred  Stock  ("Class A Serial  Preferred  Stock") and 6%
Class B Serial Preferred Stock ("Class B Serial Preferred Stock").  No shares of
Class A Serial  Preferred Stock have been issued.  The Class A Serial  Preferred
Stock and Class B Serial  Preferred  Stock have certain  limited  voting rights.
Unless otherwise required by law, the Class B Common Stock is non-voting.
<TABLE>
<CAPTION>

NAME                                                     EQUITY SECURITY OWNED                   PERCENT OF CLASS
- ----                                                     ---------------------                   ----------------
<S>                                          <C>                                                    <C>    
  and Chief Executive Officer of the
  Company and MET Holdings and                   4,091 (Class A Common Stock) (a)                      40.7 %
  Chairman of the Board and Chief Risk           1,641 (Class B Common Stock) (a)                      26.3
  Management Officer of TeleBank                 2,091 (Class B Serial Preferred Stock) (a)            41.8

Mitchell H. Caplan, Vice Chairman and
  President of the Company and MET                 987 (Class A Common Stock) (b)                       9.8
  Holdings and Vice Chairman, President          1,051 (Class B Common Stock) (b)                      16.8
  and Chief Executive Officer of TeleBank        1,079 (Class B Serial Preferred Stock) (b)            21.6

Michael A. Smilow, Director of the                 110 (Class A Common Stock)                           1.1
  Company and TeleBank                             117 (Class B Common Stock)                           1.4

Directors and Executive Officers                 5,188 (Class A Common Stock)                          51.6
  of TeleBanc as a group                         2,809 (Class B Common Stock)                          44.9
  (9 individuals)                                3,170 (Class B Serial Preferred Stock)                63.4
</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. D.
    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.

                  AMENDMENT OF CERTIFICATE OF INCORPORATION TO
            INCREASE THE NUMBER OF AUTHORIZED SHARES OF COMMON STOCK
             AND TO AUTHORIZE THE ISSUANCE OF NONVOTING COMMON STOCK
                                 (PROPOSAL TWO)

         Section 4.1 of the Certificate of Incorporation currently provides that
the total  number of shares of all classes of stock that the Company  shall have
the authority to issue is 4,000,000  shares,  consisting of 3,500,000  shares of
Common Stock and 500,000 shares of serial preferred stock. Section 4.2(a) of the
Certificate of  Incorporation  provides that each share of Common Stock shall be
identical in all respects to all the other shares of Common Stock.  The proposed
amendment to Article 4 of the  Certificate of  Incorporation  is to increase the
authorized  number of shares of Common Stock from  3,500,000 to 8,500,000 and to
authorize  the  issuance of  Nonvoting  Common  Stock.  The text of the proposed
amendment is set forth at Exhibit A to this Proxy  Statement,  and the following
discussion  of the proposed  amendment is qualified in its entirety by reference
to Exhibit A.

Increase in the Number of Shares of Authorized Common Stock

                                     AI-112

<PAGE>



         Of the 3,500,000 presently authorized shares of Common Stock, 2,211,961
were issued and outstanding on the Record Date, and a total of 2,385,624  shares
were  required to be reserved for issuance for the following  purposes:  437,230
for stock options,  345,000 for warrants issued in connection with the Company's
initial public offering in 1994 ("Initial Warrants"),  198,088 for the Warrants,
205,563 the  Contingent  Warrants and 1,199,743 for the potential  conversion of
the Preferred Stock.  Accordingly,  the Company does not have sufficient  Common
Stock to meet all of its existing obligations.  Also, subject to the approval by
stockholders  of  Proposal  Five,  the  Company  will be  required to reserve an
additional  440,000  shares for  options.  Of the 500,000  presently  authorized
shares of serial preferred stock, on the Record Date,  18,850 shares of Series A
Preferred  Stock,  4,050 shares of Series B Preferred  Stock and 7,000 shares of
Series C  Preferred  Stock were  issued and  outstanding,  and 11,050  shares of
Series A  Preferred  Stock and 25,850  shares of Series B  Preferred  Stock were
reserved for  issuance  with respect to the  potential  conversion  of Preferred
Stock. On the Record Date,  470,100 shares of authorized but not outstanding and
unreserved  shares of serial  preferred  stock  remained  available  for  future
issuance.

         The  Company  has made an  affirmative  covenant  in the Unit  Purchase
Agreement to obtain stockholder approval of this amendment.  As discussed above,
the  current  number of  authorized  but  unissued  shares  of  Common  Stock is
insufficient  to permit  the  issuance  of all of the  shares  of  Common  Stock
(whether voting or nonvoting)  called for in connection with stock options,  the
exercise of the Initial Warrants,  the Warrants and the Contingent  Warrants and
the  conversion of the  Preferred  Stock.  Additionally,  the Board of Directors
believes that the proposed  increase in the authorized shares of Common Stock in
excess of the number of shares  necessary for a Preferred  Stock  conversion and
the exercise of the Initial Warrants,  the Warrants and the Contingent  Warrants
is desirable to enhance the Company's  flexibility  in connection  with possible
future  actions,  such as use in employee  benefit  plans,  stock splits,  stock
dividends,  financings,  the raising of additional  capital  through a potential
public offering or private  placement,  possible future mergers or acquisitions,
and other general  corporate  purposes.  The unissued and  unreserved  shares of
Common Stock and serial  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 of stockholders of the Company,  except as
otherwise required by law.  Elimination of the delay occasioned by the necessity
of obtaining  stockholder  approval  will better enable the Company to engage in
financing  transactions and  acquisitions  which take full advantage of changing
market  conditions.  The Company is not  presently  engaged in any  negotiations
concerning the issuance of any shares of the additional authorized Common Stock,
nor are there any present  arrangements,  understandings or plans concerning the
issuance of such  shares,  apart from the  transactions  described in this Proxy
Statement.

         As a  Delaware  corporation,  the  Company  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, the Company's annual franchise tax is $17,540.  Increasing the number
of  authorized  shares of Common  Stock to  8,500,000  will  result in an annual
franchise tax of $42,540.  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 Common
Stock or serial  preferred stock or securities  convertible  into such stock may
have a dilutive effect on existing stockholders.

         In the event of a proposed  merger,  tender  offer or other  attempt to
gain control of the Company of which  management  does not approve,  it might be
possible  for the Board of  Directors  to  authorize  the  issuance of shares of
Common  Stock or serial  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 the Company's capital stock in order to obtain control of the Company
by means of a merger, tender offer or otherwise.

                                     AI-113

<PAGE>

         If the  proposed  amendment is approved,  after  reservation  for stock
options,  the exercise of the Initial Warrants,  the Warrants and the Contingent
Warrants,  and the potential future  conversion of the Preferred Stock,  748,651
shares of Common Stock would be available for issuance.

Authorization of Issuance of Nonvoting Common Stock

         Pursuant  to the Unit  Purchase  Agreement,  the  Company has agreed to
obtain  stockholder  approval  of  the  issuance  of  authorized  shares  of the
Company's Common Stock as Nonvoting  Common Stock.  The Unit Purchase  Agreement
and the Certificate of Incorporation provide that Nonvoting Common Stock must be
available  for issuance in certain  instances in  connection  with the Preferred
Stock.  The  purpose  of the  Nonvoting  Common  Stock is to  permit  one of the
purchasers  in the Unit  Purchase  Agreement  to convert  its shares of Series C
Preferred  Stock into a form of Common  Stock.  That  purchaser,  CIBC WG Argosy
Merchant Fund 2, LLC, is subject to regulatory  limitations  as to the ownership
of voting stock. The Company's Certificate of Incorporation provides that shares
of the  Company's  Series C  Preferred  Stock may be  converted  into  shares of
Nonvoting  Common Stock at any time.  The number of shares of  Nonvoting  Common
Stock into which  shares of the Series C Preferred  Stock shall be  converted is
the product obtained by multiplying the Applicable  Conversion Rate (as defined)
by the number of shares being  converted at any time.  Also, the  Certificate of
Incorporation  provides  that if a dividend is payable in voting Common Stock or
other  securities  of the Company that are voting  securities,  the Company must
make  available to each holder of Preferred  Stock,  at such  holder's  request,
dividends  consisting of nonvoting  securities of the Company that are otherwise
identical to the voting securities. On the Record Date, there were 18,850 shares
of Series A Preferred Stock,  4,050 shares of Series B Preferred Stock and 7,000
shares of Series C Preferred Stock issued and outstanding.  Although the Company
has no specific plans at this time, the Board of Directors could issue Nonvoting
Common Stock in connection with possible  acquisitions,  dividends,  convertible
debt issuances,  employee  incentive  programs and public and private  offerings
that are not related to the Unit Purchase Agreement.

         Holders of Nonvoting Common Stock will be entitled to receive notice of
meetings of the  Company's  stockholders,  but will have no voting rights on any
matter or thing (including the election of directors) unless otherwise  required
by law.  Each share of Nonvoting  Common  Stock may be converted  into one fully
paid and  nonassessable  share of voting  Common  Stock upon the  occurrence  of
certain  events:  (i) any  sale to the  public  in a widely  dispersed  offering
(including a public offering of stock),  (ii) any disposition of no more than 2%
of the Company's outstanding voting securities pursuant to Rule 144 or Rule 144A
promulgated  under  the  Securities  Act of  1933,  as  amended,  (iii)  certain
transfers pursuant to a right of first refusal set forth in transfer restriction
agreements  executed in  connection  with the Unit Purchase  Agreement,  or (iv)
certain  transfers in a single  transaction  to an  independent  third party who
acquires at least a majority of the Company's voting stock without regard to the
transfer of such  securities.  No  stockholder  approval  would be  necessary to
effect the conversion of Nonvoting Common Stock into Common Stock if a holder of
Nonvoting Common Stock were to exercise its conversion privilege.

         If the proposed amendment is approved, the Board of Directors may issue
authorized  shares of Nonvoting  Common Stock  without  further  approval of the
Company's  stockholders  unless  such  approval  is  required  for a  particular
transaction by applicable law or regulations. Stockholders of the Company do not
have any preemptive rights to subscribe for any shares of Nonvoting Common Stock
that may be issued.

         The  creation  of  Nonvoting  Common  Stock is not  intended to have an
anti-takeover effect. The proposed amendment to the Certificate of Incorporation
is not  part  of a plan  by  the  Board  of  Directors  to  adopt  a  series  of
anti-takeover  measures.  The  Company's  Board of Directors  does not presently
intend to propose any additional  measures  designed to discourage any unfair or
unnegotiated  takeovers  apart from the three  amendments to the  Certificate of
Incorporation   proposed  in  this  Proxy  Statement  and  those  measures  that
previously have been adopted, but

                                     AI-114

<PAGE>



reserves  the right to propose  and adopt  additional  measures  if the Board of
Directors determines that such measures are in the best interests of the Company
and its stockholders.

VOTE REQUIRED

         Adoption of the proposed  amendment of Article 4 of the  Certificate of
Incorporation  requires  the  affirmative  vote  of the  holders  of at  least a
majority  of the  outstanding  shares of stock of the  Company  entitled to vote
thereon at the Annual  Meeting.  MET  Holdings  has advised the Company  that it
intends to vote all shares of Common Stock  beneficially owned by it in favor of
this  proposal.  Each of the holders of Series A Preferred  Stock is required by
the  terms  of the Unit  Purchase  Agreement  to vote in favor of this  proposed
amendment.  MET  Holdings  and the  holders  of the  Series  A  Preferred  Stock
collectively   beneficially  own  73.8%  of  the  Company's  Voting  Securities.
Consequently,  approval  of the  amendment  of Article 4 of the  Certificate  of
Incorporation is assured.

         THE  BOARD  OF  DIRECTORS  RECOMMENDS  THAT  STOCKHOLDERS  VOTE FOR THE
PROPOSED  AMENDMENT TO INCREASE THE AUTHORIZED NUMBER OF SHARES OF THE COMPANY'S
COMMON STOCK AND TO AUTHORIZE THE ISSUANCE OF NONVOTING COMMON STOCK.


                  AMENDMENT OF CERTIFICATE OF INCORPORATION TO
                   REVISE TWO CURRENT ANTI-TAKEOVER PROVISIONS
                           (PROPOSALS THREE AND FOUR )

         The Company's Certificate of Incorporation  currently includes a number
of provisions,  so-called  "anti-takeover"  provisions,  intended to protect the
Company's  stockholders in the event of a takeover  attempt that, in the opinion
of the Board of  Directors,  may not be in the best  interests of the  Company's
stockholders.  These proposals are intended to enhance  management's  bargaining
power against potential bidders.  However,  they were adopted in connection with
the Company's  initial  public  offering in 1994,  and in  contemplation  of the
Company's  securities being widely held. That is not the case.  Furthermore,  in
the sale of Units pursuant to the Unit Purchase  Agreement,  the  limitations on
the amount of "Voting Stock" which constitutes "Control" for purposes of Article
8 has the effect of limiting  the amount of Voting  Stock which can be held by a
purchaser thereunder.  The Company agreed to amend this limitation in Article 8,
as well as to amend  Article 11,  because the Board of Directors  believes  that
these  current  provisions  need to be revised  in order to allow the  Company a
greater measure of flexibility in corporate  financing and business  combination
transactions.  The text of the proposed  amendments  of Article 8 and 11 are set
forth as Exhibit B and Exhibit C to this Proxy Statement,  respectively, and the
following discussion of the terms of the proposed amendments is qualified in its
entirety by reference to Exhibit B and Exhibit C.

Proposed Amendment of Article 8 (Proposal Three)

         Article 8 of the Certificate of Incorporation  currently  prohibits any
person from acquiring  "Control" of the Company unless such acquisition has been
approved in advance by 66-2/3% of the outstanding shares of capital stock of the
Company  entitled to vote  generally in the  election of directors  (the "Voting
Stock").  In Section  8.3 of the  Certificate  of  Incorporation,  "Control"  is
defined  as the sole or shared  power to vote or  direct  the  voting  of, or to
dispose or to direct the  disposition of 10 percent or more of the Voting Stock,
subject to certain  exceptions.  Section 8.2 of the Certificate of Incorporation
provides that, in addition to other penalties, if any person acquires Control in
violation of Article 8, all shares of stock beneficially owned by that person in
excess of 10 percent  of the  Company's  Voting  Stock  shall lose their  voting
power.

         The Board of  Directors  believes  that the  definition  of  Control is
unnecessarily restrictive, and should be modified by increasing the Voting Stock
ownership  threshold in the definition of Control from 10% to 25%. Such approval
will have the immediate effect of permitting the holders of Series B

                                     AI-115

<PAGE>



Preferred Stock (which generally is nonvoting) to convert such stock to Series A
Preferred Stock (which generally votes with the Common Stock).

Proposed Amendment of Article 11 (Proposal Four)

         Article 11 of the  Certificate  of  Incorporation  currently  prohibits
business  combinations  with an  "Interested  Stockholder"  or an  affiliate  or
associate of such person unless such business  combination  has been approved by
the  affirmative  vote of at least (i) the holders of 80% of the total number of
outstanding  shares of Voting  Stock and (ii) the holders of  two-thirds  of the
voting  power of the  outstanding  shares of the  Voting  Stock,  excluding  for
purposes of calculating the affirmative vote and the total number of outstanding
shares  under  clause  (ii)  above  all  shares  of  Voting  Stock  owned by the
Interested  Stockholder  and  its  affiliates  and  associates.  An  "Interested
Stockholder"  is  defined as any person  that is (i) the  beneficial  owner of 5
percent or more of the then outstanding Voting Stock or (ii) an affiliate of the
Company  that,  within the two years  preceding  the date in  question,  was the
beneficial owner of ten percent or more of the then outstanding Voting Stock.

         The Certificate of Incorporation further provides that this higher vote
for a business  combination  is not required if two conditions are met: (i) that
at least  two-thirds of the  "Continuing  Directors"  then in office approve the
business combination and (ii) that certain price and procedure  requirements are
met. A "Continuing  Director" is defined as a director who is unaffiliated  with
the  Interested  Stockholder  and who was a director  prior to the time that the
Interested Stockholder became an Interested  Stockholder.  If the two conditions
are met, the business  combination need only be approved by the affirmative vote
required  by law and any other  provision  of the  Certificate  of  Corporation.
Generally,  the Delaware General Corporation Law requires approval by a majority
of eligible shares to approve a business combination.

         The Board of  Directors  believes  that the higher  vote for a business
combination involving an Interested Stockholder may be unnecessarily restrictive
if either one of the two conditions set forth in the paragraph above is met. The
proposed  amendment  of Article 11 would  require  the higher  vote to approve a
business  combination  only if the business  combination did not meet one or the
other of these conditions.

         The  proposed  amendments  to Articles 8 and 11 of the  Certificate  of
Incorporation are not part of a plan by the Board of Directors to adopt a series
of anti-takeover  measures.  The Company's Board of Directors does not presently
intend to propose any additional  measures  designed to discourage any unfair or
unnegotiated  takeovers  apart from the four  amendments  proposed in this Proxy
Statement and those measures that previously have been adopted, but reserves the
right to  propose  and  adopt  additional  measures  if the  Board of  Directors
determines  that such measures are in the best  interests of the Company and its
stockholders.

VOTE REQUIRED FOR AMENDMENT OF ARTICLE 8

         Adoption of the proposed  amendment of Article 8 of the  Certificate of
Incorporation  requires the affirmative  vote of the holders of at least 66-2/3%
of the  outstanding  shares of stock of the Company  entitled to vote thereon at
the Annual Meeting. MET Holdings has advised the Company that it intends to vote
all shares of Common Stock  beneficially  owned by it in favor of this proposal.
Each of the holders of Series A Preferred  Stock is required by the terms of the
Unit  Purchase  Agreement  to vote in  favor  of this  proposed  amendment.  MET
Holdings  and  the  holders  of  the  Series  A  Preferred  Stock   collectively
beneficially  own  73.8%  of  the  Company's  Voting  Securities.  Consequently,
approval of the amendment of Article 8 of the  Certificate of  Incorporation  is
assured.

VOTE REQUIRED FOR AMENDMENT OF ARTICLE 11

         Adoption of the proposed  amendment of Article 11 of the Certificate of
Incorporation  requires the  affirmative  vote of the holders of at least 80% of
the outstanding shares of stock of the Company

                                     AI-116

<PAGE>



entitled to vote  thereon at the Annual  Meeting.  MET  Holdings has advised the
Company that it intends to vote all shares of Common Stock beneficially owned by
it in favor of this  proposal.  The holders of Series A Preferred  Stock are not
required by the terms of the Unit  Purchase  Agreement  to vote in favor of this
proposed amendment.
MET Holdings beneficially owns 48.75% of the Company's Voting Securities.

         THE  BOARD  OF  DIRECTORS  RECOMMENDS  THAT  STOCKHOLDERS  VOTE FOR THE
PROPOSED REVISIONS OF THESE TWO CURRENT ANTI-TAKEOVER PROVISIONS.


                     ADOPTION OF THE 1997 STOCK OPTION PLAN
                                 (PROPOSAL FIVE)

         The TeleBanc Financial  Corporation 1997 Stock Option Plan (the "Plan")
was adopted by the Board of Directors of TeleBanc on February 25, 1997,  subject
to  stockholder  approval  at the Annual  Meeting,  to provide  for the grant of
options to purchase shares of Common Stock to employees,  nonemployee  directors
and independent contractors of TeleBanc, its subsidiaries and affiliates.  As of
March 20, 1997, there were  approximately 51 employees,  non-employee  directors
and independent  contractors of TeleBanc and its subsidiaries and affiliates who
were eligible to participate in the Plan.

         The principal provisions of the Plan are summarized below. Such summary
does not,  however,  purport to be complete  and is qualified in its entirety by
the terms of the Plan. A copy of the Plan is attached hereto as Exhibit D and is
incorporated herein by reference.

         The Board of  Directors  of TeleBanc  believes  that stock  options are
important to attract and to encourage  the continued  employment  and service of
officers,   other  selected  employees,   non-employee  directors  and  selected
independent contractors by facilitating their acquisition of a stock interest in
TeleBanc.  The acquisition and holding of an equity interest in TeleBanc by such
individuals is in the best interest of TeleBanc  because  equity  ownership will
even more  closely  align  their  interests  with the  interests  of  TeleBanc's
stockholders.

         The  adoption  of the Plan is subject to  stockholder  approval  at the
Annual Meeting.  TeleBanc is submitting the Plan for stockholder approval at the
Annual  Meeting to allow  TeleBanc to obtain a tax deduction for the full amount
allowable with respect to the exercise of options  granted under the Plan and to
provide  flexibility to grant options  qualifying as incentive stock options for
tax purposes  ("incentive  options").  See "--Federal Income Tax Consequences of
the Plan."

DESCRIPTION OF THE PLAN

         The Plan provides for the grant of options to  employees,  non-employee
directors and independent  contractors of TeleBanc and employees and independent
contractors of any  subsidiary of TeleBanc.  A total of 440,000 shares of Common
Stock will be reserved for issuance to  employees,  non-employee  directors  and
independent contractors under the Plan, representing  approximately 19.9% of the
outstanding  shares of Common Stock on March 20, 1997. Based on the $14.50 price
of a share of Common Stock on March 31, 1997, the aggregate value of the 440,000
shares reserved for issuance under the Plan is $6.4 million.

         The Plan is administered by the Stock Option Committee,  which consists
of not less than two outside directors appointed by the Board of Directors.  The
Stock Option  Committee  selects the employees and  independent  contractors  of
TeleBanc and its  subsidiaries  and  affiliates to whom options will be granted.
Options  covering not more than 200,000 shares of Common Stock may be granted to
any employee during any calendar year.  Grants of stock options  contingent upon
stockholder approval of the Plan have been made to certain executive officers as
set out in the table below.

                                     AI-117

<PAGE>


         The option  exercise  price under the Plan may not be less than 100% of
the fair market value of the Common Stock on the date of grant of the option (or
110%  in  the  case  of  an  incentive  stock  option  granted  to  an  optionee
beneficially  owning more than 10% of the outstanding Common Stock). The maximum
option term is 10 years (or five years in the case of an incentive  stock option
granted to an  optionee  beneficially  owning  more than 10% of the  outstanding
Common  Stock).  Options  become vested and  exercisable  at the time and to the
extent provided in the option agreement  related to such Option.  Options become
exercisable  in full upon the  occurrence of a change in control of TeleBanc (as
defined in the Plan). Generally, for this purpose, a change in control is deemed
to occur if any person (i) acquires direct or indirect  beneficial  ownership of
at least 50% of the issued and  outstanding  shares of Common  Stock or (ii) has
the power  (whether as a result of  ownership of capital  stock,  by contract or
otherwise)  or ability to elect or cause the election of  directors  who, at the
time of such  election,  constitute  a  majority  of the board of  directors  of
TeleBanc.  The Stock Option  Committee  has the  discretion  to  accelerate  the
vesting and exercisability of options.

         There is a $100,000 limit on the value of stock (determined at the time
of grant) covered by incentive stock options that first become exercisable by an
optionee in any calendar year. No option may be granted more than 10 years after
the effective date of the Plan. Generally,  during an optionee's lifetime,  only
the optionee (or a guardian or committee if the optionee is  incapacitated)  may
exercise an option  except that,  upon  approval by the Stock Option  Committee,
nonqualified  options  may be  transferred  to  certain  family  members  of the
optionee, charitable organizations or to trusts for the benefit of such persons.
Incentive stock options are non-transferable except at death.

         Payment for shares purchased under options granted pursuant to the Plan
may be made either in cash or by  exchanging  shares of Common Stock of TeleBanc
with a fair market value of up to the total option  exercise  price and cash for
any difference.  Options may be exercised by directing that certificates for the
shares  purchased be delivered to a licensed  broker as agent for the  optionee,
provided that the broker tenders to TeleBanc cash or cash  equivalents  equal to
the option  exercise  price plus the  amount of any taxes that  TeleBanc  may be
required to withhold in connection with the exercise of the option.

         If an employee's employment with TeleBanc or a subsidiary, affiliate or
former subsidiary following a spin-off (a "Spin-Off Corporation")  terminates by
reason of death or permanent and total disability,  his or her options,  whether
or not then exercisable, may be exercised within three years after such death or
disability,  unless otherwise  provided with respect to a particular option (but
not later than the date the option would  otherwise  expire).  If the employee's
employment  by  TeleBanc or a  subsidiary,  affiliate  or  Spin-Off  Corporation
terminates for any reason other than death or  disability,  options held by such
optionee  terminate  three  months  after  such  termination,  unless  otherwise
provided with respect to a particular  option.  In that event, each option would
be  exercisable  to the extent it had become vested before such  termination  of
employment (unless otherwise provided in the option agreement).

         If the outstanding shares of Common Stock are increased or decreased or
changed into or exchanged for a different number or kind of shares or securities
of   TeleBanc,   by   reason   of   merger,    consolidation,    reorganization,
recapitalization,  reclassification,  stock  split-up,  combination  of  shares,
exchange  of shares,  stock  dividend or other  distribution  payable in capital
stock,  or  other  increase  or  decrease  in such  shares  without  receipt  of
consideration by TeleBanc,  an appropriate and proportionate  adjustment will be
made in the number and kinds of shares  subject to the Plan,  and in the number,
kinds and per share exercise price of shares subject to the unexercised  portion
of  options  granted  prior  to any  such  change.  Any  such  adjustment  in an
outstanding  option,  however,  will be made without a change in the total price
applicable to the  unexercised  portion of the option,  but with a corresponding
adjustment in the per share option price.

         Upon  any   dissolution  or   liquidation   of  TeleBanc,   or  upon  a
reorganization,  merger or  consolidation in which TeleBanc is not the surviving
corporation,  or upon the sale of substantially all of the assets of TeleBanc to
another corporation, or upon any transaction (including, without

                                     AI-118

<PAGE>



limitation,  a merger  or  reorganization  in which  TeleBanc  is the  surviving
corporation)  approved by the Board of Directors  which results in any person or
entity owning 80% or more of the total  combined  voting power of all classes of
stock of TeleBanc,  the Plan and the options issued  thereunder  will terminate,
unless   provision  is  made  in  connection  with  such   transaction  for  the
continuation of the Plan, the assumption of the options or both the continuation
of the Plan and the assumption of such options, or for the substitution for such
options of new options covering the stock of a successor corporation or a parent
or subsidiary thereof,  with appropriate  adjustments as to the number and kinds
of shares and the per share exercise  price.  In the event of such  termination,
all  outstanding  options  shall  be  exercisable  in full  during  such  period
immediately  prior  to the  occurrence  of  such  termination  as the  board  of
directors in its discretion shall determine.

         The Board of Directors may amend the Plan with respect to shares of the
Common Stock as to which  options  have not been  granted.  However,  TeleBanc's
stockholders  must approve any amendment that would (i) change the  requirements
as to eligibility to receive incentive stock options;  (ii) increase the maximum
number of shares in the  aggregate  for which  incentive  stock  options  may be
granted  (except  for  adjustments  upon  changes in  capitalization);  or (iii)
otherwise  cause the Plan to fail to satisfy the  requirements of Section 162(m)
of the Internal Revenue Code relating to limitations on the deduction of amounts
not constituting qualified performance-related compensation.

         The Board of Directors  at any time may  terminate or suspend the Plan.
Unless previously terminated,  the Plan will terminate automatically on February
25, 2007, the tenth anniversary of the date of adoption of the Plan by the Board
of Directors.  No termination,  suspension or amendment of the Plan may, without
the consent of the person to whom an option has been granted,  adversely  affect
the rights of the holder of the option.

NEW PLAN BENEFITS

         The table below  provides  certain  information  as of the date of this
proxy statement  regarding stock options granted under the Plan to (i) the Named
Executive  Officers  (which  includes  all  executive  officers of TeleBanc as a
group,  and (iii) all employees of TeleBanc as a group  (including  all officers
who are not  executive  officers).  No other  grants under the 1997 Stock Option
Plan have been made. All such grants are subject to stockholder  approval of the
Plan.

                                NEW PLAN BENEFITS
<TABLE>
<CAPTION>

                                                                                                   NUMBER OF
        NAME AND POSITION(S)                                  EXERCISE PRICE (A)               OPTIONS GRANTED
        --------------------                                  ------------------               ---------------

<S>                                                                 <C>                              <C>    
David A. Smilow, Chairman of the Board and                          $13.50                           100,000
   Chief Executive Officer of the Company and
   Chairman of the Board and Chief Risk Management
   Officer of TeleBank

Mitchell H. Caplan, Vice Chairman and                               $13.50                           100,000
   President of the Company and Vice Chairman,
   President and Chief Executive Officer of TeleBank

Aileen Lopez Pugh, Executive Vice President                           --                               --
   - Chief Financial Officer/Treasurer of the
   Company and TeleBank

All employees as a group (51 persons)                               $13.50                           200,000
</TABLE>
- ----------
(a) All option  grants were made at 100% of the fair market  value of the Common
    Stock on the date of grant.  Grants  covering  60,000 shares to each Messrs.
    Caplan and D. Smilow are ten-year,

                                     AI-119

<PAGE>



     nonqualified  options  vesting  20% on the date of  grant  and 20% per year
     thereafter.  Grants covering 40,000 shares to Messrs.  Caplan and D. Smilow
     are  nonqualified  options  vesting to the extent of 1/3 of such  shares on
     each of the first three  anniversaries  of the date of grant that expire if
     not exercised within 30 days of first becoming exercisable.


FEDERAL INCOME TAX CONSEQUENCES OF THE PLAN

         The  grant of an option is not a  taxable  event  for the  optionee  or
TeleBanc.

         Upon  exercising a  non-qualifying  option,  an optionee will recognize
ordinary income in an amount equal to the difference  between the exercise price
and the fair market  value of the Common  Stock on the date of exercise  (except
that, if the optionee is subject to certain  restrictions  on transfer of shares
of Common Stock, the measurement date may be delayed,  unless the optionee makes
a special tax election  within 30 days after exercise to have income  determined
without  regard to the  restrictions).  If  TeleBanc  complies  with  applicable
reporting  requirements,  it will be entitled to a business expense deduction in
the same amount.  Non-qualifying  options under the Plan are intended to satisfy
the  requirements  applicable  to "qualified  performance-related  compensation"
under the Code, so that TeleBanc should be entitled to deduct the full amount of
such compensation income without regard to the $1,000,000  limitation imposed on
the deduction of annual compensation paid to each of the chief executive officer
and  the  four  other  most  highly  compensated  officers  of a  publicly  held
corporation.  Upon a taxable  disposition  of shares  acquired  pursuant  to the
exercise of a non-incentive option, the optionee will have taxable gain or loss,
measured by the difference  between the amount  realized on the  disposition and
the tax basis of the shares (generally,  the amount paid for the shares plus the
amount treated as ordinary income at the time the option was exercised).

         If the optionee surrenders shares of Common Stock in payment of part or
all of the exercise price for  non-qualifying  options,  no gain or loss will be
recognized  with  respect to the shares  surrendered  and the  optionee  will be
treated as receiving an equivalent  number of shares pursuant to the exercise of
the option in a non-taxable  exchange.  The basis of the shares surrendered will
be  treated  as the  substituted  tax basis for an  equivalent  number of option
shares received. However, the fair market value of any shares received in excess
of the number of shares surrendered will be taxed as ordinary income.

         With respect to  "incentive  options," an optionee  will not  recognize
taxable income upon exercise of an incentive option,  and any gain realized upon
a disposition of shares received pursuant to the exercise of an incentive option
will be taxed as long-term  capital gain if the optionee holds the shares for at
least  two  years  after  the date of grant  and for one year  after the date of
exercise of the  option.  However,  the excess of the fair  market  value of the
shares  subject  to an  incentive  option on the  exercise  date over the option
exercise price will be included in the optionee's  alternative  minimum  taxable
income in the year of  exercise  (except  that,  if the  optionee  is subject to
certain  restrictions on transfer,  the  determination of the amount included in
alternative  minimum  taxable income may be delayed,  unless the optionee elects
within 30 days following  exercise to have income  determined  without regard to
such restrictions) for purposes of the alternative  minimum tax. An optionee may
be  entitled  to a credit  against  regular tax  liability  in future  years for
minimum taxes paid with respect to the exercise of incentive  options.  TeleBanc
and its subsidiaries and affiliates will not be entitled to any business expense
deduction with respect to the grant or exercise of an incentive  option,  except
as discussed below.

         For the  exercise of an incentive  option to qualify for the  foregoing
tax  treatment,  the optionee  generally  must be an employee of TeleBanc or its
subsidiaries  from the date the option is granted  through a date  within  three
months before the date of exercise.  In the case of an optionee who is disabled,
this three-month  period is extended to one year. In the case of an employee who
dies, the three-month period and the holding period for shares received pursuant
to the exercise of the option are waived.

                                     AI-120

<PAGE>


         If all of the foregoing requirements for incentive option treatment are
met except for the special  holding  period rules set forth above,  the optionee
will recognize  ordinary  income upon the disposition of the shares in an amount
equal to the  excess  of the fair  market  value of the  shares  at the time the
option was exercised over the option  exercise price.  However,  if the optionee
was subject to certain  restrictions on transfer of Common Stock at the time the
option was exercised,  the measurement date may be delayed,  unless the optionee
has made a special  tax  election  within 30 days after the date of  exercise to
have taxable income determined without regard to such restrictions.  The balance
of the  realized  gain,  if any,  will be  long-  or  short-term  capital  gain,
depending  upon whether or not the shares were sold more than one year after the
option was exercised. If the optionee sells the shares prior to the satisfaction
of the holding  period  rules but at a price below the fair market  value of the
shares at the time the option was  exercised  (or other  applicable  measurement
date),  the amount of ordinary  income (and the amount  included in  alternative
minimum  taxable  income,  if the sale occurs during the same year as the option
was exercised)  will be limited to the excess of the amount realized on the sale
over the option exercise  price.  If TeleBanc  complies with applicable (if any)
reporting  requirements,  it will be allowed a business expense deduction to the
extent the optionee recognizes ordinary income.

         If an optionee  exercises  an incentive  option by tendering  shares of
Common  Stock  with a fair  market  value  equal  to part  or all of the  option
exercise price, the exchange of shares generally will be treated as a nontaxable
exchange  (except  that  this  treatment  would not  apply if the  optionee  had
acquired the shares being  transferred  pursuant to the exercise of an incentive
option and had not satisfied the special holding period requirements  summarized
above).  If the exercise is treated as a tax free  exchange,  the optionee would
have no taxable  income from the  exchange  and  exercise  (other  than  minimum
taxable  income as  discussed  above) and the tax basis of the shares  exchanged
would be  treated  as the  substituted  basis for the  shares  received.  If the
optionee used shares  received  pursuant to the exercise of an incentive  option
(or another  statutory  option) as to which the optionee had not  satisfied  the
applicable  holding  period  requirement,  the  exchange  would be  treated as a
taxable disqualifying  disposition of the exchanged shares, with the result that
the excess of the fair market value of the shares  tendered over the  optionee's
basis in the shares would be taxable.

         The  foregoing  is a brief  summary  of some of the  principal  federal
income tax  consequences of stock option grants under the Plan and recipients of
grants  under the Plan should  consult with their  personal  tax  advisors  with
respect to such grants and transactions in stock acquired pursuant to the Plan.

REQUIRED VOTE

         Assuming  the  presence  of  a  quorum  at  the  Annual  Meeting,   the
affirmative  vote of the  holders  of a majority  of the shares of voting  stock
present in person or  represented  by proxy,  and entitled to vote at the Annual
Meeting is required to approve the Plan.

         THE BOARD OF  DIRECTORS  UNANIMOUSLY  RECOMMENDS A VOTE FOR APPROVAL OF
THE PLAN.


          RATIFICATION OF APPOINTMENT OF INDEPENDENT PUBLIC ACCOUNTANTS
                                 (PROPOSAL SIX)

         The Board of Directors has approved the  appointment of Arthur Andersen
LLP to continue as TeleBanc's independent public accountants for the year ending
December  31,  1997,  subject  to  ratification  by  stockholders  at the Annual
Meeting.  Arthur Andersen LLP has been acting as independent  public accountants
for the Company since fiscal 1995.  Representatives  of Arthur Andersen LLP will
be present at the Annual  Meeting.  They will be given an  opportunity to make a
statement  if  they  desire  to do so  and  will  be  available  to  respond  to
appropriate questions.

                                     AI-121

<PAGE>


         Unless otherwise indicated,  properly executed proxies will be voted in
favor of ratifying the appointment of Arthur Andersen LLP to audit the books and
accounts of the Company for the year ending December 31, 1997. No  determination
has been  made as to what  action  the  Board  of  Directors  would  take if the
stockholders do not ratify the appointment.

         THE BOARD OF DIRECTORS  UNANIMOUSLY  RECOMMENDS THAT  STOCKHOLDERS VOTE
FOR THE  RATIFICATION OF THE APPOINTMENT OF ARTHUR ANDERSEN LLP AS THE COMPANY'S
INDEPENDENT PUBLIC ACCOUNTANTS FOR THE YEAR ENDING DECEMBER 31, 1997.


                              STOCKHOLDER PROPOSALS

         Any proposal  that a stockholder  wishes to have  presented at the next
annual  meeting and  included  in the proxy  materials  of the  Company  must be
received  at the  main  office  of the  Company,  1111  North  Highland  Street,
Arlington,  Virginia  22201, no later than December 8, 1997. If such proposal is
in compliance with all of the  requirements of Rule 14a-8 of the Exchange Act of
1934,  as amended,  it will be included in the proxy  statement and set forth on
the form of proxy  issued for the next annual  meeting of  stockholders.  Please
send any such proposal by certified mail, return receipt requested.


                                  OTHER MATTERS

         The Board of Directors is not aware of any matters that may come before
the Annual Meeting other than those specifically  listed in the Notice of Annual
Meeting of  Stockholders.  If any other  business is properly  presented  at the
Annual  Meeting,  it is the  intention  of the proxy  holders  to vote or act in
accordance with their best judgment with respect to such matters.

                                 By order of the Board of Directors,

                                 /s/ David A. Smilow

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

                                     AI-122

<PAGE>



                                                                       EXHIBIT A
                                                                       ---------


                              TEXT OF PROPOSAL TWO
                              --------------------

         Resolved,  that  Section  4.1 of the  Company's  Amended  and  Restated
Certificate  of  Incorporation  shall be amended by deleting the text of Section
4.1 in its entirety and replacing it with the following:

                  The total  number of shares of all  classes  of stock that the
                  Corporation  shall have the  authority  to issue is  9,000,000
                  shares,  of which  500,000  shares  shall be serial  preferred
                  stock,  having  a par  value of $0.01  per  share  ("Preferred
                  Stock"), and 8,500,000 shall be classified as shares of common
                  stock, having a par value of $0.01 per share ("Common Stock").
                  The  Board of  Directors  is  expressly  authorized  to issue,
                  without  stockholder  approval,  any  unissued  shares  of the
                  Corporation's  authorized  Common  Stock as  nonvoting  Common
                  Stock ("Nonvoting Common Stock").

         Resolved,  that the second  sentence of Section 4.2(a) of the Company's
Amended and Restated  Certificate of Incorporation  shall be amended by deleting
the word "Each" at the beginning of that sentence and inserting in its place the
words "Except as provided in Section 4.2(e) hereof, each".

         Resolved,  that the first  sentence of Section  4.2(b) of the Company's
Amended and Restated  Certificate of Incorporation  shall be amended by deleting
the word "Each" at the beginning of that sentence and inserting in its place the
words "Except as provided in Section 4.2(e) hereof, each".

         Resolved,  that  Section  4.2 of the  Company's  Amended  and  Restated
Certificate of Incorporation  shall be amended by inserting a new Section 4.2(e)
which shall provide as follows:

                           (e)      NONVOTING COMMON STOCK.

                           The  holders  of  Nonvoting  Common  Stock  shall  be
                  entitled   to  notice  of   meetings   of  the   Corporation's
                  stockholders.  Notwithstanding  any  other  provision  of this
                  Amended  and  Restated  Certificate  of  Incorporation  or the
                  Corporation's Bylaws, the Nonvoting Common Stock shall have no
                  voting  rights  upon any matter or thing  (including,  without
                  limitation,  the  election of  directors)  unless  provided by
                  applicable  law.   Subject  to  and  in  compliance  with  the
                  following  provisions  of this Section  4.2(e),  each share of
                  Nonvoting  Common  Stock  held by any  person or entity may be
                  converted  into one  fully-paid  and  non-assessable  share of
                  voting Common Stock.

                                    (i) In connection  with the  disposition  of
                           shares   upon  the   occurrence   (or  the   expected
                           occurrence   as  described  in  Section   4.2(e)(iii)
                           below),  of any Conversion  Event (as defined below),
                           each  holder  of  Nonvoting  Common  Stock  shall  be
                           entitled to convert such Nonvoting  Common Stock into
                           an equal number of shares of voting Common Stock.

                                    (ii) For purposes of this Section 4.2(e),  a
                           "Conversion  Event"  shall mean,  (A) any sale to the
                           public  in a widely  dispersed  offering  (including,
                           without  limitation,  a  public  offering  registered
                           under the  Securities  Act of 1933, as amended),  (B)
                           any   disposition   under   Rule  144  or  Rule  144A
                           promulgated by the Securities and Exchange Commission
                           under the Securities Act of 1933, as amended,  or any
                           similar  rule  then  in  force  of no more  than  two
                           percent (2%) of the outstanding  voting securities of
                           the Corporation, (C) any transfer pursuant to a right
                           of  first   refusal   set   forth  in  the   Transfer
                           Restriction Agreement, dated as of February 28, 1997,
                           by and among the  Purchasers  (as  identified  in the
                           $29,900,000 Unit Purchase

                                     AI-123

<PAGE>



                           Agreement, dated as of February 19, 1997, between the
                           Purchasers and the Corporation), David A. Smilow, MET
                           Holdings  Corporation  and  the  Corporation  or  the
                           Transfer Restriction Agreement,  dated as of February
                           28, 1997,  by and among the  Purchasers,  Mitchell H.
                           Caplan, MET Holdings  Corporation and the Corporation
                           or (D) any  transfer  in a single  transaction  to an
                           independent  third  party  who  acquires  at  least a
                           majority  of the  voting  stock  of  the  Corporation
                           without  regard to the  transfer of such  securities.
                           For purposes of this Section  4.2(e)  "person"  shall
                           include  any  natural  person  and  any  corporation,
                           partnership,  joint  venture,  trust,  unincorporated
                           organization and any other entity or organization.

                                    (iii) Each holder of Nonvoting  Common Stock
                           shall be  entitled  to  convert  shares of  Nonvoting
                           Common Stock in connection with any Conversion  Event
                           if  such  holder   reasonably   believes   that  such
                           Conversion Event shall be consummated,  and a written
                           request for  conversion  from any holder of Nonvoting
                           Common Stock to the Corporation stating such holder's
                           reasonable belief that a Conversion Event shall occur
                           shall  be   conclusive   and   shall   obligate   the
                           Corporation  to effect  such  conversion  in a timely
                           manner   so  as  to  enable   each  such   holder  to
                           participate in such Conversion Event. The Corporation
                           shall not cancel the shares of Nonvoting Common Stock
                           so  converted  before  the tenth day  following  such
                           Conversion  Event and shall reserve such shares until
                           such tenth day for reissuance in compliance  with the
                           next  sentence.  If any  shares of  Nonvoting  Common
                           Stock are  converted  into  shares  of voting  Common
                           Stock in connection with a Conversion  Event and such
                           shares  of  voting  Common  Stock  are  not  actually
                           distributed,  disposed  of or sold  pursuant  to such
                           Conversion  Event, such shares of voting Common Stock
                           shall be promptly converted back into the same number
                           of shares of Nonvoting  Common Stock, and during such
                           period prior to such distribution,  disposal or sale,
                           the holder of such voting  Common  Stock shall not be
                           entitled   to  vote   such   shares   notwithstanding
                           provisions  of this Amended and Restated  Certificate
                           of Incorporation.

                                    (iv) To exercise its conversion privilege, a
                           holder of Nonvoting  Common Stock shall surrender the
                           certificate or certificates  representing  the shares
                           being  converted to the  Corporation at its principal
                           office,   and  shall  give  written   notice  to  the
                           Corporation at that office that such holder elects to
                           convert such shares. Such notice shall also state the
                           name or names (with  address or  addresses)  in which
                           the certificate or certificates  for shares of voting
                           Common Stock issuable upon such  conversion  shall be
                           issued. The certificate or certificates for shares of
                           Nonvoting  Common Stock  surrendered  for  conversion
                           shall be accompanied by proper assignment  thereof to
                           the  Corporation  or in  blank.  The date  when  such
                           written  notice  is  received  by  the   Corporation,
                           together  with  the   certificate   or   certificates
                           representing  the shares of  Nonvoting  Common  Stock
                           being converted,  shall be the "Conversion  Date". As
                           promptly as practicable  after the  Conversion  Date,
                           the Corporation  shall issue and shall deliver to the
                           holder of the shares of Nonvoting  Common Stock being
                           converted,  or on its written order, such certificate
                           or  certificates  as it may request for the number of
                           shares  of  voting  Common  Stock  issuable  upon the
                           conversion  of such shares of Nonvoting  Common Stock
                           in  accordance  with the  provisions  of this Section
                           4.2(e).  Such conversion shall be deemed to have been
                           effected immediately prior to the closing of business
                           on the  Conversion  Date, and at such time the rights
                           of the  holder as holder of the  converted  shares of
                           Nonvoting  Common Stock shall cease and the person(s)
                           in whose  name(s)  any  certificate(s)  for shares of
                           voting  Common  Stock  shall be  issuable  upon  such
                           conversion shall be deemed to have become

                                     AI-124

<PAGE>



                           the  holder or  holders  of  record of the  shares of
                           voting Common Stock represented thereby.

                                     AI-125

<PAGE>


                                                                       EXHIBIT B
                                                                       ---------


                             TEXT OF PROPOSAL THREE
                             ----------------------

         Resolved,  that the  definition  of  "Control"  in  Section  8.3 of the
Company's Amended and Restated  Certificate of Incorporation shall be amended by
deleting the word "10" and inserting in its place the word "25".

                                     AI-126

<PAGE>



                                                                       EXHIBIT C
                                                                       ---------


                              TEXT OF PROPOSAL FOUR
                              ---------------------

         Resolved,  that the first  paragraph of Section  11.2 of the  Company's
Amended and Restated  Certificate of Incorporation  shall be amended by deleting
the wo
rds  "if the  conditions  specified  in both  paragraphs  (a) and (b)" and
inserting  in their place "if the  condition or  conditions  specified in either
paragraph (a) or paragraph (b)."

                                     AI-127

<PAGE>



                                                                       EXHIBIT D
                                                                       ---------


                         TELEBANC FINANCIAL CORPORATION
                             1997 STOCK OPTION PLAN


                  TELEBANC FINANCIAL CORPORATION ("TeleBanc") hereby adopts this
TeleBanc Financial  Corporation 1997 Stock Option Plan (the "Plan") the terms of
which shall be as follows:

                  1.       PURPOSE

                  The Plan is intended to advance the  interests  of TeleBanc by
providing eligible  individuals (as designated pursuant to Section 4 below) with
an opportunity to acquire or increase a proprietary interest in TeleBanc,  which
thereby will create a stronger incentive to expend maximum effort for the growth
and success of TeleBanc and its  subsidiaries,  and will encourage such eligible
individuals  to  remain  in  the  employ  of  TeleBanc  or one  or  more  of its
subsidiaries. Each stock option granted under the Plan (an "Option") is intended
to be an "incentive stock option"  ("Incentive Stock Option") within the meaning
of  Section  422 of the  Internal  Revenue  Code of 1986,  or the  corresponding
provision of any  subsequently-enacted tax statute, as amended from time to time
(the  "Code"),  except to the extent that any such  Option (i) would  exceed the
limitations set forth in Section 7 below; (ii) is specifically designated at the
time of grant as not being an Incentive  Stock  Options;  or (iii) is granted to
someone who is not an employee of TeleBanc or any  subsidiary  or  affiliate  of
TeleBanc.

                  2.       ADMINISTRATION

                           (a)  Board.  The Plan  shall be  administered  by the
Board of Directors of TeleBanc  (the  "Board"),  which shall have the full power
and authority to take all actions,  and to make all  determinations  required or
provided  for under the Plan or any  Option  granted  or  Option  Agreement  (as
defined  in  Section 8 below)  entered  into  under the Plan and all such  other
actions  and  determinations  not  inconsistent  with  the  specific  terms  and
provisions of the Plan deemed by the Board to be necessary or appropriate to the
administration  of the Plan or any Option  granted or Option  Agreement  entered
into hereunder.  All such actions and determinations shall be by the affirmative
vote of a majority of the members of the Board present at a meeting at which any
issue  relating to the Plan is properly  raised for  consideration  or without a
meeting by written  consent of the Board executed in accordance  with TeleBanc's
Articles  of   Incorporation   and  By-Laws,   and  with   applicable  law.  The
interpretation  and construction by the Board of any provision of the Plan or of
any Option granted or Option Agreement entered into hereunder shall be final and
conclusive.

                           (b)  Committee.  The  Board  may  from  time  to time
appoint a Stock Option Committee (the  "Committee")  consisting of not less than
two  members  of the Board,  none of whom shall be an officer or other  salaried
employee of TeleBanc or any of its subsidiaries,  and each of whom shall qualify
in all  respects as a  "non-employee  director"  as defined in Rule 16b-3 of the
Securities and Exchange  Commission  under the  Securities  Exchange Act of 1934
(the "Exchange Act") and an "outside director" for purposes of Section 162(m) of
the Code. The Board,  in its sole  discretion,  may provide that the role of the
Committee shall be limited to making recommendations to the Board concerning any
determinations  to be made and  actions to be taken by the Board  pursuant to or
with respect to the Plan, or the Board may delegate to the Committee such powers
and  authorities  related  to the  administration  of the Plan,  as set forth in
Section 2(a) above, as the Board shall  determine,  consistent with the Articles
of  Incorporation  and By-Laws of TeleBanc  and  applicable  law.  The Board may
remove  members,  add members,  and fill vacancies on the Committee from time to
time, all in accordance with TeleBanc's  Articles of Incorporation  and By-Laws,
and with applicable law. The majority vote of the Committee,  or acts reduced to
or approved in writing by a majority of the members of the  Committee,  shall be
the valid acts of the Committee.

                                     AI-128

<PAGE>


                           (c) No  Liability.  No  member of the Board or of the
Committee  shall be liable  for any action or  determination  made in good faith
with respect to the Plan or any Option granted or Option Agreement  entered into
hereunder.

                           (d)  Delegation to the  Committee.  In the event that
the Plan or any  Option  granted  or Option  Agreement  entered  into  hereunder
provides for any action to be taken by or determination to be made by the Board,
such action may be taken by or such  determination  may be made by the Committee
if the power and  authority to do so has been  delegated to the Committee by the
Board  as  provided  for in  Section  2(b)  above.  Unless  otherwise  expressly
determined by the Board, any such action or determination by the Committee shall
be final and conclusive.

                  3.       STOCK

                           The stock  that may be  issued  pursuant  to  Options
granted  under the Plan  shall be shares of common  stock,  $.01 par  value,  of
TeleBanc (the  "Stock"),  which shares may be treasury  shares or authorized but
unissued  shares.  The number of shares of Stock that may be issued  pursuant to
Options granted under the Plan shall not exceed in the aggregate 440,000 shares,
subject to  adjustment as provided in Section 17 below.  If any Option  expires,
terminates,  or is  terminated  or canceled  for any reason prior to exercise in
full, the shares of Stock that were subject to the  unexercised  portion of such
Option shall be available for future Options granted under the Plan.

                  4.       ELIGIBILITY

                           (a) Employees.  Options may be granted under the Plan
to any employee of TeleBanc or any  "subsidiary  corporation"  (a  "Subsidiary")
thereof  within the meaning of Section  424(f) of the Code  (including  any such
employee  who is an officer or director of  TeleBanc or any  Subsidiary)  as the
Board shall  determine  and  designate  from time to time prior to expiration or
termination  of the Plan.  The  maximum  number of  shares of Stock  subject  to
Options  that may be  granted  under the Plan  during any  calendar  year to any
executive  officer  or  other  employee  of  TeleBanc  or any  Subsidiary  whose
compensation  is or may be subject to Code ss. 162(m) is 200,000 shares (subject
to adjustment as provided in Section 17 hereof).

                           (b) Directors and  Independent  Contractors.  Options
not intended to constitute  Incentive Stock Options may be granted to members of
the Board who are not employees of TeleBanc or any Subsidiary and to independent
contractors  performing  services for TeleBanc or a Subsidiary  as determined by
the Board from time to time on the basis of their  importance to the business of
TeleBanc or such Subsidiary.

                           (c) Multiple Grants. An individual may hold more than
one Option, subject to such restrictions as are provided herein.

                  5.       EFFECTIVE DATE AND TERM OF THE PLAN

                           (a) Effective Date. The Plan shall be effective as of
the date of adoption  by the Board,  which date is set forth  below,  subject to
approval  of  the  Plan,  within  one  year  of  such  effective  date,  by  the
shareholders of TeleBanc by a majority of the votes present and entitled to vote
at a duly held  meeting of the  shareholders  at which a quorum  representing  a
majority of all  outstanding  voting  stock is  present,  either in person or by
proxy  or  by  written  consent  in  accordance  with  TeleBanc's   Articles  of
Incorporation and By-Laws; provided,  however, that upon approval of the Plan by
the  shareholders of TeleBanc as set forth above,  all Options granted under the
Plan  on or  after  the  effective  date  shall  be  fully  effective  as if the
shareholders  of TeleBanc had approved the Plan on the  effective  date.  If the
shareholders  fail to approve the Plan within one year of such  effective  date,
any options granted hereunder shall be null and void and of no effect.

                                     AI-129

<PAGE>





                           (b) Term.  The Plan  shall  terminate  on the date 10
years from the effective date.

                  6.       GRANT OF OPTIONS

                  Subject  to the terms and  conditions  of the Plan,  the Board
may, at any time and from time to time,  prior to the date of termination of the
Plan,   grant  to  such  eligible   individuals   as  the  Board  may  determine
("Optionees"),  Options to  purchase  such number of shares of the Stock on such
terms  and  conditions  as the  Board  may  determine,  including  any  terms or
conditions  which may be necessary  to qualify  such Options as Incentive  Stock
Options.  The date on which the Board  approves  the grant of an Option (or such
later date as is specified by the Board) shall be  considered  the date on which
such Option is granted.

                  7.       LIMITATION ON INCENTIVE STOCK OPTIONS

                  An Option (other than an Option described in exception (ii) of
Section 1) shall  constitute  an  Incentive  Stock Option to the extent that the
aggregate  fair market value  (determined  at the time the Option is granted) of
the stock with respect to which  Incentive Stock Options are exercisable for the
first time by any  Optionee  during any  calendar  year  (under the Plan and all
other plans of the Optionee's employer corporation and its parent and subsidiary
corporations  within the meaning of Section  422(d) of the Code) does not exceed
$100,000. This limitation shall be applied by taking Options into account in the
order in which they were granted.

                  8.       OPTION AGREEMENTS

                  All Options granted pursuant to the Plan shall be evidenced by
written agreements ("Option Agreements"),  to be executed by TeleBanc and by the
Optionee,  in such form or forms as the Board shall from time to time determine.
Option Agreements covering Options granted from time to time or at the same time
need not contain similar  provisions;  provided,  however,  that all such Option
Agreements shall comply with all terms of the Plan.

                  9.       OPTION PRICE

                  The  purchase  price of each share of the Stock  subject to an
Option  (the  "Option  Price")  shall be fixed by the Board  and  stated in each
Option Agreement, except that the Option Price of a share of Stock subject to an
Option that is intended to  constitute  an  Incentive  Stock Option shall be not
less than 100  percent of the fair  market  value of a share of the Stock on the
date the Option is granted (as determined in good faith by the Board); provided,
however, that in the event the Optionee would otherwise be ineligible to receive
an Incentive Stock Option by reason of the provisions of Sections  422(b)(6) and
424(d) of the Code  (relating to stock  ownership of more than 10 percent),  the
Option Price of an Option that is intended to be an Incentive Stock Option shall
be not less than 110 percent of the fair market value of a share of Stock at the
time  such  Option  is  granted.  In the  event  that the  Stock is listed on an
established national or regional stock exchange, is admitted to quotation on the
National  Association of Securities  Dealers  Automated  Quotation System, or is
publicly  traded on an established  securities  market,  in determining the fair
market value of the Stock, the Board shall use the closing price of the Stock on
such  exchange or System or in such market (the highest  such  closing  price if
there is more that one such exchange or market) on the trading date  immediately
before the Option is granted  (or, if there is no such closing  price,  then the
Board shall use the mean  between the high and low prices on such date),  or, if
no sale of the Stock had been made on such  day,  on the next  preceding  day on
which any such sale shall have been made.

                  10.      TERM AND EXERCISE OF OPTIONS

                           (a) Term.  Each Option  granted  under the Plan shall
terminate  and all rights to  purchase  shares  thereunder  shall cease upon the
expiration of ten years from the date such

                                     AI-130

<PAGE>


Option is  granted,  or on such date prior  thereto as may be fixed by the Board
and stated in the Option Agreement relating to such Option;  provided,  however,
that in the event the  Optionee  would  otherwise  be  ineligible  to receive an
Incentive  Stock Option by reason of the  provisions  of Sections  422(b)(6) and
424(d) of the Code  (relating to stock  ownership  of more than 10 percent),  an
Option granted to such Optionee that is intended to be an Incentive Stock Option
shall in no event be  exercisable  after the  expiration  of five years from the
date it is granted.

                           (b) Option Period and  Limitations on Exercise.  Each
Option shall be  exercisable,  in whole or in part, at any time and from time to
time, over a period commencing on or after the date of grant and ending upon the
expiration or  termination of the Option,  as the Board shall  determine and set
forth in the Option  Agreement  relating to such  Option.  Without  limiting the
foregoing,  the Board,  subject to the terms and  conditions of the Plan, may in
its sole  discretion  provide that an Option may not be exercised in whole or in
part for any period or periods of time during which such Option is  outstanding;
provided,  however,  that any  such  limitation  on the  exercise  of an  Option
contained in any Option  Agreement may be  rescinded,  modified or waived by the
Board, in its sole discretion,  at any time and from time to time after the date
of grant of such Option, so as to accelerate the time at which the Option may be
exercised.  Each Option shall be  exercisable,  in whole or in part, at any time
and from time to time, over a period  commencing on the date of grant and ending
upon the expiration of the Option.  Notwithstanding  any other  provision of the
Plan, no Option  granted to an Optionee  under the Plan shall be  exercisable in
whole or in part prior to the date the Plan is approved by the  shareholders  of
TeleBanc as provided in Section 5 above.

                           (c) Method of Exercise. An Option that is exercisable
hereunder  may be exercised by delivery to TeleBanc on any business  day, at its
principal office, addressed to the attention of the Committee, of written notice
of exercise,  which  notice  shall  specify the number of shares with respect to
which the Option is being exercised, and shall be accompanied by payment in full
of the  Option  Price of the  shares  for which the  Option is being  exercised,
except as provided below.  The minimum number of shares of Stock with respect to
which an Option may be exercised,  in whole or in part, at any time shall be the
lesser of 100 shares or the  maximum  number of shares  available  for  purchase
under the Option at the time of  exercise.  Payment of the Option  Price for the
shares of Stock  purchased  pursuant to the  exercise of an Option shall be made
(i) in cash or in cash  equivalents;  (ii)  through  the tender to  TeleBanc  of
shares of Stock,  which shares shall be valued,  for purposes of determining the
extent to which the Option  Price has been paid  thereby,  at their fair  market
value  (determined  in the manner  described  in Section 9 above) on the date of
exercise; (iii) by delivering a written direction to TeleBanc that the Option be
exercised pursuant to a "cashless"  exercise/sale  procedure  (pursuant to which
funds to pay for  exercise of the Option are  delivered  to TeleBanc by a broker
upon receipt of stock  certificates  from TeleBanc) or a cashless  exercise/loan
procedure  (pursuant  to which the  optionees  would obtain a margin loan from a
broker to fund the exercise)  through a licensed  broker  acceptable to TeleBanc
whereby the stock  certificate or certificates for the shares of Stock for which
the Option is  exercised  will be  delivered to such broker as the agent for the
individual  exercising  the Option and the broker will deliver to TeleBanc  cash
(or cash  equivalents  acceptable to TeleBanc) equal to the Option Price for the
shares of Stock purchased pursuant to the exercise of the Option plus the amount
(if any) of federal and other taxes that  TeleBanc,  may,  in its  judgment,  be
required to withhold  with  respect to the  exercise of the Option;  (iv) to the
extent  permitted by applicable law and under the terms of the Option  Agreement
with  respect  to such  Option,  by the  delivery  of a  promissory  note of the
Optionee to TeleBanc on such terms as shall be set out in such Option Agreement;
(v) by a  combination  of the methods  described in (i),  (ii),  (iii) and (iv).
Payment in full of the Option  Price need not  accompany  the written  notice of
exercise  if the Option is  exercised  pursuant  to the  cashless  exercise/sale
procedure  described above. An attempt to exercise any Option granted  hereunder
other  than as set forth  above  shall be  invalid  and of no force and  effect.
Promptly after the exercise of an Option,  the individual  exercising the Option
shall  be  entitled  to the  issuance  of a Stock  certificate  or  certificates
evidencing  his  ownership  of such  shares.  A separate  Stock  certificate  or
certificates  shall be issued for any shares purchased  pursuant to the exercise
of an Option that is intended to be an Incentive Stock Option, which certificate
or certificates shall not include any shares that were purchased pursuant to the
exercise of an Option  that is not an  Incentive  Stock  Option.  An  individual
holding or exercising an Option shall

                                     AI-131

<PAGE>


have none of the  rights of a  shareholder  until  the  shares of Stock  covered
thereby  are fully paid and issued to him and,  except as provided in Section 18
below,  no adjustment  shall be made for dividends or other rights for which the
record date is prior to the date of such issuance.

                           (d)  Restrictions  on Transfer of Stock. If an Option
is  exercised  before the date that is six months from the later of (i) the date
of grant of the Option or (ii) the date of shareholder  approval of the Plan and
the  sale  of  stock  acquired  pursuant  to such  exercise  would  subject  the
individual  exercising the Option to liability  under Section 16 of the Exchange
Act, then such certificate or certificates  shall bear a legend  restricting the
transfer of the Stock covered  thereby  until the  expiration of six months from
the later of the date  specified  in clause (i) above or the date  specified  in
clause (ii) above.

                           (e)  Change in  Control.  In the event of a Change in
Control (as defined below),  subject to the limitations set out in Section 17(f)
hereof and except as the Board shall  otherwise  provide in an Option  Agreement
with respect to an Option granted under the Plan, all outstanding  Options shall
become  immediately  exercisable  in full,  without  regard to any limitation on
exercise  imposed  pursuant to Section 10(b) above.  For purposes of the Plan, a
"Change in  Control"  shall be deemed to occur if any person  shall (a)  acquire
direct or indirect  beneficial  ownership of more than 50% of the total combined
voting  power  with  respect  to the  election  of  directors  of the issued and
outstanding  stock of TeleBanc (except that no Change in Control shall be deemed
to have occurred if the persons who were  stockholders  of TeleBanc  immediately
before such  acquisition  own all or  substantially  all of the voting  stock or
other interests of such person immediately after such transaction),  or (b) have
the power  (whether as a result of stock  ownership,  revocable  or  irrevocable
proxies,  contract or  otherwise)  or ability to elect or cause the  election of
directors  consisting at the time of such election of a majority of the Board. A
"person" for this purpose shall mean any person, corporation, partnership, joint
venture or other  entity or any group (as such term is defined  for  purposes of
Section 13(d) of the Exchange  Act),  other than those persons who  beneficially
own, or have outstanding options or warrants to acquire,  more than five percent
of the voting stock of TeleBanc as of February  25,  1997.  For purposes of this
Section  10(e),  "fair market  value" shall be  determined  in  accordance  with
Section 9 hereof and a person shall be deemed to be a  beneficial  owner as that
term is used in Rule 13d-3 under the Exchange Act.

                  11.      TRANSFERABILITY OF OPTIONS

                  During the lifetime of an Optionee to whom an Incentive  Stock
Option is granted,  only such Optionee (or, in the event of legal  incapacity or
incompetence,  the Optionee's guardian or legal representative) may exercise the
Incentive  Stock Option.  No Option shall be assignable or  transferable  by the
Optionee  to whom it is  granted,  other than by will or the laws of descent and
distribution,  except  that the  Optionee  may  transfer  an Option  that is not
intended to  constitute  an  Incentive  Stock Option (a) pursuant to a qualified
domestic  relations  order as defined for  purposes of the  Employee  Retirement
Income  Security  Act of 1974,  as amended,  or (b) by gift:  to a member of the
"Family"  (as defined  below) of the  Optionee,  to or for the benefit of one or
more  organizations  qualifying  under Code ss.ss.  501(c)(3)  and  170(c)(2) (a
"Charitable  Organization")  or to a trust  for  the  exclusive  benefit  of the
Optionee,  one or more members of the Optionee's  Family, one or more Charitable
Organizations,  or any  combination  of the  foregoing,  provided  that any such
transferee shall enter into a written agreement to be bound by the terms of this
Agreement.  For this  purpose,  "Family"  shall mean the spouse,  siblings,  and
lineal ancestors and descendants of the Optionee.

                  12.      TERMINATION OF EMPLOYMENT OR SERVICE

                           Upon  the  termination  of the  employment  or  other
service of an Optionee with  TeleBanc or a  Subsidiary,  other than by reason of
the death or  "permanent  and total  disability"  (within the meaning of Section
22(e)(3)  of the Code) of such  Optionee,  any  Option  granted  to an  Optionee
pursuant  to the  Plan  shall  terminate  three  months  after  the date of such
termination of employment or service and thereafter  such Optionee shall have no
further  right to purchase  shares of Stock  pursuant to such Option;  provided,
however, that the Board may provide, by inclusion of

                                     AI-132

<PAGE>


appropriate language in any Option Agreement,  that the Optionee may (subject to
the general  limitations  on exercise set forth in Section 10(b) above),  in the
event of termination of employment or service of the Optionee with TeleBanc or a
Subsidiary,  exercise an Option,  in whole or in part, at any time subsequent to
such termination of employment or service and prior to termination of the Option
pursuant to Section  10(a)  above,  either  subject to or without  regard to any
installment or other  limitation on exercise  imposed  pursuant to Section 10(b)
above.  Whether a leave of absence or leave on  military or  government  service
shall constitute a termination of employment or service for purposes of the Plan
shall be  determined  by the  Board,  which  determination  shall  be final  and
conclusive.  For purposes of the Plan, a  termination  of  employment or service
with  TeleBanc or a  Subsidiary  shall not be deemed to occur if the Optionee is
immediately  thereafter  employed by or otherwise providing services to TeleBanc
or any Subsidiary.

                  13.      RIGHTS IN THE EVENT OF DEATH OR DISABILITY

                           (a) Death. If an Optionee dies while in the employ or
service  of  TeleBanc  or a  Subsidiary  or  within  the  period  following  the
termination  of  employment  or service  during which the Option is  exercisable
under Section 12 above or Section 13(b) below,  the executors or  administrators
or legatees  or  distributees  of such  Optionee's  estate  shall have the right
(subject  to the general  limitations  on  exercise  set forth in Section  10(b)
above),  at any time within one year after the date of such Optionee's death and
prior to termination of the Option  pursuant to Section 10(a) above, to exercise
any Option held by such Optionee at the date of such Optionee's  death,  whether
or not such Option was exercisable  immediately  prior to such Optionee's death;
provided,  however,  that the Board may  provide  by  inclusion  of  appropriate
language  in any  Option  Agreement  that,  in the  event  of the  death  of the
Optionee,  the executors or  administrators  or legatees or distributees of such
Optionee's estate may exercise an Option (subject to the general  limitations on
exercise set forth in Section  10(b)  above),  in whole or in part,  at any time
subsequent  to such  Optionee's  death and prior to  termination  of the  Option
pursuant to Section  10(a)  above,  either  subject to or without  regard to any
installment or other  limitation on exercise  imposed  pursuant to Section 10(b)
above.

                           (b) Disability.  If an Optionee terminates employment
or service with TeleBanc or a Subsidiary by reason of the  "permanent  and total
disability"  (within  the  meaning  of  Section  22(e)(3)  of the  Code) of such
Optionee,  then such  Optionee  shall  have the right  (subject  to the  general
limitations  on exercise set forth in Section 10(b)  above),  at any time within
one  year  after  such  termination  of  employment  or  service  and  prior  to
termination of the Option pursuant to Section 10(a) above, to exercise, in whole
or in part, any Option held by such Optionee at the date of such  termination of
employment or service,  whether or not such Option was  exercisable  immediately
prior to such termination of employment or service; provided,  however, that the
Board may provide, by inclusion of appropriate language in any Option Agreement,
that the Optionee may (subject to the general  limitations on exercise set forth
in Section  10(b)  above),  in the event of the  termination  of  employment  or
service  of  the  Optionee  with  TeleBanc  or a  Subsidiary  by  reason  of the
"permanent and total disability"  (within the meaning of Section 22(e)(3) of the
Code) of such  Optionee,  exercise  an Option  in whole or in part,  at any time
subsequent to such termination of employment or service and prior to termination
of the Option  pursuant to Section  10(a)  above,  either  subject to or without
regard to any  installment  limitation on exercise  imposed  pursuant to Section
10(b) above.  Whether a termination of employment or service is to be considered
by reason of "permanent and total disability" for purposes of this Plan shall be
determined by the Board, which determination shall be final and conclusive.

                  14.      USE OF PROCEEDS

                  The  proceeds  received  by  TeleBanc  from  the sale of Stock
pursuant to Options  granted  under the Plan shall  constitute  general funds of
TeleBanc.

                                     AI-133

<PAGE>


                  15.      REQUIREMENTS OF LAW

                           (a) Violations of Law. TeleBanc shall not be required
to sell or issue any shares of Stock under any Option if the sale or issuance of
such shares would constitute a violation by the individual exercising the Option
or TeleBanc  of any  provisions  of any law or  regulation  of any  governmental
authority,  including without limitation any federal or state securities laws or
regulations.  Any  determination in this connection by the Board shall be final,
binding, and conclusive. TeleBanc shall not be obligated to take any affirmative
action in order to cause the  exercise  of an Option or the  issuance  of shares
pursuant  thereto  to  comply  with any law or  regulation  of any  governmental
authority. As to any jurisdiction that expressly imposes the requirement that an
Option shall not be exercisable  unless and until the shares of Stock covered by
such  Option are  registered  or are  subject  to an  available  exemption  from
registration, the exercise of such Option (under circumstances in which the laws
of such jurisdiction  apply) shall be deemed  conditioned upon the effectiveness
of such registration or the availability of such an exemption.

                           (b)  Compliance  with Rule 16b-3.  The intent of this
Plan is to qualify for the  exemption  provided by Rule 16b-3 under the Exchange
Act.  To the  extent  any  provision  of the  Plan  does  not  comply  with  the
requirements  of Rule  16b-3,  it  shall be  deemed  inoperative  to the  extent
permitted  by law and  deemed  advisable  by the Board and shall not  affect the
validity of the Plan. In the event Rule 16b-3 is revised or replaced, the Board,
or the  Committee  acting on behalf of the Board,  may  exercise  discretion  to
modify this Plan in any respect  necessary  to satisfy the  requirements  of the
revised exemption or its replacement.

                  16.      AMENDMENT AND TERMINATION OF THE PLAN

                  The  Board  may,  at any time and  from  time to time,  amend,
suspend or terminate the Plan as to any shares of Stock as to which Options have
not been  granted;  provided,  however,  that no  amendment  by the Board shall,
without  approval by a majority of the votes  present and  entitled to vote at a
duly held meeting of the shareholders of TeleBanc at which a quorum representing
a majority of all  outstanding  voting  stock is,  either in person or by proxy,
present and voting on the amendment,  or by written  consent in accordance  with
applicable state law and the Articles of Incorporation  and By-Laws of TeleBanc,
change the  requirements  as to eligibility to receive  Incentive Stock Options,
increase the maximum number of shares of Stock in the aggregate that may be sold
pursuant to Incentive  Stock Options granted under the Plan (except as permitted
under  Section 17 hereof) or modify the Plan so that Options  granted  under the
Plan could not satisfy the applicable requirements of Code ss. 162(m). Except as
permitted  under Section 17 hereof,  no amendment,  suspension or termination of
the Plan shall, without the consent of the holder of the Option, alter or impair
rights or obligations under any Option theretofore granted under the Plan.

                  17.      EFFECT OF CHANGES IN CAPITALIZATION

                           (a) Changes in Stock.  If the  outstanding  shares of
Stock are  increased or  decreased or changed into or exchanged  for a different
number  or kind of  shares  or other  securities  of  TeleBanc  by reason of any
recapitalization,  reclassification,  stock split, reverse split, combination of
shares,  exchange of shares,  stock  dividend or other  distribution  payable in
capital  stock,  or other increase or decrease in such shares  effected  without
receipt of consideration by TeleBanc,  occurring after the effective date of the
Plan,  the number and kinds of shares for the  purchase of which  Options may be
granted  under the Plan shall be adjusted  proportionately  and  accordingly  by
TeleBanc.  In  addition,  the number and kind of shares  for which  Options  are
outstanding  shall  be  adjusted  proportionately  and  accordingly  so that the
proportionate  interest of the holder of the Option  immediately  following such
event shall, to the extent practicable, be the same as immediately prior to such
event. Any such adjustment in outstanding Options shall not change the aggregate
Option Price payable with respect to shares subject to the  unexercised  portion
of the  Option  outstanding  but  shall  include a  corresponding  proportionate
adjustment in the Option Price per share. If there is a distribution  payable in
the capital stock of a subsidiary  corporation of TeleBanc ("Spin-off  Shares"),
to the extent consistent with Treasury  Regulation Section  1.425-1(a)(6) or the
corresponding

                                     AI-134

<PAGE>


provision of any subsequent regulation, each outstanding Option shall thereafter
additionally  pertain  to the  number of  Spin-off  Shares  that would have been
received in such distribution by a shareholder of TeleBanc who owned a number of
shares of Common  Stock  equal to the number of shares  that are  subject to the
Option at the time of such  distribution,  and the aggregate Option Price of the
Option  shall be allocated  between the Spin-off  Shares and the Common Stock in
proportion to the relative fair market values of a Spin-off Share and a share of
Common Stock immediately after the distribution of Spin-off Shares.

                           (b) Reorganization in Which TeleBanc Is the Surviving
Corporation.  Subject  to  Subsection  (c)  hereof,  if  TeleBanc  shall  be the
surviving  corporation  in  any  reorganization,  merger,  or  consolidation  of
TeleBanc with one or more other  corporation s, any Option  theretofore  granted
pursuant  to the Plan shall  pertain to and apply to the  securities  to which a
holder of the number of shares of Stock  subject to such Option  would have been
entitled immediately  following such  reorganization,  merger, or consolidation,
with a corresponding  proportionate  adjustment of the Option Price per share so
that the aggregate  Option Price  thereafter  shall be the same as the aggregate
Option Price of the shares remaining subject to the Option  immediately prior to
such reorganization, merger, or consolidation.

                           (c)  Reorganization  in  Which  TeleBanc  Is Not  the
Surviving  Corporation  or Sale of  Assets  or Stock.  Upon the  dissolution  or
liquidation  of TeleBanc,  or upon a merger,  consolidation,  reorganization  or
other business  combination of TeleBanc with one or more other entities in which
TeleBanc is not the surviving entity, or upon a sale of all or substantially all
of the assets of TeleBanc to another entity, or upon any transaction (including,
without  limitation,  a  merger  or  reorganization  in  which  TeleBanc  is the
surviving  corporation)  approved  by the Board  which  results in any person or
entity (or persons or entities acting as a group or otherwise in concert) owning
80  percent  or more of the  combined  voting  power of all  classes of stock of
TeleBanc, the Plan and all Options outstanding hereunder shall terminate, except
to the extent  provision is made in writing in connection with such  transaction
for  the  continuation  of  the  Plan  and/or  the  assumption  of  the  Options
theretofore  granted,  or for the  substitution  for such Options of new options
covering the stock of a successor  entity,  or a parent or  subsidiary  thereof,
with  appropriate  adjustments as to the number and kinds of shares and exercise
prices, in which event the Plan and Options  theretofore  granted shall continue
in the  manner  and  under  the  terms  so  provided.  In the  event of any such
termination of the Plan, each individual  holding an Option shall have the right
(subject to Section 17(f) below and to the general  limitations  on exercise set
forth in Section 10(b) above, and except as otherwise  specifically  provided in
the  Option  Agreement  relating  to  such  Option),  immediately  prior  to the
occurrence of such  termination  and during such period  occurring prior to such
termination as the Board in its sole  discretion  shall determine and designate,
to  exercise  such  Option in whole or in part,  whether or not such  Option was
otherwise  exercisable at the time such termination occurs and without regard to
any installment  limitation on exercise imposed pursuant to Section 10(b) above.
The Board  shall  send  written  notice of an event  that will  result in such a
termination to all individuals who hold Options not later than the time at which
TeleBanc gives notice thereof to its shareholders.

                           (d)  Adjustments.  Adjustments  under this Section 17
related to stock or  securities  of TeleBanc  shall be made by the Board,  whose
determination  in that  respect  shall be final,  binding,  and  conclusive.  No
fractional shares of Stock or units of other securities shall be issued pursuant
to any such  adjustment,  and any fractions  resulting from any such  adjustment
shall be eliminated in each case by rounding downward to the nearest whole share
or unit.

                           (e) No  Limitations on  Corporation.  The grant of an
Option  pursuant  to the Plan  shall not affect or limit in any way the right or
power of TeleBanc to make  adjustments,  reclassifications,  reorganizations  or
changes of its capital or business structure or to merge, consolidate,  dissolve
or liquidate, or to sell or transfer all or any part of its business or assets.

                           (f) Parachute Limitation.  If the acceleration of the
exercisability  or  vesting of any  Option or any other  benefit to an  Optionee
under this Plan would be considered a

                                     AI-135

<PAGE>


"parachute payment" within the meaning of Section 280G(b)(2) of the Code and if,
after reduction for any applicable federal excise tax imposed by Section 4999 of
the Code (the  "Excise  Tax") and federal  income tax  imposed by the Code,  the
Optionee's net proceeds from the exercise of such Options and from other amounts
that would be so considered  would be less than the amount of the Optionee's net
proceeds resulting from the payment of the Reduced Amount described below, after
reduction  for federal  income  taxes,  then the  exercisability  and vesting of
Options  and other  benefits  provided  under the Plan  shall be  limited to the
Reduced Amount.  The "Reduced  Amount" shall be the largest amount that could be
received by the Optionee  under the Plan and each Option  Agreement such that no
payment or other  benefit  received  by the  Optionee  under the Plan and Option
Agreements and any other agreement,  contract,  or  understanding  heretofore or
hereafter  entered into between the Optionee and TeleBanc or any Subsidiary (the
"Other  Agreements") and any formal or informal plan or other arrangement (other
than the Plan) heretofore or hereafter adopted by TeleBanc or any Subsidiary for
the direct or indirect  provision of  compensation  to the  Optionee  (including
groups or classes of  participants or  beneficiaries  of which the Optionee is a
member),  whether or not such compensation is deferred, is in cash, or is in the
form of a benefit to or for the Optionee (a "Benefit  Plan") would be subject to
the Excise Tax. In the event that the  Optionee  shall be limited to the Reduced
Amount under the preceding sentence,  then the Optionee shall have the right, in
the Optionee's  sole  discretion,  to designate those payments or benefits under
the Plan and Option  Agreements,  any Other  Agreements,  and any Benefit Plans,
that should be reduced or  eliminated  so as to avoid having the benefits to the
Optionee  under the Plan and Option  Agreements be subject to the Excise Tax. In
the event that the Optionee would otherwise be deemed to have received an amount
that would  constitute  a  parachute  payment,  the amount  received by him that
exceeds the maximum amount permissible under this Section 17(f) shall be treated
as a loan to him and shall be repaid, with interest,  to the extent necessary to
reduce the amount paid to the maximum  permissible  amount. The interest rate of
any such loan shall be at the minimum rate  necessary to avoid  characterization
of the loan as an excess parachute  payment and the other terms of any such loan
shall  conform to customary  and  reasonable  terms that would be  applicable to
loans of a similar unsecured type made by a bank or other financial  institution
to an  unrelated  third  party.  Any such loan shall be repaid in full not later
than six months after the date on which  TeleBanc  notifies the Optionee  that a
loan relationship  exists,  and may be repaid by the Optionee without prepayment
penalty at any time during such six month period.

                  18.      DISCLAIMER OF RIGHTS

                  No  provision  in the Plan or in any Option  granted or Option
Agreement  entered  into  pursuant to the Plan shall be construed to confer upon
any individual the right to remain in the employ of TeleBanc or any  Subsidiary,
or to  interfere  in any way with the right and  authority  of  TeleBanc  or any
Subsidiary  either to increase or decrease the compensation of any individual at
any time,  or to terminate  any  employment  or other  relationship  between any
individual and TeleBanc or any Subsidiary.

                  19.      NONEXCLUSIVITY OF THE PLAN

                  Neither  the  adoption of the Plan nor the  submission  of the
Plan to the shareholders of TeleBanc for approval shall be construed as creating
any  limitations  upon the right and  authority of the Board to adopt such other
incentive compensation arrangements (which arrangements may be applicable either
generally to a class or classes of individuals or  specifically  to a particular
individual or individuals) as the Board in its discretion  determines desirable,
including,   without  limitation,   the  granting  of  stock  options  or  stock
appreciation rights otherwise than under the Plan.

                                      * * *

                                     AI-136
<PAGE>


                  This  Plan was  duly  adopted  and  approved  by the  Board of
Directors  of  TeleBanc  by  resolution  at a  meeting  held on the  25th day of
February, 1997.


                                                /s/ Sang-Hee Yi
                                                --------------------------------
                                                Assistant Secretary of TeleBanc


                  This Plan was duly approved by the shareholders of TeleBanc at
a meeting held the ______ day of ________________, 1997.


                                                --------------------------------
                                                Secretary of TeleBanc



                                     AI-137


<PAGE>


APPENDIX II

Quarterly Report of the Corporation on Form 10-Q for the Quarter Ended September
30, 1997

                                    FORM 10-Q
                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549



[X] Quarterly Report Pursuant to Section 13 or 15(d) of the Securities  Exchange
Act of 1934

                    FOR THE QUARTER ENDED SEPTEMBER 30, 1997

[ ] Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange
Act of 1934

                          Commission File No. 33-76930

                         TELEBANC FINANCIAL CORPORATION
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)


          Delaware                                  13-3759196
          --------                                  ----------
(State or other jurisdiction of       (I.R.S. Employer Identification Number)
 incorporation or organization)


               1111 N. Highland Street, Arlington, Virginia 22201
               --------------------------------------------------
               (Address of principal executive office) (Zip code)


                                 (703) 247-3700
                                 --------------
              (Registrant's telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports required
to be filed  by  Section  13 or 15 (d) of the  Securities  Exchange  Act of 1934
during the preceding 12 months (or for such shorter  period that the  registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days.

                        Yes  X                    No
                            ----                      ---- 
Indicate the number of shares  outstanding  for the  issuer's  classes of common
stock, as of November 6, 1997.

   $.01 par value of common stock                             2,224,161
   -------------------------------                            --------- 
             (class)                                        (outstanding)

                                     AII-1

<PAGE>


                         TELEBANC FINANCIAL CORPORATION

                                   FORM 10-Q

                                      INDEX


Part I - Financial Information                                           Page
- ------------------------------                                           ----

Consolidated Statements of Financial Condition -September 30, 1997 
   and December 31, 1996                                                  3

Consolidated Statements of Operations - Three and nine months ended 
   September 30, 1997 and 1996                                            4

Consolidated Statements of Changes in Stockholders' Equity - Nine 
   months ended September 30, 1997 and 1996                               6

Consolidated Statements of Cash Flows - Nine months ended 
   September 30, 1997 and 1996                                            7

Notes to Consolidated Financial Statements                                9

Management's Discussion and Analysis of Financial Condition and 
   Results of Operations                                                 13


Part II - Other Information
- --------------------------- 

Item 5, Other Information                                                21

Item 6, Exhibits and Reports on Form 8-K                                 21

Signatures                                                               22

                                     AII-2

<PAGE>



                         TELEBANC FINANCIAL CORPORATION

                 Consolidated Statements of Financial Condition

                  (Dollars in Thousands, Except Per Share Data)

<TABLE>
<CAPTION>

                                                                                      September 30,        December 31,
Assets:                                                                                   1997                 1996
                                                                                          ----                 ----- 
                                                                                       (unaudited)

<S>                                                                                        <C>             <C>       
Cash and cash equivalents                                                                  $ 5,123         $   3,259
Investment securities available for sale                                                    65,750            78,826
Mortgage-backed securities available for sale and trading                                  240,091           184,743
Loans receivable, net                                                                      324,968           185,757
Loans receivable held for sale                                                             170,343           166,064
Other assets                                                                                32,258            29,316
                                                                                            ------            ------       
                                 Total assets                                            $ 838,533         $ 647,965
                                                                                           =======           =======  
Liabilities and Stockholders' Equity:

Liabilities:
Deposits                                                                                 $ 445,241         $ 390,486
Advances from the Federal Home Loan Bank of Atlanta                                        170,000           144,800
Securities sold under agreements to repurchase                                             122,408            57,581
Subordinated debt                                                                           29,556            16,586
Other liabilities                                                                           16,466            13,854
                                                                                            ------            ------
                               Total liabilities                                           783,671           623,307
                                                                                           -------           -------
Corporation-Obligated Mandatorily Redeemable Capital Securities of
       Subsidiary Trust Holding Solely Junior Subordinated
       Debentures of the Corporation
                                                                                             9,602                --
Commitments and contingencies                                                                   --                --

Stockholders' equity:
4% Cumulative Preferred Stock, $0.01 par value,
       500,000 shares authorized
       Series A, 18,850 issued and outstanding                                                  --                --
       Series B, 4,050 issued and outstanding                                                   --                --
       Series C, 7,000 issued and outstanding                                                   --                --
Common stock, $0.01 par value, 3,500,000 shares authorized;
       2,211,961 and 2,049,500 issued and outstanding                                           22                20
Additional paid-in capital                                                                  31,392            14,637
Retained earnings, substantially restricted                                                 10,496             7,905
Unrealized gain on securities available for sale, net of deferred tax                        3,350             2,096
                                                                                             -----             -----          
                          Total stockholders' equity                                        45,260            24,658
                                                                                            ------            ------       
                               Total liabilities & stockholders' equity                  $ 838,533         $ 647,965
                                                                                           =======           =======
</TABLE>

          See accompanying notes to consolidated financial statements.

                                     AII-3

<PAGE>


                         TELEBANC FINANCIAL CORPORATION

                      CONSOLIDATED STATEMENTS OF OPERATIONS

                  (Dollars in Thousands, Except Per Share Data)

                                   (unaudited)
<TABLE>
<CAPTION>

                                                                        Three Months Ended            Nine Months Ended
                                                                           September 30,                 September 30,
                                                                           ------------                  ------------  
                                                                        1997           1996           1997         1996
                                                                        ----           ----           ----         ----
Interest income:
<S>                                                                    <C>            <C>            <C>          <C>     
   Mortgage loans and other loans                                    $  8,855       $  6,080       $ 24,727     $ 16,946
   Mortgage-backed and related securities                               4,248          4,483         13,179       14,117
   Investment securities                                                1,348          1,289          4,330        3,261
   Other                                                                  369             19            697           43
                                                                          ---             --            ---           --
         Total interest income                                         14,820         11,871         42,933       34,367
                                                                       ------         ------         ------       ------
Interest expense:
   Deposits                                                             6,649          5,635         18,686       15,419
   Advances from the Federal Home Loan Bank of Atlanta                  2,528          1,902          6,784        4,980
   Reverse repurchase agreements                                        1,493            978          5,422        3,885
   Subordinated debt                                                      878            519          2,399        1,556
                                                                          ---            ---          -----        -----
        Total interest expense                                         11,548          9,034         33,291       25,840
                                                                       ------          -----         ------       ------
        Net interest income                                             3,272          2,837          9,642        8,527

Provision for loan losses                                                 120            125            671          744
                                                                          ---            ---            ---          ---
        Net interest income after provision for loan losses             3,152          2,712          8,971        7,783
                                                                        -----          -----          -----        -----
Non-interest income:
   Gain on sale of available for sale & trading securities                408            181          1,827          263
   Gain on sale of loans                                                  226             98            636          415
   Fees, service charges and other                                        450            261            472          758
                                                                          ---            ---            ---          ---
        Total non-interest income                                       1,084            540          2,935        1,436
                                                                        -----            ---          -----        -----
                                   (continued)
</TABLE>

          See accompanying notes to consolidated financial statements.

                                     AII-4

<PAGE>


                         TELEBANC FINANCIAL CORPORATION

                CONSOLIDATED STATEMENTS OF OPERATIONS (CONTINUED)

                  (Dollars in Thousands, Except Per Share Data)

                                   (unaudited)
<TABLE>
<CAPTION>
                                                                 Three Months Eneded               Nine Months Ended
                                                                     September 30,                   September 30,
                                                                     ------------                    ------------
                                                                  1997           1996             1997           1996
                                                                  ----           ----             ----           ---- 
<S>                                                                  <C>              <C>            <C>            <C>  
Non-interest expenses:
     General and administrative expenses:
       Compensation and employee benefits                         1,049            882            3,427          2,670
       Federal insurance assessment                                  --          1,671               --          1,671
       Other                                                      1,029            734            2,798          2,373
                                                                  -----          -----            -----          -----
            Total general and administrative expenses             2,078          3,287            6,225          6,714
                                                                  -----          -----            -----          -----
     Other non-interest expenses:
       Net operating costs of real estate acquired
          through foreclosure                                        55            126              185            173
       Amortization of goodwill and other intangibles               204            121              486            457
                                                                    ---            ---              ---            ---
            Total other non-interest expenses                       259            247              671            630
                                                                    ---            ---              ---            ---
                  Total non-interest expenses                     2,337          3,534            6,896          7,344
                                                                  -----          -----            -----          -----
       Income (loss) before income tax expense and
             minority interest                                    1,899           (282)           5,010          1,875

Income tax expense (benefit)                                        709           (220)           1,682            528

Minority interest in subsidiary                                    (286)            --             (353)            --
                                                                   -----            --             -----            --
       Net income (loss)                                        $   904        $   (62)        $  2,975        $ 1,347
                                                                    ===            ====           =====          =====
Preferred stock dividends                                           162             --              384             --
                                                                    ---             --              ---             --
Net income after preferred stock dividends                      $   742        $   (62)        $  2,591        $ 1,347
                                                                    ===            ====           =====          =====
Net income per common share:
       Primary                                                  $  0.26         $(0.02)        $   0.94        $  0.63
       Fully diluted                                               0.26          (0.03)            0.93           0.63

</TABLE>

          See accompanying notes to consolidated financial statements.

                                     AII-5

<PAGE>


                         TELEBANC FINANCIAL CORPORATION

           CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY


              FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996

                             (Dollars in Thousands)

                                   (unaudited)
<TABLE>
<CAPTION>
                                                                                                 Unrealized
                                                                                                    Gain
                                                                      Additional                on Available
                                           Preferred       Common       Paid-in     Retained      for Sale
                                             Stock         Stock        Capital     Earnings     Securities       Total
                                             -----         -----        -------     --------     ----------       -----
<S>                                       <C>              <C>         <C>        <C>           <C>            <C>     
Balances at December 31, 1995             $     --         $ 20        $ 14,637   $   5,352     $   1,556      $ 21,565
                                                

Net income for the nine months ended
  September 30, 1996                            --           --              --       1,346            --         1,346

Unrealized Gain on Available for Sale
  Securities,  net of tax effect                --           --              --          --           928           928
                                                --           --          ------       -----         -----        ------
Balances at September 30, 1996            $     --         $ 20        $ 14,637    $  6,698   $     2,484      $ 23,839
                                                ==           ==          ======       =====         =====        ======    



Balances at December 31, 1996             $     --         $ 20        $ 14,637   $   7,905     $   2,096      $ 24,658
                                                

Net income for the nine months ended
  September 30, 1997                            --           --              --       2,975            --         2,975

Stock issued                                    --            2           1,474          --            --         1,476

Issuance of 4% cumulative Preferred             --           --           9,634          --            --         9,634
  Stock, Series A

Issuance of 4% cumulative Preferred             --           --           2,070          --            --         2,070
  Stock, Series B

Issuance of 4% cumulative Preferred             --           --           3,577          --            --         3,577
  Stock, Series C

Dividends on 4% cumulative Preferred            --           --              --        (384)            --         (384)
  Stock

Unrealized Gain on Available for Sale
  Securities,  net of tax effect                --           --              --          --         1,254         1,254
                                                --           --          ------      ------         -----        ------
Balances at September 30, 1997            $     --         $ 22        $ 31,392   $  10,496       $ 3,350      $ 45,260
                                                ==           ==          ======      ======         =====        ======
</TABLE>

          See accompanying notes to consolidated financial statements.

                                     AII-6

<PAGE>

                         TELEBANC FINANCIAL CORPORATION

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

                             (Dollars in thousands)

                                   (unaudited)
<TABLE>
<CAPTION>
                                                                                           Nine Months Ended
                                                                                           -----------------
                                                                                             September 30,
                                                                                             -------------
                                                                                        1997                1996
                                                                                        ----                ----
<S>                                                                                  <C>                 <C>       
Net cash (used in) provided by operating activities                                $  (16,375)         $   15,692
                                                                                      --------             ------
Cash flows from investing activities:
   Purchases of held-to-maturity loans                                               (184,634)           (105,761)
   Equity investments in subsidiaries                                                  (1,608)             (1,383)
   Purchases of available-for-sale securities                                        (250,956)           (274,147)
   Proceeds from sale of available-for-sale securities                                125,520             206,639
   Proceeds from maturities of and principal payments on
     Available-for-sale securities and loans                                          162,030             109,354
   Net sales (purchases) of premises and equipment                                        420                (623)
   Proceeds from sale of foreclosed real estate                                         1,239                 514
                                                                                        -----                 ---
Net c
ash used in investing activities                                                (147,989)            (65,407)
                                                                                     ---------           ---------
</TABLE>

                                   (continued)

          See accompanying notes to consolidated financial statements.

                                     AII-7

<PAGE>

                         TELEBANC FINANCIAL CORPORATION

                CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

                             (Dollars in thousands)

                                   (unaudited)
<TABLE>
<CAPTION>
                                                                                              Nine Months Ended
                                                                                              -----------------
                                                                                                September 30,
                                                                                                -------------
                                                                                            1997              1996
                                                                                            ----              ----
<S>                                                                                      <C>                <C>   
Cash flows from financing activities:
   Net increase in non-interest bearing demand, savings, and
     NOW deposit accounts and certificates of deposit accounts                           37,256             75,924
   Increase in advances from FHLB                                                       244,000            237,000
   Payments on advances from FHLB                                                       218,800)          (221,000)
   Net decrease (increase) in securities sold under agreements
     to repurchase                                                                       64,827            (46,218)
   Net increase in other borrowed funds                                                  12,970                 68
   Issuance of trust preferred stock                                                      9,602                 --
   Issuance of common stock and 4% preferred stock                                       16,757                 --
   Dividends paid on common and preferred stock                                           (384)                 --


Net cash provided by financing activities                                              166,228              45,774
                                                                                       -------             -------

Net increase (decrease) in cash and cash equivalents                                     1,864              (3,941)

Cash and cash equivalents at beginning of period                                         3,259               8,965
                                                                                         -----               -----
Cash and cash equivalents at end of period                                           $   5,123            $  5,024
                                                                                         =====               =====


Supplemental information:

Interest paid on deposits and borrowed funds                                         $  26,526            $ 11,770
Income taxes paid                                                                          853                 822
Transfers from loans to real estate acquired through foreclosures                          568                 326
Gross unrealized gain on securities available for sale                                   1,888               1,292
Tax effect of gain on available for sale securities                                        634                 364

</TABLE>

          See accompanying notes to consolidated financial statements.

                                     AII-8

<PAGE>

                         TELEBANC FINANCIAL CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
         FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1997 AND 1996

NOTE 1.       BASIS OF PRESENTATION

         TeleBanc  Financial  Corporation,  (the "Company") was  incorporated on
January 26, 1994 and in March,  1994 became the direct  savings and loan holding
company parent of TeleBank (the "Bank"), formerly known as Metropolitan Bank for
Savings, F.S.B. The primary business of the Company is the business of the Bank,
the Bank's subsidiaries and TeleBanc Capital Markets, Inc. ("TCM"), a registered
investment  advisor,  funds manager and  broker-dealer.  The Bank is a federally
chartered  savings  bank in which  deposit  accounts  are insured to  applicable
limits by the Federal Deposit Insurance Corporation  ("FDIC").  The consolidated
financial  statements  include  financial  information  from TeleBanc  Financial
Corporation and its wholly-owned subsidiaries.

         The financial statements as of September 30, 1997 and for the three and
nine months ended September 30, 1997 and 1996 are unaudited,  but in the opinion
of management,  contain all adjustments,  consisting  solely of normal recurring
entries,  necessary to present fairly the consolidated financial condition as of
September 30, 1997 and the results of consolidated  operations for the three and
nine  months  ended  September  30, 1997 and 1996.  The results of  consolidated
operations  for the three  and nine  months  ended  September  30,  1997 are not
necessarily  indicative of the results that may be expected for the entire year.
The Notes to Consolidated  Financial  Statements for the year ended December 31,
1996,  included in the Company's Annual Report to Stockholders for 1996,  should
be read in conjunction with these statements.

         Certain prior year's amounts have been  reclassified  to conform to the
current year's presentation.

NOTE 2.  NET INCOME PER COMMON SHARE

         In February  1997,  the  Financial  Accounting  Standards  Board issued
Statement of Financial  Accounting Standards No. 128 "Earnings per Share" ("SFAS
128"),  effective  December 15, 1997. This statement  specifies the computation,
presentation,  and  disclosure  requirements  for earnings per share ("EPS") for
entities with publicly held common stock or potential  common stock.  The impact
on the Company has been calculated below:

                                     AII-9

<PAGE>

                         TELEBANC FINANCIAL CORPORATION

                            Pro Forma EPS Calculation
<TABLE>
<CAPTION>
                                                              Three months ended             Nine months ended
                                                                 September 30,                 September 30,
                                                         ------------------------------------------------------------
Per share amounts                                             1997           1996           1997           1996
                                                         ------------------------------------------------------------

<S>                                                       <C>             <C>            <C>            <C>      
Primary EPS as reported                                   $    0.26       $  (0.02)      $    0.94      $    0.63
Effect of SFAS 128                                             0.07          (0.01)           0.25           0.03
                                                               ----          ------           ----           ----
Pro forma basic EPS                                       $    0.33       $  (0.03)      $    1.19      $    0.66
                                                               ====          ======           ====           ====

Fully diluted EPS as reported                             $    0.26       $  (0.03)      $    0.93      $    0.63
Effect of SFAS 128                                            (0.02)          0.01           (0.11)         (0.18)
                                                              ------         ------          ------         ------
Pro Forma diluted EPS                                     $    0.24       $  (0.02)      $    0.82      $    0.45
                                                               ====          ======           ====           ====
</TABLE>

         Basic  earnings per common share,  as required by SFAS 128, is computed
by dividing  adjusted net income by the total of the weighted  average number of
common  shares  outstanding  during  the  respective  periods.  The year to date
weighted average number of common shares outstanding was 2,179,510 and 2,049,500
for the Company at September 30, 1997 and 1996,  respectively.  Weighted average
shares  outstanding  also include  common  stock  equivalents  which  consist of
outstanding  stock  options  and  warrants,  if such  options  or  warrants  are
dilutive.

                            Pro Forma EPS Calculation
<TABLE>
<CAPTION>
                                                      Income                 Shares             Per Share Amount
                                                      ------                 ------             ----------------
                                                             For the Quarter Ended September 30, 1996
                                              -----------------------------------------------------------------------
<S>                                                    <C>                   <C>                  <C>
Basic earnings per share
Net income                                    $       (62,000)            2,049,500            $   (0.03)
                                                                                         =========================
Options issued to management                               --               528,019
Warrants                                                   --               127,373
                                              ------------------------------------------
Diluted earnings per share                    $       (62,000)            2,704,892            $   (0.02)
                                              ======================================================================

                                                             For the Quarter Ended September 30, 1997
                                              -----------------------------------------------------------------------
Net income                                    $       904,000
less: Preferred Stock Dividends                      (162,000)
                                              -----------------------
Basic earnings per share
Income available to common shareholders
                                              $       742,000             2,218,513            $    0.33
                                                                                           =======================
Options issued to management                               --               382,677
Warrants                                                   --               254,261
Convertible preferred stock                           162,000               910,180
                                              ----------------------------------------------
Diluted earnings per share                    $       904,000             3,765,631            $    0.24
                                              ======================================================================

</TABLE>

                                     AII-10

<PAGE>

                         TELEBANC FINANCIAL CORPORATION

NOTE 3.       RECENT EVENTS

         On February  28, 1997,  the Company sold $29.9  million of units in the
form of 4%  convertible  preferred  stock,  9.5% senior  subordinated  notes and
warrants,  and  purchased  substantially  all of the  assets  of  Arbor  Capital
Partners,  Inc. ("Arbor"),  a registered  investment advisor,  funds manager and
broker-dealer.  MET Holdings, TeleBanc's majority shareholder,  owned a majority
of Arbor. In connection with this sale, the Company incurred  approximately $1.7
million of  expenses,  of which,  approximately  $725,000 is  attributed  to the
senior subordinated notes which will be amortized through March 31, 2004.

         The $29.9 million of units were sold to investment partnerships managed
by Conning & Co., CIBC Wood Gundy Argosy  Merchant Fund 2, LLC, The  Progressive
Corporation and The Northwestern Mutual Life Insurance Company. Upon the sale of
the units,  representatives  from the Conning partnerships and the CIBC Merchant
Fund were appointed to the Company's  Board.  The units consist of $13.7 million
in 9.5%  senior  subordinated  notes with  198,088  detachable  warrants,  $16.2
million in 4.0% convertible  preferred  stock, and rights to 205,563  contingent
warrants.  The senior subordinated notes are due on March 31, 2004 and stipulate
increases over time in interest rates  subsequent to March 31, 2002 from 9.5% up
to 15.25%.  The warrants are  exercisable  at $9.50 with an  expiration  date of
February 28, 2005.  Consisting of Series A Voting  Convertible  Preferred Stock,
Series  B  Nonvoting   Convertible   Preferred  Stock  and  Series  C  Nonvoting
Convertible  Preferred  Stock,  the preferred  stock is convertible to 1,199,743
shares of common  stock.  Series A and Series B shares may be  converted  at any
time into fully-paid and non-assessable  shares of Voting Common Stock. Series C
shares  may be  converted  at any time to  Series A or Series B shares or at any
time into fully-paid and  non-assessable  nonvoting common stock. The contingent
warrants may be exercised upon a change of control or at any time after February
29, 2002 ("Exercise  Event"). If the Company's annual internal rate of return is
less than 25% at the time of an Exercise  Event,  unit  holders may exercise the
contingent  warrants  for  $0.01  until an  internal  rate of  return  of 25% is
obtained.

         Also in connection with the sale of units, the Arbor asset  acquisition
was structured as a tax free issuance of 162,461 shares of TeleBanc common stock
and a $500,000  cash  payment for the Arbor  assets.  An  independent  appraisal
valued the assets to be acquired  from Arbor at $3.1  million.  Consistent  with
TeleBanc's  charter,  the number of shares issued to Arbor as consideration  was
limited to 5% of total market value of outstanding TeleBanc stock at the time of
acquisition.

         In June 1997,  the Company  formed  TeleBanc  Capital Trust I, which in
turn  sold,  at par,  10,000  shares of trust  preferred  securities,  Series A,
liquidation amount of $1,000, for a total of $10,000,000 in a private placement.
TeleBanc  Capital Trust I is a business  trust formed for the purpose of issuing
capital securities and investing the proceeds in junior subordinated  debentures
issued by the company. The trust preferred securities mature in 2027 and have an
annual dividend rate of 11.0% payable semi-annually, beginning in December 1997.
The net proceeds will be used for general  corporate  purposes which include the
funding  of Bank  operations  to create and expand  its  financial  service  and
product operations.

                                     AII-11

<PAGE>

NOTE 4.       COMMITMENTS AND CONTINGENT LIABILITIES

         In managing the  Company's  interest-rate  risk,  the Company  utilizes
financial  derivatives in the normal course of business.  These products consist
primarily of interest rate cap and swap  agreements.  Financial  derivatives are
employed to assist in the management  and/or reduction of interest rate risk for
the Company and can  effectively  alter the interest  sensitivity of segments of
the balance sheet for specified periods of time.

         The  Company  accounts  for  interest  rate  swap  agreements  and  cap
agreements as hedges of debt issuances,  deposit balances and investment in loan
portfolio  to which such  agreements  have been  specifically  designated.  Cash
remittances  due or  received  pursuant  to these  agreements  are  reported  as
adjustments  to  interest  expense on an accrual  basis.  Any  premiums  paid in
conjunction  with these  interest rate swap and cap  agreements are amortized as
additional  interest  expense  on a  straight-line  basis over the term of these
agreements.  Any gain or loss upon early  termination of these instruments would
be deferred and amortized as an adjustment to interest  expense over the term of
the applicable interest rate agreement.

                                     AII-12

<PAGE>

                         TELEBANC FINANCIAL CORPORATION

                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
          FINANCIAL CONDITION AND RESULTS OF OPERATIONS, AS OF AND FOR
               THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1997

         This discussion and analysis includes  descriptions of material changes
which  have  affected  the  Company's   consolidated   financial  condition  and
consolidated  results of operations during the periods included in the Company's
financial statements.

FINANCIAL CONDITION (SEPTEMBER 30, 1997 COMPARED TO DECEMBER 31, 1996)

         The Company's  total assets  increased by $190.5  million or 29.4% from
$648.0 million at December 31, 1996 to $838.5 million at September 30, 1997. The
increase in total assets primarily reflects  increases in loans receivable,  net
and  loans  held for  sale of  $143.5  million,  or  40.8%  and  mortgage-backed
securities  available  for sale and  trading  of $55.3  million,  or 30.0%.  The
increase in loans  receivable  includes  purchases of primarily  adjustable rate
loans. In February,  1997, the Company raised $28.2 million of net proceeds from
the sale of units  consisting of debt and equity  securities.  In June 1997, the
Company raised $10.0 million from the sale of Trust  Preferred  securities  (see
Note 1 to Consolidated  Financial Statements for the three and nine months ended
September 30, 1997 and 1996).  The Company  continues to invest the net proceeds
as additional  equity  capital of the Bank.  The increase in asset size reflects
management's  initial  efforts to leverage the proceeds  raised from the sale of
units and capital  securities.  The Company intends to continue to leverage such
proceeds, as well as capital raised from earnings,  for additional growth in the
foreseeable future.

         The Company funded its asset growth with a mix of securities sold under
agreements to repurchase ("reverse repos"),  Federal Home Loan Bank advances and
deposits.  Total  deposits  increased  by $54.8  million,  or 14.0% from  $390.5
million at December  31,  1996 to $445.2  million at  September  30,  1997.  The
average  term for the new time  deposits  gathered  in the  three  months  ended
September  30, 1997 was  approximately  30.7  months with an average  percentage
yield of 5.95%.  The Company has  continued  to focus on building  core  deposit
accounts. Money market checking and savings accounts increased 25.0% from $109.8
million at December 31, 1996 to $137.3  million at September  30, 1997.  Federal
Home Loan Bank Advances  remained  relatively  stable. As of September 30, 1997,
the weighted  average  interest  rate  (excluding  hedges) and weighted  average
maturity  for  Federal  Home  Loan  Bank   Advances  was  5.70%  and  554  days,
respectively. Securities sold under agreements to repurchase, increased by $64.8
million or 112.5% from $57.6  million at December 31, 1996 to $122.4  million at
September  30, 1997 largely as a result of  management's  intention to fund high
growth after the capital  raising and to replace these  borrowings with the core
deposits over the year. As of September 30, 1997, the weighted  average interest
rate (excluding  hedges) and weighted average maturity for securities sold under
agreements to repurchase was 5.80% and 128 days,  respectively.  As of September
30, 1997,  subordinated  debt, net of original issue discount was $29.6 million,
which includes the 9.5% senior  subordinated  debt raised in February,  1997 and
the 11.5%  subordinated debt raised in the second quarter of 1994. In June 1997,
the Company formed TeleBanc  Capital Trust I, which in turn sold shares of trust
preferred securities, Series A, for a total of $10,000,000

                                     AII-13

<PAGE>

                         TELEBANC FINANCIAL CORPORATION

in a private placement.  The trust preferred  securities have an annual dividend
rate of 11.0% payable semi-annually, beginning in December 1997.

         Stockholders'  equity  increased  $20.6 million,  from $24.7 million at
December 31, 1996 to $45.3 million at September  30, 1997.  The increase was due
to the $15.3 million issuance of 4% convertible  preferred  stock,  $1.5 million
stock  issuance in exchange for Arbor's  assets,  $3.0 million in net income for
the nine months ended  September 30, 1997 and an  unrealized  gain on securities
available for sale, net of deferred  taxes,  of $1.3 million,  which pursuant to
SFAS 115  affects  the  Company's  stockholders'  equity but does not impact the
statement  of  operations.  This  increase  is  partially  offset by $384,000 of
preferred stock dividends.

                                     AII-14

<PAGE>


                         TELEBANC FINANCIAL CORPORATION

         The consolidated  average balance sheets, along with income and expense
and related  interest yields and rates for the quarters ended September 30, 1997
and 1996 are shown below.  The table also presents  information  for the periods
indicated  with respect to the  difference  between the weighted  average  yield
earned  on   interest-earning   assets  and   weighted   average  rate  paid  on
interest-bearing   liabilities,   or  "interest   rate  spread,"   which  saving
institutions have traditionally  used as an indicator of profitability.  Another
indicator  of an  institution's  net  interest  income  is  its  "net  yield  on
interest-earning  assets,"  which  is its net  interest  income  divided  by the
average balance of  interest-earning  assets and  interest-bearing  liabilities.
When interest-earning assets approximate or exceed interest-bearing liabilities,
any positive interest rate spread will generate interest income.

<TABLE>
<CAPTION>

                                     Quarter ended September 30, 1997     Quarter ended September 30, 1996
                                    ----------------------------------- ------------------------------------
                                                Interest     Average                  Interest     Average
(Dollars in thousands)               Average     Income/    Annualized    Average     Income/    Annualized
         unaudited                   Balance     Expense    Yield/Cost    Balance     Expense    Yield/Cost
                                     -------    --------    ----------    -------     --------   ----------
<S>                                 <C>         <C>           <C>       <C>          <C>           <C>   
Interest-earning assets:
Loans receivable, net               $ 456,059   $  8,864      7.77%     $ 302,358    $  6,089      8.06%
Investment securities                   8,244        116      5.59          7,531         115      5.99
Mortgage-backed and related
  securities available for sale       212,961      4,397      8.26        218,350       4,453      8.16
Investment securities available
  for sale (a)                         66,609      1,111      6.67         67,263       1,109      6.59
Federal funds sold                      1,566         22      5.58            659           9      5.19
Investment in FHLB                      8,346        152      7.25          7,059         129      7.25
Trading account                        19,663        360      7.25             --          --        --
                                      -------    -------      ----        -------      ------      ----
  Total interest-earning assets       773,448     15,022      7.74%       603,220      11,904      7.90%

Non-interest-earning assets            70,621                              12,817
                                       ------                              ------

  Total assets                      $ 844,069                           $ 616,037
                                      =======                             =======

Interest-bearing liabilities:
Savings deposits                    $ 147,009   $  1,953      5.27%     $ 104,033    $  1,247      4.77%
Time deposits                         315,627      4,995      6.28        275,302       4,384      6.34
FHLB advances                         161,871      2,528      6.11        136,332       2,040      5.85
Other borrowings                       98,924      1,493      5.91         57,204         839      5.74
Subordinated debt, net                 39,519      1,153     11.67         17,250         519     12.03
  Total interest-bearing              762,950     12,122      6.28%       590,121       9,029      6.06%
   liabilities

Non-interest-bearing liabilities       37,256                               2,283
                                       ------                               -----

Total liabilities                     800,206                             592,404

Stockholders' equity                   43,863                              23,633
                                       ------                              ------

Total liabilities and
  stockholders' equity              $ 844,069                           $ 616,037
                                      =======                             =======

Excess of interest-earning assets
  over interest-bearing
  liabilities/net interest          $  10,498   $  2,900      1.46%     $  13,099    $  2,875      1.84%
                                       ======      =====      ====         ======       =====      ====
  income/interest rate spread
Net yield on interest earning assets                          1.50%                                1.91%
                                                              ====                                 ====
Ratio of interest-earning assets
  to interest-bearing liabilities                           101.38%                              102.22%
                                                            ======                               ======

</TABLE>

(a) Interest income and average yields on municipal bonds are presented on a tax
    equivalent basis.

                                     AII-15

<PAGE>

                         TELEBANC FINANCIAL CORPORATION

RESULTS OF OPERATIONS FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 1997 AND
1996

         Net Income.  Net income for the three and nine months  ended  September
30, 1997 was $904,000 and $3.0  million,  compared to $(62,000) and $1.3 million
for the three and nine months ended September 30, 1996, respectively. Net income
for the three  months  ended  September  30, 1997  consisted  primarily  of $3.3
million of net interest income reduced by $120,000 in provision for loan losses,
$1.1 million in non-interest  income, $2.3 million in non-interest  expenses and
$709,000 in income tax expense.  Net income for the three months ended September
30, 1996  consisted  primarily of $2.8 million in net interest  income offset by
$125,000 in provision  for loan losses,  non-interest  income of $540,000,  $3.5
million in  non-interest  expenses  and a tax benefit of  $220,000.  General and
administrative expenses for the quarter ended September 30, 1996 included a $1.7
million  accrual  for a one-time  assessment  mandated  by the  Federal  Deposit
Insurance Corporation ("FDIC") to recapitalize the Savings Association Insurance
Fund ("SAIF"). Net income for the nine months ended September 30, 1997 consisted
of $9.6 million of net interest  income offset by $671,000 in provision for loan
losses,  $2.9  million of  non-interest  income,  $6.9  million of  non-interest
expenses and $1.7 million in income tax expense.  Net income for the nine months
ended  September  30, 1996  consisted  of net  interest  income of $8.5  million
reduced by $744,000 of provision  for loan losses,  non-interest  income of $1.4
million  offset by $7.3 million of  non-interest  expense and $528,000 in income
tax expense.

         Net  Interest  Income.  Net  interest  income was $3.3 million and $2.8
million for the three months ended  September  30, 1997 and 1996,  respectively,
reflecting an  annualized  interest rate spread of 1.46% and 1.84% for the three
months ended September 30, 1997 and 1996, respectively.  The decline in yield is
attributable to a decrease in loan yield due to a larger held for sale portfolio
than in the same quarter last year and an increase in hedging  instruments  used
to reduce interest rate risk matched against the deposit portfolio  resulting in
higher costs. In the quarter ending  September 30, 1997,  total interest earning
assets,  consisting  primarily of loans receivable,  net and mortgage-backed and
related  securities,  yielded  7.74% as compared to 7.90% for the same period in
1996. The decline is attributed to an increase in the held for sale category and
an increase in non-accrual  loans. In 1996, the Bank made a one-time transfer of
approximately $106.6 million from loans receivable,  net to loans held for sale.
According to generally  accepted  accounting  principles,  purchase discounts on
mortgage loans held for sale are not amortized as interest revenue. Discounts on
loans  held  for sale are  recognized  as  non-interest  income  when  principal
repayments are received or when loans are sold. Non-accrual loans increased from
$8.9  million at  September  30,  1996 to $11.1  million at  September  30, 1997
causing a decline in loan interest income. Average  interest-earning assets were
$773.4 million and $603.2 million for the quarters ending September 30, 1997 and
1996, respectively. Average interest bearing liabilities were $763.0 million and
$590.1   million  for  the  quarters   ending   September  30,  1997  and  1996,
respectively.  Interest-bearing  liabilities  cost 6.28% in the third quarter of
1997 as compared  6.06% in the same period in 1996.  Third quarter  decreases in
interest-earning  assets and interest-bearing  liabilities  primarily reflect an
overall decrease in interest rates.

                                     AII-16

<PAGE>

                         TELEBANC FINANCIAL CORPORATION

         Provision for Loan Losses.  Total  provision for loan losses  decreased
$5,000 from $125,000 for the three months ending  September 30, 1996 to $120,000
for the three months ending  September  30, 1997.  The provision for loan losses
reflects management's intent to provide prudent reserves for loan losses. During
the quarters ended September 30, 1997 and 1996, the Company provided  additional
reserves for single-family  loans acquired during each quarter.  Total provision
for loan losses  decreased  $73,000  from  $744,000  for the nine  months  ended
September 30, 1996 to $671,000 for the nine months ended September 30, 1997. For
the first  nine  months of 1997 and 1996,  the  Company  provided  reserves  for
several  single-family  loans and for loan  acquisitions  in accordance with the
Company's loan loss reserve policy. For the nine months ended September 30, 1997
and 1996, the Company purchased approximately $231.3 and $132.6 million in whole
loans.  The total loan loss  allowance  at  September  30, 1997 was $3.2 million
which was 0.7% of total loans outstanding.  Total loss allowance as a percentage
of total  non-performing  assets was 17.1%.  The total  loan loss  allowance  at
September 30, 1996 was $2.6 million  which was 0.8% of total loans  outstanding.
Total loss allowance as a percentage of total non-performing assets was 16.7%.

         Non-Interest  Income.  Total non-interest  income increased by $544,000
from $540,000 for the three months ended  September 30, 1996 to $1.1 million for
the three months ended September 30, 1997. During the third quarter of 1997, the
Company sold corporate bonds held for liquidity purposes for a gain of $259,000,
recognized $226,000 on prepayments in the loan held for sale portfolio, $213,000
in gains in the  trading  account  and the  remainder  in loan fees and  service
charges.  For the three months ending  September 30, 1996,  non-interest  income
primarily  consists of  $195,000 in loan fees and service  charges on the Bank's
portfolio and on the purchase mortgage  servicing rights, a net gain of $181,000
on the  sale  of  several  liquid  bonds  in the  mortgage-backed  security  and
investment  portfolio,  $100,000 on the sale of real estate held for sale offset
by $108,000 loss on the Bank's equity  investments in a mortgage service company
and a company that acquires and collects  delinquent  consumer debt  obligations
for its own portfolio.  Total non-interest income increased by $1.5 million from
$1.4  million for the nine months ended  September  30, 1996 to $2.9 million for
the nine months ended September 30, 1997.  During the first nine months of 1997,
the  Company  reported  non-interest  income of $1.8  million in trading  income
attributed to the second quarter  securitization  of cooperative  mortgage loans
held for sale, the sale of  mortgage-backed  securities and investments held for
liquidity  purposes,  $636,000 on the sale of loans, and $472,000,  net, in loan
fees and TCM commission  income offset by a loss on its equity investment in AGT
Mortgage Services ("AGT").  AGT serviced performing and non-performing loans for
a fee.  Given lower than  anticipated  non-performing  loan levels,  AGT did not
achieve adequate economies of scale to generate sufficient revenue. Accordingly,
management  decided to cease  operations  of AGT on July 31, 1997.  Non-interest
income of $1.4 million for the nine months ended  September  30, 1996  primarily
reflects  $263,000 in income resulting from the sale of securities,  $415,000 on
the sale of loans and $758,000,  net, in loan fees, service charges,  and equity
investment.

         Non-Interest  Expenses.  Non-interest  expenses  for the three and nine
months  ended   September   30,  1997  were  $2.3  million  and  $6.9   million,
respectively.  Non-interest  expenses  for  the  three  and  nine  months  ended
September  30,  1996  were  $3.5  million  and $7.3  million,  respectively.  On
September 30, 1996,  President Clinton signed legislation calling for a one-time

                                     AII-17

<PAGE>

                         TELEBANC FINANCIAL CORPORATION

assessment on the FDIC's SAIF-insured  deposits held by depository  institutions
as of March 31, 1995 to recapitalize SAIF.  TeleBank recorded an accrual of $1.7
million,  $1.1 million after-tax,  for this assessment.  The recapitalization of
SAIF has  resulted in lower  deposit  insurance  premiums in the future for most
SAIF-insured  institutions,  including  TeleBank.  Total non-interest  expenses,
excluding  the special  assessment,  increased by $474,000 from $1.9 million for
the three months ended  September  30, 1996 to $2.3 million for the three months
ended  September 30, 1997.  Excluding the special  assessment,  this increase is
largely the result of a $462,000 increase in general and administrative expenses
associated  with a higher volume of deposit  accounts,  an increase in marketing
expenses,  and an overall increase in compensation  levels.  Total  non-interest
expenses, excluding the special assessment,  increased by $1.2 million from $5.7
million for the nine months  ended  September  30, 1996 to $6.9  million for the
nine months ended September 30, 1997. The increase in general and administrative
expense for the nine months ended  September 30, 1997 is the result of increases
in compensation,  increases in personnel,  marketing expenditures and an accrual
for bonuses as well as the inclusion of TCM's expenses.

         Income Tax Expense.  The  effective  tax rate for the nine months ended
September  30,  1997 was  33.6%  compared  to 28.2%  for the nine  months  ended
September 30, 1996.  The  effective  tax rate  increased due to the $1.7 million
federal  insurance  assessment which was incurred in 1996. The Company carried a
deferred  tax payable of $474,000 on its  Consolidated  Statement  of  Financial
Condition as of September 30, 1997.

LIQUIDITY

         Liquidity  is the  ability  of  the  Company  to  generate  cash  flows
sufficient  to  fund  operations  and  to  meet  present  and  future  financial
obligations to borrowers and depositors in a timely manner.  Cash flows provided
from  operating  activities,  consisting  primarily  of interest  received  less
interest  paid on borrowings  and  purchases  less sales of loans held for sale,
were $(16.4)  million and $15.7 million for the nine months ended  September 30,
1997  and  1996,  respectively.  Net  cash  flow  used in  investing  activities
(primarily  purchases of  mortgage-backed  and related  securities  and mortgage
loans,  offset by principal  payments on loans and  mortgage-backed  and related
securities  and proceeds  from sale or maturity of  investment  securities)  was
$148.0  million and $65.4  million for the nine months ended  September 30, 1997
and  1996,  respectively.  The  increase  in cash  flows  related  to  investing
activities  for the nine months ended  September 30, 1997 reflects a significant
increase  in the  amount  of  mortgage-backed  securities,  mortgage  loans  and
investment  securities  purchased.  Net cash  provided by  financing  activities
(primarily  net activity in deposits  and  borrowings)  were $166.2  million and
$45.8  million  for  the  nine  months  ended   September  30,  1997  and  1996,
respectively.  The increase in net cash provided by financing activities for the
nine months ended September 30, 1997 is primarily the result of increased growth
in 1997 as compared to the same period in 1996.  The total net  increase in cash
and cash  equivalents  was $1.9 and $(3.9)  million  for the nine  months  ended
September 30, 1997 and 1996, respectively.

                                     AII-18

<PAGE>

                         TELEBANC FINANCIAL CORPORATION

         The  Company's  primary  sources of funds are  deposits,  principal and
interest  payments on loans and  mortgage-backed  securities,  and proceeds from
sales and maturities of  mortgage-backed  and related  securities and investment
securities.  Investment  maturities  and  scheduled  amortization  of loans  and
mortgage-backed  securities are generally a predictable source of funds. Deposit
flows and mortgage  prepayments  are greatly  influenced by the general level of
interest rates, economic conditions, and competition.  The Company also accesses
FHLB advances and has utilized securities sold under agreements to repurchase.

         The Bank is  required to maintain  minimum  levels of liquid  assets as
defined  by the  OTS  regulations.  This  requirement,  which  may  vary  at the
discretion of the OTS depending upon economic  conditions and deposit flows,  is
based upon a  percentage  of deposits  and  short-term  borrowings.  The minimum
required ratio is 5.0%. At September 30, 1997, the Company's liquidity ratio was
5.43%.

         In the second quarter of 1994, the Company completed its initial public
offering,  raising an aggregate of $21.9 million  through the issuance of common
stock and  subordinated  notes with warrants.  Upon completion of this offering,
the  Company  invested  $15 million of the  proceeds as capital of the Bank.  In
February,  1997,  the Company  raised an  additional  $29.9 million in aggregate
through  the  issuance  of 4.0%  cumulative  preferred  stock  and  9.5%  senior
subordinated notes with warrants.  Upon completion of this offering, the Company
invested  $10 million of the proceeds as capital of the Bank.  The  subordinated
debt represents a stable,  although  relatively  expensive,  source of funds. In
addition, the Company formed TeleBanc Capital Trust I, which in turn sold shares
of trust preferred securities, Series A, for a total of $10,000,000 in a private
placement.  The annual  expense to service the total  subordinated  debt and the
trust  preferred  securities  are $3.3 million and $1.1  million,  respectively.
Annual dividends on the 4% preferred stock are $648,000.

         Subject  to  regulatory  approval,  the Bank  anticipates  distributing
dividends  of $3.9  million to the  Company at year end to service  the debt and
preferred stock. There are various regulatory limitations on the extent to which
federally  chartered  savings  institutions  may pay  dividends.  Also,  savings
institution  subsidiaries of holding companies generally are required to provide
their OTS  Regional  Director  with no less than 30 days notice of any  proposed
declaration on the institution's  stock. Under terms of the indentures  pursuant
to which the subordinated  notes were issued,  the Company presently is required
to maintain,  on an unconsolidated basis, liquid assets in an amount equal to or
greater than $3.3  million,  which  represents  100% of the  aggregate  interest
expenses for one year on the subordinated debt.

         The Company's most liquid assets are cash and cash  equivalents,  which
include investments in liquid short-term investments and federal funds sold with
maturities of nine months or less. The levels of these assets are dependent upon
the Company's  operating,  financing,  and investing activities during any given
period.  Cash equivalents  totaled $5.1 million and $3.3 million as of September
30, 1997 and December  31, 1996,  respectively.  As of September  30, 1997,  the
Company had commitments to purchase $10.2 million in loans.

                                     AII-19

<PAGE>

                         TELEBANC FINANCIAL CORPORATION

         In the normal course of business, the Company makes various commitments
to extend credit and incurs  contingent  liabilities  which are not reflected in
the consolidated statements of financial condition.

CAPITAL RESOURCES

         Capital  ratios at September  30, 1997  exceeded  each of the three OTS
capital  requirements on a fully phased-in basis. The following table sets forth
the actual and required  minimum  levels of  regulatory  capital for the Company
under applicable OTS regulations as of September 30, 1997 ($ in thousands):
<TABLE>
<CAPTION>
                                                                                             TO BE WELL CAPITALIZED
                                                                   FOR CAPITAL              UNDER PROMPT CORRECTIVE
                                       ACTUAL                   ADEQUACY PURPOSES               ACTION PROVISION
                              -------------------------------------------------------------------------------------

As of September 30, 1997        AMOUNT        RATIO          AMOUNT           RATIO                  AMOUNT
                                ------        -----          ------           -----                  ------
<S>                            <C>            <C>             <C>             <C>                   <C>    
Total Capital (to risk
  weighted assets)             $51,228        13.37%          $30,663         8.00%                 $20,565

Tier 1 Capital (to risk
  weighted assets)             $48,354        12.62%          $15,331         4.00%                 $33,023

Tier 1 Capital (to average
  assets)                      $48,354         5.99%          $32,278         4.00%                 $16,076

Tangible                       $48,344         6.15%          $11,788         1.50%                 $36,556

</TABLE>


                                     AII-20

<PAGE>

                         TELEBANC FINANCIAL CORPORATION

PART II -- OTHER INFORMATION

Item 5.           Other Information

         No information to report.

Item 6.           Exhibits and Reports on Form 8-K

         (a) Exhibits

                  27. Financial Data Schedule

         (b) Reports on Form 8-K

                  No information to report.

                                     AII-21

<PAGE>

                         TELEBANC FINANCIAL CORPORATION

SIGNATURES

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


                                                  TeleBanc Financial Corporation
                                                  ------------------------------
                                                          (Registrant)


Date:  November 14, 1997                   By: /s/ Mitchell H. Caplan
       -----------------------------------     ---------------------------------
                                               Mitchell H. Caplan
                                               President



Date:  November 14, 1997                   By: /s/ Aileen Lopez Pugh
       -----------------------------------     ---------------------------------
                                               Aileen Lopez Pugh
                                               Executive Vice President
                                               Chief Financial Officer/Treasurer

                                     AII-22

<PAGE>

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

         NO DEALER,  SALESPERSON OR OTHER INDIVIDUAL HAS BEEN AUTHORIZED TO GIVE
ANY  INFORMATION OR TO MAKE ANY  REPRESENTATIONS  OTHER THAN THOSE  CONTAINED OR
INCORPORATED  BY REFERENCE IN THIS  PROSPECTUS IN CONNECTION  WITH THIS EXCHANGE
OFFER AND, IF GIVEN OR MADE,  SUCH  INFORMATION OR  REPRESENTATIONS  MUST NOT BE
RELIED UPON AS HAVING BEEN AUTHORIZED BY THE  CORPORATION OR THE TRUST.  NEITHER
THE  DELIVERY OF THIS  PROSPECTUS  NOR ANY SALE MADE  HEREUNDER  SHALL UNDER ANY
CIRCUMSTANCES  CREATE AN  IMPLICATION  THAT THERE HAS NOT BEEN ANY CHANGE IN THE
AFFAIRS OF THE  CORPORATION OR THE TRUST SINCE THE DATE HEREOF.  THIS PROSPECTUS
DOES NOT CONSTITUTE AN OFFER OR  SOLICITATION  BY ANYONE IN ANY  JURISDICTION IN
WHICH SUCH OFFER OR SOLICITATION IS NOT AUTHORIZED OR IN WHICH THE PERSON MAKING
SUCH OFFER OR  SOLICITATION IS NOT QUALIFIED TO DO SO OR TO ANYONE TO WHOM IT IS
UNLAWFUL TO MAKE SUCH OFFER OR SOLICITATION.


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

                                TABLE OF CONTENTS

                                                                            PAGE
                                                                            ----
Available Information...............................                           7
Summary.............................................                           8
Selected Consolidated Financial Data................                          16
Risk Factors........................................                          17
TeleBanc Financial Corporation......................                          24
TeleBanc Capital Trust I............................                          25
Use of Proceeds.....................................                          25
Ratios of Earnings to Combined Fixed
   Charges..........................................                          27
Accounting Treatment................................                          27
Capitalization......................................                          28
The Exchange Offer..................................                          28
Description of Exchange Securities..................                          38
Description of Original Securities..................                          63
Relationship Among the Exchange Capital
   Securities, the Exchange Junior
   Subordinated Debentures and the
   Exchange Guarantee...............................                          64
Certain Federal Income Tax Consequences.............                          65
ERISA Considerations................................                          69
Plan of Distribution................................                          69
Validity of Exchange Securities.....................                          70
Appendices .........................................                          70


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




<PAGE>

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


                                   $10,000,000



                            TELEBANC CAPITAL TRUST I


                              OFFER TO EXCHANGE ITS

                       11.00% EXCHANGE CAPITAL SECURITIES

            (LIQUIDATION AMOUNT $1,000 PER EXCHANGE CAPITAL SECURITY)

           WHICH HAVE BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933

                       FOR ANY AND ALL OF ITS OUTSTANDING
                       11.00% ORIGINAL CAPITAL SECURITIES

            (LIQUIDATION AMOUNT $1,000 PER ORIGINAL CAPITAL SECURITY)

                           UNCONDITIONALLY GUARANTEED,
                             AS DESCRIBED HEREIN, BY

                         TELEBANC FINANCIAL CORPORATION

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

                                   PROSPECTUS

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




                               NOVEMBER ___, 1997



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



<PAGE>

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 20. INDEMNIFICATION OF DIRECTORS AND OFFICERS.
         ------------------------------------------

         As authorized by Section 145 of the Delaware  General  Corporation Law,
the  Corporation  may  indemnify its  directors  and officers  against  expenses
(including  attorneys'  fees,  judgments,  fines and amounts paid in settlement)
actually and reasonably incurred in connection with the defense or settlement of
any threatened,  pending or completed legal proceedings in which the director or
officer  is  involved  by  reason of the fact  that he is or was a  director  or
officer of the  Corporation  if he acted in good faith and in the manner that 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, if he had no
reasonable  cause to  believe  that  his  conduct  was  unlawful.  If the  legal
proceeding,  however, is by or in the right of the Corporation,  the director or
officer may not be  indemnified  in respect of any claim,  issue or matter as to
which he shall have been adjudged to be liable to the Corporation unless a court
determines otherwise.

         Article 8 of the  Corporation's  Bylaws  requires that the  Corporation
indemnify  any person who was or is a party or is  threatened to be made a party
to any threatened,  pending or completed legal proceeding  (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  attorney's  fees,  judgments,  fines and  amounts  paid in
settlement)  actually and reasonably  incurred by such person in connection with
such legal proceeding,  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 legal proceeding,  had no
reasonable  cause to believe that such conduct was unlawful.  The Corporation is
also required to indemnify any such person in connection with a legal proceeding
brought  by or in the right of the  Corporation  to  procure a  judgment  in the
Corporation's  favor by reason of such person's  connection to the  Corporation,
against such expenses  incurred by such person in connection with the defense or
settlement of such legal  proceeding 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  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.  The Corporation is permitted to advance
expenses  incurred  by such person in advance of the final  disposition  of such
legal  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.

         The Corporation  also has the power to purchase and maintain  insurance
on behalf of its directors, officers, trustees, employees and agents and persons
serving in such capacities with other entities at the Corporation's request. The
Corporation  has a policy of  liability  insurance  covering its  directors  and
officers,  the effect of which is to reimburse the directors and officers of the
Corporation  against certain damages and expenses  resulting from certain claims
made against them caused by their negligent act, error or omission.

         The foregoing  indemnity and  insurance  provisions  have the effect of
reducing  directors'  and officers'  exposure to personal  liability for actions
taken in connection with their respective positions.

                                      II-1

<PAGE>

ITEM 21. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.
         -------------------------------------------

   
3.1      Amended and Restated Certificate of Incorporation of the Corporation.

3.2      Certificate  of  Designation  of  the  Corporation   (incorporated   by
         reference herein from Exhibit 3 to the Corporation's  Current Report on
         Form 8-K filed with the Commission on March 17, 1997).

3.3      Bylaws,  as amended,  of the  Corporation  (incorporated  by  reference
         herein from Exhibit 3.2 to the Corporation's Annual Report on Form 10-K
         for the year ended  December 31, 1996,  attached to the  Prospectus  as
         Appendix I).

3.4      Amended and Restated  Declaration of Trust of TeleBanc Capital Trust I,
         dated as of June 9, 1997.

4.1      Indenture,  dated  as of June 9,  1997,  between  the  Corporation  and
         Wilmington Trust Company, as debenture trustee.

4.2      Form of Certificate of Exchange Junior  Subordinated  Debentures (filed
         as Exhibit A to Exhibit 4.1 hereto).

4.3      Certificate  of Trust of TeleBanc  Capital Trust I, dated as of June 3,
         1997.

4.4      Declaration  of Trust of TeleBanc  Capital Trust I, dated as of June 2,
         1997.

4.5      Amended and Restated  Declaration of Trust of TeleBanc Capital Trust I,
         dated as of June 9, 1997 (filed as Exhibit 3.4 hereto).

4.6      Form of Exchange Capital Security  Certificate (filed as EXHIBIT A-1 to
         Exhibit 3.4 hereto).

4.7      Exchange Guarantee  Agreement by the Corporation for the benefit of the
         holders of Exchange Capital Securities.

4.8      Registration   Rights   Agreement,   dated  June  5,  1997,  among  the
         Corporation, TeleBanc Capital Trust I, and the Initial Purchaser.

4.9      Liquidated   Damages   Agreement,   dated  June  9,  1997,   among  the
         Corporation, TeleBanc Capital Trust I, and the Initial Purchaser.

5.1      Opinion of Hogan & Hartson L.L.P.  as to the validity of the securities
         registered hereunder (including the consent of that firm).

5.2      Form of  opinion  of  Morris,  James,  Hitchens  &  Williams  as to the
         validity of the Exchange Capital  Securities  (including the consent of
         that firm).

8        Form of opinion of Hogan & Hartson L.L.P.  as to certain federal income
         tax matters (including the consent of that firm). 
    

10.1     1994 Stock  Option  Plan  (incorporated  by  reference  herein from the
         Corporation's  Registration  Statement on Form S-1 (File No.  33-76930)
         filed with the Commission on March 25, 1994).

10.2     Tax Allocation Agreement, dated April 7, 1994, between TeleBank and the
         Corporation  (incorporated by reference  herein from the  Corporation's
         Pre-Effective Amendment No. 1 to the Registration Statement on Form S-1
         (File No. 33-76930) filed with the Commission on May 3, 1994).

10.3     Unit  Purchase  Agreement,  dated as of February  19,  1997,  among the
         Corporation  and the Purchasers  identified  therein  (incorporated  by
         reference herein from Exhibit 10.1 to the Corporation's  Current Report
         on Form 8-K filed with the Commission on March 17, 1997).

10.4     Amended and Restated  Acquisition  Agreement,  dated as of February 19,
         1997, among the Corporation, Arbor Capital Partners, Inc., MET Holdings
         Corporation, and William M.

                                      II-2

<PAGE>

         Daugherty  (incorporated  by reference  herein from Exhibit 10.2 to the
         Corporation's  Current  Report on Form 8-K filed with the Commission on
         March 17, 1997).

10.5     1997 Stock Option Plan (incorporated by reference herein from Exhibit D
         to the  Corporation's  definitive  proxy  materials which were filed as
         Exhibit 99.3 to the  Corporation's  Annual  Report on Form 10-K for the
         year ended  December 31, 1996,  attached to the  Prospectus as Appendix
         I).

   
12       Computation of ratio of earnings to combined fixed charges. *
    

13       1996 Annual Report to Stockholders  (portions of which are incorporated
         by reference herein from Exhibit 13 to the Corporation's  Annual Report
         on Form 10-K for the year ended  December  31,  1996,  attached  to the
         Prospectus as Appendix I).

21.1     Subsidiaries of the Corporation  (incorporated by reference herein from
         Exhibit 21 to the Corporation's Annual Report on Form 10-K for the year
         ended December 31, 1996, attached to the Prospectus as Appendix I).

   
21.2     Subsidiaries of TeleBanc Capital Trust I. *

23.1     Consent of Hogan & Hartson L.L.P.  (included as part of Exhibit 5.1 and
         Exhibit 8).

23.2     Consent of Morris,  James,  Hitchens  & Williams  (included  as part of
         Exhibit 5.2).

23.3     Consent of Arthur Andersen LLP.

24       Power of Attorney  (incorporated herein by reference from the signature
         page of the Registration Statement on Form S-4 filed by the Corporation
         and TeleBanc Capital Trust I on November 17, 1997).

25.1     Form T-1 Statement of Eligibility of Wilmington Trust Company to act as
         trustee for the Exchange  Capital  Securities of TeleBanc Capital Trust
         I.

25.2     Form T-1 Statement of Eligibility of Wilmington Trust Company to act as
         trustee for the Exchange  Junior  Subordinated  Debentures  of TeleBanc
         Financial  Corporation  (Exhibits  A-D filed as Exhibits A-D of Exhibit
         25.1 hereto).

25.3     Form T-1 Statement of Eligibility of Wilmington Trust Company to act as
         trustee for the TeleBanc Financial  Corporation Exchange Guarantee with
         respect to Exchange Capital Securities  (Exhibits A-D filed as Exhibits
         A-D of Exhibit 25.1 hereto).

99.1     Form of Letter of Transmittal. *

99.2     Form of Notice of Guaranteed Delivery. *

99.3     Form of Exchange Agent Agreement. *

99.4     Form of Letter to Brokers,  Dealers,  Commercial Banks, Trust Companies
         and Other Nominees. *

99.5     Form of Client Letter. *

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

         *   Previously filed.
    


ITEM 22. UNDERTAKINGS.
         -------------

         Insofar as indemnification for liabilities arising under the Securities
Act may be  permitted to  directors,  officers  and  controlling  persons of the
registrant  pursuant to the  foregoing  provisions,  or  otherwise,  each of the
registrants  has  been  advised  that  in the  opinion  of the  Commission  such
indemnification  is against public policy as expressed in the Securities Act and
is,  therefore,  unenforceable.  In the event  that a claim for  indemnification
against  such  liabilities  (other than  payment by the  registrant  of expenses
incurred or paid by a director, officer or controlling person of such registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director,  officer or controlling person in connection with the securities being
registered,  each  registrant  will,  unless in the  opinion of its  counsel the
matter  has  been  settled  by  controlling  precedent,  submit  to a  court  of
appropriate  jurisdiction  the question  whether such  indemnification  by it is
against public policy as expressed in the Securities Act and will be governed by
the final adjudication of such issue.

       Each of the  undersigned  registrants  hereby  undertakes  to  respond to
requests for  information  that is incorporated by reference into the prospectus
pursuant to Items 4, 10(b),  11, or 13 of this Form,  within one business day of
receipt of such request,  and to send the incorporated  documents by first class
mail or other equally  prompt  means.  This  includes  information  contained in
documents filed subsequent to the effective date of the  registration  statement
through the date of responding to the request.

       Each of the undersigned  registrants 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-3
<PAGE>

                                   SIGNATURES

         Pursuant to the  requirements  of the Securities  Act, the  registrants
have duly caused this registration statement to be signed on their behalf by the
undersigned,  thereunto duly authorized, in the City of Arlington,  Commonwealth
of Virginia, on December __, 1997.

         TELEBANC FINANCIAL CORPORATION


         By:                                Mitchell H. Caplan
                                        ----------------------------------------
                                        Mitchell H. Caplan
                                        Vice Chairman of the Board and President



         TELEBANC CAPITAL TRUST I


         By:                                David A. Smilow
                                        ----------------------------------------
                                        David A. Smilow,
                                             as Administrative Trustee


         By:                                Mitchell H. Caplan
                                        ----------------------------------------
                                        Mitchell H. Caplan,
                                             as Administrative Trustee


         By:                                Aileen Lopez Pugh
                                        ----------------------------------------
                                        Aileen Lopez Pugh,
                                             as Administrative Trustee



         Pursuant to the  requirements of the Securities Act, this  registration
statement has been signed by the following  persons in the capacities  indicated
on December __, 1997.

Signature                                   Title
- ---------                                   -----


    David A. Smilow           Chairman of the Board and Chief Executive Officer
- ---------------------------   (Principal Executive Officer)
David A. Smilow

    Aileen Lopez Pugh         Executive Vice President - Chief Financial
- ---------------------------   Officer/ Treasurer, Director
Aileen Lopez Pugh             (Principal Financial and Accounting Officer)

    Mitchell H. Caplan        Vice Chairman of the Board and President
- ---------------------------
Mitchell H. Caplan

                                      II-4
<PAGE>


    Arlen W. Gelbard *        Director
- ---------------------------
Arlen W. Gelbard

    Dean C. Kehler   *        Director
- ---------------------------
Dean C. Kehler

    Steven F. Piaker *        Director
- ---------------------------
Steven F. Piaker

    David R. DeCamp  *        Director
- ---------------------------
David R. DeCamp

     Mark Rollinson  *        Director
- ---------------------------
Mark Rollinson

                              Director
- ---------------------------
Michael A. Smilow


*    By power of attorney

                                      II-5
<PAGE>

                                  EXHIBIT INDEX

Exhibit No.                           Exhibit                           Page No.
- -----------                           -------                           --------
   
   3.1   Amended and  Restated  Certificate  of  Incorporation  of the
         Corporation.
    

   3.2   Certificate of Designation of the  Corporation  (incorporated
         by  reference  herein  from  Exhibit  3 to the  Corporation's
         Current Report on Form 8-K filed with the Commission on March
         17, 1997).

   3.3   Bylaws,  as  amended,  of the  Corporation  (incorporated  by
         reference herein from Exhibit 3.2 to the Corporation's Annual
         Report on Form 10-K for the year  ended  December  31,  1996,
         attached to the Prospectus as Appendix I).

   
   3.4   Amended and Restated Declaration of Trust of TeleBanc Capital
         Trust I, dated as of June 9, 1997.

   4.1   Indenture,  dated as of June 9, 1997, between the Corporation
         and Wilmington Trust Company, as debenture trustee.

   4.2   Form  of   Certificate   of  Exchange   Junior   Subordinated
         Debentures (filed as Exhibit A to Exhibit 4.1 hereto).

   4.3   Certificate of Trust of TeleBanc Capital Trust I, dated as of
         June 3, 1997.

   4.4   Declaration of Trust of TeleBanc Capital Trust I, dated as of
         June 2, 1997.

   4.5   Amended and Restated Declaration of Trust of TeleBanc Capital
         Trust I,  dated as of June 9,  1997  (filed  as  Exhibit  3.4
         hereto).

   4.6   Form of  Exchange  Capital  Security  Certificate  (filed  as
         EXHIBIT A-1 to Exhibit 3.4 hereto).

   4.7   Exchange  Guarantee  Agreement  by the  Corporation  for  the
         benefit of the holders of Exchange Capital Securities.

   4.8   Registration Rights Agreement,  dated June 5, 1997, among the
         Corporation,  TeleBanc  Capital  Trust  I,  and  the  Initial
         Purchaser.

   4.9   Liquidated Damages  Agreement,  dated June 9, 1997, among the
         Corporation,  TeleBanc  Capital  Trust  I,  and  the  Initial
         Purchaser.

   5.1   Opinion of Hogan & Hartson  L.L.P.  as to the validity of the
         securities  registered  hereunder  (including  the consent of
         that firm).

   5.2   Form of opinion of Morris,  James,  Hitchens & Williams as to
         the validity of the Exchange  Capital  Securities  (including
         the consent of that firm).

   8     Form of  opinion  of Hogan &  Hartson  L.L.P.  as to  certain
         federal  income tax  matters  (including  the consent of that
         firm).
    

  10.1   1994 Stock Option Plan (incorporated by reference herein from
         the  Corporation's  Registration  Statement on Form S-1 (File
         No. 33-76930) filed with the Commission on March 25, 1994).

  10.2   Tax  Allocation  Agreement,  dated  April  7,  1994,  between
         TeleBank  and  the  Corporation  (incorporated  by  reference
         herein from the Corporation's  Pre-Effective  Amendment No. 1
         to the Registration Statement on Form S-1 (File No. 33-76930)
         filed with the Commission on May 3, 1994).

                                 II-6

<PAGE>

  10.3   Unit Purchase Agreement, dated as of February 19, 1997, among
         the  Corporation  and  the  Purchasers   identified   therein
         (incorporated  by  reference  herein from Exhibit 10.1 to the
         Corporation's  Current  Report  on Form  8-K  filed  with the
         Commission on March 17, 1997).

  10.4   Amended  and  Restated  Acquisition  Agreement,  dated  as of
         February  19,  1997,  among the  Corporation,  Arbor  Capital
         Partners,  Inc.,  MET  Holdings  Corporation,  and William M.
         Daugherty (incorporated by reference herein from Exhibit 10.2
         to the  Corporation's  Current  Report on Form 8-K filed with
         the Commission on March 17, 1997).

  10.5   1997 Stock Option Plan (incorporated by reference herein from
         Exhibit D to the  Corporation's  definitive  proxy  materials
         which were filed as Exhibit 99.3 to the Corporation's  Annual
         Report on Form 10-K for the year  ended  December  31,  1996,
         attached to the Prospectus as Appendix I).

   
12       Computation of ratio of earnings to combined fixed charges. *
    

13       1996 Annual  Report to  Stockholders  (portions  of which are
         incorporated  by  reference  herein  from  Exhibit  13 to the
         Corporation's  Annual  Report on Form 10-K for the year ended
         December 31, 1996, attached to the Prospectus as Appendix I).

21.1     Subsidiaries  of the Corporation  (incorporated  by reference
         herein from Exhibit 21 to the Corporation's  Annual Report on
         Form 10-K for the year ended  December 31, 1996,  attached to
         the Prospectus as Appendix I).

   
21.2     Subsidiaries of TeleBanc Capital Trust I. *

23.1     Consent  of  Hogan  &  Hartson  L.L.P.  (included  as part of
         Exhibit 5.1 and Exhibit 8.1).

23.2     Consent of Morris,  James,  Hitchens & Williams  (included as
         part of Exhibit 5.2).

23.3     Consent of Arthur Andersen LLP.

24       Power of Attorney  (incorporated herein by reference from the
         signature  page of the  Registration  Statement  on Form  S-4
         filed by the  Corporation  and  TeleBanc  Capital  Trust I on
         November 17, 1997).

25.1     Form T-1 Statement of Eligibility of Wilmington Trust Company
         to act as trustee  for the  Exchange  Capital  Securities  of
         TeleBanc Capital Trust I.

25.2     Form T-1 Statement of Eligibility of Wilmington Trust Company
         to  act as  trustee  for  the  Exchange  Junior  Subordinated
         Debentures  of TeleBanc  Financial  Corporation (Exhibits A-D
         filed as Exhibits A-D of Exhibit 25.1 hereto).

25.3     Form T-1 Statement of Eligibility of Wilmington Trust Company
         to act as  trustee  for the  TeleBanc  Financial  Corporation
         Exchange   Guarantee   with   respect  to  Exchange   Capital
         Securities  (Exhibits  A-D filed as  Exhibits  A-D of Exhibit
         25.1 hereto).

99.1     Form of Letter of Transmittal. *

99.2     Form of Notice of Guaranteed Delivery. *

99.3     Form of Exchange Agent Agreement. *

99.4     Form of Letter to Brokers,  Dealers,  Commercial Banks, Trust
         Companies and Other Nominees. *

99.5     Form of Client Letter. *
    

- --------------
*    Previously filed.

                                 II-7


                                                                     EXHIBIT 3.1

                              AMENDED AND RESTATED
                          CERTIFICATE OF INCORPORATION
                                       OF
                         TELEBANC FINANCIAL CORPORATION

                  TeleBanc Financial  Corporation,  a corporation  organized and
existing  under the laws of the State of Delaware  (the  "Corporation"),  hereby
certifies as follows:

                  FIRST:  The  name of the  Corporation  is  TeleBanc  Financial
Corporation.  The original  Certificate of  Incorporation of the Corporation was
filed under the name "At Home Financial Corporation" with the Secretary of State
of the  State  of  Delaware  on  January  27,  1994.  An  Amended  and  Restated
Certificate of Incorporation  was filed with the Secretary of State of the State
of Delaware on March 23, 1994.

                  SECOND: This Amended and Restated Certificate of Incorporation
was duly adopted in accordance  with Section 245 of the General  Corporation Law
of the State of Delaware (the "Delaware General  Corporation Law"), and restates
and  integrates  and further  amends the  provisions of the Amended and Restated
Certificate of Incorporation of the Corporation.

                  THIRD:  The text of the Amended and  Restated  Certificate  of
Incorporation  of the Corporation  hereby is amended and restated to read in its
entirety as follows:

1.  NAME.

                  The name of the Corporation is TeleBanc Financial Corporation.

2.  REGISTERED OFFICE AND AGENT.

                  The registered  office of the Corporation  shall be located at
1013 Centre Road,  Wilmington,  Delaware 19805 in the County of New Castle.  The
registered agent of the Corporation at such address shall be Corporation Service
Company.

3.  PURPOSE AND POWERS.

                  The purpose of the  Corporation is to engage in any lawful act
or activity for which  corporations  may be organized under the Delaware General
Corporation  Law. The  Corporation  shall have all power necessary or helpful to
engage in such acts and activities.



<PAGE>



4.  CAPITAL STOCK.

                  4.1.  AUTHORIZED SHARES.

                  The total  number of shares of all  classes  of stock that the
Corporation  shall have the  authority  to issue is 9,000,000  shares,  of which
500,000 shares shall be serial preferred stock,  having a par value of $0.01 per
share ("Preferred Stock"), and 8,500,000 shall be classified as shares of common
tock,  having a par  value of $0.01 per share  ("Common  Stock").  The Board of
Directors is expressly  authorized to issue, without stockholder  approval,  any
unissued shares of the Corporation's authorized Common Stock as nonvoting Common
Stock ("Nonvoting Common Stock").

                  4.2.  COMMON STOCK.

                  (a)      RELATIVE RIGHTS.

                  The  Common  Stock  shall  be  subject  to all of the  rights,
privileges,  preferences  and priorities of the Preferred  Stock as set forth in
the  certificate of  designations  filed to establish the  respective  series of
Preferred  Stock.  Except as provided in Section  4.2(e)  hereof,  each share of
Common  Stock shall have the same  relative  rights as and be  identical  in all
respects to all the other shares of Common Stock.

                  (b)      VOTING RIGHTS.

                  Except as provided in Section  4.2(e)  hereof,  each holder of
shares of Common  Stock  shall be  entitled  to attend  all  special  and annual
meetings of the stockholders of the Corporation and, share for share and without
regard  to class,  together  with the  holders  of all  other  classes  of stock
entitled  to attend  such  meetings  and to vote  (except any class or series of
stock having special voting rights), to cast one vote for each outstanding share
of Common Stock so held upon any matter or thing (including, without limitation,
the election of one or more directors) properly considered and acted upon by the
stockholders,  except  as  otherwise  provided  in  this  Amended  and  Restated
Certificate of  Incorporation or by applicable law. There shall be no cumulative
voting rights in the election of directors.

                  (c)      DIVIDENDS.

                  Whenever there shall have been paid, or declared and set aside
for  payment,  to the  holders of the  outstanding  shares of any class of stock
having preference over the Common Stock as to the payment of dividends, the full
amount of dividends and of sinking fund or retirement  fund or other  retirement
payments,  if any, to which such holders are respectively entitled in preference
to the Common



<PAGE>



Stock, then the holders of record of the Common Stock and any class or series of
stock  entitled to participate  therewith as to dividends,  shall be entitled to
receive dividends,  when, as, and if declared by the Board of Directors,  out of
any assets legally available for the payment of dividends thereon.

                  (d)      DISSOLUTION, LIQUIDATION, WINDING UP.

                  In the event of any dissolution,  liquidation or winding up of
the Corporation,  whether voluntary or involuntary, the holders of record of the
Common Stock then outstanding,  and all holders of the outstanding shares of any
class or series of stock entitled to participate  therewith in whole or in part,
as to  distribution  of assets,  shall  become  entitled to  participate  in the
distribution of any assets of the  Corporation  available for  distribution,  in
cash or in kind,  remaining after the Corporation  shall have paid, or set aside
for payment,  to the holders of outstanding  shares of any class of stock having
preference  over the Common Stock in the event of  dissolution,  liquidation  or
winding up, the full  preferential  amounts (if any) to which they are entitled,
and shall have paid or provided for payment of all debts and  liabilities of the
Corporation.

                  (e)      NONVOTING COMMON STOCK.

                  The  holders of  Nonvoting  Common  Stock shall be entitled to
notice of meetings of the Corporation's stockholders.  Notwithstanding any other
provision of this  Amended and  Restated  Certificate  of  Incorporation  or the
Corporation's  Bylaws,  the  Nonvoting  Common Stock shall have no voting rights
upon any  matter  or thing  (including,  without  limitation,  the  election  of
directors)  unless provided by applicable law. Subject to and in compliance with
the following  provisions of this Section 4.2(e), each share of Nonvoting Common
Stock held by any  person or entity may be  converted  into one  fully-paid  and
non-assessable share of voting Common Stock.

                           (i) In connection with the disposition of shares upon
                  the  occurrence  (or the expected  occurrence  as described in
                  Section  4.2(e)(iii)  below),  of  any  Conversion  Event  (as
                  defined below), each holder of Nonvoting Common Stock shall be
                  entitled to convert such Nonvoting  Common Stock into an equal
                  number of shares of voting Common Stock.

                           (ii)  For   purposes  of  this  Section   4.2(e),   a
                  "Conversion Event" shall mean, (A) any sale to the public in a
                  widely dispersed offering  (including,  without limitation,  a
                  public offering  registered  under the Securities Act of 1933,
                  as amended),  (B) any disposition  under Rule 144 or Rule 144A
                  promulgated by the Securities  and Exchange  Commission  under
                  the  Securities  Act of 1933, as amended,  or any similar rule
                  then in force of no more than two percent (2%) of the





<PAGE>



                  outstanding  voting  securities  of the  Corporation,  (C) any
                  transfer pursuant to a right of first refusal set forth in the
                  Transfer Restriction Agreement, dated as of February 28, 1997,
                  by and among the Purchasers (as identified in the  $29,900,000
                  Unit  Purchase  Agreement,  dated  as of  February  19,  1997,
                  between the Purchasers and the Corporation),  David A. Smilow,
                  MET Holdings  Corporation  and the Corporation or the Transfer
                  Restriction  Agreement,  dated as of February 28, 1997, by and
                  among  the  Purchasers,   Mitchell  H.  Caplan,  MET  Holdings
                  Corporation  and  the  Corporation  or (D) any  transfer  in a
                  single  transaction to an independent third party who acquires
                  at least a  majority  of the voting  stock of the  Corporation
                  without  regard  to  the  transfer  of  such  securities.  For
                  purposes of this Section  4.2(e)  "person"  shall  include any
                  natural  person  and  any  corporation,   partnership,   joint
                  venture,  trust,  unincorporated  organization  and any  other
                  entity or organization.

                           (iii) Each holder of Nonvoting  Common Stock shall be
                  entitled  to  convert  shares  of  Nonvoting  Common  Stock in
                  connection with any Conversion Event if such holder reasonably
                  believes that such Conversion Event shall be consummated,  and
                  a written  request for conversion from any holder of Nonvoting
                  Common  Stock  to  the   Corporation   stating  such  holder's
                  reasonable belief that a Conversion Event shall occur shall be
                  conclusive and shall  obligate the  Corporation to effect such
                  conversion in a timely manner so as to enable each such holder
                  to participate in such Conversion Event. The Corporation shall
                  not cancel the shares of  Nonvoting  Common Stock so converted
                  before the tenth day following such Conversion Event and shall
                  reserve  such shares  until such tenth day for  reissuance  in
                  compliance with the next sentence.  If any shares of Nonvoting
                  Common Stock are converted  into shares of voting Common Stock
                  in  connection  with a  Conversion  Event  and such  shares of
                  voting Common Stock are not actually distributed,  disposed of
                  or sold  pursuant  to such  Conversion  Event,  such shares of
                  voting Common Stock shall be promptly  converted back into the
                  same number of shares of Nonvoting  Common  Stock,  and during
                  such period prior to such distribution,  disposal or sale, the
                  holder of such  voting  Common  Stock shall not be entitled to
                  vote such shares  notwithstanding  provisions  of this Amended
                  and Restated Certificate of Incorporation.

                           (iv) To exercise its conversion  privilege,  a holder
                  of Nonvoting  Common Stock shall  surrender the certificate or
                  certificates  representing  the shares being  converted to the
                  Corporation  at its principal  office,  and shall give written
                  notice to the  Corporation  at that  office  that such  holder
                  elects to convert  such  shares.  Such notice shall also state
                  the name or names (with address or addresses) in which the




<PAGE>



                  certificate or certificates  for shares of voting Common Stock
                  issuable upon such conversion shall be issued. The certificate
                  or   certificates   for  shares  of  Nonvoting   Common  Stock
                  surrendered  for  conversion  shall be  accompanied  by proper
                  assignment  thereof to the  Corporation or in blank.  The date
                  when such  written  notice  is  received  by the  Corporation,
                  together with the certificate or certificates representing the
                  shares of Nonvoting Common Stock being converted, shall be the
                  "Conversion  Date".  As  promptly  as  practicable  after  the
                  Conversion Date, the Corporation shall issue and shall deliver
                  to the holder of the shares of  Nonvoting  Common  Stock being
                  converted,  or on  its  written  order,  such  certificate  or
                  certificates  as it may  request  for the  number of shares of
                  voting  Common  Stock  issuable  upon the  conversion  of such
                  shares  of  Nonvoting  Common  Stock  in  accordance  with the
                  provisions of this Section 4.2(e).  Such  conversion  shall be
                  deemed to have been effected  immediately prior to the closing
                  of  business  on the  Conversion  Date,  and at such  time the
                  rights of the  holder as  holder  of the  converted  shares of
                  Nonvoting  Common Stock shall cease and the person(s) in whose
                  name(s) any  certificate(s)  for shares of voting Common Stock
                  shall be issuable upon such conversion shall be deemed to have
                  become the holder or holders of record of the shares of voting
                  Common Stock represented thereby.


                  4.3.  SERIAL PREFERRED STOCK.

                  (a)      ISSUANCE, DESIGNATIONS, POWERS, ETC.

                  The Board of  Directors  expressly is  authorized,  subject to
limitations   prescribed  by  the  Delaware  General  Corporation  Law  and  the
provisions  of this  Amended  and  Restated  Certificate  of  Incorporation,  by
resolution or resolutions  from time to time adopted and by filing a certificate
of designations pursuant to the Delaware General Corporation Law, to provide for
the  issuance  from time to time of the  serial  preferred  stock in one or more
series,  to  establish  from time to time the number of shares to be included in
each such series,  and to fix the  designation,  powers,  preferences  and other
rights  of the  shares  of  each  such  series  and to fix  the  qualifications,
limitations  and  restrictions  thereon,  including,  but without  limiting  the
generality of the foregoing, the following:

                           (i) the number of shares constituting that series and
                  the distinctive designation of that series;

                           (ii) the dividend  rate on the shares of that series,
                  whether dividends shall be cumulative,  and, if so, from which
                  date or dates, and the relative rights of priority, if any, of
                  payment of dividends on shares of that series;



<PAGE>



                           (iii)  whether that series shall have voting  rights,
                  in addition to the voting rights  provided by law, and, if so,
                  the terms of such voting rights;

                           (iv)  whether  that  series  shall  have   conversion
                  privileges,  and,  if so,  the  terms and  conditions  of such
                  conversion,   including   provision  for   adjustment  of  the
                  conversion rate in such events as the Board of Directors shall
                  determine;

                           (v) whether or not the shares of that series shall be
                  redeemable,  and,  if so,  the  terms and  conditions  of such
                  redemption, including the dates upon or after which they shall
                  be  redeemable,  and the amount  per share  payable in case of
                  redemption,  which amount may vary under different  conditions
                  and at different redemption dates;

                           (vi)  whether  that series  shall have a sinking fund
                  for the redemption or purchase of shares of that series,  and,
                  if so, the terms and amount of such sinking fund;

                           (vii) the rights of the shares of that  series in the
                  event of voluntary or involuntary liquidation,  dissolution or
                  winding  up of the  Corporation,  and the  relative  rights of
                  priority, if any, of payment of shares of that series; and

                           (viii) any other relative  powers,  preferences,  and
                  rights of that  series,  and  qualifications,  limitations  or
                  restrictions on that series.

                  (b)  DISSOLUTION, LIQUIDATION, WINDING UP.

                  In the event of any liquidation,  dissolution or winding up of
the Corporation,  whether voluntary or involuntary, the holders of record of the
Preferred  Stock of each series shall be entitled to receive only such amount or
amounts as shall have been fixed by the  certificate of  designations  or by the
resolution or resolutions  of the Board of Directors  providing for the issuance
of such series.

                  4.4.  ADJUSTMENTS OF AUTHORIZED STOCK.

                  Except  as  provided  to  the   contrary  in  the   provisions
establishing a class or series of stock,  the amount of the authorized  stock of
the  Corporation  of any class or classes may be increased or decreased (but not
below the number then  outstanding) by the affirmative vote of a majority of the
directors then in office, whether or not a quorum.



<PAGE>



                  4.5.  PREEMPTIVE RIGHTS.

                  Holders of the capital stock of the  Corporation  shall not be
entitled to preemptive  rights with respect to any shares or other securities of
the Corporation which may be issued.

5.  BOARD OF DIRECTORS.

                  5.1.  CLASSIFICATION.

                  The  Board of  Directors  shall  consist  of not less than six
directors nor more than 15 directors. The number of directors of the Corporation
shall  be as  fixed  from  time to  time by or  pursuant  to the  Bylaws  of the
Corporation.  The directors,  other than those who may be elected by the holders
of any  series  of  Preferred  Stock  voting  separately  by  series,  shall  be
classified,  with respect to the time for which they severally hold office, into
three classes,  Class I, Class II and Class III. When the number of directors is
changed,  the Board of Directors  shall  determine the class or classes to which
the increased or decreased  number of directors shall be  apportioned,  provided
that the directors in each class shall be as nearly equal in number as possible,
and provided  further,  that no decrease in the number of directors shall affect
the term of any director then in office.

                  The  classification  shall be such  that the term of one class
shall expire each succeeding  year. The terms,  classifications,  qualifications
and  election of the Board of  Directors  and the filling of  vacancies  thereon
shall be as provided herein and in the Bylaws.  Each initial director in Class I
shall  hold  office  for  a  term  expiring  at  the  1997  annual   meeting  of
stockholders,  each initial director in Class II shall hold office initially for
a term  expiring at the 1996 annual  meeting of  stockholders,  and each initial
director in Class III shall hold  office for a term  expiring at the 1995 annual
meeting  of  stockholders.  Notwithstanding  the  foregoing  provisions  of this
Section 5.1, each director shall serve until such  director's  successor is duly
elected and qualified or until such  director's  earlier  death,  resignation or
removal. At each annual meeting of stockholders,  the successors to the class of
directors whose term expires at that meeting shall be elected to hold office for
a term  expiring at the annual  meeting of  stockholders  held in the third year
following the year of their election and until their  successors  have been duly
elected and qualified or until any such director's earlier death, resignation or
removal.

                  5.2.  REMOVAL.

                  Except as otherwise  provided  pursuant to the  provisions  of
this Amended and Restated  Certificate  of  Incorporation  or a  certificate  of
designations  relating to the rights of the  holders of any series of  Preferred
Stock,   voting  separately  by  series,  to  elect  directors  under  specified
circumstances, any director or



<PAGE>



directors may be removed from office at any time, but only for cause and only by
the affirmative vote, at a special meeting of the stockholders called for such a
purpose,  of not less than  66-2/3  percent of the total  number of votes of the
then outstanding  shares of stock of the Corporation  entitled to vote generally
in the election of directors,  voting  together as a single  class,  but only if
notice of such proposal was contained in the notice of such meeting. At least 30
days prior to such special meeting of stockholders, written notice shall be sent
to the director or directors whose removal will be considered at such meeting.

                  For  purposes  of this  Section  5.2,  "cause"  shall mean (a)
conduct as a director of the  Corporation  or any subsidiary  involving  willful
material  misconduct,  breach of  material  fiduciary  duty  involving  personal
profit,  or gross negligence as to material duties,  or (b) conduct,  whether or
not as a director of the Corporation or any subsidiary,  involving dishonesty or
breach of trust which is punishable  by  imprisonment  for a term  exceeding one
year under state or federal law.

                  Any vacancy in the Board of  Directors,  including any vacancy
created by reason of an increase in the number of directors, shall be filled for
the unexpired  term by the vote of a majority of the  directors  then in office,
whether or not a quorum,  and any  director so chosen  shall hold office for the
remainder  of the  full  term  of the  class  of  directors  in  which  the  new
directorship  was  created or the  vacancy  occurred  and until such  director's
successor  shall be elected  and  qualified,  or until such  director's  earlier
death, resignation or removal.

                  5.3.  CHANGE OF AUTHORIZED NUMBER.

                  In the event of any  increase or  decrease  in the  authorized
number of directors,  the newly created or  eliminated  directorships  resulting
from such increase or decrease  shall be  apportioned  by the Board of Directors
among the three  classes of directors  so as to maintain  such classes as nearly
equal as possible. No decrease in the number of directors constituting the Board
of Directors shall shorten the term of any incumbent director.

                  5.4.  DIRECTORS ELECTED BY HOLDERS OF PREFERRED STOCK.

                  Notwithstanding the foregoing, whenever the holders of any one
or more  series of  Preferred  Stock  issued by the  Corporation  shall have the
right,  voting  separately by series, to elect directors at an annual or special
meeting of stockholders,  the election, term of office, filling of vacancies and
other  features  of such  directorships  shall be  governed by the terms of this
Amended  and  Restated   Certificate  of   Incorporation  or  a  certificate  of
designations  applicable  thereto,  and such  directors so elected  shall not be
divided into classes pursuant to this Article 5 unless expressly provided by the
certificate of designations.



<PAGE>



                  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.

6.  ACTIONS BY STOCKHOLDERS.

                  Any  action   required  or   permitted  to  be  taken  by  the
stockholders  of the  Corporation  must be effected  at a duly called  annual or
special  meeting of  stockholders,  and may not be  effected  by any  consent in
writing by such stockholders, unless such consent is unanimous.

7.  SPECIAL MEETINGS.

                  Special meetings of the stockholders may be called at any time
but only by (a) the Chairman of the Board of the Corporation,  (b) a majority of
the directors in office,  although less than a quorum, or (c) the holders of not
less than 50 percent of the Voting Stock (as defined in Section 8.3 of Article 8
hereof).

8. APPROVAL FOR ACQUISITIONS OF CONTROL AND OFFERS TO ACQUIRE CONTROL.

               8.1. STOCKHOLDER  VOTE  AND  REGULATORY   APPROVAL  REQUIRED  FOR
                    ACQUISITION OF CONTROL.

                  No Person  shall  acquire  Control of the  Corporation  at any
time, unless such acquisition has been approved prior to its consummation by the
affirmative  vote of the holders of at least 66-2/3  percent of the Voting Stock
at  a  duly  constituted  meeting  of  stockholders  called  for  such  purpose.
(Capitalized  terms are defined in Section 8.3 hereof.) In  addition,  no Person
shall acquire  Control of the  Corporation at any time without  obtaining  prior
thereto all federal and state  regulatory  approvals,  including those approvals
required under the Home Owners' Loan Act and Federal Deposit  Insurance Act, any
applicable  state law, or any  successor  provisions  of law,  and in the manner
provided by all applicable



<PAGE>



regulations of the Office of Thrift  Supervision,  the Federal Deposit Insurance
Corporation,  and any applicable state regulations. In the event that Control is
acquired without obtaining all such regulatory approvals, such acquisition shall
constitute a violation of this Article 8 and the  Corporation  shall be entitled
to institute a private right of action to enforce such  statutory and regulatory
provisions.

                  8.2.  EXCESS SHARES.

                  In the event that  Control of the  Corporation  is acquired in
violation  of this  Article 8, all shares of Voting Stock owned by the Person so
acquiring Control in excess of the number of shares the beneficial  ownership of
which is deemed under  Section 8.3 hereof to confer  Control of the  Corporation
shall be considered from and after the date of their  acquisition by such Person
to be "excess  shares" for purposes of this Article 8. Such excess  shares shall
thereafter  no longer (a) be entitled to vote on any matter,  (b) be entitled to
take other stockholder  action, (c) be entitled to be counted in determining the
total  number  of  outstanding  shares  for  purposes  of any  matter  involving
stockholder action, or (d) be transferable except with the approval of the Board
of Directors or by an  independent  trustee  appointed by the Board of Directors
for the  purpose  of  having  such  excess  shares  sold on the open  market  or
otherwise. The proceeds from the sale by the trustee of such excess shares shall
be  paid  (i)  first,  to the  trustee  in the  amount  equal  to the  trustee's
reasonable fees and expenses, (ii) second, to the "beneficial owner" (as defined
in Section 11.3 of Article 11,  hereof) of such excess shares in an amount up to
such owner's federal income tax basis in such excess shares, and (iii) third, to
the Corporation as to any remaining balance.

                  8.3  CERTAIN DEFINITIONS

                  For purposes of this Article 8:

                  "Control" means the sole or shared power to vote or direct the
voting of, or to dispose or to direct the  disposition of, 25 percent or more of
the Voting Stock; provided, that the solicitation, holding and voting of proxies
obtained by the Board of Directors of the Corporation pursuant to a solicitation
under  Regulation 14A of the General Rules and Regulations  under the Securities
Exchange  Act of 1934,  as amended  (the  "Exchange  Act") shall not  constitute
"control;" and provided further,  that an investment advisor shall not be deemed
to acquire  the Voting  Stock of its  advisee if the advisor (a) votes the stock
only upon  instruction  from the beneficial  owner, and (b) does not provide the
beneficial owner with advice concerning the voting of such stock.

                  "Group Acting in Concert"  includes Persons seeking to combine
or pool  their  voting  or other  interests  in the  Voting  Stock  for a common
purpose, pursuant to any contracts,  understanding,  relationship,  agreement or
other arrangement,



<PAGE>



whether written or otherwise;  provided,  that a "Group Acting in Concert" shall
not include  the board of  directors  of the  Corporation  in its  solicitation,
holding and voting of proxies  obtained by it pursuant to a  solicitation  under
Regulation 14A of the General Rules and Regulations under the Exchange Act.

                  "Person"  means any  individual,  firm,  corporation  or other
entity including a Group Acting in Concert.

                  "Voting  Stock" means the then  outstanding  shares of capital
stock  of  the  Corporation  entitled  to  vote  generally  in the  election  of
directors.

                  8.4.  INAPPLICABILITY  TO  MET  HOLDINGS  CORPORATION,  PUBLIC
                        OFFERING OR EMPLOYEE BENEFIT PLANS.

                  This Article 8 shall not apply to an  acquisition  or offer to
acquire  securities of the Corporation (a) by MET Holdings  Corporation,  or any
successor  thereto;  (b) by underwriters in connection with a public offering of
such securities or (c) by any employee stock purchase plan, pension plan, profit
sharing plan or other  employee  benefit plan of the  Corporation  or any of its
subsidiaries.

9.  CONTROL SHARE ACQUISITIONS

                  9.1.  ACQUIRING PERSON STATEMENT.

                  Any person who  proposes  to make or has made a Control  Share
Acquisition  (as defined in Section 9.7 hereof),  may at the  person's  election
deliver an acquiring  person  statement to the Corporation at the  Corporation's
principal  office.  The  acquiring  person  statement  must set forth all of the
following:

                  (a) The identity of the acquiring person and each other member
         of any group of which the person is a part for purposes of  determining
         Control Shares.

                  (b) A statement that the acquiring  person  statement is given
         pursuant to this Article 9.

                  (c) The number of shares of the Corporation owned (directly or
         indirectly) by the acquiring person and each other member of the group.

                  (d) The range of voting  power under  which the Control  Share
         Acquisition falls or would, if consummated, fall.



<PAGE>



                  (e) If the Control Share Acquisition has not taken place:

                           (i) a description  in reasonable  detail of the terms
                  of the proposed Control Share Acquisition; and

                           (ii)   representations   of  the  acquiring   person,
                  together  with a statement in  reasonable  detail of the facts
                  upon which they are based,  that the  proposed  Control  Share
                  Acquisition,  if consummated,  will not be contrary to law and
                  that the acquiring  person has the financial  capacity to make
                  the proposed Control Share Acquisition.

                  9.2.  SPECIAL MEETING OF STOCKHOLDERS.

                  If the acquiring person so requests at the time of delivery of
an acquiring person statement and gives an undertaking to pay the  Corporation's
expenses of a special meeting, within ten (10) days thereafter, the directors of
the  Corporation  shall  call  a  special  meeting  of the  stockholders  of the
Corporation, to take place not sooner than thirty (30) days after the receipt by
the  Corporation  of  the  acquiring  person  statement,   for  the  purpose  of
considering  the voting  rights to be accorded  to the shares  acquired or to be
acquired in the Control Share Acquisition. Unless the acquiring person agrees in
writing to another date, the special meeting of the  stockholders  shall be held
within fifty (50) days after the receipt by the  Corporation of the request.  If
no request for a special  meeting is made,  the voting rights to be accorded the
shares acquired in the Control Share  Acquisition shall be presented at the next
special or annual meeting of stockholders.

                  9.3.  NOTICE.

                  If a special  meeting  is  requested,  notice  of the  special
meeting of stockholders shall be given as promptly as reasonably  practicable by
the Corporation to all  stockholders of record as of the record date set for the
meeting,  whether or not entitled to vote at the meeting.  Notice of the special
or annual  stockholder  meeting at which the voting  rights are to be considered
must include or be accompanied by both of the following:

                  (a) a copy of the acquiring person statement  delivered to the
Corporation pursuant to this Article 9.

                  (b)  A  statement  by  the  Board  of  the  Directors  of  the
Corporation,  authorized by its directors, of its position or recommendation, or
that it is taking no position or making no  recommendation,  with respect to the
proposed Control Share Acquisition.



<PAGE>



                  9.4.  VOTING RIGHTS.

                  Control Shares (as defined in Section 9.7 hereof)  acquired in
a Control  Share  Acquisition  have the same voting  rights as were accorded the
shares  before the  Control  Share  Acquisition  only to the  extent  granted by
resolutions  approved by a majority of the then  outstanding  shares of stock of
the  Corporation  entitled to vote generally in the election of directors  other
than  Interested  Shares (as defined in Section 9.7 hereof).  Interested  Shares
shall not be entitled to vote on the matter, and in determining whether a quorum
exists,  all  Interested  Shares shall be  disregarded.  For the purpose of this
Section 9.4, the Interested Shares shall be determined as of the record date for
determining the stockholders entitled to vote at the meeting.

                  9.5.  REDEMPTION.

                  Control Shares  acquired in a Control Share  Acquisition  with
respect  to  which  no  acquiring  person  statement  has  been  filed  with the
Corporation  may, at any time during the period ending sixty (60) days after the
last  acquisition  of  Control  Shares by the  acquiring  person,  be subject to
redemption by the  Corporation  at the  redemption  price equal to the number of
such shares  multiplied by the dollar amount (rounded to the nearest cent) equal
to the average per share price,  including any brokerage  commissions,  transfer
taxes and soliciting dealers fees, paid by the acquiring person for such shares.
Control  Shares  acquired  in a Control  Share  Acquisition  are not  subject to
redemption  after an acquiring person statement has been filed unless the shares
are not accorded full voting rights by the  stockholders  as provided in Section
9.4 above.  In order to  determine  the  redemption  price  provided for in this
Section 9.5, the Corporation may rely  conclusively on public  announcements by,
or filings with the Securities and Exchange  Commission by, the acquiring person
as to the prices so paid.

                  9.6.  DISSENTERS RIGHTS.

                  In the  event  Control  Shares  acquired  in a  Control  Share
Acquisition  are  accorded  full  voting  rights  and the  acquiring  person has
acquired  Control  Shares  with a  majority  or more of all  voting  power,  all
stockholders of the Corporation, other than the acquiring person, have the right
to dissent from the granting of voting rights and to demand  payment of the fair
value of their shares under Section 262 of the Delaware General  Corporation Law
as though such  granting of voting rights were a corporate  action  described in
paragraph (b) of Section 262,  except that the  provisions of subsection  (1) of
paragraph  (b) of Section  262 shall not be  applicable.  For  purposes  of this
Section 9.6,  "fair value" of shares under  Section 262 of the Delaware  General
Corporation  Law shall in no event be less than the highest price per share paid
in the Control Share Acquisition, as adjusted for any subsequent stock dividends
or reverse stock splits or similar changes.



<PAGE>



                  9.7.  CERTAIN DEFINITIONS

                  For purposes of this Article 9:

                  "Control  Share"  means shares of the  Corporation  that would
have  voting  power that when added to all the other  shares of the  Corporation
owned by a person or in respect to which that person may  exercise or direct the
exercise  of  voting  power,  would  entitle  that  person,   immediately  after
acquisition of the shares (directly or indirectly, alone or as part of a group),
to exercise or direct the exercise of the voting power of the Corporation in the
election of directors  within any of the following  ranges of voting power:  (a)
one-fifth or more but less than a third of all voting  power;  (b)  one-third or
more but less than a majority of all voting power;  or (c) a majority or more of
all voting power.

                  "Control Share Acquisition" means the acquisition (directly or
indirectly)  by any person of ownership  of, or the power to direct the exercise
of voting power with respect to, issued and outstanding  Control Shares.  Shares
acquired  within  ninety  (90) days of a prior  acquisition  or shares  acquired
pursuant to a plan to make a Control Share  Acquisition  are  considered to have
been  acquired in the same  acquisition.  The  acquisition  of any shares of the
Corporation  does not constitute a Control Share  Acquisition if the acquisition
is consummated in any of the following circumstances: (a) before March 31, 1994;
(b) pursuant to a binding contract  existing before March 31, 1994; (c) pursuant
to the laws of descent and  distribution;  (d) pursuant to the satisfaction of a
pledge or other security  interest created in good faith and not for the purpose
of  circumventing  this  Article  9; (e)  pursuant  to a merger or plan of share
exchange if the  Corporation  is a party to the  agreement  of merger or plan of
share exchange; (f) pursuant to a tender or exchange offer that is made pursuant
to an  agreement  to which the  Corporation  is a party,  or  directly  from the
Corporation,  or  from  any  of its  wholly  owned  subsidiaries,  or (g) by MET
Holdings Corporation or any successor thereto.

                  The acquisition of any shares of the Corporation in good faith
and not for the  purpose  of  circumventing  this  Article  9 by or from (i) any
person whose voting rights had previously  been  authorized by  stockholders  in
compliance with this Article 9, or (ii) any person whose previous acquisition of
shares of the Corporation would have constituted a Control Share Acquisition but
for the  circumstances  specified in the paragraph above,  does not constitute a
Control Share Acquisition,  unless the acquisition entitles the person (directly
or indirectly, alone or as a part of a group) to exercise or direct the exercise
of voting power of the Corporation in the election of directors in excess of the
voting power otherwise authorized.

                  For purposes of this  Article 9, a person who acquires  shares
in the  ordinary  course of business for the benefit of others in good faith and
not for the



<PAGE>



purpose  of  circumventing  this  Article 9 has  voting  power only of shares in
respect  of which  that  person  would be able to  exercise  or direct  the vote
without further instruction from others.

                  "Interested  Shares"  mean the  shares of the  Corporation  in
respect  of which any of the  following  persons  may  exercise  or  direct  the
exercise of the voting power of the  Corporation  in the election of  directors:
(a) an  acquiring  person or member of a group with  respect to a Control  Share
Acquisition;  (b)  any  officer  of the  Corporation;  (c) any  employee  of the
Corporation who is also a director of the Corporation.

10.  CRITERIA FOR EVALUATING CERTAIN OFFERS.

                  The Board of Directors,  when  evaluating any offer of another
party to (a) make a tender or  exchange  offer for any  equity  security  of the
Corporation,  (b) merge or consolidate the Corporation with another institution,
or (c) purchase or otherwise  acquire all or substantially all of the properties
and assets of the  Corporation,  shall,  in connection  with the exercise of its
judgment in determining what is in the best interests of the Corporation and its
stockholders, be authorized to give due consideration to any such factors as the
Board of Directors determines to be relevant, including, without limitation, the
economic  effects of acceptance of such offer on (i)  depositors,  borrowers and
employees  of  the  insured  institution   subsidiary  or  subsidiaries  of  the
Corporation,  and on the  communities in which such  subsidiary or  subsidiaries
operate or are located and (ii) the ability of such  subsidiary or  subsidiaries
to fulfill the objectives of an insured  institution  under  applicable  Federal
statutes and regulations.

11. VOTE REQUIRED FOR CERTAIN BUSINESS COMBINATIONS.

                  11.1.  HIGHER VOTE FOR CERTAIN BUSINESS COMBINATIONS.

                  In addition to any  affirmative  vote  required by law or this
Amended and  Restated  Certificate  of  Incorporation,  and except as  otherwise
expressly provided in Section 11.2 hereof:

                  (a)  any  merger,  consolidation  or  share  exchange  of  the
         Corporation  or any Subsidiary  with (i) any Interested  Stockholder or
         (ii)  any  other  corporation  (whether  or not  itself  an  Interested
         Stockholder)  which  is, or after the  merger,  consolidation  or share
         exchange  would  be,  an  Affiliate  or  Associate  of such  Interested
         Stockholder prior to the transaction ( capitalized terms are defined in
         Section 11.3 hereof);

                  (b) any sale, lease, exchange,  mortgage,  pledge, transfer or
         other  disposition  other  than in the  usual  and  regular  course  of
         business (in one



<PAGE>



transaction  or a  series  of  transactions  in  any  12-month  period)  to  any
Interested  Stockholder  or  any  Affiliate  or  Associate  of  such  Interested
Stockholder,  other  than the  Corporation  or any of its  Subsidiaries,  of any
assets of the Corporation or any Subsidiary that have an aggregate book value as
of the end of the Corporation's most recent fiscal quarter of 10 percent or more
of the total Market Value of the outstanding shares of the Corporation or of its
net worth as of the end of its most recent fiscal quarter,  measured at the time
the transaction (or transactions) is (are) approved by the Board of Directors of
the Corporation;

                  (c)  any  issuance  or  transfer  by  the  Corporation  or any
         Subsidiary  (in one  transaction  or a series of  transactions)  of any
         equity  securities  of the  Corporation  or any  Subsidiary  having  an
         aggregate  Market  Value of five  percent  or more of the total  Market
         Value of the  outstanding  shares of the Corporation or such Subsidiary
         to any  Interested  Stockholder  or any  Affiliate  or Associate of any
         Interested  Stockholder,  other  than  the  Corporation  or  any of its
         Subsidiaries,  except  pursuant to the exercise of warrants,  rights or
         options to  subscribe  for or purchase  securities  offered,  issued or
         granted pro rata to all holders of the Voting Stock of the  Corporation
         or any other method affording substantially  proportionate treatment to
         the holders of Voting Stock;

                  (d) any adoption of any plan or proposal  for the  liquidation
         or dissolution of the  Corporation or any Subsidiary  proposed by or on
         behalf of an  Interested  Stockholder  or any Affiliate or Associate of
         such Interested  Stockholder,  other than the Corporation or any of its
         Subsidiaries; or

                  (e) any reclassification of securities  (including any reverse
         stock split), or recapitalization of the Corporation,  or any merger or
         consolidation  of the Corporation  with any of its  Subsidiaries or any
         other transaction  (whether or not with or into or otherwise  involving
         an  Interested   Stockholder)   which  has  the  effect,   directly  or
         indirectly,  in  one  transaction  or  a  series  of  transactions,  of
         increasing the  proportionate  amount of the outstanding  shares of any
         class of equity or  convertible  securities of the  Corporation  or any
         Subsidiary  which is directly  or  indirectly  owned by any  Interested
         Stockholder   or  any   Affiliate  or   Associate  of  any   Interested
         Stockholder, other than the Corporation or any of its subsidiaries;

shall be  approved  by the  affirmative  vote of at least (i) the  holders of 80
percent of the total number of  outstanding  shares of Voting Stock and (ii) the
holders of  two-thirds of the voting power of the  outstanding  shares of Voting
Stock,  excluding for purposes of calculating the affirmative vote and the total
number of outstanding  shares of Voting Stock under this clause (ii), all shares
of Voting  Stock of which the  beneficial  owner is the  Interested  Shareholder
involved in the  Business  Combination  or any  Affiliate  or  Associate of such
Interested Shareholder.



<PAGE>



Such  affirmative vote shall be required  notwithstanding  the fact that no vote
may be required,  or that a lesser  percentage may be specified,  by law or this
Amended and Restated Certificate of Incorporation.

                  "Business Combination" means any transaction which is referred
to in any one or more of clauses (a) through (e) of this Section 11.1.

                  11.2.  WHEN HIGHER VOTE IS NOT REQUIRED.

                  The  provisions of Section 11.1 hereof shall not be applicable
to any particular  Business  Combination,  and such Business  Combination  shall
require only such affirmative vote as is required by law and any other provision
of this Amended and Restated  Certificate of Incorporation,  if the condition or
conditions specified in either paragraph (a) or paragraph (b) below are met:

                  (a)      APPROVAL BY CONTINUING DIRECTORS.

                  The Business  Combination shall have been approved by at least
two-thirds  of the  Continuing  Directors  then in office at a duly  constituted
meeting of the board of directors called for such purpose.

                  (b)      PRICE AND PROCEDURE REQUIREMENTS.

                  All of the following conditions shall have been met:

                           (i)  The  aggregate  amount  of the  cash  and of the
                  Market Value as of the Valuation Date of  consideration  other
                  than cash to be received  per share by holders of Common Stock
                  in such  Business  Combination  shall be at least equal to the
                  highest of the following:

                               (A) the highest per share  price  (including  any
                           brokerage commissions,  transfer taxes and soliciting
                           dealers' fees) paid by the Interested Stockholder for
                           any shares of Common Stock  acquired by it (1) within
                           the two-year  period  immediately  prior to the first
                           public  announcement  of the proposal of the Business
                           Combination (the  "Announcement  Date") or (2) in the
                           transaction   in  which  it  became   an   Interested
                           Stockholder, whichever is higher;

                               (B) the Market Value per share of Common Stock on
                           the  Announcement  Date or on the date on  which  the
                           Interested    Stockholder    became   an   Interested
                           Stockholder  (such latter date is referred to in this
                           Article 11 as the "Determination Date"), whichever is
                           higher; or



<PAGE>



                               (C) the price per share equal to the Market Value
                           per  share of Common  Stock  determined  pursuant  to
                           subdivision (i)(B) hereof, multiplied by the fraction
                           of  (1)  the  highest  per  share  price   (including
                           brokerage commissions,  transfer taxes and soliciting
                           dealers' fees) paid by the Interested Stockholder for
                           any  shares  of  common  stock of the  same  class or
                           series  acquired  by it within  the  two-year  period
                           immediately prior to the Announcement  Date, over (2)
                           the  Market  Value per  share of common  stock of the
                           same  class  or  series  on the  first  day  in  such
                           two-year  period on which the Interested  Stockholder
                           acquired shares of Common Stock.

                           (ii) The aggregate  amount of the cash and the Market
                  Value as of the  Valuation  Date of  consideration  other than
                  cash to be  received  per  share by  holders  of shares of any
                  class or series of outstanding Voting Stock, other than Common
                  Stock, shall be at least equal to the highest of the following
                  (it being  intended that the  requirements  of this  paragraph
                  (b)(ii)  shall be  required  to be met with  respect  to every
                  class of  outstanding  Voting Stock,  other than Common Stock,
                  whether  or not  the  Interested  Stockholder  has  previously
                  acquired any shares of a particular class of Voting Stock):

                                    (A) the highest  per share price  (including
                           any  brokerage   commissions,   transfer   taxes  and
                           soliciting  dealers  fees)  paid  by  the  Interested
                           Stockholder for any shares of such class or series of
                           Voting Stock  acquired by it: (1) within the two-year
                           period  immediately prior to the Announcement Date or
                           (2)  in  the   transaction  in  which  it  became  an
                           Interested Stockholder, whichever is higher;

                                    (B)  the  highest  preferential  amount  per
                           share to which the holders of shares of such class or
                           series of Voting  Stock are  entitled in the event of
                           any voluntary or involuntary liquidation, dissolution
                           or winding up of the Corporation,  or in the event of
                           any call of such class or series of Voting Stock;

                                    (C) the Market Value per share of such class
                           or series of Voting Stock on the Announcement Date or
                           on the Determination Date, whichever is higher; or

                                    (D) the price per share  equal to the Market
                           Value  per  share of such  class or  series  of stock
                           determined  pursuant to subdivision  (ii)(C)  hereof,
                           multiplied  by the  fraction  of (1) the  highest per
                           share price  (including  any  brokerage  commissions,
                           transfer taxes and soliciting  dealers' fees) paid by
                           the Interested



<PAGE>



                           Stockholder  for any shares of any class or series of
                           Voting  Stock  acquired  by it  within  the  two-year
                           period  immediately  prior to the  Announcement  Date
                           over (2) the Market Value per share of the same class
                           or series  of  Voting  Stock on the first day in such
                           two-year  period on which the Interested  Stockholder
                           acquired  any  shares of the same  class or series of
                           Voting Stock.

                           (iii) The  consideration to be received by holders of
                  a particular class or series of outstanding Voting Stock shall
                  be in cash or in the same form, and on the same terms,  as the
                  Interested  Stockholder has previously paid for shares of such
                  class or series of Voting Stock. If the Interested Stockholder
                  has paid for  shares of any  class or  series of Voting  Stock
                  with varying forms of  consideration,  on varying  terms,  the
                  form and terms of  consideration  for such  class or series of
                  Voting  Stock  shall be either cash or the form and terms used
                  to  acquire  the  largest  number of  shares of such  class or
                  series of Voting Stock previously acquired by it.

                           (iv) After such Interested  Stockholder has become an
                  Interested  Stockholder and prior to the  consummation of such
                  Business Combination:  (A) there shall have been no failure to
                  declare  and  pay  at  the  regular  date  therefor  any  full
                  quarterly   dividends  (whether  or  not  cumulative)  on  any
                  outstanding  preferred  stock of the  Corporation;  (B)  there
                  shall  have  been  (1) no  reduction  in the  annual  rate  of
                  dividends  paid on any class or series of the capital stock of
                  the   Corporation,   (except  as   necessary  to  deflect  any
                  subdivision of the capital stock), and (2) an increase in such
                  annual  rate  of   dividends   as  necessary  to  reflect  any
                  reclassification   (including   any  reverse   stock   split),
                  recapitalization,  reorganization  or any similar  transaction
                  which has the effect of  reducing  the  number of  outstanding
                  shares of common stock;  and (C) such  Interested  Stockholder
                  shall not have become the  beneficial  owner of any additional
                  shares of  capital  stock  except  as part of the  transaction
                  which  results  in such  Interested  Shareholder  becoming  an
                  Interested  Stockholder  or by virtue of  proportionate  stock
                  splits or stock dividends.

                           The provisions of subdivisions (iv)(A) and (iv)(B) of
                  this subsection do not apply if the Interested  Stockholder or
                  any Affiliate or Associate of the Interested Stockholder voted
                  as a director of the  Corporation in a manner  consistent with
                  such subdivisions,  and the Interested Stockholder,  within 10
                  days  after any act or  failure  to act by or on behalf of the
                  Corporation,  which act or failure to act is inconsistent with
                  such  subdivisions,  notifies  the board of  directors  of the
                  Corporation  in  writing  that  the   Interested   Stockholder
                  disapproves



<PAGE>



                  thereof and requests in good faith that the board of directors
                  rectify such act or failure to act.

                           (v) After such  Interested  Stockholder has become an
                  Interested Stockholder,  such Interested Stockholder shall not
                  have  received the  benefit,  directly or  indirectly  (except
                  proportionately  as a  stockholder),  of any loans,  advances,
                  guarantees,  pledges or other financial  assistance or any tax
                  credits or other tax advantages provided by the Corporation or
                  any of its  Subsidiaries  (whether  in  anticipation  of or in
                  connection with such Business Combination or otherwise).

                           (vi) A proxy or information  statement describing the
                  proposed   Business   Combination   and  complying   with  the
                  requirements of the Exchange Act and the rules and regulations
                  thereunder  (or  any  subsequent   provisions   replacing  the
                  Exchange Act, rules or regulations)  shall be mailed to public
                  stockholders  of the Corporation at least 20 days prior to the
                  consummation of such Business Combination (whether or not such
                  proxy  or  information  statement  is  required  to be  mailed
                  pursuant to the Exchange Act or subsequent provisions).

                  11.3.  CERTAIN DEFINITIONS

                  For the purposes of this Article 11:

                  "Affiliate" means a person that directly or indirectly through
one or more  intermediaries  controls,  or is controlled  by, or is under common
control with, a specified person.


                  "Associate,"  when used to  indicate a  relationship  with any
person,  means: (a) any domestic or foreign  corporation or organization,  other
than the Corporation or a subsidiary of the Corporation, of which such person is
an officer,  director or partner or is,  directly or indirectly,  the beneficial
owner of 10 percent or more of any class of equity securities;  (b) any trust or
other estate,  other than an employee stock purchase plan,  pension plan, profit
sharing  plan  or  other  employee  benefit  plan  of  the  Corporation  or  any
Subsidiary,  in which such person has a substantial beneficial interest or as to
which such person serves as a trustee or in a similar  fiduciary  capacity;  and
(c) any  relative or spouse of such  person,  or any relative of such spouse who
has  the  same  home as such  person  or who is a  director  or  officer  of the
Corporation or any of its Affiliates.



<PAGE>



                  "Beneficial  owner,"  when used  with  respect  to any  Voting
Stock, means any person that:

                  (a)  individually or with any of its Affiliates or Associates,
         beneficially owns Voting Stock directly or indirectly;

                  (b)  individually or with any of its Affiliates or Associates,
         has (i) the  right to  acquire  Voting  Stock  (whether  such  right is
         exercisable immediately or only after passage of time), pursuant to any
         agreement,  arrangement  or  understanding  or  upon  the  exercise  of
         conversion rights,  exchange rights, warrants or options, or otherwise;
         (ii) the right to vote or direct the voting of Voting Stock pursuant to
         any  agreement,  arrangement  or  understanding;  or (iii) the right to
         dispose of or to direct the disposition of Voting Stock pursuant to any
         agreement, arrangement or understanding; or

                  (c)  individually or with any of its Affiliates or Associates,
         has any  agreement,  arrangement  or  understanding  for the purpose of
         acquiring,  holding, voting or disposing of Voting Stock with any other
         person  that  beneficially  owns,  or whose  Affiliates  or  Associates
         beneficially own, directly or indirectly, such shares of Voting Stock.

                  "Continuing  Director"  means  any  member  of  the  Board  of
Directors of the Corporation who is unaffiliated with the Interested Stockholder
and was a member of the Board of Directors of the Corporation  prior to the time
that the  Interested  Stockholder  (including any Affiliate or Associate of such
Interested Stockholder) became an Interested Stockholder, and any successor of a
Continuing  Director who is unaffiliated with the Interested  Stockholder and is
recommended  to  succeed a  Continuing  Director  by a  majority  of  Continuing
Directors then on the Board of Directors of the Corporation.

                  "Interested Stockholder" shall mean any person (other than the
Corporation or any Subsidiary or any employee stock purchase plan, pension plan,
profit  sharing plan or other  employee  benefit plan of the  Corporation or any
Subsidiary) that (a) is the beneficial  owner,  directly or indirectly,  of five
percent or more of the voting power of the then outstanding Voting Stock; or (b)
is an Affiliate of the  Corporation  and at any time within the two-year  period
immediately prior to the date in question was the beneficial owner,  directly or
indirectly,  of ten percent or more of the voting power of the then  outstanding
Voting Stock. For the purposes of determining  whether a person is an Interested
Stockholder, the number of shares of Voting Stock deemed to be outstanding shall
include the shares with respect to which such person is the beneficial owner, as
defined above,  except it shall not include any shares of Voting Stock which may
be issuable  pursuant to any agreement,  arrangement or  understanding,  or upon
exercise of conversion rights, warrants or options, or otherwise.



<PAGE>



                  "Market Value" means:

                  (a) In the case of  stock,  the  highest  closing  sale  price
         during the 30-day period immediately  preceding the date in question of
         a share of such stock on the  established  national or  regional  stock
         exchange on which it is listed,  or, if such stock is not listed on any
         such  exchange,  the highest  closing sales price or bid quotation with
         respect to a share of such stock during the 30-day period preceding the
         date in question on the National  Association  of  Securities  Dealers,
         Inc.  Automated  Quotation  System or any system  then in use, or if no
         such  quotations  are  available,  the fair market value on the date in
         question  of a share  of such  stock  as  determined  by the  Board  of
         Directors of the Corporation in good faith; and

                  (b) in the case of property other than cash or stock, the fair
         market value of such  property on the date in question as determined by
         a majority of the Board of Directors of the Corporation in good faith.

                  "Subsidiary"  means  any  corporation  of which  Voting  Stock
having a  majority  of the  votes  entitled  to be cast is  owned,  directly  or
indirectly, by the Corporation.

                  "Valuation Date" means: (a) For a Business  Combination  voted
on by shareholders, the latter of the day prior to the date of the shareholders'
vote or the date l0 days prior to the consummation of the Business  Combination;
and (b) for a Business Combination not voted upon by the shareholders,  the date
of the consummation of the Business Combination.

                  "Voting  Stock" means the then  outstanding  shares of capital
stock of the  Corporation  of Subsidiary,  as the case may be,  entitled to vote
generally in the election of directors.

                  In  the  event  of  any  Business  Combination  in  which  the
Corporation is the surviving  corporation,  the phrase "consideration other than
cash to be  received" as used in  paragraphs  (b)(i) and (b)(ii) of Section 11.2
hereof  shall  include the shares of Common Stock and/or the shares of any other
class or series of  outstanding  Voting  Stock  retained  by the holders of such
shares.

                  11.4.  POWERS OF THE BOARD OF DIRECTORS.

                  A majority of the Corporation's directors then in office shall
have the power and duty to determine for the purposes of this Article 11, on the
basis of  information  known to them after  reasonable  inquiry,  (a)  whether a
person is an  Interested  Stockholder,  (b) the number of shares of Voting Stock
beneficially  owned by any  person,  (c)  whether  a person is an  Affiliate  or
Associate of another, and



<PAGE>



(d) whether the  requirements  of paragraph B of Section 11.2 have been met with
respect  to any  Business  Combination;  and the good faith  determination  of a
majority of the Board of  Directors  on such  matters  shall be  conclusive  and
binding for all the purposes of this Article 11.

                    11.5.     NO EFFECT ON FIDUCIARY  OBLIGATIONS  OF INTERESTED
                              STOCKHOLDERS.

                  Nothing  contained  in this  Article 11 shall be  construed to
relieve any Interested Stockholder from any fiduciary obligation imposed by law.

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.

                  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.



<PAGE>



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.

14.  AMENDMENT OF BYLAWS.

                  In furtherance  and not in limitation of the powers  conferred
by the  Delaware  General  Corporation  Law, the Board of Directors is expressly
authorized  and  empowered  to  adopt,  amend  and  repeal  the  Bylaws  of  the
Corporation,  subject  to the right of the  stockholders  entitled  to vote with
respect  thereto to amend or repeal Bylaws  adopted by the Board of Directors as
provided for in this Amended and Restated Certificate of Incorporation or in the
Bylaws of the Corporation.



<PAGE>



                  IN WITNESS  WHEREOF,  the  Corporation has caused this Amended
and Restated  Certificate of  Incorporation  to be executed on its behalf on May
28, 1997.

                         TELEBANC FINANCIAL CORPORATION



                                        By: /s/    Mitchell H. Caplan
                                            -------------------------
                                        Mitchell H. Caplan
                    President and Vice Chairman of the Board



Attest:


By:    /s/  Sang-Hee Yi
       ------------------
       Sang-Hee Yi
       Assistant Secretary







                                                                     EXHIBIT 3.4

                        AMENDED AND RESTATED DECLARATION

                                    OF TRUST

                                       OF

                            TELEBANC CAPITAL TRUST I


                            Dated as of June 9, 1997






<PAGE>



                                TABLE OF CONTENTS



                                    ARTICLE I
                         INTERPRETATION AND DEFINITIONS

      SECTION 1.1 Definitions.................................................32

                                   ARTICLE II
                               TRUST INDENTURE ACT

      SECTION 2.1  Trust Indenture Act; Application...........................41
      SECTION 2.2  Lists of Holders of Securities.............................41
      SECTION 2.3  Reports by the Property Trustee............................42
      SECTION 2.4  Periodic Reports to Property Trustee.......................42
      SECTION 2.5  Evidence of Compliance with Conditions Precedent...........42
      SECTION 2.6  Events of Default; Waiver..................................42
      SECTION 2.7  Default; Notice............................................44

                                   ARTICLE III
                                  ORGANIZATION

      SECTION 3.1 Name........................................................45
      SECTION 3.2 Office......................................................45
      SECTION 3.3 Purpose.....................................................45
      SECTION 3.4 Authority...................................................45
      SECTION 3.5 Title to Property of the Trust..............................46
      SECTION 3.6 Powers and Duties of the Administrative Trustees............46
      SECTION 3.7 Prohibition of Actions by the Trust and the Trustees........49
      SECTION 3.8 Powers and Duties of the Property Trustee...................50
      SECTION 3.9 Certain Duties and Responsibilities of the Property
                  Trustee.....................................................53
      SECTION 3.10  Certain Rights of Property  Trustee.......................55
      SECTION 3.11  Delaware Trustee..........................................57
      SECTION 3.12  Execution of Documents....................................57
      SECTION 3.13  Not Responsible for Recitals or Issuance of Securities....58
      SECTION 3.14  Duration of Trust.........................................58
      SECTION 3.15  Mergers...................................................58

                                   ARTICLE IV
                                     SPONSOR

      SECTION 4.1  Sponsor's Purchase of Common Securities....................60



<PAGE>



      SECTION 4.2  Responsibilities of the Sponsor............................60
      SECTION 4.3  Right to Proceed...........................................61
      SECTION 4.4  Right to Terminate Trust...................................61

                                    ARTICLE V
                                    TRUSTEES

      SECTION 5.1  Number of Trustees; Appointment of Co-Trustee..............62
      SECTION 5.2  Delaware Trustee...........................................62
      SECTION 5.3  Property Trustee; Eligibility..............................63
      SECTION 5.4  Certain Qualifications of Administrative Trustees and......64
      SECTION 5.5  Administrative Trustees....................................64
      SECTION 5.6  Appointment, Removal and Resignation of Trustees...........65
      SECTION 5.7  Vacancies among Trustees...................................67
      SECTION 5.8  Effect of Vacancies........................................67
      SECTION 5.9  Meetings...................................................67
      SECTION 5.10  Delegation of Power.......................................68
      SECTION 5.11  Merger, Conversion, Consolidation or Succession to Bu.....68

                                   ARTICLE VI
                                  DISTRIBUTIONS

      SECTION 6.1  Distributions..............................................69

                                   ARTICLE VII
                             ISSUANCE OF SECURITIES

      SECTION 7.1  General Provisions Regarding Securities....................69
      SECTION 7.2  Execution and Authentication...............................70
      SECTION 7.3  Form and Dating............................................71
      SECTION 7.4  Registrar, Paying Agent and Exchange Agent.................72
      SECTION 7.5  Paying Agent to Hold Money in Trust........................73
      SECTION 7.6  Replacement Securities.....................................73
      SECTION 7.7  Outstanding Capital Securities.............................74
      SECTION 7.8  Capital Securities in Treasury.............................74
      SECTION 7.9  Temporary Securities.......................................74
      SECTION 7.10 Cancellation...............................................75

                                  ARTICLE VIII
                              TERMINATION OF TRUST

      SECTION 8.1  Termination of Trust.......................................76



<PAGE>



                                   ARTICLE IX
                              TRANSFER OF INTERESTS

      SECTION 9.1  Transfer of Securities.....................................77
      SECTION 9.2  Transfer Procedures and Restrictions.......................78
      SECTION 9.3  Deemed Security Holders....................................88
      SECTION 9.4  Book-Entry Interests.......................................89
      SECTION 9.5  Notices to Clearing Agency.................................89
      SECTION 9.6  Appointment of Successor Clearing Agency...................90

                                    ARTICLE X
                       LIMITATION OF LIABILITY OF HOLDERS
                             OF SECURITIES, TRUSTEE

      SECTION 10.1 Liability..................................................90
      SECTION 10.2 Exculpation................................................90
      SECTION 10.3 Fiduciary Duty.............................................91
      SECTION 10.4 Indemnification............................................92
      SECTION 10.5 Outside Businesses.........................................95

                                   ARTICLE XI
                                   ACCOUNTING

      SECTION 11.1  Fiscal Year...............................................96
      SECTION 11.2  Certain Accounting Matters................................96
      SECTION 11.3  Banking...................................................97
      SECTION 11.4  Withholding...............................................97

                                   ARTICLE XII
                             AMENDMENTS AND MEETINGS

      SECTION 12.1  Amendments................................................97
      SECTION 12.2  Meetings of the Holders; Action by Written
                    Consent..................................................100

                                  ARTICLE XIII
                       REPRESENTATIONS OF PROPERTY TRUSTEE
                               AND DELAWARE TRUST

      SECTION 13.1  Representations and Warranties of Property
                    Trustee..................................................101
      SECTION 13.2  Representations and Warranties of Delaware
                    Trustee..................................................102



<PAGE>



                                   ARTICLE XIV
                               REGISTRATION RIGHTS

      SECTION 14.1  Registration Rights Agreement; Liquidated
                    Damages..................................................103

                                   ARTICLE XV
                                  MISCELLANEOUS

      SECTION 15.1  Notices..................................................103
      SECTION 15.2  Governing Law............................................105
      SECTION 15.3  Intention of the Parties.................................105
      SECTION 15.4  Headings.................................................105
      SECTION 15.5  Successors and Assigns...................................105
      SECTION 15.6  Partial Enforceability...................................105
      SECTION 15.7  Counterparts.............................................106


                             CROSS-REFERENCE TABLE*


         Section of  Trust Indenture Act                      Section of
         of 1939, as amended                                  Declaration

         310(a)   .........................................5.3
         310(b)   ..............................5.3(c), 5.3(d)
         311(a)   ......................................2.2(b)
         311(b)   ......................................2.2(b)
         312(a)   ......................................2.2(a)
         312(b)   ......................................2.2(b)
         313      .........................................2.3
         314(a)   .................................2.4; 3.6(j)
         314(c)   .........................................2.5
         315(a)   .........................................3.9
         315(b)   ......................................2.7(a)
         315(c)   ......................................3.9(a)
         315(d)   ......................................3.9(b)
         316(a)   .........................................2.6
         316(c)   ......................................3.6(e)
         317(a)   ..............................3.8(e); 3.8(h)
         317(b)   .................................3.8(i); 7.5
         ---------------

         *  This  Cross-Reference   Table  does  not  constitute  part  of  this
         Declaration and shall not affect the interpretation of any of its terms
         or provisions.



<PAGE>



                              AMENDED AND RESTATED
                              DECLARATION OF TRUST
                                       OF
                            TELEBANC CAPITAL TRUST I

                            Dated as of June 9, 1997


                  AMENDED  AND  RESTATED  DECLARATION  OF TRUST  ("Declaration")
dated and effective as of June 9, 1997, by the Trustees (as defined herein), the
Sponsor (as defined herein) and by the holders,  from time to time, of undivided
beneficial interests in the Trust to be issued pursuant to this Declaration;

                  WHEREAS,  the Trustees  (other than the  Property  Trustee (as
defined  herein))  and the Sponsor  established  TeleBanc  Capital  Trust I (the
"Trust"),  a trust formed under the  Delaware  Business  Trust Act pursuant to a
Declaration of Trust dated as of June 3, 1997 (the "Original Declaration"),  and
a  Certificate  of Trust  filed  with  the  Secretary  of State of the  State of
Delaware on June 3, 1997,  for the sole  purpose of issuing and selling  certain
securities  representing  undivided  beneficial  interests  in the assets of the
Trust,  investing  the proceeds  thereof in certain  Debentures of the Debenture
Issuer (each as  hereinafter  defined),  and  engaging in only those  activities
necessary, advisable or incidental thereto;


                  WHEREAS,  prior to the date hereof,  no interests in the Trust
have been issued;

                  WHEREAS,  all  of  the  Trustees  and  the  Sponsor,  by  this
Declaration, amend and restate each and every term and provision of the Original
Declaration; and

                  NOW,  THEREFORE,  it being the intention of the parties hereto
to continue the Trust as a business  trust under the Business Trust Act and that
this Declaration constitute the governing instrument of such business trust, the
Trustees declare that all assets  contributed to the Trust will be held in trust
for  the  benefit  of  the  holders,  from  time  to  time,  of  the  securities
representing  undivided  beneficial  interests in the assets of the Trust issued
hereunder,  subject to the provisions of this  Declaration and, in consideration
of  the  mutual   covenants   contained  herein  and  other  good  and  valuable
consideration,  the  receipt  of  which is  hereby  acknowledged,  the  parties,
intending to be legally bound hereby, agree as follows:



<PAGE>



                                    ARTICLE I
                         INTERPRETATION AND DEFINITIONS

SECTION 1.1       Definitions.

                  Unless the context otherwise requires:

                  (a) capitalized terms used in this Declaration but not defined
         in the preamble above or elsewhere herein have the respective  meanings
         assigned to them in this Section 1.1;

                  (b) a term defined  anywhere in this  Declaration has the same
         meaning throughout;

                  (c) all references to "the Declaration" or "this  Declaration"
         are to this Declaration and each Annex and Exhibit hereto, as modified,
         supplemented or amended from time to time;

                  (d)  all  references  in  this  Declaration  to  Articles  and
         Sections  and Annexes and  Exhibits are to Articles and Sections of and
         Annexes and Exhibits to this Declaration unless otherwise specified;

                  (e) a term  defined  in the Trust  Indenture  Act has the same
         meaning when used in this Declaration  unless otherwise defined in this
         Declaration or unless the context otherwise requires;

                  (f) a term defined in the  Indenture  (as defined  herein) has
         the same meaning when used in this Declaration unless otherwise defined
         in this Declaration or the context otherwise requires; and

                  (g) a reference to the  singular  includes the plural and vice
         versa.

                  "Administrative  Trustee" has the meaning set forth in Section
5.1.




                  "Affiliate" has the same meaning as given to that term in Rule
405 under the Securities Act or any successor rule thereunder.

                  "Agent" means any Paying Agent, Registrar or Exchange Agent.

                  "Authorized  Officer" of a Person  means any other Person that
is authorized to legally bind such former Person.

                  "Book-Entry  Interest"  means  a  beneficial  interest  in the
Global  Capital  Security  registered  in the name of a  Clearing  Agency or its
nominee, ownership and



<PAGE>



transfers  of which  shall be  maintained  and made  through  book  entries by a
Clearing Agency as described in Section 9.4.

                  "Business Day" means any day other than a Saturday or a Sunday
or a day on which  banking  institutions  in New  York,  New  York,  Wilmington,
Delaware and Arlington,  Virginia are authorized or required by law or executive
order to remain closed.

                  "Business  Trust  Act"  means  Chapter  38 of  Title 12 of the
Delaware  Code, 12 Del.  Codess.3801  et seq., as it may be amended from time to
time, or any successor legislation.

                  "Capital  Security  Beneficial Owner" means, with respect to a
Book-Entry  Interest,  a Person who is the beneficial  owner of such  Book-Entry
Interest, as reflected on the books of the Clearing Agency, or on the books of a
Person  maintaining an account with such Clearing Agency (directly as a Clearing
Agency  Participant  or as an indirect  participant,  in each case in accordance
with the rules of such Clearing Agency).

                  "Capital  Security  Certificate"  has the meaning set forth in
Section 9.4.

                  "Capital Securities" means, collectively, the Series A Capital
Securities and the Series B Capital Securities.

                  "Capital Securities Guarantee" means, collectively, the Series
A Capital Securities Guarantee and the Series B Capital Securities Guarantee.

                  "Clearing  Agency"  means  an  organization  registered  as  a
"Clearing  Agency" pursuant to Section 17A of the Exchange Act that is acting as
depositary  for the  Capital  Securities  and in whose  name or in the name of a
nominee of that organization  shall be registered a Global Certificate and which
shall  undertake  to effect  book entry  transfers  and  pledges of the  Capital
Securities.

                  "Clearing Agency  Participant" means a broker,  dealer,  bank,
other  financial  institution  or other  Person  for whom  from time to time the
Clearing Agency effects book entry transfers and pledges of securities deposited
with the Clearing Agency.

                  "Closing  Time"  means the  "Closing  Time" as  defined in the
Purchase Agreement.

                  "Code"  means the Internal  Revenue  Code of 1986,  as amended
from time to time, or any successor legislation.



<PAGE>



                  "Commission"  means the United States  Securities and Exchange
Commission  as from  time to  time  constituted,  or if at any  time  after  the
execution of this Declaration such Commission is not existing and performing the
duties now assigned to it under  applicable  federal  securities  laws, then the
body performing such duties at such time.

                  "Common  Securities"  has the  meaning  specified  in  Section
7.1(a).

                  "Common  Securities  Guarantee"  means the  Common  Securities
Guarantee  Agreement,  dated  as of the  Closing  Time,  of  TeleBanc  Financial
Corporation, Inc. in respect of the Common Securities.

                  "Common  Securities  Subscription  Agreement" means the Common
Securities  Subscription  Agreement,  dated as of the Closing Time,  between the
Trust and the TeleBanc Financial Corporation, relating to the Common Securities.

                  "Company  Indemnified  Person"  means  (a) any  Administrative
Trustee;  (b) any  Affiliate of any  Administrative  Trustee;  (c) any officers,
directors, shareholders, members, partners, employees, representatives or agents
of any  Administrative  Trustee;  or (d) any  officer,  employee or agent of the
Trust or its Affiliates.

                  "Corporate  Trust  Office"  means the  office of the  Property
Trustee at which the corporate trust business of the Property  Trustee shall, at
any particular  time, be principally  administered,  which office at the date of
execution of this Agreement is located at Rodney Square North, 1100 North Market
Street, Wilmington, Delaware 19890-0001.

                  "Covered   Person"   means:   (a)   any   officer,   director,
shareholder, partner, member, representative, employee or agent of (i) the Trust
or (ii) the Trust's Affiliates; and (b) any Holder of Securities.

                  "Debenture  Issuer" means TeleBanc  Financial  Corporation,  a
Delaware corporation,  or any successor entity resulting from any consolidation,
amalgamation, merger or other business combination, in its capacity as issuer of
the Debentures under the Indenture.

                  "Debenture   Subscription   Agreement"   means  the  Debenture
Subscription  Agreement,  dated as of the Closing  Time,  between the  Debenture
Issuer and the Trust in respect of the Series A Debentures.

                  "Debenture Trustee" means Wilmington Trust Company, a Delaware
banking  corporation,  as  trustee  under the  Indenture  until a  successor  is
appointed thereunder, and thereafter means such successor trustee.



<PAGE>



                  "Debentures" means, collectively,  the Series A Debentures and
the Series B Debentures.

                  "Default" means an event, act or condition that with notice or
lapse of time, or both, would constitute an Event of Default.

                  "Definitive  Capital  Securities" has the meaning set forth in
Section 7.3(c).

                  "Delaware Trustee" has the meaning set forth in Section 5.1.

                  "Direct Action" has the meaning set forth in Section 3.8(e).

                  "Distribution"  means a  distribution  payable  to  Holders in
accordance with Section 6.1.

                  "DTC" means The Depository Trust Company, the initial Clearing
Agency.

                  "Event of Default" in respect of the Securities means an Event
of Default (as defined in the Indenture)  that has occurred and is continuing in
respect of the Debentures.

                  "Exchange Act" means the  Securities  Exchange Act of 1934, as
amended from time to time, or any successor legislation.

                  "Exchange Agent" has the meaning set forth in Section 7.4.

                  "Exchange  Offer" means the offer that may be made pursuant to
the Registration  Rights Agreement (i) by the Trust to exchange Series B Capital
Securities for Series A Capital  Securities and (ii) by the Debenture  Issuer to
exchange Series B Debentures for Series A Debentures and to execute the Series B
Capital Securities Guarantee in respect of the Series B Capital Securities.

                  "Federal  Reserve  Board"  means the Board of Governors of the
Federal Reserve System.

                  "Fiduciary  Indemnified  Person"  has the meaning set forth in
Section 10.4(b).

                  "Fiscal Year" has the meaning set forth in Section 11.1.

                  "Global Capital Security" has the meaning set forth in Section
7.3(a).



<PAGE>



                  "Holder"  means a Person in whose name a Security or Successor
Security is registered,  such Person being a beneficial owner within the meaning
of the Business Trust Act.

                  "Indemnified  Person" means a Company  Indemnified Person or a
Fiduciary Indemnified Person.

                  "Indenture" means the Indenture, dated as of the Closing Time,
between the Debenture Issuer and the Debenture Trustee,  as amended from time to
time.

                  "Initial  Optional  Redemption Date" has the meaning set forth
in Section 4(b) of Annex I hereto.

                  "Investment Company" means an investment company as defined in
the Investment Company Act.

                  "Investment  Company Act" means the Investment  Company Act of
1940, as amended from time to time, or any successor legislation.

                  "Legal Action" has the meaning set forth in Section 3.6(g).

                  "Like  Amount" has the meaning set forth in Section 3 of Annex
I hereto.

                  "List of Holders" has the meaning set forth in Section 2.2(a).

                  "Majority in liquidation  amount"  means,  with respect to the
Trust Securities,  except as provided in the terms of the Capital  Securities or
by the Trust  Indenture Act,  Holders of  outstanding  Trust  Securities  voting
together  as a  single  class  or,  as  the  context  may  require,  Holders  of
outstanding  Capital  Securities  or Holders of  outstanding  Common  Securities
voting  separately as a class, who are the record owners of more than 50% of the
aggregate  liquidation  amount  (including  the  amount  that  would  be paid on
redemption,  liquidation or otherwise, plus accumulated and unpaid Distributions
to the date upon which the voting percentages are determined) of all outstanding
Securities of the relevant class.

                  "Offering  Memorandum"  has the  meaning  set forth in Section
3.6(b)(i).

                  "Officers'  Certificate"  means, with respect to any Person, a
certificate signed by the Chairman,  the Chief Executive Officer, the President,
an Executive or Senior Vice  President,  a Vice  President,  the Chief Financial
Officer,  the Secretary or an Assistant  Secretary.  Any  Officers'  Certificate
delivered by the Trust shall be signed by at least one  Administrative  Trustee.
Any Officers' Certificate delivered



<PAGE>



with respect to  compliance  with a condition  or covenant  provided for in this
Declaration shall include:

                  (a) a statement that each officer  signing the Certificate has
         read the covenant or condition and the definitions relating thereto;

                  (b)  a  brief  statement  of  the  nature  and  scope  of  the
         examination  or  investigation  undertaken by each officer in rendering
         the Certificate;

                  (c)  a  statement   that  each  such  officer  has  made  such
         examination  or  investigation  as,  in  such  officer's  opinion,   is
         necessary to enable such  officer to express an informed  opinion as to
         whether or not such covenant or condition has been complied with; and

                  (d) a  statement  as to  whether,  in the opinion of each such
         officer, such condition or covenant has been complied with.

                  "Opinion of Counsel" means a written  opinion of counsel,  who
may be an employee of the Sponsor,  and who shall be  acceptable to the Property
Trustee.

                  "Participants" has the meaning specified in Section 7.3(b).

                  "Paying Agent" has the meaning specified in Section 7.4.

                  "Payment Amount" has the meaning specified in Section 6.1.

                  "Person"  means  a legal  person,  including  any  individual,
corporation,  estate,  partnership,  joint  venture,  association,  joint  stock
company,  limited  liability  company,  trust,  unincorporated  association,  or
government or any agency or political  subdivision  thereof, or any other entity
of whatever nature.

                  "PORTAL" has the meaning set forth in Section 3.6(b)(iii).

                  "Property  Trustee"  has the  meaning  set  forth  in  Section
5.3(a).


                  "Property  Trustee  Account"  has the  meaning  set  forth  in
Section 3.8(c)(i).

                  "Purchase Agreement" means the Purchase Agreement,  dated June
9, 1997, by and among the Trust, the Debenture Issuer and the Initial  Purchaser
named therein.

                  "QIBs" shall mean qualified institutional buyers as defined in
Rule 144A.



<PAGE>



                  "Quorum" means a majority of the  Administrative  Trustees or,
if there are only two Administrative Trustees, both of them.

                  "Registrar" has the meaning set forth in Section 7.4.

                  "Registration  Rights Agreement" means the Registration Rights
Agreement,  dated as of June 9,  1997,  by and among the  Trust,  the  Debenture
Issuer and the Initial Purchaser named therein, as amended from time to time.

                  "Registration  Statement"  has the  meaning  set  forth in the
Registration Rights Agreement.

                  "Regulatory  Capital  Event"  has the  meaning  set  forth  in
Section 4(c) of Annex I hereto.

                  "Related Party" means, with respect to the Sponsor, any direct
or indirect  wholly  owned  subsidiary  of the Sponsor or any other  Person that
owns,  directly or indirectly,  100% of the outstanding voting securities of the
Sponsor.

                  "Responsible  Officer"  means any officer within the Corporate
Trust  Office  of the  Property  Trustee  with  direct  responsibility  for  the
administration  of this Declaration and also means, with respect to a particular
corporate trust matter,  any other officer of the Property  Trustee to whom such
matter is referred  because of that officer's  knowledge of and familiarity with
the particular subject.

                  "Restricted Definitive Capital Securities" has the meaning set
forth in Section 7.3(c).

                  "Restricted   Capital   Security"  means  a  Capital  Security
required by Section 9.2 to contain a Restricted Securities Legend.

                  "Restricted  Securities  Legend"  has the meaning set forth in
Section 9.2(i).

                  "Rule 3a-5" means Rule 3a-5 under the Investment  Company Act,
or any successor rule or regulation.

                  "Rule 144" means Rule 144 under the  Securities  Act,  as such
rule  may be  amended  from  time to time,  or any  similar  rule or  regulation
hereafter adopted by the Commission.

                  "Rule 144A" means Rule 144A under the Securities  Act, as such
rule  may be  amended  from  time to time,  or any  similar  rule or  regulation
hereafter adopted by the Commission.



<PAGE>



                  "Securities" or "Trust Securities" means the Common Securities
and the Capital Securities.

                  "Securities  Act" means the Securities Act of 1933, as amended
from time to time, or any successor legislation.

                  "Securities  Guarantees" means the Common Securities Guarantee
and the Capital Securities Guarantee.

                  "Series A Capital  Securities"  has the meaning  specified  in
Section 7.1(a).

                  "Series A Capital  Securities  Guarantee"  means the  Series A
Capital  Securities  Guarantee  Agreement,  dated  as of the  Closing  Time,  by
TeleBanc Financial Corporation, in respect of the Series A Capital Securities.

                  "Series A  Debentures"  means the 11.00%  Junior  Subordinated
Deferrable  Interest  Debentures  due June 1, 2027,  Series A, of the  Debenture
Issuer issued pursuant to the Indenture.

                  "Series B Capital  Securities"  has the meaning  specified  in
Section 7.1(a).

                  "Series B Capital  Securities  Guarantee"  means the  Series B
Capital Securities Guarantee Agreement to be entered into in connection with the
Exchange  Offer by Telebanc  Financial  Corporation,  in respect of the Series B
Capital Securities.

                  "Series B  Debentures"  means the 11.00%  Junior  Subordinated
Deferrable  Interest  Debentures  due June 1, 2027,  Series B, of the  Debenture
Issuer to be issued  pursuant to the Indenture in  connection  with the Exchange
Offer.

                  "Special  Event" has the meaning set forth in Section  4(c) of
Annex I hereto.

                  "Special Event Redemption  Price" has the meaning set forth in
Section 4(c) of Annex I hereto.

                  "Sponsor"  means TeleBanc  Financial  Corporation,  a Delaware
corporation,  or any successor entity resulting from any merger,  consolidation,
amalgamation  or other business  combination,  in its capacity as sponsor of the
Trust.

                  "Successor  Delaware  Trustee"  has the  meaning  set forth in
Section 5.6(b)(ii).



<PAGE>



                  "Successor  Entity"  has the  meaning  set  forth  in  Section
3.15(b)(i).

                  "Successor  Property  Trustee"  has the  meaning  set forth in
Section 3.8(f)(ii).

                  "Successor  Securities"  has the  meaning set forth in Section
3.15(b)(i).

                  "Super   Majority"  has  the  meaning  set  forth  in  Section
2.6(a)(ii).

                  "Tax Event" has the meaning set forth in Section 4(c) of Annex
I hereto.

                  "10% in liquidation  amount" means,  with respect to the Trust
Securities,  except as provided in the terms of the Capital Securities or by the
Trust Indenture Act, Holders of outstanding  Trust Securities voting together as
a single class or, as the context may require,  Holders of  outstanding  Capital
Securities or Holders of outstanding  Common  Securities  voting separately as a
class,  who are the record  owners of 10% or more of the  aggregate  liquidation
amount  (including the amount that would be paid on  redemption,  liquidation or
otherwise,  plus accumulated and unpaid Distributions to the date upon which the
voting percentages are determined) of all outstanding Securities of the relevant
class.

                  "Treasury  Regulations"  means  the  income  tax  regulations,
including temporary and proposed regulations,  promulgated under the Code by the
United States  Treasury,  as such  regulations  may be amended from time to time
(including corresponding provisions of succeeding regulations).

                  "Trust  Indenture Act" means the Trust  Indenture Act of 1939,
as amended from time to time, or any successor legislation.

                  "Trustee" or "Trustees"  means each Person who has signed this
Declaration as a trustee,  so long as such Person shall continue as a trustee of
the Trust in  accordance  with the terms  hereof,  and all other Persons who may
from time to time be duly  appointed,  qualified  and  serving  as  Trustees  in
accordance with the provisions hereof, and references herein to a Trustee or the
Trustees  shall  refer to such  Person or Persons  solely in their  capacity  as
trustees hereunder.

                  "Trust  Property"  means (a) the  Debentures,  (b) any cash on
deposit in, or owing to the  Property  Trustee  Account and (c) all proceeds and
rights in respect of the  foregoing  and any other  property  and assets for the
time being held or deemed to be held by the  Property  Trustee  pursuant to this
Declaration.

                  "Unrestricted  Global  Capital  Security"  has the meaning set
forth in Section 9.2(b).



<PAGE>



                                   ARTICLE II
                               TRUST INDENTURE ACT

SECTION 2.1       Trust Indenture Act; Application.

                  (a) This Declaration is subject to the provisions of the Trust
Indenture Act that are required to be part of this Declaration in order for this
Declaration  to be qualified  under the Trust  Indenture  Act and shall,  to the
extent applicable, be governed by such provisions.

                  (b) The Property  Trustee shall be the only Trustee which is a
Trustee for the purposes of the Trust Indenture Act.

                  (c)  If  and  to  the  extent  that  any   provision  of  this
Declaration limits, qualifies or conflicts with the duties imposed by ss.ss. 310
to 317,  inclusive,  of the Trust  Indenture  Act,  such  imposed  duties  shall
control.

                  (d)  The  application  of the  Trust  Indenture  Act  to  this
Declaration  shall not affect the nature of the Securities as equity  securities
representing undivided beneficial interests in the assets of the Trust.

SECTION 2.2       Lists of Holders of Securities.

                  (a) Each of the  Sponsor  and the  Administrative  Trustees on
behalf of the Trust shall  provide the  Property  Trustee,  unless the  Property
Trustee is Registrar  for the  Securities,  (i) within 14 days after each record
date for payment of Distributions,  a list, in such form as the Property Trustee
may  reasonably  require,  of the names and  addresses of the Holders  ("List of
Holders")  as of such record  date,  provided  that  neither the Sponsor nor the
Administrative  Trustees  on behalf of the Trust shall be  obligated  to provide
such List of Holders at any time that the List of Holders  does not differ  from
the most recent List of Holders given to the Property Trustee by the Sponsor and
the Administrative  Trustees on behalf of the Trust, and (ii) at any other time,
within  30 days of  receipt  by the  Trust of a  written  request  for a List of
Holders as of a date no more than 14 days  before  such List of Holders is given
to the Property  Trustee.  The Property Trustee shall preserve,  in as current a
form as is reasonably practicable, all information contained in Lists of Holders
given to it or which it receives in the  capacity as Paying  Agent (if acting in
such  capacity),  provided  that the  Property  Trustee  may destroy any List of
Holders previously given to it on receipt of a new List of Holders.

                  (b) The Property  Trustee  shall  comply with its  obligations
underss.ss.311(a), 311(b) and 312(b) of the Trust Indenture Act.

SECTION 2.3       Reports by the Property Trustee.



<PAGE>



                  Within 60 days after June 1 of each year,  commencing  June 1,
1998,  the  Property  Trustee  shall  provide  to the  Holders  of  the  Capital
Securities  such reports as are required by ss. 313 of the Trust  Indenture Act,
if any, in the form and in the manner provided by ss. 313 of the Trust Indenture
Act. The Property  Trustee shall also comply with the requirements of ss. 313(d)
of the Trust Indenture Act.

SECTION 2.4       Periodic Reports to Property Trustee.

                  Each of the Sponsor and the Administrative  Trustees on behalf
of the Trust shall provide to the Property  Trustee such documents,  reports and
information  as are required by ss. 314 (if any) of the Trust  Indenture Act and
the compliance certificate required by ss. 314 of the Trust Indenture Act in the
form, in the manner and at the times required by ss. 314 of the Trust  Indenture
Act.

SECTION 2.5 Evidence of Compliance with Conditions Precedent.

                  Each of the Sponsor and the Administrative  Trustees on behalf
of the Trust shall  provide to the Property  Trustee such evidence of compliance
with any conditions  precedent  provided for in this  Declaration that relate to
any of the  matters  set forth in ss.  314(c) of the Trust  Indenture  Act.  Any
certificate  or  opinion  required  to be given by an  officer  pursuant  to ss.
314(c)(1)  of the Trust  Indenture  Act may be given in the form of an Officers'
Certificate.

SECTION 2.6       Events of Default; Waiver.

                  (a) The Holders of a Majority in liquidation amount of Capital
Securities  may,  by  vote,  on  behalf  of the  Holders  of all of the  Capital
Securities, waive any past Event of Default in respect of the Capital Securities
and its  consequences,  provided that, if the underlying  Event of Default under
the Indenture:

                  (i) is not waivable under the Indenture,  the Event of Default
         under the Declaration shall also not be waivable; or

                  (ii)  requires  the consent or vote of greater than a majority
         in  aggregate  principal  amount of the  holders of the  Debentures  (a
         "Super  Majority")  to be  waived  under  the  Indenture,  the Event of
         Default  under  the  Declaration  may only be waived by the vote of the
         Holders of at least the proportion in aggregate  liquidation  amount of
         the Capital  Securities that the relevant Super Majority  represents of
         the aggregate principal amount of the Debentures outstanding.

The  foregoing  provisions  of  this  Section  2.6(a)  shall  be in  lieu of ss.
316(a)(1)(B) of the Trust  Indenture Act and such ss.  316(a)(1)(B) of the Trust
Indenture  Act is  hereby  expressly  excluded  from  this  Declaration  and the
Securities,  as permitted by the



<PAGE>



Trust  Indenture  Act. Upon such waiver,  any such Default shall cease to exist,
and any  Event  of  Default  with  respect  to the  Capital  Securities  arising
therefrom  shall be  deemed  to have  been  cured,  for  every  purpose  of this
Declaration,  but no such waiver shall extend to any subsequent or other Default
or an Event of Default  with  respect to the  Capital  Securities  or impair any
right consequent thereon. Any waiver by the Holders of the Capital Securities of
an Event of Default with respect to the Capital  Securities shall also be deemed
to constitute a waiver by the Holders of the Common Securities of any such Event
of Default  with  respect  to the Common  Securities  for all  purposes  of this
Declaration  without any  further  act,  vote,  or consent of the Holders of the
Common Securities.

                  (b) The  Holders of a Majority  in  liquidation  amount of the
Common  Securities  may, by vote,  on behalf of the Holders of all of the Common
Securities,  waive  any  past  Event  of  Default  with  respect  to the  Common
Securities  and its  consequences,  provided  that, if the  underlying  Event of
Default under the Indenture:

                  (i) is not  waivable  under the  Indenture,  except  where the
         Holders of the Common  Securities  are deemed to have waived such Event
         of Default  under the  Declaration  as provided  below in this  Section
         2.6(b),  the Event of Default under the  Declaration  shall also not be
         waivable; or

                  (ii)  requires  the consent or vote of a Super  Majority to be
         waived, except where the Holders of the Common Securities are deemed to
         have waived  such Event of Default  under the  Declaration  as provided
         below  in  this  Section  2.6(b),   the  Event  of  Default  under  the
         Declaration  may only be waived by the vote of the  Holders of at least
         the proportion in aggregate liquidation amount of the Common Securities
         that the relevant Super Majority  represents of the aggregate principal
         amount of the Debentures outstanding;

provided further, each Holder of Common Securities will be deemed to have waived
any such Event of Default and all Events of Default  with  respect to the Common
Securities and their  consequences  if all Events of Default with respect to the
Capital Securities have been cured,  waived or otherwise  eliminated,  and until
such Events of Default have been so cured, waived or otherwise  eliminated,  the
Property  Trustee will be deemed to be acting solely on behalf of the Holders of
the Capital  Securities and only the Holders of the Capital Securities will have
the right to direct the  Property  Trustee in  accordance  with the terms of the
Securities.  The foregoing provisions of this Section 2.6(b) shall be in lieu of
ss.ss.  316(a)(1)(A) and 316(a)(1)(B) of the Trust Indenture Act and such ss.ss.
316(a)(1)(A)  and  316(a)(1)(B) of the Trust Indenture Act are hereby  expressly
excluded from this  Declaration  and the  Securities,  as permitted by the Trust
Indenture Act. Subject to the foregoing  provisions of this Section 2.6(b), upon
such waiver, any such Default shall cease to exist and any Event of Default with
respect to the Common Securities arising



<PAGE>



therefrom  shall  be  deemed  to have  been  cured  for  every  purpose  of this
Declaration,  but no such waiver shall extend to any subsequent or other Default
or Event of Default  with respect to the Common  Securities  or impair any right
consequent thereon.

                  (c) A waiver of an Event of Default under the Indenture by the
Property  Trustee,  at the  direction of the Holders of the Capital  Securities,
constitutes  a  waiver  of  the  corresponding   Event  of  Default  under  this
Declaration. The foregoing provisions of this Section 2.6(c) shall be in lieu of
ss.  316(a)(1)(B)  of the Trust  Indenture Act and such ss.  316(a)(1)(B) of the
Trust Indenture Act is hereby  expressly  excluded from this Declaration and the
Securities, as permitted by the Trust Indenture Act.

SECTION 2.7       Default; Notice.

                  (a)  The  Property  Trustee  shall,  within  90  days  after a
Responsible Officer obtains actual knowledge of the occurrence of a Default with
respect to the Securities, transmit by mail, first class postage prepaid, to the
Holders,  notices of all such  Defaults,  unless such  Defaults  have been cured
before the giving of such notice or previously waived;  provided,  however, that
except in the case of a Default  arising from the nonpayment of principal of (or
premium, if any) or interest (including  Compounded Interest and Additional Sums
(as such terms are defined in the Indenture),  if any) or Liquidated Damages (as
defined in the  Registration  Rights  Agreement) on any of the  Debentures,  the
Property Trustee shall be protected in withholding such notice if and so long as
a Responsible  Officer in good faith  determines  that the  withholding  of such
notice is in the interests of the Holders.

                  (b) The Property Trustee shall not be deemed to have knowledge
of any Default or Event of Default except:

                  (i) a  Default  or Event of  Default  under  Sections  5.01(a)
         (other than the payment of  Compounded  Interest,  Additional  Sums and
         Liquidated Damages) and 5.01(b) of the Indenture; or

                  (ii) any Default or Event of Default as to which the  Property
         Trustee  shall have received  written  notice or of which a Responsible
         Officer charged with the  administration  of the Declaration shall have
         actual knowledge.

                  (c)  Within ten  Business  Days  after a  Responsible  Officer
obtains actual knowledge of the occurrence of any Event of Default, the Property
Trustee  shall  transmit  notice of such Event of Default to the  Holders of the
Capital  Securities,  the Administrative  Trustees and the Sponsor,  unless such
Event  of  Default  shall  have  been  cured  or  waived.  The  Sponsor  and the
Administrative



<PAGE>



Trustees  shall file annually with the Property  Trustee a  certification  as to
whether or not they are in  compliance  with all the  conditions  and  covenants
applicable to them under this Declaration.

                                   ARTICLE III
                                  ORGANIZATION

SECTION 3.1       Name.

                  The Trust is named "TeleBanc Capital Trust I" as such name may
be modified from time to time by the  Administrative  Trustees following written
notice to the  Delaware  Trustee,  the  Property  Trustee and the  Holders.  The
Trust's  activities  may be  conducted  under the name of the Trust or any other
name deemed advisable by the Administrative Trustees.

SECTION 3.2       Office.

                  The  address  of the  principal  office  of the  Trust  is c/o
TeleBanc Financial Corporation,  1111 North Highland Street, Arlington, Virginia
22201. On ten Business Days' prior written notice to the Delaware  Trustee,  the
Property Trustee and the Holders of Securities, the Administrative Trustees may
designate another principal office.

SECTION 3.3       Purpose.

                  The  exclusive  purposes and functions of the Trust are (a) to
issue and sell Securities,  (b) use the proceeds from the sale of the Securities
to acquire the Debentures, and (c) except as otherwise limited herein, to engage
in only those other  activities  necessary,  advisable  or  incidental  thereto,
including without limitation,  those activities  specified in Sections 3.6, 3.8,
3.9,  3.10,  3.11 and/or 3.12.  The Trust shall not borrow money,  issue debt or
reinvest  proceeds  derived  from  investments,  mortgage  or pledge  any of its
assets,  or otherwise  undertake (or permit to be undertaken)  any activity that
would cause the Trust not to be classified  for United States federal income tax
purposes as a grantor trust.

SECTION 3.4       Authority.

                  Subject to the limitations provided in this Declaration and to
the specific duties of the Property Trustee,  the Administrative  Trustees shall
have exclusive and complete authority to carry out the purposes of the Trust. An
action taken by one or more of the  Administrative  Trustees in accordance  with
their  powers  shall  constitute  the act of and  serve to bind the Trust and an
action taken by the Property  Trustee on behalf of the Trust in accordance  with
its powers shall  constitute the act of and serve to bind the Trust.  In dealing
with the Trustees  acting on behalf of the Trust, no Person shall be required to
inquire into the



<PAGE>



authority of the Trustees to bind the Trust.  Persons dealing with the Trust are
entitled to rely  conclusively on the power and authority of the Trustees as set
forth in this Declaration.

SECTION 3.5       Title to Property of the Trust.

                  Except  as  provided  in  Section  3.8  with  respect  to  the
Debentures  and the Property  Trustee  Account or as otherwise  provided in this
Declaration,  legal  title to all  assets  of the  Trust  shall be vested in the
Trust.  The Holders  shall not have legal title to any part of the assets of the
Trust,  but shall have an  undivided  beneficial  interest  in the assets of the
Trust.

SECTION 3.6       Powers and Duties of the Administrative Trustees.

                  The  Administrative  Trustees shall have the exclusive  power,
duty and authority,  and are hereby authorized and directed,  to cause the Trust
to engage in the following activities:

                  (a) to execute,  enter into and deliver the Common  Securities
Subscription Agreement and to execute, deliver, issue and sell the Securities in
accordance with this Declaration; provided, however, that except as contemplated
in  Section  7.1(a),  (i) the Trust may issue no more than one series of Capital
Securities and no more than one series of Common Securities, (ii) there shall be
no interests in the Trust other than the  Securities,  and (iii) the issuance of
Securities  shall  be  limited  to  a  simultaneous  issuance  of  both  Capital
Securities and Common Securities at the Closing Time;

                  (b) in  connection  with the  issue  and  sale of the  Capital
Securities and the  consummation  of the Exchange Offer, at the direction of the
Sponsor, to:

                  (i) prepare and execute, if necessary,  an offering memorandum
         (the "Offering  Memorandum")  in preliminary and final form prepared by
         the  Sponsor,  in relation to the offering and sale of Series A Capital
         Securities  to  QIBs in  reliance  on Rule  144A  and to  institutional
         "accredited  investors" (as defined in Rule 501(a)(1),  (2), (3) or (7)
         under the Securities Act), and to execute and file with the Commission,
         at such time as determined by the Sponsor, any Registration  Statement,
         including any amendments  thereto,  as contemplated by the Registration
         Rights Agreement;

                  (ii) execute and file any  documents  prepared by the Sponsor,
         or take any acts as  determined by the Sponsor to be necessary in order
         to qualify or  register  all or part of the Capital  Securities  in any
         State in which the Sponsor has  determined  to qualify or register such
         Capital Securities for sale;



<PAGE>



                  (iii)  execute  and  file  an  application,  prepared  by  the
         Sponsor,  to permit  the  Capital  Securities  to trade or be quoted or
         listed in or on the Private  Offerings,  Resales  and  Trading  through
         Automated Linkages ("PORTAL") Market or any other securities  exchange,
         quotation system or the Nasdaq Stock Market's National Market;

                  (iv) execute and deliver  letters,  documents,  or instruments
         with  DTC  and  other  Clearing   Agencies   relating  to  the  Capital
         Securities;

                  (v) if  required,  execute  and  file  with the  Commission  a
         registration  statement on Form 8-A, including any amendments  thereto,
         prepared by the Sponsor,  relating to the  registration  of the Capital
         Securities  under  Section  12(b) or 12(g) of the Exchange  Act, as the
         case may be; and

                  (vi)  execute,  enter into and deliver the Purchase  Agreement
         and the  Registration  Rights  Agreement  providing  for,  among  other
         things, the sale and registration of the Capital Securities;

                  (c)  to  execute,   enter  into  and  deliver  the   Debenture
Subscription  Agreement, to acquire the Series A Debentures with the proceeds of
the sale of the Series A Capital  Securities  and the Common  Securities  and to
exchange  the  Series A  Debentures  for a like  principal  amount  of  Series B
Debentures,  pursuant  to  the  Exchange  Offer;  provided,  however,  that  the
Administrative  Trustees shall cause legal title to the Debentures to be held of
record in the name of the Property Trustee for the benefit of the Holders;

                  (d) to give  the  Sponsor  and  the  Property  Trustee  prompt
written notice of the occurrence of a Special Event;

                  (e) to  establish a record date with respect to all actions to
be taken hereunder that require a record date be established, including and with
respect  to,  for  the  purposes  of ss.  316(c)  of the  Trust  Indenture  Act,
Distributions,  voting rights,  redemptions and exchanges, and to issue relevant
notices to the Holders of Capital Securities and Holders of Common Securities as
to such actions and applicable record dates;

                  (f) to take all  actions  and  perform  such  duties as may be
required of the Administrative Trustees pursuant to the terms of the Securities;

                  (g) to the  fullest  extent  permitted  by law,  to  bring  or
defend,  pay,  collect,  compromise,  arbitrate,  resort  to  legal  action,  or
otherwise  adjust  claims or demands of or against the Trust  ("Legal  Action"),
unless pursuant to Section 3.8(e),  the Property Trustee has the exclusive power
to bring such Legal Action;



<PAGE>



                  (h) to employ or otherwise  engage  employees  and agents (who
may be designated as officers with titles) and managers, contractors,  advisors,
and consultants and pay reasonable compensation for such services;


                  (i) to cause the Trust to comply with the Trust's  obligations
under the Trust Indenture Act;

                  (j) to give the certificate  required by ss.  314(a)(4) of the
Trust Indenture Act to the Property  Trustee,  which certificate may be executed
by any Administrative Trustee;

                  (k) to incur  expenses  that are  necessary or  incidental  to
carry out any of the purposes of the Trust;

                  (l) to act as, or appoint another Person to act as,  Registrar
and  Exchange  Agent for the  Securities  or to  appoint a Paying  Agent for the
Securities  as  provided  in  Section  7.4 except for such time as such power to
appoint a Paying Agent is vested in the Property Trustee;

                  (m) to give prompt written notice to the Property  Trustee and
to Holders of any notice  received from the Debenture  Issuer of its election to
defer payments of interest on the  Debentures by extending the interest  payment
period under the Indenture;

                  (n) to take all action that may be  necessary  or  appropriate
for the  preservation  and the  continuation  of the  Trust's  valid  existence,
rights,  franchises and privileges as a statutory  business trust under the laws
of the State of Delaware and of each other  jurisdiction in which such existence
is  necessary  to protect the limited  liability of the Holders or to enable the
Trust to effect the purposes for which the Trust was created;

                  (o) to take any action, not inconsistent with this Declaration
or with  applicable  law, that the  Administrative  Trustees  determine in their
discretion  to be necessary or desirable in carrying out the  activities  of the
Trust as set out in this Section 3.6, including, but not limited to:

                  (i)  causing  the Trust  not to be deemed to be an  Investment
         Company required to be registered under the Investment Company Act;

                  (ii) causing the Trust to continue to be classified for United
         States federal income tax purposes as a grantor trust; and

                  (iii) cooperating with the Debenture Issuer to ensure that the
         Debentures will be treated as indebtedness of the Debenture  Issuer for
         United States federal income tax purposes;



<PAGE>



                  (p) to take all action  necessary to  consummate  the Exchange
Offer or otherwise cause the Capital Securities to be registered  pursuant to an
effective  registration  statement  in  accordance  with the  provisions  of the
Registration Rights Agreement;

                  (q) to take all action  necessary to cause all  applicable tax
returns and tax  information  reports that are required to be filed with respect
to the Trust to be duly prepared and filed by the  Administrative  Trustees,  on
behalf of the Trust; and

                  (r) to execute  and  deliver  all  documents  or  instruments,
perform all duties and powers,  and do all things for and on behalf of the Trust
in all matters necessary, advisable or incidental to the foregoing.

                  The Administrative Trustees must exercise the powers set forth
in this  Section  3.6 in a  manner  that is  consistent  with the  purposes  and
functions of the Trust set out in Section 3.3, and the  Administrative  Trustees
shall not take any action that is  inconsistent  with the purposes and functions
of the Trust set forth in Section 3.3.

                  Subject to this Section 3.6, the Administrative Trustees shall
have none of the powers or the  authority of the  Property  Trustee set forth in
Section 3.8.

                  Any expenses incurred by the Administrative  Trustees pursuant
to this Section 3.6 shall be reimbursed by the Debenture Issuer.

SECTION 3.7       Prohibition of Actions by the Trust and the Trustees.

                  The Trust shall not, and the Trustees  (including the Property
Trustee and the Delaware  Trustee)  shall not, and the  Administrative  Trustees
shall cause the Trust not to,  engage in any activity  other than as required or
authorized by this Declaration. The Trust shall not:

                  (i) invest any proceeds received by the Trust from holding the
         Debentures,  but shall distribute all such proceeds to Holders pursuant
         to the terms of this Declaration and of the Securities;

                  (ii)  acquire  any  assets  other than as  expressly  provided
         herein;

                  (iii) possess Trust Property for other than a Trust purpose or
         execute any mortgage in respect of, or pledge, any Trust Property;

                  (iv) make any loans or incur any indebtedness other than loans
         represented by the Debentures;



<PAGE>



                  (v)  possess  any power or  otherwise  act in such a way as to
         vary the  Trust  Property  or the  terms of the  Securities  in any way
         whatsoever;

                  (vi) issue any  securities  or other  evidences of  beneficial
         ownership  of, or  beneficial  interest  in,  the Trust  other than the
         Securities;

                  (vii) other than as provided  in this  Declaration  or Annex I
         hereto,  (A)  direct  the  time,  method  and place of  conducting  any
         proceeding  with  respect  to any  remedy  available  to the  Debenture
         Trustee,  or exercising any trust or power conferred upon the Debenture
         Trustee with respect to the Debentures, (B) waive any past default that
         is waivable under the  Indenture,  or (C) exercise any right to rescind
         or annul any declaration that the principal of all the Debentures shall
         be due and payable; or

                  (viii) consent to any amendment,  modification  or termination
         of the Indenture or the Debentures where such consent shall be required
         unless the Trust  shall have  received  an opinion of  independent  tax
         counsel  experienced in such matters to the effect that such amendment,
         modification or termination  will not cause more than an  insubstantial
         risk  that the Trust  will not be  classified  as a  grantor  trust for
         United States federal income tax purposes.

SECTION 3.8       Powers and Duties of the Property Trustee.

                  (a) The legal  title to the  Debentures  shall be owned by and
held of record in the name of the  Property  Trustee in trust for the benefit of
the Trust and the Holders. The right, title and interest of the Property Trustee
to the Debentures  shall vest  automatically in each Person who may hereafter be
appointed as Property  Trustee in accordance  with Section 5.6. Such vesting and
cessation of title shall be effective whether or not conveyancing documents with
regard to the Debentures have been executed and delivered.

                  (b) The Property  Trustee shall not transfer its right,  title
and interest in the Debentures to the Administrative Trustees or to the Delaware
Trustee (if the Property Trustee does not also act as Delaware Trustee).

                  (c)      The Property Trustee shall:

                  (i) establish and maintain a segregated  non-interest  bearing
         trust account (the "Property Trustee Account") in the name of and under
         the exclusive  control of the Property Trustee on behalf of the Holders
         and,  upon the  receipt  of  payments  of funds  made in respect of the
         Debentures  held by the Property  Trustee,  deposit such funds into the
         Property Trustee Account and make payments or cause the Paying Agent to
         make payments to the



<PAGE>



         Holders from the Property  Trustee  Account in accordance  with Section
         6.1;  funds in the Property  Trustee  Account shall be held  uninvested
         until disbursed in accordance with this  Declaration;  and the Property
         Trustee  Account shall be an account that is maintained  with a banking
         institution the rating on whose long-term  unsecured  indebtedness by a
         "nationally recognized  statistical rating organization",  as that term
         is defined for purposes of Rule 436(g)(2)  under the Securities Act, is
         at least equal to the rating assigned to the Capital Securities;

                  (ii)  engage  in  such  ministerial  activities  as  shall  be
         necessary or  appropriate to effect the redemption of the Securities to
         the extent the Debentures are redeemed or mature; and

                  (iii)  upon  written  notice  of  distribution  issued  by the
         Administrative Trustees in accordance with the terms of the Securities,
         engage  in  such  ministerial  activities  as  shall  be  necessary  or
         appropriate  to effect the  distribution  of the  Debentures to Holders
         upon the occurrence of certain events.

                  (d) The  Property  Trustee  shall take all actions and perform
such duties as may be specifically  required of the Property Trustee pursuant to
the terms of this Declaration and the Securities.

                  (e) Subject to Section 3.9(a), the Property Trustee shall take
any Legal Action which arises out of or in  connection  with an Event of Default
of which a Responsible  Officer has actual  knowledge or the Property  Trustee's
duties and obligations  under this Declaration or the Trust Indenture Act and if
the Property Trustee shall have failed to take such Legal Action, the Holders of
the Capital Securities may take such Legal Action, to the same extent as if such
Holders of Capital  Securities held an aggregate  principal amount of Debentures
equal to the aggregate  liquidation amount of such Capital  Securities,  without
first proceeding against the Property Trustee or the Trust;  provided,  however,
that if an Event of Default has  occurred  and is  continuing  and such event is
attributable  to the failure of the Debenture  Issuer to pay the principal of or
premium, if any, or interest (including Compounded Interest and Additional Sums,
if any) or  Liquidated  Damages,  if any,  on the  Debentures  on the date  such
principal,  premium,  if any, or interest  (including  Compounded  Interest  and
Additional Sums, if any) or Liquidated Damages, if any, is otherwise payable (or
in the case of  redemption,  on the redemption  date),  then a Holder of Capital
Securities  may directly  institute a proceeding  for  enforcement of payment to
such  Holder of the  principal  of or  premium,  if any or  interest  (including
Compounded  Interest and Additional Sums, if any) or Liquidated Damages, if any,
on the Debentures  having a principal amount equal to the aggregate  liquidation
amount of the Capital  Securities of such Holder (a "Direct Action") on or after
the  respective due date specified in the  Debentures.  In connection  with such
Direct Action, the rights of the Holders of the Common



<PAGE>



Securities will be subrogated to the rights of such Holder of Capital Securities
to the extent of any  payment  made by the  Debenture  Issuer to such  Holder of
Capital  Securities in such Direct  Action.  Except as provided in the preceding
sentences,  the  Holders  of  Capital  Securities  will not be able to  exercise
directly any other remedy available to the holders of the Debentures.

                  (f) The Property  Trustee shall continue to serve as a Trustee
until either:


                  (i) the Trust has been completely  liquidated and the proceeds
         of the liquidation  distributed to the Holders pursuant to the terms of
         the Securities; or

                  (ii) a successor  Property  Trustee has been appointed and has
         accepted that  appointment in accordance with Section 5.6 (a "Successor
         Property Trustee").

                  (g) The  Property  Trustee  shall  have  the  legal  power  to
exercise  all of the rights,  powers and  privileges  of a holder of  Debentures
under the Indenture and, if an Event of Default  actually known to a Responsible
Officer occurs and is continuing, the Property Trustee shall, for the benefit of
Holders, enforce its rights as holder of the Debentures subject to the rights of
the Holders pursuant to the terms of this Declaration and the Securities.


                  (h) The Property  Trustee shall be authorized to undertake any
actions set forth in ss. 317(a) of the Trust Indenture Act.

                  (i) For such time as the Property Trustee is the Paying Agent,
the Property  Trustee may  authorize  one or more  Persons to act as  additional
Paying  Agents and to pay  Distributions,  redemption  payments  or  liquidation
payments  on behalf of the Trust  with  respect to all  Securities  and any such
Paying Agent shall comply with ss. 317(b) of the Trust  Indenture  Act. Any such
additional  Paying Agent may be removed by the Property  Trustee at any time the
Property  Trustee  remains  as Paying  Agent  and a  successor  Paying  Agent or
additional  Paying  Agents may be (but are not required to be)  appointed at any
time by the  Property  Trustee  while the  Property  Trustee is acting as Paying
Agent.

                  (j) Subject to this Section 3.8,  the Property  Trustee  shall
have  none  of  the  duties,  liabilities,   powers  or  the  authority  of  the
Administrative Trustees set forth in Section 3.6.

                  Notwithstanding  anything expressed or implied to the contrary
in this  Declaration or any Annex or Exhibit  hereto,  (i) the Property  Trustee
must  exercise  the powers  set forth in this  Section  3.8 in a manner  that is
consistent  with the purposes and functions of the Trust set out in Section 3.3,
and (ii) the Property



<PAGE>



Trustee  shall not take any action that is  inconsistent  with the  purposes and
functions of the Trust set out in Section 3.3.

SECTION 3.9 Certain Duties and Responsibilities of the Property Trustee.

                  (a) The Property  Trustee,  before the occurrence of any Event
of Default  and after the  curing or  waiving of all Events of Default  that may
have occurred,  shall undertake to perform only such duties as are  specifically
set forth in this  Declaration  and in the Securities  and no implied  covenants
shall be read into this  Declaration  against the Property  Trustee.  In case an
Event of Default  has  occurred  (that has not been cured or waived  pursuant to
Section 2.6) of which a Responsible  Officer has actual knowledge,  the Property
Trustee  shall  exercise  such of the  rights  and  powers  vested in it by this
Declaration,  and use the same degree of care and skill in their exercise,  as a
prudent person would exercise or use under the  circumstances  in the conduct of
his or her own affairs.

                  (b) No  provision  of this  Declaration  shall be construed to
relieve the Property  Trustee from liability for its own negligent  action,  its
own negligent failure to act, or its own willful misconduct, except that:

                  (i) prior to the  occurrence  of an Event of Default and after
         the  curing or  waiving  of all such  Events of  Default  that may have
         occurred:

                           (A)  the  duties  and  obligations  of  the  Property
                  Trustee shall be determined  solely by the express  provisions
                  of this  Declaration  and in the  Securities  and the Property
                  Trustee shall not be liable except for the performance of such
                  duties and obligations as are  specifically  set forth in this
                  Declaration and in the Securities, and no implied covenants or
                  obligations  shall be read into this  Declaration  against the
                  Property Trustee; and

                           (B) in the  absence  of bad  faith on the part of the
                  Property Trustee,  the Property Trustee may conclusively rely,
                  as to the truth of the statements  and the  correctness of the
                  opinions expressed therein,  upon any certificates or opinions
                  furnished  to  the  Property  Trustee  and  conforming  to the
                  requirements of this Declaration;  provided,  however, that in
                  the  case of any such  certificates  or  opinions  that by any
                  provision hereof are specifically  required to be furnished to
                  the Property  Trustee,  the Property  Trustee shall be under a
                  duty to examine the same to determine  whether or not on their
                  face they conform to the requirements of this Declaration;

                  (ii) the Property Trustee shall not be liable for any error of
         judgment made in good faith by a Responsible  Officer,  unless it shall
         be



<PAGE>



         proved that the  Property  Trustee was  negligent in  ascertaining  the
         pertinent facts;

                  (iii) the Property Trustee shall not be liable with respect to
         any  action  taken  or  omitted  to be  taken  by it in good  faith  in
         accordance  with  the  direction  of  the  Holders  of  a  Majority  in
         liquidation  amount of the Securities  relating to the time, method and
         place of  conducting  any  proceeding  for any remedy  available to the
         Property  Trustee,  or exercising any trust or power conferred upon the
         Property Trustee under this Declaration;

                  (iv)  no  provision  of this  Declaration  shall  require  the
         Property  Trustee  to expend or risk its own funds or  otherwise  incur
         personal financial liability in the performance of any of its duties or
         in the  exercise  of any of its  rights  or  powers,  if it shall  have
         reasonable  grounds for  believing  that the repayment of such funds or
         liability  is not  reasonably  assured  to it under  the  terms of this
         Declaration  or  indemnity  reasonably  satisfactory  to  the  Property
         Trustee against such risk or liability is not reasonably assured to it;

                  (v) the  Property  Trustee's  sole  duty with  respect  to the
         custody,  safekeeping  and physical  preservation of the Debentures and
         the Property  Trustee  Account shall be to deal with such property in a
         similar manner as the Property  Trustee deals with similar property for
         its  own  account,  subject  to  the  protections  and  limitations  on
         liability  afforded to the Property  Trustee under this Declaration and
         the Trust Indenture Act;

                  (vi) the Property  Trustee shall have no duty or liability for
         or with respect to the value, genuineness,  existence or sufficiency of
         the  Debentures  or the  payment  of any  taxes or  assessments  levied
         thereon or in connection therewith;

                  (vii)  the  Property  Trustee  shall  not be  liable  for  any
         interest on any money  received by it except as it may otherwise  agree
         in writing  with the Sponsor.  Money held by the Property  Trustee need
         not be segregated from other funds held by it except in relation to the
         Property Trustee Account maintained by the Property Trustee pursuant to
         Section  3.8(c)(i) and except to the extent otherwise  required by law;
         and

                  (viii)  the  Property  Trustee  shall not be  responsible  for
         monitoring the compliance by the Administrative Trustees or the Sponsor
         with their  respective  duties  under this  Declaration,  nor shall the
         Property  Trustee  be  liable  for any  default  or  misconduct  of the
         Administrative Trustees or the Sponsor.

SECTION 3.10      Certain Rights of Property Trustee.



<PAGE>



                  (a)      Subject to the provisions of Section 3.9:

                  (i) the Property  Trustee may  conclusively  rely and shall be
         fully   protected  in  acting  or  refraining   from  acting  upon  any
         resolution,   certificate,   statement,  instrument,  opinion,  report,
         notice,  request,  direction,  consent,  order, bond, debenture,  note,
         other evidence of indebtedness  or other paper or document  believed by
         it to be genuine  and to have been  signed,  sent or  presented  by the
         proper party or parties;

                  (ii) any direction or act of the Sponsor or the Administrative
         Trustees contemplated by this Declaration may be sufficiently evidenced
         by an Officers' Certificate;

                  (iii) whenever in the administration of this Declaration,  the
         Property  Trustee  shall deem it  desirable  that a matter be proved or
         established before taking,  suffering or omitting any action hereunder,
         the Property  Trustee  (unless  other  evidence is herein  specifically
         prescribed)  may, in the absence of bad faith on its part,  request and
         conclusively rely upon an Officers'  Certificate which, upon receipt of
         such  request,  shall  be  promptly  delivered  by the  Sponsor  or the
         Administrative Trustees;

                  (iv) the  Property  Trustee  shall  have no duty to see to any
         recording,  filing or  registration  of any  instrument  (including any
         financing  or  continuation  statement  or  any  filing  under  tax  or
         securities laws) or any rerecording, refiling or registration thereof;

                  (v) the  Property  Trustee may consult  with  counsel or other
         experts of its  selection and the advice or opinion of such counsel and
         experts  with  respect to legal  matters or advice  within the scope of
         such   experts'   area  of   expertise   shall  be  full  and  complete
         authorization  and protection in respect of any action taken,  suffered
         or omitted by it  hereunder in good faith and in  accordance  with such
         advice or opinion, such counsel may be counsel to the Sponsor or any of
         its Affiliates,  and may include any of its employees, and the Property
         Trustee  shall  have  the  right  at  any  time  to  seek  instructions
         concerning the  administration  of this  Declaration  from any court of
         competent jurisdiction;

                  (vi) the  Property  Trustee  shall be under no  obligation  to
         exercise any of the rights or powers  vested in it by this  Declaration
         at the request or  direction  of any Holder,  unless such Holder  shall
         have  provided  to  the  Property   Trustee   security  and  indemnity,
         reasonably  satisfactory  to the Property  Trustee,  against the costs,
         expenses  (including  reasonable  attorneys'  fees and expenses and the
         expenses of the Property Trustee's agents,  nominees or custodians) and
         liabilities that might be incurred by it in complying with such request
         or direction, including such reasonable advances




<PAGE>



         as may be requested by the Property Trustee;  provided,  however, that,
         nothing contained in this Section 3.10(a)(vi) shall be taken to relieve
         the Property  Trustee,  upon the occurrence of an Event of Default,  of
         its  obligation  to exercise the rights and powers vested in it by this
         Declaration;

                  (vii)  the  Property  Trustee  shall  not be bound to make any
         investigation  into the  facts or  matters  stated  in any  resolution,
         certificate,  statement,  instrument, opinion, report, notice, request,
         direction,  consent,  order, bond,  debenture,  note, other evidence of
         indebtedness or other paper or document,  but the Property Trustee,  in
         its  discretion,  may make such further inquiry or  investigation  into
         such facts or matters as it may see fit;

                  (viii) the  Property  Trustee may execute any of the trusts or
         powers  hereunder or perform any duties hereunder either directly or by
         or through agents,  custodians,  nominees or attorneys and the Property
         Trustee shall not be  responsible  for any  misconduct or negligence on
         the  part of any  agent  or  attorney  appointed  with  due  care by it
         hereunder;

                  (ix) any action  taken by the  Property  Trustee or its agents
         hereunder  shall bind the Trust and the Holders,  and the  signature of
         the  Property  Trustee  or its agents  alone  shall be  sufficient  and
         effective  to  perform  any such  action  and no third  party  shall be
         required to inquire as to the  authority of the Property  Trustee to so
         act or as to its  compliance  with any of the terms and  provisions  of
         this Declaration,  both of which shall be conclusively evidenced by the
         Property Trustee's or its agent's taking such action;

                  (x) whenever in the  administration  of this  Declaration  the
         Property Trustee shall deem it desirable to receive  instructions  with
         respect to  enforcing  any  remedy or right or taking any other  action
         hereunder,  the Property Trustee (i) may request  instructions from the
         Holders which instructions may only be given by the Holders of the same
         proportion in liquidation amount of the Securities as would be entitled
         to direct the Property  Trustee  under the terms of the  Securities  in
         respect  of such  remedy,  right  or  action,  (ii)  may  refrain  from
         enforcing  such remedy or right or taking such other  action until such
         instructions are received, and (iii) shall be protected in conclusively
         relying on or acting in or accordance with such instructions;

                  (xi)   except  as   otherwise   expressly   provided  by  this
         Declaration,  the Property Trustee shall not be under any obligation to
         take any action  that is  discretionary  under the  provisions  of this
         Declaration; and

                  (xii) the Property  Trustee shall not be liable for any action
         taken,  suffered,  or omitted to be taken by it in good faith,  without
         negligence or



<PAGE>



         willful  misconduct,  and reasonably believed by it to be authorized or
         within the  discretion  or rights or powers  conferred  upon it by this
         Declaration.

                  (b) No provision of this Declaration shall be deemed to impose
any duty or  obligation  on the  Property  Trustee to perform any act or acts or
exercise any right, power, duty or obligation conferred or imposed on it, in any
jurisdiction  in which it shall be  illegal,  or in which the  Property  Trustee
shall be  unqualified  or  incompetent  in accordance  with  applicable  law, to
perform any such act or acts,  or to exercise  any such  right,  power,  duty or
obligation.  No permissive power or authority  available to the Property Trustee
shall be construed to be a duty.

SECTION 3.11      Delaware Trustee.

                  Notwithstanding  any other provision of this Declaration other
than Section 5.2,  the  Delaware  Trustee  shall not be entitled to exercise any
powers,   nor  shall  the   Delaware   Trustee   have  any  of  the  duties  and
responsibilities  of the  Trustees  described  in this  Declaration  (except  as
required under the Business Trust Act).  Except as set forth in Section 5.2, the
Delaware  Trustee  shall  be a  Trustee  for the  sole and  limited  purpose  of
fulfilling the  requirements of ss. 3807 of the Business Trust Act. In the event
the Delaware Trustee shall at any time be required to take any action or perform
any duty  hereunder,  the Delaware  Trustee shall be entitled to the benefits of
Section 3.9(b)(ii) to (viii),  inclusive, and Section 3.10. No implied covenants
or obligations shall be read into this Declaration against the Delaware Trustee.

SECTION 3.12      Execution of Documents.

                  Unless otherwise  determined by the  Administrative  Trustees,
each Administrative Trustee,  individually, is authorized to execute and deliver
on behalf of the Trust any documents,  agreements,  instruments or  certificates
that the  Administrative  Trustees  have the  power  and  authority  to  execute
pursuant to Section 3.6.

SECTION 3.13 Not Responsible for Recitals or Issuance of Securities.

                  The recitals  contained in this Declaration and the Securities
shall be taken as the statements of the Sponsor,  and the Trustees do not assume
any responsibility  for their correctness.  The Trustees make no representations
as to the value or  condition  of the Trust  Property or any part  thereof.  The
Trustees  make no  representations  as to the  validity or  sufficiency  of this
Declaration or the Securities.

SECTION 3.14      Duration of Trust.

                  The Trust,  unless  terminated  pursuant to the  provisions of
Article VIII hereof, shall have existence up to June 1, 2028.



<PAGE>



SECTION 3.15      Mergers.

                  (a)  The  Trust  may not  merge  with  or  into,  consolidate,
amalgamate,  or be replaced by, or convey,  transfer or lease its properties and
assets as an entirety or substantially  as an entirety to any Person,  except as
described in Section 3.15(b) and (c) and except with respect to the distribution
of Debentures to Holders pursuant to Section 8.1(a)(iii).

                  (b) The Trust may,  at the  request of the  Sponsor,  with the
consent  of the  Administrative  Trustees  or, if there  are more  than  two,  a
majority of the Administrative  Trustees and without the consent of the Holders,
the Delaware Trustee or the Property Trustee,  merge with or into,  consolidate,
amalgamate,  or be replaced by, or convey,  transfer or lease its properties and
assets as an entirety or  substantially  as an entirety to, a trust organized as
such under the laws of any State; provided that:

                  (i) such successor entity (the "Successor Entity") either:

                           (A) expressly  assumes all of the  obligations of the
                  Trust under the Securities; or

                           (B) substitutes for the Securities  other  securities
                  having  substantially  the same terms as the  Securities  (the
                  "Successor  Securities")  so long as the Successor  Securities
                  rank the same as the Securities  rank in priority with respect
                  to Distributions and payments upon liquidation, redemption and
                  otherwise;

                  (ii) the Sponsor expressly appoints a trustee of the Successor
         Entity  that  possesses  the same  powers  and  duties as the  Property
         Trustee with respect to the Debentures;

                  (iii) the Successor Securities are listed,  quoted or included
         for trading,  or any  Successor  Securities  will be listed,  quoted or
         included for trading  upon  notification  of issuance,  on any national
         securities exchange or with any other organization on which the Capital
         Securities are then listed, quoted or included;

                  (iv) such merger,  consolidation,  amalgamation,  replacement,
         conveyance,  transfer  or lease does not cause the  Capital  Securities
         (including any Successor Securities) or the Debentures to be downgraded
         by any  nationally  recognized  statistical  rating  organization  that
         publishes a rating on the Capital Securities or the Debentures;



<PAGE>



                  (v) such  merger,  consolidation,  amalgamation,  replacement,
         conveyance,  transfer  or lease does not  adversely  affect the rights,
         preferences and privileges of the Holders (including the holders of any
         Successor  Securities) in any material respect (other than with respect
         to any dilution of the  interests  of such  Holders or holders,  as the
         case may be, in the new entity);

                  (vi) the Successor  Entity has a purpose  identical to that of
         the Trust;

                  (vii)  prior  to  such  merger,  consolidation,  amalgamation,
         replacement, conveyance, transfer or lease, the Sponsor has received an
         opinion of independent counsel to the Trust experienced in such matters
         to the effect that:

                           (A)   such   merger,   consolidation,   amalgamation,
                  replacement,  conveyance, transfer or lease does not adversely
                  affect the rights,  preferences  and privileges of the Holders
                  (including  the holders of any  Successor  Securities)  in any
                  material  respect  (other than with respect to any dilution of
                  the interests of such Holders or holders,  as the case may be,
                  in the new entity);

                           (B)    following    such    merger,    consolidation,
                  amalgamation,  replacement,  conveyance,  transfer  or  lease,
                  neither the Trust nor the Successor Entity will be required to
                  register as an Investment Company; and

                           (C)    following    such    merger,    consolidation,
                  amalgamation,  replacement, conveyance, transfer or lease, the
                  Trust (or the Successor Entity) will continue to be classified
                  as a grantor  trust  for  United  States  federal  income  tax
                  purposes;

                  (viii) the Sponsor or any permitted successor or assignee owns
         all of the common securities of the Successor Entity and guarantees the
         obligations of the Successor  Entity under the Successor  Securities at
         least to the extent  provided by the Capital  Securities  Guarantee and
         the Common Securities Guarantee; and

                  (ix) there shall have been  furnished to the Property  Trustee
         an Officer's  Certificate and an Opinion of Counsel, each to the effect
         that all conditions  precedent in this  Declaration to such transaction
         have been satisfied.

                  (c)  Notwithstanding  Section  3.15(b),  the Trust  shall not,
except  with  the  consent  of  Holders  of 100% in  liquidation  amount  of the
Securities,  consolidate,  amalgamate, merge with or into, or be replaced by, or
convey, transfer



<PAGE>



or lease  its  properties  and  assets as an  entirety  or  substantially  as an
entirety  to,  any  other  Person or permit  any  other  Person to  consolidate,
amalgamate,   merge  with  or  into,  or  replace  it  if  such   consolidation,
amalgamation, merger, replacement, conveyance, transfer or lease would cause the
Trust or the Successor Entity not to be classified as a grantor trust for United
States federal income tax purposes.


                                   ARTICLE IV
                                     SPONSOR

SECTION 4.1       Sponsor's Purchase of Common Securities.

                  At  the  Closing  Time,  pursuant  to  the  Common  Securities
Subscription  Agreement,  the Sponsor will purchase all of the Common Securities
then issued by the Trust, in an amount equal to at least 3% of the total capital
of the Trust, at the same time as the Series A Capital Securities are issued and
sold.

SECTION 4.2       Responsibilities of the Sponsor.

                  In  connection   with  the  issue  and  sale  of  the  Capital
Securities,  the Sponsor shall have the exclusive  right and  responsibility  to
engage in the following activities:

                  (a) to prepare the Offering  Memorandum,  in  preliminary  and
final  form,  and to prepare  for filing by the Trust  with the  Commission  any
Registration Statement, including any amendments thereto, as contemplated by the
Registration Rights Agreement;

                  (b) to  determine  the  States  in which  to take  appropriate
action to qualify or register for sale all or part of the Capital Securities and
to do any and all such  acts,  other  than  actions  which  must be taken by the
Trust,  and advise the Trust of actions it must take,  and prepare for execution
and filing any  documents to be executed and filed by the Trust,  as the Sponsor
deems  necessary or advisable in order to comply with the applicable laws of any
such States;

                  (c) if  deemed  necessary  or  advisable  by the  Sponsor,  to
prepare for filing by the Trust an application to permit the Capital  Securities
to trade or be  quoted  or  listed  in or on the  PORTAL  market,  or any  other
securities  exchange,  quotation  system or the Nasdaq Stock  Market's  National
Market;

                  (d) to prepare for filing by the Trust with the  Commission  a
registration  statement on Form 8-A, including any amendments thereto,  relating
to the  registration of the Capital  Securities  under Section 12(b) or 12(g) of
the Exchange Act, as the case may be, including any amendments thereto; and



<PAGE>



                  (e) to negotiate  the terms of the Purchase  Agreement and the
Registration  Rights  Agreement  providing  for the  sale and  registration,  as
applicable, of the Capital Securities.

SECTION 4.3       Right to Proceed.

                  The Sponsor  acknowledges the rights of the Holders of Capital
Securities, in the event that a failure of the Trust to pay Distributions on the
Capital Securities is attributable to the failure of the Debenture Issuer to pay
the principal of or premium (if any) or interest on the Debentures, to institute
a  proceeding  directly  against the  Debenture  Issuer for  enforcement  of its
payment obligations in respect of the Debentures.

SECTION 4.4       Right to Terminate Trust.

                  The Sponsor will have the right at any time to  terminate  the
Trust and,  after  satisfaction  of  liabilities  to  creditors  of the Trust as
required by applicable  law, to cause the  Debentures to be  distributed  to the
Holders  in  liquidation  of the Trust.  Such right is subject to the  Sponsor's
having  received (i) an Opinion of Counsel to the effect that such  distribution
will not cause the holders of Capital  Securities to recognize  gain or loss for
United  States  federal  income  tax  purposes  and  (ii)  any and all  required
regulatory approvals.


                                    ARTICLE V
                                    TRUSTEES

SECTION 5.1       Number of Trustees; Appointment of Co-Trustee.

                  The number of Trustees initially shall be five (5), and:


                  (a) at any time  before the  issuance of any  Securities,  the
Sponsor may, by written instrument, increase or decrease the number of Trustees;
and

                  (b)  after  the  issuance  of any  Securities,  the  number of
Trustees  may be  increased or decreased by vote of the Holders of a Majority in
liquidation  amount of the Common  Securities  voting as a class at a meeting of
the Holders of the Common Securities;

provided,  however,  that, the number of Trustees shall in no event be less than
two (2); provided further that (1) one Trustee, in the case of a natural person,
shall be a person who is a resident of the State of  Delaware or that,  if not a
natural  person,  is an entity which has its principal  place of business in the
State of  Delaware  (the  "Delaware  Trustee");  (2) there shall be at least one
Trustee who is an employee or officer of, or is affiliated with, the Sponsor (an
"Administrative Trustee"); and (3)



<PAGE>



one Trustee  shall be the Property  Trustee for so long as this  Declaration  is
required to qualify as an  indenture  under the Trust  Indenture  Act,  and such
Trustee  may  also  serve  as  Delaware  Trustee  if  it  meets  the  applicable
requirements.  Notwithstanding  the above, unless an Event of Default shall have
occurred and be continuing, at any time or times, for the purpose of meeting the
legal  requirements of the Trust  Indenture Act or of any  jurisdiction in which
any part of the Trust  Property  may at the time be  located,  the  Holders of a
Majority in liquidation  amount of the Common  Securities acting as a class at a
meeting of the Holders of the Common Securities, and the Administrative Trustees
shall have power to appoint one or more Persons  either to act as a  co-trustee,
jointly with the Property Trustee, of all or any part of the Trust Property,  or
to act as separate trustee of any such property, in either case with such powers
as may be provided in the instrument of appointment,  and to vest in such Person
or Persons in such capacity any property, title, right or power deemed necessary
or desirable, subject to the provisions of this Declaration. In case an Event of
Default has occurred and is  continuing,  the Property  Trustee alone shall have
power to make any such appointment of a co-trustee.

SECTION 5.2       Delaware Trustee.

                  For so  long  as  required  by the  Business  Trust  Act,  the
Delaware Trustee shall be:

                  (a) a  natural  person  who  is a  resident  of the  State  of
Delaware; or

                  (b) if not a natural person, an entity which has its principal
place of business in the State of Delaware, and otherwise meets the requirements
of applicable law,

provided,  however,  that, if the Property  Trustee has its  principal  place of
business  in the State of  Delaware  and  otherwise  meets the  requirements  of
applicable law, then the Property Trustee shall also be the Delaware Trustee and
Section 3.11 shall have no application.

         The initial Delaware Trustee shall be:

         Wilmington Trust Company
         Rodney Square North
         1100 North Market Street
         Wilmington, Delaware 19890-0001
         Attention:  Corporate Trust Administration
         Telecopier:  (302) 651-8882
         Telephone:  (302) 651-1000

SECTION 5.3       Property Trustee; Eligibility.



<PAGE>



                  (a) There  shall at all times be one  Trustee  (the  "Property
Trustee") which shall act as Property Trustee and which shall:

                  (i)      not be an Affiliate of the Sponsor; and

                  (ii) be a corporation  organized and doing  business under the
         laws of the United States of America or any State or Territory  thereof
         or of the District of Columbia, or a corporation or Person permitted by
         the Commission to act as an indenture trustee under the Trust Indenture
         Act,  authorized  under such laws to exercise  corporate  trust powers,
         having a combined  capital  and  surplus  of at least 50  million  U.S.
         dollars  ($50,000,000),  and subject to  supervision  or examination by
         federal, state,  territorial or District of Columbia authority. If such
         corporation publishes reports of condition at least annually,  pursuant
         to law or to the requirements of the supervising or examining authority
         referred to above,  then for the purposes of this  Section  5.3(a)(ii),
         the combined capital and surplus of such corporation shall be deemed to
         be its  combined  capital  and  surplus as set forth in its most recent
         report of condition so published.

                  (b) If at any  time the  Property  Trustee  shall  cease to be
eligible to so act under Section 5.3(a),  the Property Trustee shall immediately
resign in the manner and with the effect set forth in Section 5.6(c).

                  (c)  If  the  Property   Trustee  has  or  shall  acquire  any
"conflicting  interest"  within the meaning of ss. 310(b) of the Trust Indenture
Act, the Property Trustee and the Holder of the Common Securities (as if it were
the obligor  referred to in ss. 310(b) of the Trust  Indenture Act) shall in all
respects comply with the provisions of ss. 310(b) of the Trust Indenture Act.

                  (d) The  Capital  Securities  Guarantee  shall be deemed to be
specifically  described  in this  Declaration  for purposes of clause (i) of the
first proviso contained in ss.310(b) of the Trust Indenture Act.

                  (e) The initial Property Trustee shall be:

                      Wilmington Trust Company
                      Rodney Square North
                      1100 North Market Street
                      Wilmington, Delaware 19890-0001
                      Attention:  Corporate Trust Administration
                      Telecopier:  (302) 651-8882
                      Telephone:  (302) 651-1000



<PAGE>



SECTION 5.4       Certain Qualifications of Administrative Trustees
                  and Delaware Trustee Generally.

                  Each  Administrative  Trustee and the Delaware Trustee (unless
the Property  Trustee also acts as Delaware  Trustee)  shall be either a natural
person who is at least 21 years of age or a legal  entity that shall act through
one or more Authorized Officers.

SECTION 5.5       Administrative Trustees.

                  The initial Administrative Trustees shall be:

                           David A. Smilow
                           Mitchell H. Caplan
                           Aileen Lopez Pugh
                           c/o TeleBanc Financial Corporation
                           1111 North Highland Street
                           Arlington, Virginia  22201
                           Telecopier: (703) 247-5456
                           Telephone:  (703) 247-3700

                  (a)  Except as  expressly  set forth in this  Declaration  and
except if a meeting of the Administrative Trustees is called with respect to any
matter over which the  Administrative  Trustees  have power to act, any power of
the Administrative Trustees may be exercised by, or with the consent of, any one
such Administrative Trustee.

                  (b)  Unless   otherwise   determined  by  the   Administrative
Trustees,  and  except  as  otherwise  required  by the  Business  Trust  Act or
applicable law, any Administrative Trustee acting alone is authorized to execute
on behalf of the Trust any documents which the Administrative  Trustees have the
power and authority to cause the Trust to execute pursuant to Section 3.6.

                  (c) An  Administrative  Trustee  may,  by  power  of  attorney
consistent with  applicable  law,  delegate to any other natural person over the
age of 21 his or her power for the purposes of signing any  documents  which the
Administrative  Trustees  have power and authority to cause the Trust to execute
pursuant to Section 3.6.

SECTION 5.6       Appointment, Removal and Resignation of Trustees.

                  (a) Subject to Section  5.6(b)  hereof and to Section  6(b) of
Annex I hereto, Trustees may be appointed or removed without cause at any time:



<PAGE>



                  (i)  until  the  issuance  of  any   Securities,   by  written
         instrument executed by the Sponsor;

                  (ii)  unless an Event of Default  shall have  occurred  and be
         continuing after the issuance of any Securities, by vote of the Holders
         of a Majority in liquidation  amount of the Common Securities voting as
         a class at a meeting of the Holders of the Common Securities; and

                  (iii)  if an Event  of  Default  shall  have  occurred  and be
         continuing  after the issuance of the  Securities,  with respect to the
         Property  Trustee  or the  Delaware  Trustee,  by vote of  Holders of a
         Majority in liquidation  amount of the Capital  Securities  voting as a
         class at a meeting of Holders of the Capital Securities.

                  (b) (i) The Trustee that acts as Property Trustee shall not be
removed in accordance with Section 5.6(a) until a Successor Property Trustee has
been appointed and has accepted such appointment by written instrument  executed
by such  Successor  Property  Trustee  and  delivered  to the  removed  Property
Trustee, the Administrative Trustees and the Sponsor; and

                  (ii) the Trustee  that acts as Delaware  Trustee  shall not be
         removed  in  accordance  with this  Section  5.6(a)  until a  successor
         Trustee  possessing the qualifications to act as Delaware Trustee under
         Sections  5.2  and  5.4  (a  "Successor  Delaware  Trustee")  has  been
         appointed  and has  accepted  such  appointment  by written  instrument
         executed  by such  Successor  Delaware  Trustee  and  delivered  to the
         removed Delaware Trustee, the Property Trustee (if the removed Delaware
         Trustee is not also the Property Trustee), the Administrative  Trustees
         and the Sponsor.

                  (c) A Trustee  appointed to office shall hold office until his
successor shall have been appointed or until his death,  removal or resignation.
Any  Trustee  may  resign  from  office  (without  need for prior or  subsequent
accounting)  by an instrument in writing  signed by the Trustee and delivered to
the other  Trustees,  the Sponsor and the Trust,  which  resignation  shall take
effect  upon such  delivery  or upon such  later date as is  specified  therein;
provided, however, that:

                  (i) No  such  resignation  of the  Trustee  that  acts  as the
         Property Trustee shall be effective:

                           (A)  until a  Successor  Property  Trustee  has  been
                  appointed  and has accepted  such  appointment  by  instrument
                  executed by such Successor  Property  Trustee and delivered to
                  the Trust, the Sponsor, the Delaware Trustee (if the resigning
                  Property  Trustee is not also the  Delaware  Trustee)  and the
                  resigning Property Trustee; or



<PAGE>



                           (B)  until  the   assets  of  the  Trust   have  been
                  completely  liquidated and the proceeds thereof distributed to
                  the Holders; and

                  (ii) no  such  resignation  of the  Trustee  that  acts as the
         Delaware Trustee shall be effective until a Successor  Delaware Trustee
         has been  appointed  and has accepted  such  appointment  by instrument
         executed by such Successor Delaware Trustee and delivered to the Trust,
         the Property Trustee (if the resigning Delaware Trustee is not also the
         Property Trustee), the Sponsor and the resigning Delaware Trustee.

                  (d) The  Holders of the Common  Securities  or, if an Event of
Default  shall  have  occurred  and be  continuing  after  the  issuance  of the
Securities,  the Holders of the Capital  Securities shall use their best efforts
to promptly appoint a Successor  Delaware Trustee or Successor Property Trustee,
as the case may be, if the Property  Trustee or the Delaware Trustee delivers an
instrument of resignation in accordance with this Section 5.6.

                  (e) If no Successor  Property  Trustee or  Successor  Delaware
Trustee shall have been  appointed and accepted  appointment as provided in this
Section 5.6 within 60 days after  delivery of an  instrument of  resignation  or
removal, the Property Trustee or Delaware Trustee resigning or being removed, as
applicable,  may petition any court of competent jurisdiction for appointment of
a Successor  Property  Trustee or  Successor  Delaware  Trustee.  Such court may
thereupon,  after  prescribing  such  notice,  if any, as it may deem proper and
prescribe,  appoint a Successor  Property Trustee or Successor Delaware Trustee,
as the case may be.

                  (f) No Property  Trustee or Delaware  Trustee  shall be liable
for the acts or omissions to act of any Successor  Property Trustee or Successor
Delaware Trustee, as the case may be.

                  (g) At the time of  resignation  or  removal  of the  Property
Trustee or the  Delaware  Trustee,  the  Sponsor  shall pay to such  Trustee any
amounts that may be owed to such Trustee pursuant to Section 10.4.

SECTION 5.7       Vacancies among Trustees.

                  If a Trustee  ceases to hold  office  for any  reason  and the
number of Trustees is not reduced  pursuant to Section  5.1, or if the number of
Trustees  is  increased  pursuant  to Section  5.1,  a vacancy  shall  occur.  A
resolution  certifying  the  existence  of such  vacancy  by the  Administrative
Trustees  or,  if there  are more than two,  a  majority  of the  Administrative
Trustees  shall be conclusive  evidence of the  existence of such  vacancy.  The
vacancy shall be filled with a Trustee appointed in accordance with Section 5.6.

SECTION 5.8       Effect of Vacancies.



<PAGE>



                  The  death,  resignation,   retirement,  removal,  bankruptcy,
dissolution,  liquidation, incompetence or incapacity to perform the duties of a
Trustee shall not operate to dissolve,  terminate or annul the Trust. Whenever a
vacancy in the number of Administrative Trustees shall occur, until such vacancy
is filled by the  appointment of an  Administrative  Trustee in accordance  with
Section 5.6, the Administrative Trustees in office,  regardless of their number,
shall  have all the  powers  granted to the  Administrative  Trustees  and shall
discharge  all the  duties  imposed  upon the  Administrative  Trustees  by this
Declaration.

SECTION 5.9       Meetings.

                  If there is more than one Administrative Trustee,  meetings of
the Administrative Trustees shall be held from time to time upon the call of any
Administrative  Trustee.  Regular meetings of the Administrative Trustees may be
held at a time and place fixed by  resolution  of the  Administrative  Trustees.
Notice of any in-person  meetings of the  Administrative  Trustees shall be hand
delivered or otherwise delivered in writing (including by facsimile, with a hard
copy by overnight courier) not less than 24 hours before such meeting. Notice of
any telephonic meetings of the Administrative  Trustees or any committee thereof
shall  be hand  delivered  or  otherwise  delivered  in  writing  (including  by
facsimile,  with a hard copy by overnight courier) not less than 24 hours before
a  meeting.  Notices  shall  contain a brief  statement  of the time,  place and
anticipated  purposes  of the  meeting.  The  presence  (whether in person or by
telephone) of an  Administrative  Trustee at a meeting shall constitute a waiver
of notice of such  meeting  except  where an  Administrative  Trustee  attends a
meeting for the express  purpose of objecting to the transaction of any activity
on the ground that the meeting has not been lawfully called or convened.  Unless
provided  otherwise  in  this  Declaration,  any  action  of the  Administrative
Trustees  may be taken at a meeting by vote of a majority of the  Administrative
Trustees  present  (whether in person or by telephone) and eligible to vote with
respect to such matter,  provided that a Quorum is present, or without a meeting
by the unanimous written consent of the  Administrative  Trustees.  In the event
there  is  only  one  Administrative   Trustee,  any  and  all  action  of  such
Administrative  Trustee  shall  be  evidenced  by  a  written  consent  of  such
Administrative Trustee.

SECTION 5.10      Delegation of Power.

                  (a) Any  Administrative  Trustee  may,  by power  of  attorney
consistent with  applicable  law,  delegate to any other natural person over the
age  of 21  his  or her  power  for  the  purpose  of  executing  any  documents
contemplated in Section 3.6,  including any registration  statement or amendment
thereto filed with the Commission, or making any other governmental filing.



<PAGE>



                  (b) The  Administrative  Trustees shall have power to delegate
from time to time to such of their  number or to officers of the Trust the doing
of such things and the execution of such  instruments  either in the name of the
Trust  or  the  names  of  the  Administrative  Trustees  or  otherwise  as  the
Administrative Trustees may deem expedient, to the extent such delegation is not
prohibited by applicable law or contrary to the provisions of the Trust,  as set
forth herein.

SECTION 5.11      Merger, Conversion, Consolidation or Succession to Buiness.

         Any Person into which the Property  Trustee or the Delaware  Trustee or
any Administrative Trustee that is not a natural person, as the case may be, may
be merged or  converted  or with  which it may be  consolidated,  or any  Person
resulting  from any merger,  conversion or  consolidation  to which the Property
Trustee or the Delaware  Trustee,  as the case may be, shall be a party,  or any
Person  succeeding to all or  substantially  all the corporate trust business of
the Property Trustee or the Delaware  Trustee,  as the case may be, shall be the
successor of the Property Trustee or the Delaware  Trustee,  as the case may be,
hereunder,  without the  execution  or filing of any paper or any further act on
the part of any of the parties  hereto,  provided such Person shall be otherwise
qualified and eligible under this Article.


                                   ARTICLE VI
                                  DISTRIBUTIONS

SECTION 6.1       Distributions.

                  Holders shall  receive  Distributions  in accordance  with the
applicable terms of the relevant Holder's Securities.  If and to the extent that
the Debenture Issuer makes a payment of interest (including  Compounded Interest
and Additional  Sums),  premium and/or  principal on the Debentures  held by the
Property  Trustee or Liquidated  Damages or any other  payments  pursuant to the
Registration  Rights  Agreement  with  respect  to the  Debentures  held  by the
Property Trustee (the amount of any such payment being a "Payment Amount"),  the
Property  Trustee  shall and is directed,  to the extent funds are available for
that purpose, to make a distribution (a "Distribution") of the Payment Amount to
Holders in accordance with the terms of the Securities.


                                   ARTICLE VII
                             ISSUANCE OF SECURITIES

SECTION 7.1       General Provisions Regarding Securities.



<PAGE>



                  (a) The  Administrative  Trustees shall on behalf of the Trust
issue  one  class  of  capital  securities   representing   undivided  preferred
beneficial  interests  in the assets of the Trust  having  such terms as are set
forth in Annex I (the  "Series  A Capital  Securities")  and one class of common
securities  representing common undivided  beneficial interests in the assets of
the  Trust  having  such  terms  as are  set  forth  in  Annex  I  (the  "Common
Securities"). The Administrative Trustees shall on behalf of the Trust issue one
class  of  capital  securities   representing   undivided  preferred  beneficial
interests  in the Trust having such terms as set forth in Annex I (the "Series B
Capital  Securities") in exchange for the Series A Capital  Securities  accepted
for exchange in the Exchange Offer,  which Series B Capital Securities shall not
bear the legends  required by Section  9.2(i) unless the Holder of such Series A
Capital  Securities is either (A) a  broker-dealer  who purchased  such Series A
Capital  Securities  directly from the Trust for resale pursuant to Rule 144A or
any  other   available   exemption  under  the  Securities  Act,  (B)  a  Person
participating  in the  distribution of the Series A Capital  Securities or (C) a
Person who is an Affiliate of the Sponsor or the Trust. The Trust shall issue no
securities or other  interests in the assets of the Trust other than the Capital
Securities and the Common Securities.

                  (b) The  consideration  received by the Trust for the issuance
of the Securities  shall  constitute a contribution  to the capital of the Trust
and shall not constitute a loan to the Trust.

                  (c)  Upon  issuance  of the  Securities  as  provided  in this
Declaration,  the  Securities  so issued  shall be deemed to be validly  issued,
fully paid and non-assessable.

                  (d) Every  Person,  by  virtue of having  become a Holder or a
Capital  Security  Beneficial  Owner  in  accordance  with  the  terms  of  this
Declaration,  shall be deemed to have expressly assented and agreed to the terms
of, and shall be bound by, this Declaration.

SECTION 7.2       Execution and Authentication.

                  (a) The  Securities  shall be signed on behalf of the Trust by
an Administrative  Trustee. In case any Administrative  Trustee of the Trust who
shall have signed any of the  Securities  shall cease to be such  Administrative
Trustee  before the  Securities so signed shall be delivered by the Trust,  such
Securities  nevertheless  may be  delivered as though the Person who signed such
Securities had not ceased to be such Administrative  Trustee; and any Securities
may be signed on behalf of the Trust by such  persons who, at the actual date of
execution of such Security,  shall be the Administrative  Trustees of the Trust,
although at the date of the execution and delivery of this  Declaration any such
person was not an Administrative Trustee.



<PAGE>



                  (b) One  Administrative  Trustee shall sign the Securities for
the Trust by manual or facsimile  signature.  Unless otherwise determined by the
Trust,  such  signature  shall,  in the case of Common  Securities,  be a manual
signature.

                  A Capital  Security shall not be valid until  authenticated by
the manual  signature of an authorized  signatory of the Property  Trustee.  The
signature  shall be  conclusive  evidence  that the  Capital  Security  has been
authenticated  under this  Declaration.  A Common  Security  shall be valid upon
execution by an Administrative Trustee without any act of the Property Trustee.

                  Upon a written order of the Trust signed by one Administrative
Trustee,  the Property  Trustee shall  authenticate  the Capital  Securities for
original issue.  The aggregate number of Capital  Securities  outstanding at any
time shall not exceed the number set forth in Annex I hereto  except as provided
in Section 7.6.

                  The  Property  Trustee  may  appoint an  authenticating  agent
acceptable to the Trust to authenticate  Capital  Securities.  An authenticating
agent may authenticate  Capital Securities  whenever the Property Trustee may do
so. Each reference in this Declaration to authentication by the Property Trustee
includes  authentication  by such agent.  An  authenticating  agent has the same
rights as the  Property  Trustee  hereunder  with  respect to the  Sponsor or an
Affiliate.

SECTION 7.3       Form and Dating.

                  The  Capital  Securities  shall  be  evidenced  by one or more
certificates substantially in the form of Exhibit A-1, and the Common Securities
shall be  evidenced  by one or more  certificates  substantially  in the form of
Exhibit A-2. The  Property  Trustee's  certificate  of  authentication  shall be
substantially  in the form set forth in Exhibit A-1.  Certificates  representing
the  Securities may be printed,  lithographed  or engraved or may be produced in
any other manner as is reasonably  acceptable to an Administrative  Trustee,  as
evidenced by the execution thereof. The Securities may have letters,  "CUSIP" or
other numbers,  notations or other marks of  identification  or designation  and
such legends or endorsements required by law, stock exchange rule, agreements to
which the Trust is subject,  if any, or usage,  provided that any such notation,
legend or endorsement is in a form acceptable to the Administrative Trustees, as
evidenced by their execution thereof.  The Trust at the direction of the Sponsor
shall  furnish any such  legend not  contained  in Exhibit  A-1 to the  Property
Trustee  in  writing.  Each  Capital  Security  shall be  dated  the date of its
authentication.  The terms and provisions of the Securities set forth in Annex I
and the forms of  Securities  set forth in Exhibits  A-1 and A-2 are part of the
terms of this  Declaration and, to the extent  applicable,  the Property Trustee
and the Sponsor, by their execution and delivery of this Declaration,  expressly
agree to such terms and provisions and to be bound thereby.



<PAGE>



                  (a) Global Capital Security.  Capital  Securities  offered and
sold to QIBs in reliance on Rule 144A,  as provided in the  Purchase  Agreement,
shall be issued in the form of a single  permanent  global  Capital  Security in
definitive,   fully  registered  form  without  distribution  coupons  with  the
appropriate global legends and Restricted Securities Legend set forth in Exhibit
A-1 hereto (the "Global Capital  Security"),  which shall be deposited on behalf
of the  purchasers  of the  Capital  Securities  represented  thereby  with  the
Property  Trustee,  at its  Wilmington,  Delaware  office,  as custodian for the
Clearing Agency,  and registered in the name of the Clearing Agency or a nominee
of the Clearing  Agency,  duly  executed by the Trust and  authenticated  by the
Property  Trustee as  hereinafter  provided.  The  number of Capital  Securities
represented by the Global Capital Security may from time to time be increased or
decreased by  adjustments  made on the records of the  Property  Trustee and the
Clearing Agency or its nominee as hereinafter provided.

                  (b)  Book-Entry  Provisions.  This Section  7.3(b) shall apply
only to the Global Capital Security and such other Capital  Securities in global
form as may be authorized by the Trust to be deposited  with or on behalf of the
Clearing Agency.

                  An  Administrative  Trustee  shall  execute  and the  Property
Trustee  shall,  in  accordance  with this  Section 7.3,  authenticate  and make
available for delivery initially a single Global Capital Security that (i) shall
be registered in the name of Cede & Co. or other nominee of such Clearing Agency
and (ii) shall be delivered by the Property  Trustee to such Clearing  Agency or
pursuant to such Clearing  Agency's written  instructions or, if no such written
instructions are received by the Property Trustee,  held by the Property Trustee
as custodian for the Clearing Agency.

                  Members  of,  or   participants   in,  the   Clearing   Agency
("Participants") shall have no rights under this Declaration with respect to the
Global  Capital  Security held on their behalf by the Clearing  Agency or by the
Property  Trustee as the  custodian of the Clearing  Agency or under such Global
Capital  Security,  and the  Clearing  Agency may be  treated by the Trust,  the
Property  Trustee  and any agent of the  Trust or the  Property  Trustee  as the
absolute  owner of such Global  Capital  Security for all  purposes  whatsoever.
Notwithstanding  the  foregoing,  nothing  herein shall  prevent the Trust,  the
Property  Trustee or any agent of the Trust or the Property  Trustee from giving
effect to any written certification,  proxy or other authorization  furnished by
the  Clearing  Agency  or  impair,  as  between  the  Clearing  Agency  and  its
Participants,  the  operation of customary  practices  of such  Clearing  Agency
governing the exercise of the rights of a holder of a beneficial interest in the
Global Capital Security.

                  (c)  Definitive  Capital  Securities.  Except as  provided  in
Section 7.9 or 9.2(f)(i),  owners of beneficial  interests in the Global Capital
Security  will not be entitled  to receive  physical  delivery  of  certificated
Capital Securities ("Definitive



<PAGE>



Capital  Securities").  Purchasers of Securities who are "accredited  investors"
(as defined in Rule 501(a)(1), (2), (3) or (7) under the Securities Act) and who
are  not  QIBs  will  receive  Capital  Securities  in the  form  of  individual
certificates in definitive,  fully registered form without  distribution coupons
and with the  Restricted  Securities  Legend  set forth in  Exhibit  A-1  hereto
("Restricted  Definitive  Capital  Securities");  provided,  however,  that upon
registration of transfer of such Restricted  Definitive  Capital Securities to a
QIB, such  Restricted  Definitive  Capital  Securities  will,  unless the Global
Capital Security has previously been exchanged,  be exchanged for an interest in
the  Global  Capital  Security  pursuant  to  the  provisions  of  Section  9.2.
Restricted  Definitive  Capital  Securities will bear the Restricted  Securities
Legend set forth on Exhibit A-1 unless  removed in accordance  with this Section
7.3 or Section 9.2.

SECTION 7.4       Registrar, Paying Agent and Exchange Agent.

                  The Trust shall maintain in Wilmington, Delaware (i) an office
or agency where Capital Securities may be presented for registration of transfer
("Registrar"),  (ii)  an  office  or  agency  where  Capital  Securities  may be
presented  for  payment  ("Paying  Agent")  and (iii) an office or agency  where
Securities may be presented for exchange ("Exchange Agent"). The Registrar shall
keep a register of the Capital  Securities and of their transfer.  The Trust may
appoint the  Registrar,  the Paying Agent and the Exchange Agent and may appoint
one or more co-registrars,  one or more additional paying agents and one or more
additional  exchange agents in such other locations as it shall  determine.  The
term  "Registrar"  includes any  additional  registrar,  the term "Paying Agent"
includes any additional  paying agent and the term "Exchange Agent" includes any
additional  exchange  agent.  The Trust may change any Paying Agent,  Registrar,
co-registrar  or Exchange  Agent without prior notice to any Holder.  The Paying
Agent shall be permitted to resign as Paying Agent upon 30 days' written  notice
to the Property Trustee, the Administrative  Trustees and the Sponsor. The Trust
shall  notify the  Property  Trustee of the name and  address of any Agent not a
party to this  Declaration.  If the Trust fails to appoint or  maintain  another
entity as Registrar,  Paying Agent or Exchange Agent, the Property Trustee shall
act as  such.  The  Trust  or any of its  Affiliates  may act as  Paying  Agent,
Registrar, or Exchange Agent. The Trust shall act as Paying Agent, Registrar and
Exchange Agent for the Common Securities.

                  The  Trust   initially   appoints  the  Property   Trustee  as
Registrar, Paying Agent and Exchange Agent for the Capital Securities.

SECTION 7.5       Paying Agent to Hold Money in Trust.

                  The Trust  shall  require  each  Paying  Agent  other than the
Property  Trustee to agree in writing  that the Paying  Agent will hold in trust
for the benefit of Holders or the Property  Trustee all money held by the Paying
Agent for the




<PAGE>



payment of liquidation  amounts or  Distributions,  and will notify the Property
Trustee  if there  are  insufficient  funds  for such  purpose.  While  any such
insufficiency  continues, the Property Trustee may require a Paying Agent to pay
all money held by it to the Property Trustee.  The Trust at any time may require
a Paying  Agent  to pay all  money  held by it to the  Property  Trustee  and to
account  for any  money  disbursed  by it.  Upon  payment  over to the  Property
Trustee, the Paying Agent (if other than the Trust or an Affiliate of the Trust)
shall have no further liability for the money. If the Trust or the Sponsor or an
Affiliate of the Trust or the Sponsor acts as Paying Agent,  it shall  segregate
and hold in a separate  trust fund for the benefit of the Holders all money held
by it as Paying Agent.

SECTION 7.6       Replacement Securities.

                  If a Holder claims that a Security  owned by it has been lost,
destroyed  or  wrongfully  taken  or  if  such  Security  is  mutilated  and  is
surrendered  to the  Trust  or in the  case  of the  Capital  Securities  to the
Property  Trustee,  an  Administrative  Trustee  shall  execute and the Property
Trustee  shall  authenticate  and make  available  for  delivery  a  replacement
Security if the Property Trustee's  requirements are met. An indemnity bond must
be provided by the Holder  which,  in the judgment of the Property  Trustee,  is
sufficient to protect the Trustees, the Sponsor, the Trust or any authenticating
agent from any loss which any of them may suffer if a Security is replaced.  The
Trust may charge such Holder for its expenses in replacing a Security.

SECTION 7.7       Outstanding Capital Securities.

                  The  Capital  Securities  outstanding  at any time are all the
Capital  Securities  authenticated  by the  Property  Trustee  except  for those
cancelled by it, those delivered to it for cancellation,  and those described in
this Section as not outstanding.

                  If a Capital Security is replaced,  paid or purchased pursuant
to Section 7.6 hereof,  it ceases to be outstanding  unless the Property Trustee
receives proof  satisfactory to it that the replaced,  paid or purchased Capital
Security is held by a bona fide purchaser.

                  If Capital  Securities are considered  paid in accordance with
the terms of this Declaration, they cease to be outstanding and Distributions on
them shall cease to accumulate.

                  A Capital  Security does not cease to be  outstanding  because
one of the Trust, the Sponsor or an Affiliate of the Sponsor holds the Security.

SECTION 7.8       Capital Securities in Treasury.



<PAGE>



                  In determining  whether the Holders of the required  amount of
Securities  have  concurred  in  any  direction,   waiver  or  consent,  Capital
Securities  owned by the Trust,  the Sponsor or an Affiliate of the Sponsor,  as
the case may be, shall be disregarded and deemed not to be  outstanding,  except
that for the purposes of determining whether the Property Trustee shall be fully
protected in relying on any such direction,  waiver or consent,  only Securities
which the Property Trustee actually knows are so owned shall be so disregarded.

SECTION 7.9       Temporary Securities.

                  (a) Until  Definitive  Securities are ready for delivery,  the
Trust may  prepare  and,  in the case of the Capital  Securities,  the  Property
Trustee shall authenticate  temporary Securities.  Temporary Securities shall be
substantially in the form of Definitive  Securities but may have variations that
the Trust considers appropriate for temporary  Securities.  Without unreasonable
delay, the Trust shall prepare and, in the case of the Capital  Securities,  the
Property  Trustee  shall  authenticate  Definitive  Securities  in exchange  for
temporary Securities.

                  (b) The Global  Capital  Security  deposited with the Clearing
Agency  or with the  Property  Trustee  as  custodian  for the  Clearing  Agency
pursuant to Section 7.3 shall be transferred to the beneficial owners thereof in
the form of Definitive  Capital  Securities only if such transfer  complies with
Section  9.2  and  (i) the  Clearing  Agency  notifies  the  Sponsor  that it is
unwilling  or unable to  continue as  Clearing  Agency for such  Global  Capital
Security or if at any time such Clearing Agency ceases to be a "clearing agency"
registered  under the Exchange Act, and, in each case, a clearing  agency is not
appointed by the Sponsor within 90 days of receipt of such notice or of becoming
aware of such condition,  (ii) a Default or an Event of Default has occurred and
is  continuing  or (iii)  the Trust at its sole  discretion  elects to cause the
issuance of Definitive Capital Securities.

                  (c) Any Global Capital  Security that is  transferable  to the
beneficial owners thereof in the form of Definitive Capital Securities  pursuant
to this Section 7.9 shall be surrendered by the Clearing  Agency to the Property
Trustee located in Wilmington,  Delaware, to be so transferred, in whole or from
time  to  time  in  part,   without  charge,  and  the  Property  Trustee  shall
authenticate and make available for delivery, upon such transfer of each portion
of such  Global  Capital  Security,  an equal  aggregate  liquidation  amount of
Securities  of  authorized  denominations  in the  form  of  Definitive  Capital
Securities.  Any portion of the Global Capital Security  transferred pursuant to
this Section  shall be  registered  in such names as the  Clearing  Agency shall
direct. Any Definitive Capital Security delivered in exchange for an interest in
the Restricted  Global Capital Security shall,  except as otherwise  provided by
Sections 7.3 and 9.1, bear the Restricted Securities Legend set forth in Exhibit
A-1 hereto.



<PAGE>



                  (d) Subject to the provisions of Section 7.9(c), the Holder of
the Global  Capital  Security  may grant  proxies and  otherwise  authorize  any
Person,  including  Participants  and Persons  that may hold  interests  through
Participants,  to take any action  which such  Holder is  entitled to take under
this Declaration or the Securities.

                  (e)  In  the  event  of the  occurrence  of any of the  events
specified  in Section  7.9(b),  the Trust will  promptly  make  available to the
Property Trustee a reasonable supply of certificated Capital Securities in fully
registered form without distribution coupons.

SECTION 7.10      Cancellation.

                  The Trust at any time may deliver  Capital  Securities  to the
Property  Trustee for  cancellation.  The  Registrar,  Paying Agent and Exchange
Agent shall forward to the Property Trustee any Capital  Securities  surrendered
to them for  registration  of  transfer,  redemption,  exchange or payment.  The
Property Trustee shall promptly cancel all Capital  Securities,  surrendered for
registration  of  transfer,   redemption,   exchange,  payment,  replacement  or
cancellation  and shall  dispose of cancelled  Capital  Securities in accordance
with its customary  procedures unless the Trust otherwise directs. The Trust may
not issue new Capital  Securities to replace Capital Securities that it has paid
or that have been delivered to the Property Trustee for cancellation or that any
Holder has exchanged.

SECTION 7.11      CUSIP Numbers.

                  The Trust in issuing  the Capital  Securities  may use "CUSIP"
numbers (if then generally in use),  and, if so, the Property  Trustee shall use
"CUSIP"  numbers in notices of redemption as a convenience to Holders of Capital
Securities;  provided that any such notice may state that no  representation  is
made as to the  correctness  of such  numbers  either as printed on the  Capital
Securities  or as contained in any notice of a redemption  and that reliance may
be placed  only on the  other  identification  numbers  printed  on the  Capital
Securities,  and any such  redemption  shall not be affected by any defect in or
omission of such numbers.  The Sponsor will promptly notify the Property Trustee
of any change in the CUSIP numbers.


                                  ARTICLE VIII
                              TERMINATION OF TRUST

SECTION 8.1       Termination of Trust.


                  (a) The Trust  shall  dissolve  and be of no further  force or
effect:



<PAGE>



                  (i) upon the bankruptcy of the Sponsor;

                  (ii)  upon the  filing  of a  certificate  of  dissolution  or
         liquidation  or its  equivalent  with  respect to the  Sponsor;  or the
         revocation of the Sponsor's charter and the expiration of 90 days after
         the date of revocation without a reinstatement thereof;

                  (iii)  following  the  distribution  of a Like  Amount  of the
         Debentures  to the Holders,  provided  that,  the Property  Trustee has
         received written notice from the Sponsor directing the Property Trustee
         to  terminate  the Trust (which  direction  is optional,  and except as
         otherwise  expressly  provided  below,  within  the  discretion  of the
         Sponsor)  and  provided,   further,   that  such   direction  and  such
         distribution  is  conditioned  on (a) the receipt by the Sponsor of any
         required  regulatory  approvals,  and (b) the Administrative  Trustees'
         receipt of an opinion of  independent  tax counsel  experienced in such
         matters,  which  opinion  may rely on public or private  rulings of the
         Internal Revenue Service, to the effect that the Holders of the Capital
         Securities  will  not  recognize  any gain or loss  for  United  States
         federal income tax purposes as a result of the dissolution of the Trust
         and the distribution of Debentures;

                  (iv) upon the entry of a decree of judicial dissolution of the
         Trust by a court of competent jurisdiction;

                  (v) when all of the  Securities  shall  have been  called  for
         redemption and the amounts necessary for redemption  thereof shall have
         been  paid  to  the  Holders  in  accordance  with  the  terms  of  the
         Securities;

                  (vi) upon the  redemption or repayment of the Debentures or at
         such time as no Debentures are outstanding; or

                  (vii)  the  expiration  of the term of the Trust  provided  in
         Section 3.14.

                  (b) As soon as is practicable upon completion of winding up of
the Trust  following the occurrence of an event  referred to in Section  8.1(a),
the  Administrative  Trustees shall file a certificate of cancellation  with the
Secretary  of State of the State of Delaware  in  accordance  with the  Business
Trust Act.

                  (c) The  provisions of Section 3.9 and Article X shall survive
the termination of the Trust.


                                   ARTICLE IX
                              TRANSFER OF INTERESTS

SECTION 9.1       Transfer of Securities.



<PAGE>



                  (a) Securities may only be  transferred,  in whole or in part,
in accordance with the terms and conditions set forth in this Declaration and in
the terms of the Securities.  Any transfer or purported transfer of any Security
not made in accordance with this Declaration shall be null and void.

                  (b) Subject to this Article IX, Capital Securities may only be
transferred,  in whole or in part, in accordance  with the terms and  conditions
set  forth in this  Declaration.  Any  transfer  or  purported  transfer  of any
Security not made in accordance with this Declaration shall be null and void.

                  (c) For so  long as the  Securities  remain  outstanding,  the
Sponsor  agrees (i) not to transfer  ownership of the Common  Securities  of the
Trust,  provided that any permitted successor of the Sponsor under the Indenture
may succeed to the  Sponsor's  ownership of the Common  Securities,  (ii) not to
cause,  as  Sponsor  of the  Trust,  or to  permit,  as  Holder  of  the  Common
Securities,  the dissolution,  winding-up or termination of the Trust, except as
provided  in this  Declaration  and (iii) to use its best  efforts  to cause the
Trust (a) to remain a business trust, except in connection with the distribution
of Debentures to the Holders in liquidation of the Trust,  the redemption of all
of the Securities, or certain mergers, consolidations or amalgamations,  each as
permitted by this Declaration, and (b) to otherwise continue to be classified as
a grantor trust for United States federal income tax purposes.

                  (d) The Property Trustee shall provide for the registration of
Capital  Securities  and of the  transfer of Capital  Securities,  which will be
effected  without  charge  but only upon  payment  (with such  indemnity  as the
Property  Trustee  may  require)  in  respect  of any tax or other  governmental
charges that may be imposed in relation to it. Upon  surrender for  registration
of transfer of any Capital Securities, an Administrative Trustee shall cause one
or more new  Capital  Securities  to be  issued  in the  name of the  designated
transferee or transferees.  Every Capital Security  surrendered for registration
of transfer  shall be  accompanied  by a written  instrument of transfer in form
satisfactory  to the  Property  Trustee  duly  executed  by the  Holder  or such
Holder's attorney duly authorized in writing.  Each Capital Security surrendered
for  registration  of transfer  shall be delivered  to the Property  Trustee and
canceled in accordance  with Section  7.10. A transferee  of a Capital  Security
shall be  entitled  to the rights and  subject  to the  obligations  of a Holder
hereunder  upon  the  receipt  by such  transferee  of a  Capital  Security.  By
acceptance of a Capital Security or any interest therein,  each transferee shall
be deemed to have agreed to be bound by this Declaration.

SECTION 9.2       Transfer Procedures and Restrictions.

                  (a) General.  Except as otherwise  provided in Section 9.2(b),
if Capital  Securities are issued upon the transfer,  exchange or replacement of
Capital



<PAGE>



Securities  bearing the  Restricted  Securities  Legend set forth in Exhibit A-1
hereto,  or if a request is made to remove such Restricted  Securities Legend on
Capital  Securities,  the Capital Securities so issued shall bear the Restricted
Securities Legend, or the Restricted  Securities Legend shall not be removed, as
the case may be, unless there is delivered to the Trust and the Property Trustee
such satisfactory evidence, which shall include an Opinion of Counsel, as may be
reasonably  required by the Trust and the  Property  Trustee,  that  neither the
Restricted  Securities Legend nor the restrictions on transfer set forth therein
are required to ensure that transfers  thereof are made pursuant to an exception
from the  registration  requirements  of the  Securities Act or, with respect to
Restricted  Securities,  that such  Securities are not  "restricted"  within the
meaning of Rule 144. Upon provision of such satisfactory  evidence, the Property
Trustee,  at the written direction of the Trust,  shall authenticate and deliver
Capital Securities that do not bear the legend.

                  (b) Transfers After Effectiveness of a Registration Statement.
After the effectiveness of a Registration  Statement with respect to any Capital
Securities,  all requirements  pertaining to legends on such Capital  Securities
will cease to apply (other than the legend  requiring  that transfers of Capital
Securities be made in blocks having an aggregate  liquidation amount of not less
than $100,000),  and beneficial interests in the Global Capital Security without
legends will be  available  to  transferees  of such  Capital  Securities,  upon
exchange of the transferring  Holder's Restricted Definitive Capital Security or
directions to transfer such Holder's  beneficial  interest in the Global Capital
Security,  as the case may be. No such  transfer  or  exchange  of a  Restricted
Definitive  Capital  Security or of an interest in the Global  Capital  Security
shall be effective  unless the  transferor  delivers to the  Property  Trustee a
certificate in a form substantially  similar to that attached hereto as the form
of "Assignment" in Exhibit A-1. Except as otherwise  provided in Section 9.2(m),
after the effectiveness of a Registration  Statement,  the Trust shall issue and
the  Property  Trustee,  upon  a  written  order  of  the  Trust  signed  by one
Administrative Trustee, shall authenticate a Global Capital Security without the
Restricted  Securities Legend (the  "Unrestricted  Global Capital  Security") to
deposit with the Clearing Agency to evidence  transfers of beneficial  interests
from the (i) Global  Capital  Security and (ii)  Restricted  Definitive  Capital
Securities.

                  (c) Transfer and Exchange of  Definitive  Capital  Securities.
When   Definitive   Capital   Securities  are  presented  to  the  Registrar  or
co-registrar:


                  (x) to  register  the  transfer  of  such  Definitive  Capital
         Securities; or

                  (y) to  exchange  such  Definitive  Capital  Securities  which
         became  mutilated,  destroyed,  defaced,  stolen or lost,  for an equal
         number of Definitive Capital Securities,

the Registrar or  co-registrar  shall register the transfer or make the exchange
as  requested  if its  reasonable  requirements  for such  transaction  are met;
provided,



<PAGE>



however, that the Definitive Capital Securities  surrendered for registration of
transfer or exchange:

                  (i)  shall  be  duly  endorsed  or  accompanied  by a  written
         instrument of transfer in form reasonably satisfactory to the Trust and
         the Registrar or  co-registrar,  duly executed by the Holder thereof or
         his attorney duly authorized in writing; and

                  (ii) in the case of  Definitive  Capital  Securities  that are
         Restricted Definitive Capital Securities:

                           (A) if such Restricted  Capital  Securities are being
                  delivered to the Registrar by a Holder for registration in the
                  name of such Holder,  without transfer,  certification(s) from
                  such Holder to that effect; or

                           (B) if such Restricted  Capital  Securities are being
                  transferred:  (i)  certification(s)  in a  form  substantially
                  similar to that attached hereto as the form of "Assignment" in
                  Exhibit  A-1,  and (ii) if the Trust or Registrar so requests,
                  evidence reasonably  satisfactory to them as to the compliance
                  with the restrictions  set forth in the Restricted  Securities
                  Legend.

                  (d) Restrictions on Transfer of a Definitive  Capital Security
for a Beneficial  Interest in the Global Capital Security.  A Definitive Capital
Security may not be exchanged  for a beneficial  interest in the Global  Capital
Security except upon  satisfaction  of the  requirements  set forth below.  Upon
receipt by the Property Trustee of a Definitive Capital Security,  duly endorsed
or accompanied by appropriate  instruments of transfer,  in form satisfactory to
the Property Trustee, together with:

                  (i)  if  such  Definitive  Capital  Security  is a  Restricted
         Capital Security,  certification(s) in a form substantially  similar to
         that attached hereto as the form of "Assignment" in Exhibit A-1; and

                  (ii)  whether or not such  Definitive  Capital  Security  is a
         Restricted  Capital  Security,   written  instructions   directing  the
         Property  Trustee to make, or to direct the Clearing Agency to make, an
         adjustment on its books and records with respect to the Global  Capital
         Security to reflect an increase in the number of the Capital Securities
         represented by such Global Capital Security,

then the Property  Trustee  shall cancel such  Definitive  Capital  Security and
cause, or direct the Clearing Agency to cause,  the aggregate  number of Capital
Securities   represented  by  the  Global  Capital   Security  to  be  increased
accordingly.  If the Global Capital Security is not then outstanding,  the Trust
shall issue and the



<PAGE>



Property Trustee shall  authenticate,  upon written order of any  Administrative
Trustee,  a new Global Capital  Security  representing an appropriate  number of
Capital Securities.

                  (e)  Transfer  and  Exchange of the Global  Capital  Security.
Subject to Section 9.2(f),  the transfer and exchange of Global Capital Security
or beneficial interests therein shall be effected through the Clearing Agency in
accordance with this Declaration (including applicable  restrictions on transfer
set forth herein, if any) and the procedures of the Clearing Agency therefor.


                  (f)  Transfer of a Beneficial  Interest in the Global  Capital
Security for a Definitive Capital Security.

                  (i) Any  Person  having a  beneficial  interest  in the Global
         Capital  Security may upon request,  but only upon 20 days prior notice
         to  the  Property  Trustee,  and  if  accompanied  by  the  information
         specified  below,  exchange such  beneficial  interest for a Definitive
         Capital Security  representing  the same number of Capital  Securities.
         Upon  receipt by the Property  Trustee from the Clearing  Agency or its
         nominee on behalf of any Person  having a  beneficial  interest  in the
         Global Capital  Security of written  instructions or such other form of
         instructions  as is  customary  for the  Clearing  Agency or the Person
         designated by the Clearing Agency as having such a beneficial  interest
         in  a  Restricted  Capital  Security  and  certification(s)   from  the
         transferor in a form  substantially  similar to that attached hereto as
         the form of  "Assignment"  in Exhibit  A-1,  which may be  submitted by
         facsimile, then the Property Trustee will cause the aggregate number of
         Capital  Securities  represented by the Global  Capital  Security to be
         reduced on its books and records and,  following  such  reduction,  the
         Trust will execute and the Property Trustee will  authenticate and make
         available for delivery to the transferee a Definitive Capital Security.

                  (ii) Definitive  Capital  Securities  issued in exchange for a
         beneficial  interest in the Global  Capital  Security  pursuant to this
         Section 9.2(f) shall be registered in such names and in such authorized
         denominations as the Clearing Agency, pursuant to instructions from its
         Clearing  Agency  Participants  or indirect  participants or otherwise,
         shall instruct the Property  Trustee in writing.  The Property  Trustee
         shall  deliver  such Capital  Securities  to the Persons in whose names
         such Capital  Securities  are so  registered  in  accordance  with such
         instructions of the Clearing Agency.

                  (g)  Restrictions  on  Transfer  and  Exchange  of the  Global
Capital  Security.  Notwithstanding  any other  provisions  of this  Declaration
(other than the provisions set forth in subsection (h) of this Section 9.2), the
Global Capital Security may not be transferred as a whole except by the Clearing
Agency to a nominee of the  Clearing  Agency or another  nominee of the Clearing
Agency or by the Clearing



<PAGE>



Agency or any such nominee to a successor  Clearing  Agency or a nominee of such
successor Clearing Agency.


                  (h) Authentication of Definitive Capital Securities. If at any
time:

                  (i) a  Default  or an Event of  Default  has  occurred  and is
continuing,

                  (ii) the Trust, in its sole discretion,  notifies the Property
         Trustee in writing that it elects to cause the  issuance of  Definitive
         Capital Securities under this Declaration, or

                  (iii) the  Clearing  Agency  notifies  the Sponsor  that it is
         unwilling  or unable to  continue  as  Clearing  Agency for such Global
         Capital  Security or if at any time such Clearing Agency ceases to be a
         "clearing agency" registered under the Exchange Act, and, in each case,
         a clearing  agency is not  appointed  by the Sponsor  within 90 days of
         receipt of such notice or of becoming aware of such condition,

then the Trust will execute, and the Property Trustee, upon receipt of a written
order  of  the  Trust  signed  by  one  Administrative  Trustee  requesting  the
authentication  and delivery of  Definitive  Capital  Securities  to the Persons
designated  by the Trust,  will  authenticate  and make  available  for delivery
Definitive  Capital  Securities,  equal  in  number  to the  number  of  Capital
Securities  represented  by the Global  Capital  Security,  in exchange for such
Global Capital Security.

                  (i)      Legend.

                  (i) Except as permitted by the following  paragraph (ii), each
         Capital Security Certificate evidencing the Global Capital Security and
         each Definitive  Capital Security (and all Capital Securities issued in
         exchange  therefor or  substitution  thereof)  shall bear a legend (the
         "Restricted Securities Legend") in substantially the following form:

            THIS CAPITAL  SECURITY HAS NOT BEEN REGISTERED  UNDER THE SECURITIES
            ACT OF  1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR ANY  STATE
            SECURITIES LAWS OR ANY OTHER APPLICABLE SECURITIES LAW. NEITHER THIS
            CAPITAL  SECURITY  NOR ANY INTEREST OR  PARTICIPATION  HEREIN MAY BE
            REOFFERED,  SOLD,  ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR
            OTHERWISE DISPOSED OF IN THE ABSENCE OF SUCH REGISTRATION OR



<PAGE>



            UNLESS SUCH  TRANSACTION  IS EXEMPT  FROM,  OR NOT SUBJECT TO,
            REGISTRATION.

            THE HOLDER OF THIS CAPITAL SECURITY BY ITS ACCEPTANCE  HEREOF AGREES
            TO OFFER, SELL OR OTHERWISE TRANSFER THIS CAPITAL SECURITY, PRIOR TO
            THE DATE (THE "RESALE  RESTRICTION  TERMINATION  DATE") WHICH IS TWO
            YEARS AFTER THE LATER OF THE ORIGINAL  ISSUANCE  DATE HEREOF AND THE
            LAST   DATE   ON   WHICH   TELEBANC   FINANCIAL   CORPORATION   (THE
            "CORPORATION")  OR ANY  "AFFILIATE" OF THE CORPORATION WAS THE OWNER
            OF THIS  CAPITAL  SECURITY  (OR  ANY  PREDECESSOR  OF  THIS  CAPITAL
            SECURITY)   ONLY  (A)  TO  THE   CORPORATION,   (B)  PURSUANT  TO  A
            REGISTRATION  STATEMENT WHICH HAS BEEN DECLARED  EFFECTIVE UNDER THE
            SECURITIES ACT, (C) SO LONG AS THIS CAPITAL SECURITY IS ELIGIBLE FOR
            RESALE PURSUANT TO RULE 144A UNDER THE SECURITIES ACT ("RULE 144A"),
            TO A PERSON IT  REASONABLY  BELIEVES IS A  "QUALIFIED  INSTITUTIONAL
            BUYER" (AS DEFINED IN RULE 144A) THAT  PURCHASES FOR ITS OWN ACCOUNT
            OR FOR THE ACCOUNT OF A QUALIFIED INSTITUTIONAL BUYER TO WHOM NOTICE
            IS GIVEN THAT THE  TRANSFER  IS BEING MADE IN RELIANCE ON RULE 144A,
            (D) TO AN INSTITUTIONAL  "ACCREDITED INVESTOR" WITHIN THE MEANING OF
            SUBPARAGRAPH  (A)(1),  (2),  (3)  OR  (7)  OF  RULE  501  UNDER  THE
            SECURITIES ACT THAT IS ACQUIRING  THIS CAPITAL  SECURITY FOR ITS OWN
            ACCOUNT,  OR FOR THE  ACCOUNT  OF SUCH AN  INSTITUTIONAL  ACCREDITED
            INVESTOR,  FOR  INVESTMENT  PURPOSES  AND NOT WITH A VIEW TO, OR FOR
            OFFER OR SALE IN CONNECTION  WITH, ANY  DISTRIBUTION IN VIOLATION OF
            THE SECURITIES ACT OR (E) PURSUANT TO ANY OTHER AVAILABLE  EXEMPTION
            FROM THE REGISTRATION REQUIREMENTS UNDER THE SECURITIES ACT, SUBJECT
            TO THE  RIGHT OF  TELEBANC  CAPITAL  TRUST I (THE  "TRUST")  AND THE
            CORPORATION  PRIOR TO ANY SUCH OFFER,  SALE OR TRANSFER (i) PURSUANT
            TO CLAUSE  (D) OR (E) TO  REQUIRE  THE  DELIVERY  OF AN  OPINION  OF
            COUNSEL,



<PAGE>



            CERTIFICATIONS  AND/OR  OTHER  INFORMATION  SATISFACTORY  TO EACH OF
            THEM, AND (ii) PURSUANT TO CLAUSE (D) TO REQUIRE THAT THE TRANSFEROR
            DELIVER TO THE TRUST A LETTER FROM THE TRANSFEREE  SUBSTANTIALLY  IN
            THE FORM OF ANNEX A TO THE OFFERING  MEMORANDUM  DATED JUNE 9, 1997.
            SUCH HOLDER  FURTHER  AGREES THAT IT WILL  DELIVER TO EACH PERSON TO
            WHOM THIS CAPITAL SECURITY IS TRANSFERRED A NOTICE  SUBSTANTIALLY TO
            THE EFFECT OF THIS LEGEND.

            THE HOLDER OF THIS CAPITAL  SECURITY BY ITS  ACCEPTANCE  HEREOF ALSO
            AGREES,  REPRESENTS AND WARRANTS THAT IT IS NOT AN EMPLOYEE BENEFIT,
            INDIVIDUAL  RETIREMENT ACCOUNT OR OTHER PLAN OR ARRANGEMENT  SUBJECT
            TO TITLE I OF THE EMPLOYEE  RETIREMENT  INCOME SECURITY ACT OF 1974,
            AS AMENDED  ("ERISA"),  OR SECTION 4975 OF THE INTERNAL REVENUE CODE
            OF 1986, AS AMENDED (THE "CODE") (EACH A "PLAN"), OR AN ENTITY WHOSE
            UNDERLYING  ASSETS  INCLUDE  "PLAN  ASSETS"  BY REASON OF ANY PLAN'S
            INVESTMENT  IN THE ENTITY AND NO PERSON  INVESTING  "PLAN ASSETS" OF
            ANY PLAN MAY ACQUIRE OR HOLD THE CAPITAL  SECURITIES OR ANY INTEREST
            THEREIN,  UNLESS  SUCH  PURCHASER  OR  HOLDER  IS  ELIGIBLE  FOR THE
            EXEMPTIVE RELIEF AVAILABLE UNDER U.S. DEPARTMENT OF LABOR PROHIBITED
            TRANSACTION CLASS EXEMPTION 96-23,  95-60, 91-38, 90-1 OR 84-14 WITH
            RESPECT TO SUCH  PURCHASE OR HOLDING.  ANY PURCHASE OR HOLDER OF THE
            CAPITAL  SECURITIES  OR ANY INTEREST  THEREIN WILL BE DEEMED TO HAVE
            REPRESENTED  BY ITS PURCHASE AND HOLDING  THEREOF THAT EITHER (i) IT
            IS NOT A PLAN OR PLAN  ASSET  ENTITY  OR (ii)  THE  ACQUISITION  AND
            HOLDING OF THIS CAPITAL  SECURITY BY IT IS NOT  PROHIBITED BY EITHER
            SECTION  406 OF ERISA OR SECTION  4975 OF THE CODE OR IS EXEMPT FROM
            ANY SUCH PROHIBITION.



<PAGE>



                  In all circumstances,  each Capital Security Certificate shall
bear the following legend:

            THE CAPITAL SECURITIES WILL BE ISSUED AND MAY BE TRANSFERRED ONLY IN
            BLOCKS  HAVING A  LIQUIDATION  AMOUNT OF NOT LESS THAN $100,000 (100
            CAPITAL SECURITIES). ANY ATTEMPTED TRANSFER OF CAPITAL SECURITIES IN
            A BLOCK HAVING A LIQUIDATION  AMOUNT OF LESS THAN $100,000  SHALL BE
            DEEMED  TO BE VOID  AND OF NO  LEGAL  EFFECT  WHATSOEVER.  ANY  SUCH
            PURPORTED  TRANSFEREE  SHALL BE DEEMED  NOT TO BE THE HOLDER OF SUCH
            CAPITAL SECURITIES FOR ANY PURPOSE,  INCLUDING,  BUT NOT LIMITED TO,
            THE RECEIPT OF  DISTRIBUTIONS ON SUCH CAPITAL  SECURITIES,  AND SUCH
            PURPORTED  TRANSFEREE SHALL BE DEEMED TO HAVE NO INTEREST WHATSOEVER
            IN SUCH CAPITAL SECURITIES.

                  (ii)  Upon  any  sale  or  transfer  of a  Restricted  Capital
         Security (including any Restricted Capital Security  represented by the
         Global  Capital  Security)   pursuant  to  an  effective   registration
         statement under the Securities Act or pursuant to Rule 144:

                           (A) in the case of any  Restricted  Capital  Security
                  that is a Definitive  Capital  Security,  the Registrar  shall
                  permit the Holder thereof to exchange such Restricted  Capital
                  Security for a Definitive  Capital Security that does not bear
                  the Restricted  Securities  Legend and rescind any restriction
                  on the transfer of such Restricted Capital Security; and

                           (B) in the case of any  Restricted  Capital  Security
                  that  is  represented  by the  Global  Capital  Security,  the
                  Registrar  shall  permit  the  Holder of such  Global  Capital
                  Security to exchange such Global Capital  Security for another
                  Global  Capital  Security  that  does not bear the  Restricted
                  Securities Legend.

                  (j) Cancellation or Adjustment of Global Capital Security.  At
such time as all beneficial interests in the Global Capital Security have either
been exchanged for Definitive Capital Securities to the extent permitted by this
Declaration or redeemed, repurchased or canceled in accordance with the terms of
this Declaration, such Global Capital Security shall be returned to the Clearing
Agency for cancellation or retained and canceled by the Property Trustee. At any
time  prior to such  cancellation,  if any  beneficial  interest  in the  Global
Capital



<PAGE>




Security is exchanged for  Definitive  Capital  Securities,  Capital  Securities
represented by such Global  Capital  Security shall be reduced and an adjustment
shall be made on the books and records of the Property  Trustee and the Clearing
Agency or its nominee to reflect such reduction.

                  (k)  Obligations  with Respect to Transfers  and  Exchanges of
Capital Securities.

                  (i) To permit  registrations  of transfers and exchanges,  the
         Trust  shall  execute  and  the  Property  Trustee  shall  authenticate
         Definitive  Capital  Securities and the Global Capital  Security at the
         Registrar's or  co-registrar's  request in accordance with the terms of
         this Declaration.

                  (ii)  Registrations of transfers or exchanges will be effected
         without charge, but only upon payment (with such indemnity as the Trust
         or the Sponsor may require) in respect of any tax or other governmental
         charge that may be imposed in relation to it.

                  (iii) The Registrar or  co-registrar  shall not be required to
         register the transfer of or exchange of (a) Capital Securities during a
         period  beginning  at the opening of business 15 days before the day of
         mailing of a notice of redemption or any notice of selection of Capital
         Securities  for  redemption  and ending at the close of business on the
         day of such  mailing  or (b)  any  Capital  Security  so  selected  for
         redemption in whole or in part,  except the  unredeemed  portion of any
         Capital Security being redeemed in part.

                  (iv)  Prior  to  the  due  presentation  for  registration  of
         transfer of any Capital Security,  the Trust, the Property Trustee, the
         Paying Agent,  the Registrar or any co-registrar may deem and treat the
         Person in whose name a Capital  Security is  registered as the absolute
         owner  of  such   Capital   Security   for  the  purpose  of  receiving
         Distributions  on such  Capital  Security  and for all  other  purposes
         whatsoever,  and none of the Trust,  the Property  Trustee,  the Paying
         Agent, the Registrar or any co-registrar shall be affected by notice to
         the contrary.

                  (v) All Capital  Securities  issued upon any  registration  of
         transfer or exchange  pursuant to the terms of this  Declaration  shall
         evidence the same  security and shall be entitled to the same  benefits
         under this Declaration as the Capital Securities  surrendered upon such
         registration of transfer or exchange.

                  (l)      No Obligation of the Property Trustee.

                  (i) The  Property  Trustee  shall  have no  responsibility  or
         obligation to any beneficial  owner of the Global Capital  Security,  a
         Participant in the



<PAGE>



         Clearing  Agency or other  Person with  respect to the  accuracy of the
         records of the  Clearing  Agency or its  nominee or of any  Participant
         thereof,  with  respect  to  any  ownership  interest  in  the  Capital
         Securities  or  with  respect  to  the  delivery  to  any  Participant,
         beneficial  owner or other Person  (other than the Clearing  Agency) of
         any notice  (including  any notice of redemption) or the payment of any
         amount,  under or with respect to such Capital Securities.  All notices
         and  communications  to be given to the Holders and all  payments to be
         made to Holders  under the  Capital  Securities  shall be given or made
         only to or upon the order of the registered Holders (which shall be the
         Clearing  Agency  or its  nominee  in the  case of the  Global  Capital
         Security).  The  rights  of  beneficial  owners in the  Global  Capital
         Security shall be exercised only through the Clearing Agency subject to
         the  applicable  rules  and  procedures  of the  Clearing  Agency.  The
         Property Trustee may conclusively  rely and shall be fully protected in
         relying upon information  furnished by the Clearing Agency or any agent
         thereof with respect to its Participants and any beneficial owners.

                  (ii) The  Property  Trustee  and the  Registrar  shall have no
         obligation  or duty to monitor,  determine or inquire as to  compliance
         with any  restrictions  on transfer  imposed under this  Declaration or
         under  applicable  law with  respect to any transfer of any interest in
         any Capital Security (including any transfers between or among Clearing
         Agency   Participants  or  beneficial  owners  in  the  Global  Capital
         Security) other than to require delivery of such Certificates and other
         documentation or evidence as are expressly required by, and to do so if
         and when expressly  required by, the terms of this Declaration,  and to
         examine the same to determine  substantial  compliance  as to form with
         the express requirements hereof.

                  (m)  Exchange  of Series A  Capital  Securities  for  Series B
Capital  Securities.  The Series A Capital  Securities  shall be  exchanged  for
Series B Capital  Securities  pursuant to the terms of the Exchange Offer if the
following conditions are satisfied:

                  The  Sponsor  shall  present  the  Property  Trustee  with  an
Officers' Certificate certifying the following:

                                    (A)      upon   issuance  of  the  Series  B
                                             Capital       Securities,       the
                                             transactions  contemplated  by  the
                                             Exchange     Offer     have    been
                                             consummated; and

                                    (B)      the  number  of  Series  A  Capital
                                             Securities properly tendered in the
                                             Exchange Offer that are represented
                                             by the Global Capital  Security and
                                             the  number  of  Series  A  Capital
                                             Securities properly tendered in the
                                             Exchange Offer that are represented
                                             by Definitive Capital



<PAGE>



                                             Securities, the name of each Holder
                                             of    such    Definitive    Capital
                                             Securities,  the liquidation amount
                                             of  Capital   Securities   properly
                                             tendered in the  Exchange  Offer by
                                             each such  Holder  and the name and
                                             address to which Definitive Capital
                                             Securities  for  Series  B  Capital
                                             Securities  shall be registered and
                                             sent for each such Holder.

                  The  Property  Trustee,  upon  receipt  of (i) such  Officers'
Certificate,  (ii) an  Opinion of  Counsel  (x) to the effect  that the Series B
Capital  Securities  and the  Series B Capital  Securities  Guarantee  have been
registered  under Section 5 of the Securities Act and that this  Declaration and
the Series B Capital  Securities  Guarantee have been qualified  under the Trust
Indenture  Act and (y) with  respect to the matters set forth in Section 3(p) of
the Registration  Rights  Agreement,  shall  authenticate (A) the Global Capital
Security,  executed  and  delivered by the Trust to the  Property  Trustee,  for
Series  B  Capital  Securities  in  aggregate  liquidation  amount  equal to the
aggregate  liquidation amount of Series A Capital Securities  represented by the
Global Capital Security  indicated in such Officers'  Certificate as having been
properly tendered and (B) Definitive Capital Securities,  executed and delivered
by the Trust to the Property Trustee,  representing  Series B Capital Securities
registered  in the  names  and in the  liquidation  amounts  indicated  in  such
Officers' Certificate.

                  If, upon consummation of the Exchange Offer, less than all the
outstanding  Series A Capital  Securities shall have been properly  tendered and
not  withdrawn,  the Property  Trustee shall make an  endorsement  on the Global
Capital Security for Series A Capital Securities indicating the reduction in the
number and aggregate  liquidation amount represented  thereby as a result of the
Exchange Offer.

                  The Trust shall deliver such authenticated  Definitive Capital
Securities for Series B Capital  Securities to the Holders  thereof as indicated
in such Officers' Certificate.

                  (n) Minimum Transfers. Series A Capital Securities and, if and
when issued,  Series B Capital  Securities  may only be  transferred  in minimum
blocks of $100,000  aggregate  liquidation  amount.  Any  attempted  transfer of
Series A Capital  Securities or Series B Capital Securities in a block having an
aggregate  liquidation amount of less than $100,000 shall be deemed to be voided
and of no legal effect whatsoever. Any such purported transferee shall be deemed
not to be a Holder  of such  Series A  Capital  Securities  or  Series B Capital
Securities  for any  purpose,  including,  but not  limited  to, the  receipt of
Distributions on such Capital Securities, and such purported transferee shall be
deemed to have no interest whatsoever in such Capital Securities.



<PAGE>



SECTION 9.3       Deemed Security Holders.

                  The  Trustees  may treat the Person in whose name any Security
shall be  registered on the books and records of the Trust as the sole owner and
Holder of such  Security  for purposes of  receiving  Distributions  and for all
other purposes whatsoever and, accordingly,  shall not be bound to recognize any
equitable  or other  claim to or  interest  in such  Security on the part of any
Person, whether or not the Trust shall have actual or other notice thereof.

SECTION 9.4       Book-Entry Interests.

                  The Global Capital  Security shall  initially be registered on
the books and records of the Trust in the name of Cede & Co., the nominee of the
Clearing Agency and no Capital  Security  Beneficial Owner will receive physical
delivery of a  definitive  Capital  Security  certificate  (a "Capital  Security
Certificate") representing such Capital Security Beneficial Owner's interests in
such Global Capital Security, except as provided in Section 9.2 and Section 7.9.
Unless and until Definitive  Capital  Securities have been issued to the Capital
Security Beneficial Owners pursuant to Section 9.2 or Section 7.9:

                  (a) the  provisions of this Section 9.4 shall be in full force
         and effect;

                  (b) the Trust and the Trustees  shall be entitled to deal with
         the Clearing Agency for all purposes of this Declaration (including the
         payment of  Distributions  on the Global Capital Security and receiving
         approvals,  votes or  consents  hereunder)  as the sole  Holder  of the
         Global  Capital  Security and shall have no  obligation  to the Capital
         Security Beneficial Owners;

                  (c) to the extent  that the  provisions  of this  Section  9.4
         conflict with any other provisions of this Declaration,  the provisions
         of this Section 9.4 shall control; and



<PAGE>



                  (d) the rights of the Capital Security Beneficial Owners shall
         be exercised  only through the Clearing  Agency and shall be limited to
         those  established by law and agreements  between such Capital Security
         Beneficial  Owners and the Clearing  Agency and/or the Clearing  Agency
         Participants,  and the  Clearing  Agency  shall  receive  and  transmit
         payments  of  Distributions  on the  Global  Capital  Security  to such
         Clearing Agency Participants;  provided,  however,  that solely for the
         purposes of determining  whether the Holders of the requisite amount of
         Capital  Securities  have  voted  on any  matter  provided  for in this
         Declaration, the Trustees, with respect to the Global Capital Security,
         may  conclusively  rely on, and shall be  protected  in relying on, any
         written instrument (including a proxy) delivered to the Trustees by the
         Clearing Agency setting forth the Capital Security  Beneficial  Owners'
         votes or assigning the right to vote on any matter to any other Persons
         either  in whole or in part;  and the  Clearing  Agency  will also make
         book-entry transfers among the Clearing Agency Participants.

SECTION 9.5       Notices to Clearing Agency.

                  Whenever  a  notice  or  other  communication  to the  Capital
Security  Holders is required to be given by a Trustee  under this  Declaration,
such Trustee shall give all such notices and communications  specified herein to
be given to the Holder of the Global Capital Security to the Clearing Agency and
shall have no notice obligations to the Capital Security Beneficial Owners.

SECTION 9.6       Appointment of Successor Clearing Agency.

                  If any Clearing  Agency elects to discontinue  its services as
securities depositary with respect to the Capital Securities, the Administrative
Trustees may, in their sole discretion, appoint a successor Clearing Agency with
respect to such Capital Securities.


                                    ARTICLE X
                           LIMITATION OF LIABILITY OF
                    HOLDERS OF SECURITIES, TRUSTEE OR OTHERS

SECTION 10.1      Liability.

                  (a) Except as  expressly  set forth in this  Declaration,  the
Securities Guarantees and the terms of the Securities, the Sponsor shall not be:

                  (i)  personally  liable for the  return of any  portion of the
         capital  contributions  (or any return  thereon) of the  Holders  which
         shall be made solely from assets of the Trust; and



<PAGE>



                  (ii) required to pay to the Trust or to any Holder any deficit
         upon dissolution of the Trust or otherwise.

                  (b) The  Sponsor  shall be  liable  for all of the  debts  and
obligations of the Trust (other than in respect of the Securities) to the extent
not satisfied out of the Trust's assets.

                  (c)  Pursuant to ss.  3803(a) of the  Business  Trust Act, the
Holders shall be entitled to the same limitation of personal  liability extended
to stockholders of private  corporations  for profit organized under the General
Corporation Law of the State of Delaware.

SECTION 10.2      Exculpation.

                  (a) No  Indemnified  Person  shall be liable,  responsible  or
accountable  in damages or otherwise to the Trust or any Covered  Person for any
loss,  damage or claim  incurred by reason of any act or omission  performed  or
omitted by such Indemnified Person in good faith on behalf of the Trust and in a
manner such Indemnified Person reasonably believed to be within the scope of the
authority  conferred on such  Indemnified  Person by this Declaration or by law,
except that an Indemnified  Person shall be liable for any such loss,  damage or
claim incurred by reason of such  Indemnified  Person's gross negligence (or, in
the case of the Property Trustee or the Delaware Trustee, negligence) or willful
misconduct with respect to such acts or omissions.

                  (b) An Indemnified  Person shall be fully protected in relying
in good faith upon the records of the Trust and upon such information, opinions,
reports or  statements  presented  to the Trust by any Person as to matters  the
Indemnified   Person   reasonably   believes  are  within  such  other  Person's
professional or expert competence and who has been selected with reasonable care
by or on  behalf of the  Trust,  including  information,  opinions,  reports  or
statements  as to the value  and  amount of the  assets,  liabilities,  profits,
losses,  or any other facts pertinent to the existence and amount of assets from
which Distributions to Holders might properly be paid.

SECTION 10.3      Fiduciary Duty.

                  (a) To the extent that,  at law or in equity,  an  Indemnified
Person has duties (including  fiduciary duties) and liabilities relating thereto
to the Trust or to any other Covered Person, an Indemnified  Person acting under
this Declaration shall not be liable to the Trust or to any other Covered Person
for  its  good  faith  reliance  on the  provisions  of  this  Declaration.  The
provisions of this Declaration,  to the extent that they restrict the duties and
liabilities  of an  Indemnified  Person  otherwise  existing at law or in equity
(other than the duties imposed on the



<PAGE>



Property  Trustee  under the Trust  Indenture  Act),  are agreed by the  parties
hereto to replace such other duties and liabilities of such Indemnified Person.

                  (b) Unless otherwise expressly provided herein:

                  (i) whenever a conflict of interest  exists or arises  between
         any Covered Persons, or

                  (ii)  whenever  this   Declaration  or  any  other   agreement
         contemplated  herein or therein  provides  that an  Indemnified  Person
         shall act in a manner  that is, or  provides  terms that are,  fair and
         reasonable to the Trust or any Holder of Securities,

the Indemnified Person shall resolve such conflict of interest, take such action
or provide such terms,  considering  in each case the relative  interest of each
party (including its own interest) to such conflict,  agreement,  transaction or
situation and the benefits and burdens relating to such interests, any customary
or accepted industry practices, and any applicable generally accepted accounting
practices or principles.  In the absence of bad faith by the Indemnified Person,
the  resolution,  action or term so made,  taken or provided by the  Indemnified
Person shall not constitute a breach of this  Declaration or any other agreement
contemplated  herein or of any duty or obligation of the  Indemnified  Person at
law or in equity or otherwise.

                  (c)  Whenever in this  Declaration  an  Indemnified  Person is
permitted or required to make a decision:

                  (i) in its "discretion" or under a grant of similar authority,
         the Indemnified Person shall be entitled to consider such interests and
         factors as it desires,  including its own interests,  and shall have no
         duty or  obligation  to give any  consideration  to any  interest of or
         factors affecting the Trust or any other Person; or

                  (ii) in its "good faith" or under  another  express  standard,
         the Indemnified  Person shall act under such express standard and shall
         not be  subject  to any other or  different  standard  imposed  by this
         Declaration or by applicable law.

SECTION 10.4      Indemnification.

                  (a)  (i) The  Sponsor  shall  indemnify,  to the  full  extent
         permitted by law, any Company  Indemnified 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 Trust) by reason of the fact that he is



<PAGE>



         or  was a  Company  Indemnified  Person,  against  expenses  (including
         attorneys'  fees and  expenses),  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 Trust,  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  Company  Indemnified  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 Trust,  and,  with respect to any
         criminal action or proceeding, had reasonable cause to believe that his
         conduct was unlawful.

                  (ii) The Sponsor shall indemnify, to the full extent permitted
         by law,  any  Company  Indemnified  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 Trust to procure a judgment in
         its favor by reason of the fact that he is or was a Company Indemnified
         Person  against  expenses  (including  attorneys'  fees  and  expenses)
         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 Trust and except that no such indemnification shall be
         made in respect of any claim,  issue or matter as to which such Company
         Indemnified  Person shall have been  adjudged to be liable to the Trust
         unless and only to the extent that the Court of Chancery of Delaware 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 such Court of Chancery or
         such other court shall deem proper.

                  (iii) To the extent that a Company Indemnified Person shall be
         successful on the merits or otherwise (including dismissal of an action
         without  prejudice or the settlement of an action without  admission of
         liability) in defense of any action,  suit or proceeding referred to in
         paragraphs (i) and (ii) of this Section  10.4(a),  or in defense of any
         claim,  issue or matter therein,  he shall be indemnified,  to the full
         extent permitted by law, against expenses  (including  attorneys' fees)
         actually and reasonably incurred by him in connection therewith.

                  (iv) Any indemnification under paragraphs (i) and (ii) of this
         Section  10.4(a)  (unless  ordered  by a  court)  shall  be made by the
         Sponsor only as authorized  in the specific  case upon a  determination
         that indemnification of



<PAGE>



         the Company  Indemnified Person is proper in the circumstances  because
         he has met the  applicable  standard of conduct set forth in paragraphs
         (i)  and   (ii).   Such   determination   shall  be  made  (1)  by  the
         Administrative  Trustees by a majority  vote of a Quorum  consisting of
         such Administrative  Trustees who were not parties to such action, suit
         or  proceeding,  (2) if such a Quorum is not  obtainable,  or,  even if
         obtainable,  if a Quorum of  disinterested  Administrative  Trustees so
         directs,  by independent legal counsel in a written opinion,  or (3) by
         the Common Security Holder of the Trust.

                  (v) Expenses (including attorneys' fees and expenses) incurred
         by a  Company  Indemnified  Person  in  defending  a  civil,  criminal,
         administrative or investigative  action, suit or proceeding referred to
         in paragraphs (i) and (ii) of this Section 10.4(a) shall be paid by the
         Sponsor in advance of the final  disposition  of such  action,  suit or
         proceeding  upon  receipt  of an  undertaking  by or on  behalf of such
         Company  Indemnified Person to repay such amount if it shall ultimately
         be determined  that he is not entitled to be indemnified by the Sponsor
         as authorized in this Section 10.4(a).  Notwithstanding  the foregoing,
         no  advance  shall  be  made  by  the  Sponsor  if a  determination  is
         reasonably  and promptly made (i) by the  Administrative  Trustees by a
         majority  vote of a Quorum of  disinterested  Administrative  Trustees,
         (ii) if such a Quorum is not obtainable,  or, even if obtainable,  if a
         Quorum  of  disinterested   Administrative   Trustees  so  directs,  by
         independent  legal counsel in a written  opinion or (iii) by the Common
         Security Holder of the Trust,  that,  based upon the facts known to the
         Administrative  Trustees,  counsel or the Common Security Holder at the
         time such determination is made, such Company  Indemnified Person acted
         in bad faith or in a manner  that the  Common  Security  Holder did not
         believe to be in or not opposed to the best interests of the Trust, or,
         with respect to any criminal proceeding,  that such Company Indemnified
         Person  believed  or had  reasonable  cause to believe  his conduct was
         unlawful.  In no event shall any advance be made in instances where the
         Administrative  Trustees,  independent legal counsel or Common Security
         Holder  reasonably   determine  that  a  Company   Indemnified   Person
         deliberately  breached  his duty to the Trust or its  Common or Capital
         Security Holders.

                  (vi) The  indemnification and advancement of expenses provided
         by, or  granted  pursuant  to,  the other  paragraphs  of this  Section
         10.4(a)  shall not be  deemed  exclusive  of any other  rights to which
         those  seeking  indemnification  and  advancement  of  expenses  may be
         entitled under any agreement,  vote of  stockholders  or  disinterested
         directors  of the Sponsor or Capital  Security  Holders of the Trust or
         otherwise,  both as to action in his official capacity and as to action
         in  another   capacity  while  holding  such  office.   All  rights  to
         indemnification  under  this  Section  10.4(a)  shall be  deemed  to be
         provided by a contract between the Sponsor and each Company Indemnified
         Person who  serves in such  capacity  at any time  while  this  Section
         10.4(a) is



<PAGE>



         in effect. Any repeal or modification of this Section 10.4(a) shall not
         affect any rights or obligations then existing.

                  (vii)  The  Sponsor  or the Trust may  purchase  and  maintain
         insurance  on behalf of any person who is or was a Company  Indemnified
         Person 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 Debenture  Issuer would have the power to indemnify him against
         such liability under the provisions of this Section 10.4(a).

                  (viii) For purposes of this  Section  10.4(a),  references  to
         "the Trust" shall  include,  in addition to the  resulting or surviving
         entity,   any  constituent  entity  (including  any  constituent  of  a
         constituent)  absorbed in a consolidation or merger, so that any person
         who  is or  was a  director,  trustee,  officer  or  employee  of  such
         constituent  entity,  or is or was  serving  at  the  request  of  such
         constituent entity as a director,  trustee,  officer, employee or agent
         of  another  entity,  shall  stand  in  the  same  position  under  the
         provisions  of this Section  10.4(a)  with respect to the  resulting or
         surviving  entity as he would  have with  respect  to such  constituent
         entity if its separate existence had continued.

                  (ix) The  indemnification and advancement of expenses provided
         by,  or  granted  pursuant  to,  this  Section  10.4(a)  shall,  unless
         otherwise provided when authorized or ratified, continue as to a Person
         who has ceased to be a Company  Indemnified  Person and shall  inure to
         the  benefit  of the  heirs,  executors  and  administrators  of such a
         Person.

                  (b) The Sponsor agrees to indemnify the (i) Property  Trustee,
(ii) the Delaware  Trustee,  (iii) any Affiliate of the Property  Trustee or the
Delaware  Trustee,  and (iv) any  officers,  directors,  shareholders,  members,
partners,  employees,  representatives,  custodians,  nominees  or agents of the
Property  Trustee or the  Delaware  Trustee  (each of the Persons in (i) through
(iv),  including  the  Property  Trustee  and  the  Delaware  Trustee  in  their
respective individual capacities,  being referred to as a "Fiduciary Indemnified
Person") for, and to hold each Fiduciary  Indemnified  Person harmless  against,
any and all loss,  liability,  damage,  claim or expense  including taxes (other
than taxes based on the income of such Fiduciary  Indemnified  Person)  incurred
without  negligence  or bad  faith  on the  part of such  Fiduciary  Indemnified
Person, arising out of or in connection with the acceptance or administration of
the trust or trusts  hereunder,  including  the  costs and  expenses  (including
reasonable legal fees and expenses) of defending  against or  investigating  any
claim or liability in connection  with the exercise or performance of any of the
powers or duties of such Fiduciary Indemnified Person hereunder.  The obligation
to indemnify as set forth in this Section  10.4(b) shall survive the resignation
or removal of the Property  Trustee or the Delaware Trustee and the satisfaction
and discharge of this Declaration.



<PAGE>



                  (c) The  Sponsor  agrees to pay the  Property  Trustee and the
Delaware Trustee, from time to time, such compensation for all services rendered
by the Property  Trustee and the Delaware  Trustee  hereunder as may be mutually
agreed upon in writing by the Sponsor and the  Property  Trustee or the Delaware
Trustee, as the case may be, and, except as otherwise expressly provided herein,
to  reimburse  the Property  Trustee and the Delaware  Trustee upon its or their
request for all  reasonable  expenses  (including  counsel  fees and  expenses),
disbursements  and  advances  incurred  or made by the  Property  Trustee or the
Delaware Trustee,  as the case may be, in accordance with the provisions of this
Declaration,  except  any  such  expense,  disbursement  or  advance  as  may be
attributable to its or their negligence or bad faith.

SECTION 10.5      Outside Businesses.

                  Any Covered Person, the Sponsor,  the Delaware Trustee and the
Property Trustee may engage in or possess an interest in other business ventures
of  any  nature  or  description,  independently  or  with  others,  similar  or
dissimilar  to the  business of the Trust,  and the Trust and the Holders  shall
have no rights by virtue of this Declaration in and to such independent ventures
or the income or profits derived therefrom, and the pursuit of any such venture,
even if competitive with the business of the Trust, shall not be deemed wrongful
or improper.  No Covered  Person,  the Sponsor,  the  Delaware  Trustee,  or the
Property  Trustee  shall be obligated to present any  particular  investment  or
other  opportunity to the Trust even if such opportunity is of a character that,
if presented to the Trust,  could be taken by the Trust, and any Covered Person,
the Sponsor,  the Delaware Trustee and the Property Trustee shall have the right
to take for its own account  (individually  or as a partner or  fiduciary) or to
recommend to others any such  particular  investment or other  opportunity.  Any
Covered Person,  the Delaware  Trustee and the Property Trustee may engage or be
interested  in any  financial  or  other  transaction  with the  Sponsor  or any
Affiliate of the Sponsor, or may act as depositary for, trustee or agent for, or
act on any committee or body of holders of,  securities or other  obligations of
the Sponsor or its Affiliates.


                                   ARTICLE XI
                                   ACCOUNTING

SECTION 11.1      Fiscal Year.

                  The  fiscal  year  ("Fiscal  Year") of the Trust  shall be the
calendar year, or such other year as is required by the Code.

SECTION 11.2      Certain Accounting Matters.



<PAGE>



                  (a) At all  times  during  the  existence  of the  Trust,  the
Administrative  Trustees shall keep, or cause to be kept, full books of account,
records and supporting documents,  which shall reflect in reasonable detail each
transaction  of the  Trust.  The books of  account  shall be  maintained  on the
accrual method of accounting,  in accordance with generally accepted  accounting
principles,  consistently  applied.  The Trust shall use the  accrual  method of
accounting for United States  federal income tax purposes.  The books of account
and the records of the Trust shall be  examined by and  reported  upon as of the
end of each Fiscal Year of the Trust by a firm of independent  certified  public
accountants selected by the Administrative Trustees.

                  (b)  The  Administrative  Trustees  shall  cause  to  be  duly
prepared and delivered to each of the Holders any annual  United States  federal
income  tax  information   statement  required  by  the  Code,  containing  such
information  with regard to the Securities held by each Holder as is required by
the Code and the Treasury Regulations.  Notwithstanding any right under the Code
to deliver any such statement at a later date, the Administrative Trustees shall
endeavor to deliver all such information statements within 30 days after the end
of each Fiscal Year of the Trust.

                  (c)  The  Administrative  Trustees  shall  cause  to  be  duly
prepared  and filed with the  appropriate  taxing  authority,  an annual  United
States federal income tax return,  on a Form 1041 or such other form required by
United  States  federal  income tax law, and any other annual income tax returns
required to be filed by the Administrative  Trustees on behalf of the Trust with
any state or local taxing authority.

SECTION 11.3      Banking.

                  The Trust may maintain  one or more bank  accounts in the name
and for the sole benefit of the Trust;  provided,  however, that all payments of
funds in respect of the  Debentures  held by the Property  Trustee shall be made
directly to the Property  Trustee  Account and no other funds of the Trust shall
be deposited in the Property  Trustee  Account.  The sole  signatories  for such
accounts shall be designated by the Administrative Trustees;  provided, however,
that the Property  Trustee  shall  designate  the  signatories  for the Property
Trustee Account.

SECTION 11.4      Withholding.

                  The Trust and the  Administrative  Trustees  shall comply with
all withholding  requirements under United States federal,  state and local law.
The Trust shall request,  and the Holders shall provide to the Trust, such forms
or certificates as are necessary to establish an exemption from withholding with
respect to each Holder, and any representations and forms as shall reasonably be
requested  by the  Trust to assist  it in  determining  the  extent  of,  and in
fulfilling, its



<PAGE>



withholding  obligations.  The  Administrative  Trustees shall cause to be filed
required  forms with  applicable  jurisdictions  and,  unless an exemption  from
withholding is properly  established by a Holder,  shall remit amounts  withheld
with respect to the Holder to applicable  jurisdictions.  To the extent that the
Trust is  required to withhold  and pay over any amounts to any  authority  with
respect to Distributions or allocations to any Holder, the amount withheld shall
be deemed to be a Distribution  in the amount of the  withholding to the Holder.
In the event of any claim of excess withholding,  Holders shall be limited to an
action  against  the  applicable  jurisdiction.  If the  amount  required  to be
withheld was not withheld from actual  Distributions  made, the Trust may reduce
subsequent Distributions by the amount of such withholding.

                                   ARTICLE XII
                             AMENDMENTS AND MEETINGS

SECTION 12.1      Amendments.

                  (a)  Except  as   otherwise   provided  in  this   Declaration
(including  Section  7 of  Annex I  hereto)  or by any  applicable  terms of the
Securities,  this  Declaration  may  only be  amended  by a  written  instrument
approved and executed by:

                  (i) the Sponsor and the Administrative  Trustees (or, if there
         are  more  than  two  Administrative   Trustees,   a  majority  of  the
         Administrative Trustees);

                  (ii) if the  amendment  affects  the rights,  powers,  duties,
         obligations  or  immunities  of  the  Property  Trustee,  the  Property
         Trustee; and

                  (iii) if the  amendment  affects the rights,  powers,  duties,
         obligations  or  immunities  of  the  Delaware  Trustee,  the  Delaware
         Trustee.

                  (b) No  amendment  shall  be  made,  and  any  such  purported
amendment shall be void and ineffective:

                  (i)  unless,  in the  case  of  any  proposed  amendment,  the
         Property  Trustee  shall have first  received an Officers'  Certificate
         from each of the Trust and the Sponsor that such amendment is permitted
         by, and conforms to, the terms of this Declaration (including the terms
         of the Securities);

                  (ii)  unless,  in the  case of any  proposed  amendment  which
         affects the rights,  powers,  duties,  obligations or immunities of the
         Property Trustee, the Property Trustee shall have first received:



<PAGE>



                           (A) an Officers'  Certificate  from each of the Trust
                  and the  Sponsor  that such  amendment  is  permitted  by, and
                  conforms  to,  the terms of this  Declaration  (including  the
                  terms of the Securities); and

                           (B) an Opinion of Counsel  (who may be counsel to the
                  Sponsor or the Trust) that such amendment is permitted by, and
                  conforms  to,  the terms of this  Declaration  (including  the
                  terms of the Securities) and that all conditions  precedent to
                  the  execution  and  delivery  of  such  amendment  have  been
                  satisfied;

provided,  however,  that the Property Trustee shall not be required to sign any
such amendment; and

                  (iii) to the extent the result of such amendment would be to:

                           (A)  cause  the  Trust  to  fail  to  continue  to be
                  classified  for  purposes  of  United  States  federal  income
                  taxation as a grantor trust;

                           (B) reduce or otherwise  adversely  affect the powers
                  of  the  Property   Trustee  in  contravention  of  the  Trust
                  Indenture Act; or

                           (C) cause the Trust to be deemed to be an  Investment
                  Company required to be registered under the Investment Company
                  Act;

                  (c) At such time  after the Trust has  issued  any  Securities
that remain  outstanding,  any amendment that would adversely affect the rights,
privileges  or  preferences  of  any  Holder  may be  effected  only  with  such
additional requirements as may be set forth in the terms of such Securities;


                  (d) Section 10.1(c) and this Section 12.1 shall not be amended
without the consent of all of the Holders;

                  (e) Article  Four shall not be amended  without the consent of
the Holders of a Majority in liquidation amount of the Common Securities;

                  (f) The rights of the Holders of the Common  Securities  under
Article V to increase or decrease the number of, and appoint and remove Trustees
shall not be  amended  without  the  consent of the  Holders  of a  Majority  in
liquidation amount of the Common Securities; and

                  (g) Notwithstanding  Section 12.1(c),  this Declaration may be
amended without the consent of the Holders to:



<PAGE>



                  (i) cure any ambiguity, correct or supplement any provision in
         this Declaration  that may be inconsistent  with any other provision of
         this  Declaration  or to make any  other  provisions  with  respect  to
         matters or questions  arising under this Declaration which shall not be
         inconsistent with the other provisions of the Declaration;

                  (ii) to  modify,  eliminate  or add to any  provisions  of the
         Declaration  to such  extent as shall be  necessary  to ensure that the
         Trust will be classified  for United States federal income tax purposes
         as a grantor trust at all times that any Securities are  outstanding or
         to  ensure  that the  Trust  will not be  required  to  register  as an
         Investment Company under the Investment Company Act; and

                  (iii)  to  modify,  eliminate  or add  any  provisions  of the
         Declaration to such extent as shall be necessary to enable the Trust or
         the Sponsor to conduct an Exchange Offer in the manner  contemplated by
         the Registration Rights Agreement;

provided,  however,  that in each such case,  such  action  shall not  adversely
affect in any material respect the interests of the Holders,  and any amendments
of this  Declaration  shall become effective when notice thereof is given to the
Holders.

SECTION 12.2 Meetings of the Holders; Action by Written Consent.

                  (a) Meetings of the Holders of any class of Securities  may be
called at any time by the  Administrative  Trustees (or as provided in the terms
of the  Securities)  to consider and act on any matter on which  Holders of such
class of Securities are entitled to act under the terms of this Declaration, the
terms of the  Securities or the rules of any stock exchange on which the Capital
Securities are listed or admitted for trading. The Administrative Trustees shall
call a meeting of the  Holders of such class if directed to do so by the Holders
of at  least  10% in  liquidation  amount  of such  class  of  Securities.  Such
direction  shall be given by  delivering to the  Administrative  Trustees one or
more notices in writing  stating that the signing Holders wish to call a meeting
and  indicating  the general or specific  purpose for which the meeting is to be
called.  Any  Holders  calling a meeting  shall  specify in writing  the Capital
Security Certificates held by the Holders exercising the right to call a meeting
and only those Securities specified shall be counted for purposes of determining
whether  the  required  percentage  set  forth in the  second  sentence  of this
paragraph has been met.

                  (b) Except to the extent  otherwise  provided  in the terms of
the Securities, the following provisions shall apply to meetings of Holders:

                  (i)  notice  of any  such  meeting  shall  be given to all the
         Holders having a right to vote thereat at least seven days and not more
         than 60 days



<PAGE>



         before the date of such meeting.  Whenever a vote,  consent or approval
         of the Holders is permitted or required  under this  Declaration or the
         rules of any stock exchange on which the Capital  Securities are listed
         or admitted for trading, such vote, consent or approval may be given at
         a meeting of the Holders;  any action that may be taken at a meeting of
         the  Holders  may be taken  without a meeting  if a consent  in writing
         setting  forth the action so taken is signed by the Holders  owning not
         less than the minimum amount of Securities in  liquidation  amount that
         would be  necessary  to  authorize  or take such action at a meeting at
         which all  Holders  having a right to vote  thereon  were  present  and
         voting;  prompt notice of the taking of action  without a meeting shall
         be given to the  Holders  entitled  to vote who have not  consented  in
         writing;  and the Administrative  Trustees may specify that any written
         ballot  submitted to the Security  Holder for the purpose of taking any
         action without a meeting shall be returned to the Trust within the time
         specified by the Administrative Trustees;

                  (ii) each  Holder  may  authorize  any Person to act for it by
         proxy on all  matters  in which a Holder is  entitled  to  participate,
         including waiving notice of any meeting,  or voting or participating at
         a  meeting;  no proxy  shall be valid  after the  expiration  of eleven
         months from the date thereof  unless  otherwise  provided in the proxy;
         every proxy shall be revocable at the pleasure of the Holder  executing
         it; and, except as otherwise  provided herein,  all matters relating to
         the  giving,  voting or  validity  of proxies  shall be governed by the
         General  Corporation Law of the State of Delaware  relating to proxies,
         and  judicial  interpretations  thereunder,  as if  the  Trust  were  a
         Delaware  corporation  and the Holders were  stockholders of a Delaware
         corporation;

                  (iii) each  meeting of the Holders  shall be  conducted by the
         Administrative Trustees or by such other Person that the Administrative
         Trustees may designate; and

                  (iv) unless the  Business  Trust Act,  this  Declaration,  the
         terms of the  Securities,  the Trust Indenture Act or the listing rules
         of any stock  exchange on which the Capital  Securities are then listed
         or trading,  otherwise provides, the Administrative  Trustees, in their
         sole  discretion,  shall  establish  all other  provisions  relating to
         meetings of Holders,  including notice of the time, place or purpose of
         any  meeting  at which  any  matter  is to be voted on by any  Holders,
         waiver of any such  notice,  action by consent  without a meeting,  the
         establishment of a record date, quorum  requirements,  voting in person
         or by proxy or any other  matter  with  respect to the  exercise of any
         such right to vote.



<PAGE>



                                  ARTICLE XIII
                       REPRESENTATIONS OF PROPERTY TRUSTEE
                               AND DELAWARE TRUSTE

SECTION 13.1      Representations and Warranties of Property Trustee.

                  The Trustee that acts as initial Property  Trustee  represents
and  warrants to the Trust and to the  Sponsor at the date of this  Declaration,
and each Successor Property Trustee represents and warrants to the Trust and the
Sponsor  at the  time of the  Successor  Property  Trustee's  acceptance  of its
appointment as Property Trustee that:

                  (a) the Property Trustee is a banking corporation,  a national
banking association or a bank or trust company, duly organized, validly existing
and in good  standing  under  the  laws of the  United  States  or the  State of
Delaware,  as the case may be, with corporate power and authority to execute and
deliver,  and to carry out and perform its obligations  under the terms of, this
Declaration;

                  (b) the  execution,  delivery and  performance by the Property
Trustee of this Declaration has been duly authorized by all necessary  corporate
action on the part of the Property  Trustee;  and this Declaration has been duly
executed and delivered by the Property Trustee and under Delaware law (excluding
any securities laws)  constitutes a legal,  valid and binding  obligation of the
Property Trustee,  enforceable against it in accordance with its terms,  subject
to applicable  bankruptcy,  reorganization,  moratorium,  insolvency,  and other
similar laws affecting  creditors' rights generally and to general principles of
equity and the discretion of the court (regardless of whether the enforcement of
such remedies is considered in a proceeding in equity or at law);

                  (c)  the   execution,   delivery  and   performance   of  this
Declaration  by the  Property  Trustee does not  conflict  with or  constitute a
breach of the charter or by-laws of the Property Trustee; and

                  (d) no consent,  approval or authorization of, or registration
with or notice to, any federal or Delaware banking authority governing the trust
powers of the  Property  Trustee is  required  for the  execution,  delivery  or
performance by the Property Trustee of this Declaration.

SECTION 13.2      Representations and Warranties of Delaware Trustee.

                  The Trustee that acts as initial Delaware  Trustee  represents
and  warrants to the Trust and to the  Sponsor at the date of this  Declaration,
and each Successor Delaware Trustee represents and warrants to the Trust and the
Sponsor  at the  time of the  Successor  Delaware  Trustee's  acceptance  of its
appointment as Delaware Trustee that:



<PAGE>



                  (a) the Delaware Trustee is a banking corporation,  a national
banking association or a bank or trust company, duly organized, validly existing
and in good  standing  under  the  laws of the  United  States  or the  State of
Delaware,  as the case may be, with corporate power and authority to execute and
deliver,  and to carry out and perform its obligations  under the terms of, this
Declaration;

                  (b) the  execution,  delivery and  performance by the Delaware
Trustee of this Declaration has been duly authorized by all necessary  corporate
action on the part of the Delaware  Trustee;  and this Declaration has been duly
executed and delivered by the Delaware Trustee and under Delaware law (excluding
any securities laws)  constitutes a legal,  valid and binding  obligation of the
Delaware Trustee,  enforceable against it in accordance with its terms,  subject
to applicable  bankruptcy,  reorganization,  moratorium,  insolvency,  and other
similar laws affecting  creditors' rights generally and to general principles of
equity and the discretion of the court (regardless of whether the enforcement of
such remedies is considered in a proceeding in equity or at law);

                  (c)  the   execution,   delivery  and   performance   of  this
Declaration  by the  Delaware  Trustee does not  conflict  with or  constitute a
breach of the charter or by-laws of the Delaware Trustee; and

                  (d) no consent,  approval or authorization of, or registration
with or notice to, any federal or Delaware banking authority governing the trust
powers of the  Delaware  Trustee is  required  for the  execution,  delivery  or
performance by the Delaware Trustee of this Declaration; and

                  (e) the Delaware Trustee is a natural person who is a resident
of the State of Delaware  or, if not a natural  person,  an entity which has its
principal  place of  business  in the State of  Delaware,  and is a Person  that
satisfies for the Trust Section 3807(a) of the Business Trust Act.


                                   ARTICLE XIV
                               REGISTRATION RIGHTS

SECTION 14.1      Registration Rights Agreement; Liquidated Damages.

         The Holders of the Series A Capital Securities, the Series A Debentures
and the Series A Capital  Securities  Guarantee  are entitled to the benefits of
the Registration Rights Agreement. In certain limited circumstances set forth in
the Registration Rights Agreement, the Debenture Issuer shall be required to pay
Liquidated Damages with respect to the Debentures.  Unless otherwise stated, the
term  "Distribution",  as  used  in  this  Declaration,  includes  any  and  all
Liquidated Damages.



<PAGE>



                                   ARTICLE XV
                                  MISCELLANEOUS

SECTION 15.1      Notices.

                  All  notices  provided  for in this  Declaration  shall  be in
writing,  duly signed by the party giving such notice,  and shall be  delivered,
telecopied or mailed by first class mail, overnight courier service or confirmed
telecopy, as follows:

                  (a) if  given  to the  Trust,  in care  of the  Administrative
Trustees at the Trust's  mailing  address set forth below (or such other address
as the Trust may give notice of to the Property  Trustee,  the Delaware  Trustee
and the Holders):

                           TeleBanc Capital Trust I
                           c/o TeleBanc Financial Corporation
                           1111 North Highland Street
                           Arlington, Virginia  22201
                           Telecopier: (703) 247-5456
                           Telephone:  (703) 247-3700

                           Attention:  Administrative Trustee

                  (b) if given to the Delaware  Trustee,  at the mailing address
set forth below (or such other address as Delaware Trustee may give notice of to
the Holders):

                           Wilmington Trust Company
                           Rodney Square North
                           1100 North Market Street
                           Wilmington, Delaware 19890-0001
                           Telecopier: (302) 651-8882
                           Telephone:  (302) 651-1000

                           Attention: Corporate Trust Administration

                  (c)  if  given  to  the  Property  Trustee,  at  the  Property
Trustee's mailing address set forth below (or such other address as the Property
Trustee may give notice of to the Holders):

                           Wilmington Trust Company
                           Rodney Square North
                           1100 North Market Street
                           Wilmington, Delaware 19890-0001
                           Telecopier: (302) 651-8882



<PAGE>



                           Telephone:  (302) 651-1000

                           Attention:  Corporate Trust Administration
                  (d) if given to the  Holder of the Common  Securities,  at the
mailing  address of the Sponsor  set forth  below (or such other  address as the
Holder of the Common Securities may give notice to the Trust):

                           TeleBanc Financial Corporation
                           1111 North Highland Street
                           Arlington, Virginia 22201
                           Telecopier:  (703) 247-5456
                           Telephone:   (703) 247-3700

                           Attention:  Senior Vice President and Treasurer


                  (e) if given to any other Holder,  at the address set forth on
the books and records of the Trust.

                  All such  notices  shall be  deemed to have  been  given  when
received in person,  telecopied with receipt confirmed, or mailed by first class
mail,  postage  prepaid  except  that if a notice or other  document  is refused
delivery or cannot be delivered  because of a changed address of which no notice
was given,  such notice or other document shall be deemed to have been delivered
on the date of such refusal or inability to deliver.

SECTION 15.2      Governing Law.

                  This Declaration and the rights of the parties hereunder shall
be  governed  by and  construed  in  accordance  with the  laws of the  State of
Delaware without regard to conflict of law principles thereof.
SECTION 15.3Intention of the Parties.

                  It is the  intention  of the parties  hereto that the Trust be
classified for United States federal income tax purposes as a grantor trust. The
provisions of this Declaration shall be interpreted to further this intention of
the parties.

SECTION 15.4      Headings.

                  Headings  contained  in  this  Declaration  are  inserted  for
convenience  of  reference  only and do not  affect the  interpretation  of this
Declaration or any provision hereof.

SECTION 15.5      Successors and Assigns.



<PAGE>



                  Whenever  in this  Declaration  any of the  parties  hereto is
named or referred to, the  successors  and assigns of such party shall be deemed
to be included,  and all covenants and  agreements  in this  Declaration  by the
Sponsor and the Trustees shall bind and inure to the benefit of their respective
successors and assigns, whether so expressed.

SECTION 15.6      Partial Enforceability.

                  If any provision of this  Declaration,  or the  application of
such  provision  to any  Person  or  circumstance,  shall be held  invalid,  the
remainder of this  Declaration,  or the application of such provision to Persons
or  circumstances  other  than those to which it is held  invalid,  shall not be
affected thereby.

SECTION 15.7      Counterparts.

                  This  Declaration may contain more than one counterpart of the
signature  page and this  Declaration  may be  executed  by the  affixing of the
signature of each of the Trustees to one or more of such  counterpart  signature
pages. All of such counterpart  signature pages shall be read as though one, and
they  shall have the same  force and  effect as though  all of the  signers  had
signed a single signature page.



<PAGE>



                  IN WITNESS WHEREOF,  the undersigned has caused these presents
to be executed as of the day and year first above written.


                  /s/      David A. Smilow
                  -------------------------
                           David A. Smilow,
                  as Administrative Trustee

                  /s/      Mitchell H. Caplan
                  -------------------------
                           Mitchell H. Caplan,
                  as Administrative Trustee

                  /s/      Aileen Lopez Pugh
                  --------------------------
                           Aileen Lopez Pugh,
                  as Administrative Trustee

                           WILMINGTON TRUST COMPANY,
                  as Delaware Trustee

                  By:       /s/      Debra Eberly
                     ----------------------------
                            Name: Debra Eberly
                            Title: Administrative Account Manager


                            WILMINGTON TRUST COMPANY,
                  as Property Trustee

                  By:       /s/      Debra Eberly
                     ----------------------------
                            Name: Debra Eberly
                            Title: Administrative Account Manager


                            TELEBANC FINANCIAL CORPORATION,
                  as Sponsor and Debenture Issuer


                  By:       /s/      Mitchell Caplan
                     -------------------------------
                            Name: Mitchell Caplan
                            Title: Vice Chairman & President



<PAGE>



                                     ANNEX I


                                    TERMS OF
                  11.00% CAPITAL SECURITIES, SERIES A/SERIES B
                            11.00% COMMON SECURITIES


                  Pursuant  to  Section   7.1  of  the   Amended  and   Restated
Declaration  of Trust,  dated as of June 9, 1997 (as amended  from time to time,
the  "Declaration"),   the  designation,   rights,   privileges,   restrictions,
preferences  and other terms and  provisions of the Securities are set out below
(each  capitalized term used but not defined herein has the meaning set forth in
the  Declaration  or, if not  defined  in such  Declaration,  as  defined in the
Offering Memorandum referred to below in Section 2(c) of this Annex I):

                  1.       Designation and Number.

                  (a) Capital Securities.  10,000 Series A Capital Securities of
the Trust and 10,000 Series B Capital  Securities of the Trust, each series with
an aggregate  liquidation  amount with respect to the assets of the Trust of ten
million dollars  ($10,000,000),  and each with a liquidation amount with respect
to the assets of the Trust of $1,000 per security, are hereby designated for the
purposes of  identification  only as "11.00% Capital  Securities,  Series A" and
"11.00% Capital Securities, Series B", respectively (collectively,  the "Capital
Securities").  The  certificates  evidencing  the  Capital  Securities  shall be
substantially in the form of Exhibit A-1 to the  Declaration,  with such changes
and  additions  thereto or  deletions  therefrom  as may be required by ordinary
usage,  custom  or  practice  or to  conform  to the  rules of any  exchange  or
quotation  system on or in which the Capital  Securities  are listed,  traded or
quoted.

                  (b) Common Securities. 310 Common Securities of the Trust with
an aggregate liquidation amount with respect to the assets of the Trust of three
hundred ten thousand dollars ($310,000) and a liquidation amount with respect to
the assets of the Trust of $1,000 per security,  are hereby  designated  for the
purposes of identification only as "11.00% Common Securities" (collectively, the
"Common Securities"). The certificates evidencing the Common Securities shall be
substantially in the form of Exhibit A-2 to the  Declaration,  with such changes
and  additions  thereto or  deletions  therefrom  as may be required by ordinary
usage, custom or practice.

                  2.       Distributions.

                  (a) Distributions  payable on each Security will be fixed at a
rate per annum of 11.00% (the "Coupon Rate") of the liquidation amount of $1,000
per



<PAGE>




Security  (the  "Liquidation  Amount"),  such rate  being  the rate of  interest
payable on the Debentures to be held by the Property  Trustee.  Distributions in
arrears for more than one semi-annual period will bear additional  Distributions
thereon compounded  semi-annually at the Coupon Rate (to the extent permitted by
applicable  law).  Pursuant to the  Registration  Rights  Agreement,  in certain
limited  circumstances  the Debenture  Issuer will be required to pay Liquidated
Damages (as defined in the  Registration  Rights  Agreement) with respect to the
Debentures. The term "Distributions",  as used herein, includes distributions of
any and all  such  interest  and  Liquidated  Damages,  if any,  payable  unless
otherwise stated. A Distribution is payable only to the extent that payments are
made in respect of the Debentures held by the Property Trustee and to the extent
the Property Trustee has funds legally available therefor.

                  (b)  Distributions on the Securities will be cumulative,  will
accumulate from the most recent date to which  Distributions  have been paid or,
if no  Distributions  have been  paid,  from June 9,  1997,  and will be payable
semi-annually  in  arrears on June 1 and  December  1 of each  year,  commencing
December 1, 1997 (each, a "Distribution  Date"),  except as otherwise  described
below.  Distributions will be computed on the basis of a 360-day year consisting
of twelve  30-day  months.  As long as no Event of Default has  occurred  and is
continuing  under the  Indenture,  the Debenture  Issuer has the right under the
Indenture to defer payments of interest by extending the interest payment period
at any time and from time to time on the  Debentures  for a period not exceeding
10 consecutive semi-annual periods,  including the first such semi-annual period
during such period (each an "Extension  Period"),  during which Extension Period
no  interest  shall  be due and  payable  on the  Debentures,  provided  that no
Extension Period shall end on a date other than an Interest Payment Date for the
Debentures  or  extend  beyond  the  Maturity  Date  of  the  Debentures.  As  a
consequence   of  such   deferral,   Distributions   will   also  be   deferred.
Notwithstanding  such deferral,  Distributions  will continue to accumulate with
additional  Distributions thereon (to the extent permitted by applicable law but
not at a rate  greater than the rate at which  interest is then  accruing on the
Debentures)  at  the  Coupon  Rate  compounded  semi-annually  during  any  such
Extension  Period.  Prior to the termination of any such Extension  Period,  the
Debenture  Issuer may further  defer  payments of interest by further  extending
such  Extension  Period,  provided  that  such  extension  does not  cause  such
Extension Period,  together with all such previous and further extensions within
such Extension Period, to exceed 10 consecutive  semi-annual periods,  including
the first semi-annual  period during such Extension Period,  end on a date other
than an Interest  Payment Date for the  Debentures or extend beyond the Maturity
Date of the  Debentures.  Upon the  termination of any Extension  Period and the
payment  of all  amounts  then due,  the  Debenture  Issuer  may  commence a new
Extension Period, subject to the above requirements.

                  (c)  Distributions  on the  Securities  will be payable to the
Holders  thereof  as they  appear on the books and  records  of the Trust on the
close of business



<PAGE>



on the  15th day of the  month  immediately  preceding  the  month in which  the
relevant  Distribution Date occurs,  which  Distribution Dates correspond to the
Interest  Payment Dates for the  Debentures.  Subject to any applicable laws and
regulations and the provisions of the Declaration,  each such payment in respect
of  the  Capital  Securities  will  be  made  as  described  under  the  heading
"Description of Capital Securities -- Form, Denomination,  Book-Entry Procedures
and  Transfer" in the Offering  Memorandum  dated June 9, 1997, of the Debenture
Issuer and the Trust relating to the Securities and the Debentures. The relevant
record dates for the Common Securities shall be the same as the record dates for
the Capital  Securities.  Distributions  payable on any Securities  that are not
punctually paid on any  Distribution  Date, as a result of the Debenture  Issuer
having failed to make a payment under the  Debentures,  will cease to be payable
to the Holder on the relevant record date, and such defaulted  Distribution will
instead be payable to the Person in whose name such Securities are registered on
the special record date or other  specified date  determined in accordance  with
the Indenture.  If any date on which Distributions are payable on the Securities
is not a Business  Day, then payment of the  Distributions  payable on such date
will be made on the next  succeeding day that is a Business Day (and without any
interest or other payment in respect of any such delay), with the same force and
effect as if made on such date.

                  (d) In the event  that  there is any  money or other  property
held by or for the Trust that is not  accounted  for  hereunder,  such  property
shall be distributed Pro Rata (as defined herein) among the Holders.

                  3.       Liquidation Distribution Upon Dissolution.

                  In the  event  of any  dissolution  of  the  Trust,  or if the
Sponsor  otherwise  gives notice of its election to liquidate the Trust pursuant
to Section 8.1(a)(iii) of the Declaration,  the Trust shall be liquidated by the
Administrative   Trustees  as  expeditiously  as  the  Administrative   Trustees
determine to be possible by distributing to the Holders,  after  satisfaction of
liabilities  to  creditors  of the Trust as provided by  applicable  law, a Like
Amount  (as  defined  below) of the  Debentures,  unless  such  distribution  is
determined by the Property  Trustee not to be  practicable,  in which event such
Holders  will be  entitled  to receive  out of the  assets of the Trust  legally
available for  distribution  to Holders,  after  satisfaction  of liabilities to
creditors  of the Trust as provided by  applicable  law, an amount  equal to the
aggregate of the liquidation  amount of $1,000 per Security plus accumulated and
unpaid  Distributions  thereon to the date of  payment  (such  amount  being the
"Liquidation Distribution").

                  "Like  Amount"  means (i) with respect to a redemption  of the
Securities, Securities having a Liquidation Amount equal to the principal amount
of Debentures to be paid in accordance with their terms and (ii) with respect to
a  distribution  of Debentures  upon the  liquidation  of the Trust,  Debentures
having a



<PAGE>



principal amount equal to the Liquidation Amount of the Securities of the Holder
to whom such Debentures are distributed.

                  If, upon any such  liquidation,  the Liquidation  Distribution
can be paid  only in part  because  the Trust has  insufficient  assets  legally
available  to pay in full  the  aggregate  Liquidation  Distribution,  then  the
amounts payable  directly by the Trust on the Securities  shall be paid on a Pro
Rata basis.

                  4.       Redemption and Distribution.

                  (a) Upon the repayment of the  Debentures in whole or in part,
at  maturity  or  otherwise  (either  at the option of the  Debenture  Issuer or
pursuant  to a Special  Event,  as  described  below),  the  proceeds  from such
repayment shall be  simultaneously  applied by the Property  Trustee (subject to
the Property  Trustee having received written notice no later than 45 days prior
to such  repayment)  to redeem a Like Amount of the  Securities  at a redemption
price  equal  to (i) in the  case  of the  repayment  of the  Debentures  on the
Maturity Date, the Maturity  Redemption  Price (as defined  below),  (ii) in the
case of the optional  prepayment of the Debentures prior to the Initial Optional
Redemption Date and upon the occurrence and continuation of a Special Event, the
Special Event  Redemption  Price (as defined below) and (iii) in the case of the
optional  prepayment  of  the  Debentures  on  or  after  the  Initial  Optional
Redemption Date, the Optional  Redemption Price (as defined below). The Maturity
Redemption Price, the Special Event Redemption Price and the Optional Redemption
Price are referred to collectively as the  "Redemption  Price".  Holders will be
given  not less  than 30 nor more  than 60 days'  prior  written  notice of such
redemption.

                  (b) (i) The  "Maturity  Redemption  Price",  with respect to a
redemption  of  Securities,  shall mean an amount equal to the  principal of and
accrued and unpaid interest on the Debentures as of the Maturity Date thereof.

                  (ii) In the case of an optional redemption,  if fewer than all
the outstanding  Securities are to be so redeemed, the Common Securities and the
Capital  Securities shall be redeemed Pro Rata and the Capital  Securities to be
redeemed  will be determined as described in Section  4(f)(ii)  below.  Upon the
entry of an  order  for the  dissolution  of the  Trust by a court of  competent
jurisdiction,  the Debentures thereafter will be subject to optional redemption,
in whole, but not in part, on or after the Initial Optional Redemption Date.

                  The  Debenture  Issuer  shall have the right  (subject  to the
conditions in the Indenture) to elect to redeem the  Debentures,  in whole or in
part,  at any time on or after June 1, 2007 (the  "Initial  Optional  Redemption
Date"),  and,  simultaneous with such redemption,  to cause a Like Amount of the
Securities to be redeemed by the Trust at the Optional Redemption Price on a Pro
Rata basis.



<PAGE>



"Optional  Redemption  Price" shall mean a price equal to the  percentage of the
liquidation  amount of  Securities to be redeemed  plus  accumulated  and unpaid
Distributions thereon, if any, to the date of such redemption if redeemed during
the 12-month period beginning June 1 of the years indicated below:

                                                           Percentage of
                  Year    Principal
                  -----------------
                  2007       105.500%
                  2008       104.950%
                  2009       104.440%
                  2010       103.850%
                  2011       103.300%
                  2012       102.750%
                  2013       102.200%
                  2014       101.650%
                  2015       101.100%
                  2016       100.550%
                  2017 and thereafter                         100.000%

                  (c) If at any time a Tax Event or a Regulatory  Capital  Event
(each as defined below, and each a "Special Event") occurs, the Debenture Issuer
shall have the right  (subject to the  conditions set forth in the Indenture) at
any time prior to the Initial Optional Redemption Date, to redeem the Debentures
in whole,  but not in part,  within the 90 days following the occurrence of such
Special Event (the "90 Day Period"), and, simultaneous with such redemption,  to
cause a Like Amount of the Securities to be redeemed by the Trust at the Special
Event Redemption Price on a Pro Rata basis.

                  "Make-Whole  Amount" shall mean an amount equal to the greater
of (x) 100% of the  principal of  Debentures  or (y) the sum, as determined by a
Quotation  Agent (as defined in the  Indenture),  of the  present  values of the
remaining  scheduled  payments of  principal  and  interest  on the  Debentures,
discounted to the  redemption  date on a semi-annual  basis  (assuming a 360-day
year  consisting  of twelve  30-day  months) at the Adjusted  Treasury  Rate (as
defined in the  Indenture),  plus,  in the case of each of clauses  (x) and (y),
accrued and unpaid interest thereon, if any, to the date of redemption.

                  A "Tax Event" shall occur upon receipt by the Debenture Issuer
and the Trust of an opinion of counsel experienced in such matters to the effect
that,  as a result  of any  amendment  to, or change  (including  any  announced
prospective  change) in, the laws or any  regulations  thereunder  of the United
States or any political  subdivision or taxing authority thereof or therein,  or
as a result of any official  administrative  pronouncement or judicial  decision
interpreting or applying such laws or regulations,  which amendment or change is
effective  or which  pronouncement  or decision is announced on or after June 9,
1997, there is more



<PAGE>



than an  insubstantial  risk that (i) the Trust is, or will be within 90 days of
the date of such  opinion,  subject  to United  States  federal  income tax with
respect  to income  received  or accrued on the  Debentures,  (ii) the  interest
payable by the Debenture  Issuer on the  Debentures is not, or within 90 days of
the date of such opinion will not be,  deductible  by the Debenture  Issuer,  in
whole or in part, for United States  federal  income tax purposes,  or (iii) the
Trust is, or will be within 90 days of the date of such opinion, subject to more
than a de minimis amount of other taxes, duties or other governmental charges.

                  "Regulatory  Capital  Event"  shall  mean the  receipt  by the
Debenture  Issuer  and the Trust of an opinion of  independent  bank  regulatory
counsel  experienced  in such  matters to the  effect  that the  Corporation  is
subject to the Holding  Company  Capital Rules (as defined in the Indenture) and
is not entitled to treat the Capital  Securities  as Tier 1 capital (or its then
equivalent)  thereunder;   provided,  however,  that  the  distribution  of  the
Debentures  in  connection  with the  liquidation  of the Trust by the Debenture
Issuer shall not in and of itself  constitute a Regulatory  Capital Event unless
such liquidation shall have occurred in connection with a Tax Event.

                  "Special Event  Redemption  Price" shall mean, with respect to
any redemption of Securities  following a Special Event, an amount in cash equal
to the Make-Whole Amount.

                  (d) On and from the date fixed by the Administrative  Trustees
for any  distribution  of  Debentures  and  liquidation  of the  Trust:  (i) the
Securities will no longer be deemed to be outstanding,  (ii) the Clearing Agency
or its nominee (or any successor Clearing Agency or its nominee),  as the Holder
of the Capital  Securities,  will receive a  registered  global  Certificate  or
Certificates representing the Debentures to be delivered upon such distribution,
and (iii) any  Certificates  representing  Securities  not held by the  Clearing
Agency or its nominee (or any successor  Clearing Agency or its nominee) will be
deemed to represent  beneficial  interests in a Like Amount of Debentures  until
such  Certificates  are  presented  to the  Debenture  Issuer  or its  agent for
transfer or reissue.

                  (e) The Trust may not redeem  fewer  than all the  outstanding
Securities unless all accumulated and unpaid Distributions have been paid on all
Securities for all semi-annual Distribution periods terminating on or before the
date of redemption.

                  (f) The procedure with respect to redemptions or distributions
of Securities shall be as follows:

                  (i) Notice of any redemption of, or notice of  distribution of
         Debentures in exchange for, the Securities (a  "Redemption/Distribution
         Notice") will be



<PAGE>



         given by the Trust by mail to each Holder to be  redeemed or  exchanged
         not  fewer  than 30 nor more  than 60 days  before  the date  fixed for
         redemption or exchange thereof which, in the case of a redemption, will
         be the date fixed for redemption of the Debentures. For purposes of the
         calculation  of the date of  redemption  or  exchange  and the dates on
         which notices are given pursuant to this Section 4(f)(i), a Redemption/
         Distribution  Notice shall be deemed to be given on the day such notice
         is first mailed by first-class mail, postage prepaid, to Holders.  Each
         Redemption/Distribution Notice shall be addressed to the Holders at the
         address of each such Holder  appearing  in the books and records of the
         Trust.  No  defect  in  the  Redemption/Distribution  Notice  or in the
         mailing of either  thereof  with respect to any Holder shall affect the
         validity of the redemption or exchange  proceedings with respect to any
         other Holder.

                  (ii)  In  the  event  that  fewer  than  all  the  outstanding
         Securities are to be redeemed, the particular Securities to be redeemed
         shall be selected on a Pro Rata basis (based upon Liquidation  Amounts)
         not more  than 60 nor less  than 30 days  prior to the date  fixed  for
         redemption  from the outstanding  Securities not previously  called for
         redemption;  provided, however, that with respect to Holders that would
         be  required to hold less than 100 but more than zero  Securities  as a
         result of such  redemption,  the Trust shall redeem  Securities of each
         such Holder so that after such redemption such Holder shall hold either
         100 Securities or such Holder no longer holds any Securities, and shall
         use such method (including,  without  limitation,  by lot) as the Trust
         shall  deem  fair and  appropriate;  provided,  further,  that any such
         redemption may be made on the basis of the aggregate Liquidation Amount
         of  Securities  held by each  Holder  thereof and may be made by making
         such  adjustments as the Trust deems fair and appropriate in order that
         fractional  Securities  shall not  thereafter  remain  outstanding.  In
         respect of  Capital  Securities  registered  in the name of and held of
         record by the Clearing Agency or its nominee (or any successor Clearing
         Agency or its nominee) or any nominee, the distribution of the proceeds
         of such redemption will be made to the Clearing Agency and disbursed by
         such Clearing Agency in accordance with the procedures  applied by such
         agency or nominee.

                  (iii) If  Securities  are to be redeemed and the Trust gives a
         Redemption/Distribution Notice (which notice will be irrevocable), then
         (A) with respect to Capital  Securities  issued in book-entry  form, by
         12:00 noon, New York City time, on the redemption  date,  provided that
         the Debenture Issuer has paid the Property Trustee a sufficient  amount
         of cash in  connection  with the related  redemption or maturity of the
         Debentures  by 10:00 a.m.,  New York City time, on the Maturity Date or
         the date of redemption, as the case requires, the Property Trustee will
         deposit  irrevocably  with  the  Clearing  Agency  or its  nominee  (or
         successor Clearing Agency or its nominee)  immediately  available funds
         sufficient to pay the



<PAGE>



         applicable Redemption Price with respect to such Capital Securities and
         will give the Clearing Agency irrevocable instructions and authority to
         pay the Redemption Price to the relevant Clearing Agency  Participants,
         and (B) with respect to Capital  Securities issued in certificated form
         and Common Securities,  provided that the Debenture Issuer has paid the
         Property  Trustee a sufficient  amount of cash in  connection  with the
         related redemption or maturity of the Debentures,  the Property Trustee
         will  irrevocably  deposit  with  the  paying  agent  for  the  Capital
         Securities (if other than the Property Trustee) funds sufficient to pay
         the applicable  Redemption  Price to the Holders by check mailed to the
         address of the  relevant  Holder  appearing on the books and records of
         the Trust on the redemption date, and provided  further,  that any such
         payment  shall  become  due only upon  surrender  by the  Holder of the
         related certificated Capital Securities.  If a Redemption/ Distribution
         Notice  shall  have been  given and funds  deposited  as  required,  if
         applicable, then immediately prior to the close of business on the date
         of  such  deposit,   or  on  the   redemption   date,  as   applicable,
         Distributions  will cease to accumulate on the Securities so called for
         redemption  and all rights of Holders  so called  for  redemption  will
         cease,  except the right of the Holders of such  Securities  to receive
         the Redemption  Price, but without  interest on such Redemption  Price,
         and such Securities shall cease to be outstanding.

                  (iv) Payment of accumulated  and unpaid  Distributions  on the
         Redemption  Date of the  Securities  will be  subject  to the rights of
         Holders on the close of business on a regular record date in respect of
         a Distribution Date occurring on or prior to such Redemption Date.
                  Neither  the  Administrative  Trustees  nor the Trust shall be
required  to  register  or  cause  to be  registered  the  transfer  of (i)  any
Securities  beginning  on the  opening  of  business  15 days  before the day of
mailing of a notice of redemption  or any notice of selection of Securities  for
redemption or (ii) any Securities  selected for redemption except the unredeemed
portion of any Security  being  redeemed.  If any date fixed for  redemption  of
Securities is not a Business Day, then payment of the  Redemption  Price payable
on such date will be made on the next succeeding day that is a Business Day (and
without any interest or other payment in respect of any such delay).  If payment
of the Redemption  Price in respect of any Securities is improperly  withheld or
refused  and not paid  either  by the  Property  Trustee  or by the  Sponsor  as
guarantor pursuant to the relevant Securities  Guarantee,  Distributions on such
Securities will continue to accumulate from the original  redemption date to the
actual date of payment, in which case the actual payment date will be considered
the date fixed for redemption for purposes of calculating the Redemption Price.

                  (v)  Redemption/Distribution  Notices  shall  be  sent  by the
         Property  Trustee  on behalf of the Trust to (A) in  respect of Capital
         Securities  issued  in  book-entry  form,  the  Clearing  Agency or its
         nominee  (or any  successor  Clearing  Agency or its  nominee),  (B) in
         respect of Capital Securities issued in



<PAGE>



         certificated  form, to the Holders  thereof,  and (C) in respect of the
         Common Securities, to the Holders thereof.

                  (vi) Subject to the foregoing and applicable  law  (including,
         without  limitation,  United States federal securities laws and banking
         laws),  the Sponsor or any of its subsidiaries may at any time and from
         time to time purchase  outstanding Capital Securities by tender, in the
         open market or by private agreement.

                  5.       Voting Rights - Capital Securities.

                  (a)  Except  as  provided  under  Sections  5(b)  and 7 and as
otherwise  required  by law and the  Declaration,  the  Holders  of the  Capital
Securities will have no voting rights.

                  (b) So  long  as  any  Debentures  are  held  by the  Property
Trustee,  the  Trustees  shall  not (i)  direct  the time,  method  and place of
conducting any proceeding for any remedy  available to the Debenture  Trustee or
executing any trust or power conferred on such Debenture Trustee with respect to
the Debentures,  (ii) waive any past default that is waivable under Section 5.07
of the Indenture,  (iii) exercise any right to rescind or annul a declaration of
acceleration  of the maturity of the principal of the Debentures or (iv) consent
to  any  amendment,   modification  or  termination  of  the  Indenture  or  the
Debentures,  where  such  consent  shall be  required,  without,  in each  case,
obtaining the prior approval of the Holders of a Majority in liquidation  amount
of all outstanding Capital Securities;  provided,  however, that where a consent
under the  Indenture  would  require the  consent of each  holder of  Debentures
affected thereby, no such consent shall be given by the Property Trustee without
the prior approval of each Holder of the Capital Securities.  The Trustees shall
not revoke any action previously authorized or approved by a vote of the Holders
of the  Capital  Securities  except  by  subsequent  vote of such  Holders.  The
Property Trustee shall notify each Holder of Capital Securities of any notice of
default with respect to the  Debentures.  In addition to obtaining the foregoing
approvals of such Holders of the Capital Securities,  prior to taking any of the
foregoing actions,  the Trustees shall obtain an opinion of counsel  experienced
in such matters to the effect that the Trust will continue to be classified as a
grantor trust for United  States  federal  income tax purposes  after taking any
such action into account.

                  If an Event of Default under the  Declaration has occurred and
is  continuing  and such event is  attributable  to the failure of the Debenture
Issuer to pay principal of or premium,  if any, or interest on the Debentures on
the due date (or, in the case of  redemption,  on the redemption  date),  then a
Holder of Capital  Securities  may institute a proceeding  directly  against the
Debenture  Issuer for  enforcement of payment to such Holder of the principal of
or  premium,  if any, or  interest  on a Like  Amount of  Debentures  (a "Direct
Action") on or after the



<PAGE>



respective due date specified in the Debentures.  In connection with such Direct
Action,  the rights of the Common  Securities  Holder will be  subrogated to the
rights of such Holder of Capital Securities to the extent of any payment made by
the Debenture Issuer to such Holder of Capital Securities in such Direct Action.
Except as  provided  in the second  preceding  sentence,  the Holders of Capital
Securities will not be able to exercise  directly any other remedy  available to
the holders of the Debentures.

                  Any approval or direction of Holders of Capital Securities may
be given at a separate  meeting of Holders of Capital  Securities  convened  for
such  purpose,  at a meeting of all of the Holders of Securities in the Trust or
pursuant to written  consent.  The  Property  Trustee will cause a notice of any
meeting at which Holders of Capital  Securities  are entitled to vote, or of any
matter upon which action by written  consent of such Holders is to be taken,  to
be mailed to each Holder of record of Capital Securities.  Each such notice will
include a statement  setting  forth (i) the date of such  meeting or the date by
which such action is to be taken, (ii) a description of any resolution  proposed
for  adoption at such  meeting on which such  Holders are entitled to vote or of
such matter upon which written consent is sought and (iii)  instructions for the
delivery of proxies or consent.
                  No vote or consent of the  Holders of the  Capital  Securities
will be required  for the Trust to redeem and cancel  Capital  Securities  or to
distribute the Debentures in accordance  with the  Declaration  and the terms of
the Securities.

                  Notwithstanding   that  Holders  of  Capital   Securities  are
entitled to vote or consent under any of the circumstances  described above, any
of the Capital  Securities that are owned by the Sponsor or any Affiliate of the
Sponsor shall not be entitled to vote or consent and shall, for purposes of such
vote or consent, be treated as if they were not outstanding.

                  6.       Voting Rights - Common Securities.

                  (a) Except as provided under Sections 6(b),  6(c), and 7 or as
otherwise  required  by law and  the  Declaration,  the  Holders  of the  Common
Securities will have no voting rights.

                  (b) Unless a Debenture  Event of Default  shall have  occurred
and be  continuing,  any Trustee may be removed at any time by the Holder of the
Common  Securities.  If a  Debenture  Event  of  Default  has  occurred  and  is
continuing, the Property Trustee and the Delaware Trustee may be removed at such
time by the  Holders  of a Majority  in  liquidation  amount of the  outstanding
Capital Securities.  In no event will the Holders of the Capital Securities have
the right to vote to  appoint,  remove or replace the  Administrative  Trustees,
which voting rights are vested  exclusively  in the Sponsor as the Holder of the
Common Securities.  No resignation or removal of a Trustee and no appointment of
a successor trustee shall



<PAGE>



be effective  until the acceptance of  appointment  by the successor  trustee in
accordance with the provisions of the Declaration.

                  (c) So  long  as  any  Debentures  are  held  by the  Property
Trustee,  the  Trustees  shall  not (i)  direct  the time,  method  and place of
conducting any proceeding for any remedy available to the Debenture Trustee,  or
executing any trust or power conferred on such Debenture Trustee with respect to
the Debentures,  (ii) waive any past default that is waivable under Section 5.07
of the Indenture,  (iii) exercise any right to rescind or annul a declaration of
acceleration  of the maturity of the principal of the Debentures or (iv) consent
to  any  amendment,   modification  or  termination  of  the  Indenture  or  the
Debentures,  where  such  consent  shall be  required,  without,  in each  case,
obtaining the prior approval of the Holders of a Majority in liquidation  amount
of all outstanding Common Securities;  provided,  however,  that where a consent
under the  Indenture  would  require the  consent of each  holder of  Debentures
affected thereby, no such consent shall be given by the Property Trustee without
the prior approval of each Holder of the Common  Securities.  The Trustees shall
not revoke any action previously authorized or approved by a vote of the Holders
of the Common Securities except by subsequent vote of such Holders. The Property
Trustee  shall notify each Holder of Common  Securities of any notice of default
with respect to the Debentures. In addition to obtaining the foregoing approvals
of such Holders of the Common  Securities,  prior to taking any of the foregoing
actions,  the Trustees  shall obtain an opinion of counsel  experienced  in such
matters to the effect that the Trust will continue to be classified as a grantor
trust for United States federal income tax purposes after taking any such action
into account.

                  If an Event of Default under the  Declaration has occurred and
is  continuing  and such event is  attributable  to the failure of the Debenture
Issuer to pay principal of or premium,  if any, or interest on the Debentures on
the due date (or in the case of  redemption,  on the  redemption  date),  then a
Holder of Common  Securities may institute a Direct Action directly  against the
Debenture  Issuer for  enforcement of payment to such Holder of the principal of
or premium,  if any, or interest on a Like Amount of  Debentures on or after the
respective due date specified in the Debentures.  In connection with such Direct
Action,  the rights of the Common  Securities Holder will be subordinated to the
rights of such Holder of Capital  Securities  in respect of any payment from the
Debenture  Issuer in such  Direct  Action.  Except  as  provided  in the  second
preceding  sentence,  the  Holders  of  Common  Securities  will  not be able to
exercise directly any other remedy available to the holders of the Debentures.

                  Any approval or direction of Holders of Common  Securities may
be given at a separate meeting of Holders of Common Securities convened for such
purpose,  at a  meeting  of all of the  Holders  of  Securities  in the Trust or
pursuant to written consent. The Administrative  Trustees will cause a notice of
any meeting at which  Holders of Common  Securities  are entitled to vote, or of
any matter upon



<PAGE>



which action by written  consent of such Holders is to be taken, to be mailed to
each Holder of record of Common  Securities.  Each such  notice  will  include a
statement  setting  forth (i) the date of such meeting or the date by which such
action  is to be  taken,  (ii) a  description  of any  resolution  proposed  for
adoption at such  meeting on which such  Holders are entitled to vote or of such
matter  upon which  written  consent is sought  and (iii)  instructions  for the
delivery of proxies or consents.

                  No vote or  consent of the  Holders  of the Common  Securities
will be  required  for the Trust to redeem and cancel  Common  Securities  or to
distribute the Debentures in accordance  with the  Declaration  and the terms of
the Securities.

                  7.       Amendments to Declaration.

                  In addition to the requirements set out in Section 12.1 of the
Declaration,  the  Declaration  may be amended from time to time by the Sponsor,
the Property Trustee and the Administrative  Trustees without the consent of the
Holders (i) to cure any  ambiguity,  correct or supplement any provisions in the
Declaration that may be inconsistent with any other  provisions,  or to make any
other  provisions  with  respect  to  matters  or  questions  arising  under the
Declaration  which shall not be  inconsistent  with the other  provisions of the
Declaration,  (ii)  to  modify,  eliminate  or  add  to  any  provisions  of the
Declaration  to such extent as shall be  necessary to ensure that the Trust will
be classified  for United States  federal income tax purposes as a grantor trust
at all times that any  Securities  are  outstanding  or to ensure that the Trust
will not be required to register as an Investment  Company under the  Investment
Company  Act or  (iii)  to  modify,  eliminate  or  add  any  provisions  of the
Declaration  to such  extent as shall be  necessary  to enable  the Trust or the
Sponsor  to  conduct  an  Exchange  Offer  in  the  manner  contemplated  by the
Registration Rights Agreement; provided, however, that in each case, such action
shall not adversely  affect in any material respect the interests of any Holder,
and any amendments of the Declaration shall become effective when notice thereof
is given to the Holders. The Declaration may also be amended by the Trustees and
the  Sponsor  with  (i) the  consent  of  Holders  representing  a  Majority  in
liquidation  amount  of all  outstanding  Securities,  and (ii)  receipt  by the
Trustees  of an Opinion of Counsel  to the  effect  that such  amendment  or the
exercise of any power granted to the Trustees in accordance  with such amendment
will not affect the Trust's  status as a grantor trust for United States federal
income tax  purposes  or the  Trust's  exemption  from  status as an  Investment
Company under the Investment Company Act; provided,  however,  that, without the
consent of each Holder of Trust  Securities,  the Declaration may not be amended
to (i)  change  the  amount  or timing of any  Distribution  on, or the  payment
required to be made in respect of, the Trust  Securities as of a specified  date
or (ii) restrict the right of a Holder of Trust Securities to institute suit for
the enforcement of any such payment on or after such date.

                  8.       Pro Rata.



<PAGE>



                  A reference in these terms of the  Securities  to any payment,
distribution or treatment as being "Pro Rata" shall mean pro rata to each Holder
according to the  aggregate  liquidation  amount of the  Securities  held by the
relevant  Holder  in  relation  to  the  aggregate  liquidation  amount  of  all
Securities  outstanding  unless,  in relation to a payment,  an Event of Default
under the  Declaration  has occurred and is continuing,  in which case any funds
available to make such payment shall be paid first to each Holder of the Capital
Securities  pro rata  according to the aggregate  liquidation  amount of Capital
Securities  held by the relevant  Holder  relative to the aggregate  liquidation
amount of all Capital  Securities  outstanding and then, only after satisfaction
of all amounts owed to the Holders of the Capital Securities,  to each Holder of
Common  Securities  pro rata  according to the aggregate  liquidation  amount of
Common  Securities  held  by the  relevant  Holder  relative  to  the  aggregate
liquidation amount of all Common Securities outstanding.

                  9.       Ranking.

                  The  Capital  Securities  rank  pari  passu  with  the  Common
Securities  and  payment  thereon  shall  be  made  Pro  Rata  with  the  Common
Securities, except that, if an Event of Default under the Declaration occurs and
is  continuing,  no payments in respect of  Distributions  on, or payments  upon
liquidation,  redemption  or otherwise  with  respect to, the Common  Securities
shall be made until the Holders of the Capital  Securities shall be paid in full
the Distributions, Redemption Price, Liquidation Distribution and other payments
to which they are entitled at such time.

                  10.      Acceptance of Capital  Securities  Guarantee,  Common
                           Securities Guarantee, Indenture and Debentures.

                  Each Holder of Capital  Securities and Common  Securities,  by
the  acceptance  thereof,  agrees to the  provisions  of the Capital  Securities
Guarantee, the Common Securities Guarantee, the Indenture and the Debentures, as
applicable, including the subordination provisions therein.

                  11.      No Preemptive Rights.

                  The issuance of Capital  Securities and the issuance of Common
Securities is not subject to preemptive  or other  similar  rights.  The Holders
shall have no preemptive rights to subscribe for any additional securities.

                  12.      Miscellaneous.

                  These terms constitute a part of the Declaration.



<PAGE>

                  The  Sponsor  will  provide  a copy  of the  Declaration,  the
Capital Securities Guarantee or the Common Securities Guarantee,  as applicable,
and the Indenture  (including  any  supplemental  indenture) to a Holder without
charge upon written request to the Sponsor at its principal place of business.



<PAGE>

                                   EXHIBIT A-1

                      FORM OF CAPITAL SECURITY CERTIFICATE

                           [FORM OF FACE OF SECURITY]

                  [IF  THIS  CAPITAL  SECURITY  IS A  GLOBAL  CAPITAL  SECURITY,
INSERT: THIS CAPITAL SECURITY IS A GLOBAL CAPITAL SECURITY WITHIN THE MEANING OF
THE  DECLARATION  HEREINAFTER  REFERRED TO AND IS  REGISTERED IN THE NAME OF THE
DEPOSITORY  TRUST COMPANY (THE  "CLEARING  AGENCY") OR A NOMINEE OF THE CLEARING
AGENCY. THIS CAPITAL SECURITY IS EXCHANGEABLE FOR CAPITAL SECURITIES  REGISTERED
IN THE NAME OF A PERSON  OTHER THAN THE  CLEARING  AGENCY OR ITS NOMINEE ONLY IN
THE LIMITED  CIRCUMSTANCES  DESCRIBED IN THE DECLARATION AND NO TRANSFER OF THIS
CAPITAL  SECURITY (OTHER THAN A TRANSFER OF THIS CAPITAL  SECURITY AS A WHOLE BY
THE CLEARING  AGENCY TO A NOMINEE OF THE CLEARING  AGENCY OR BY A NOMINEE OF THE
CLEARING  AGENCY TO THE  CLEARING  AGENCY OR  ANOTHER  NOMINEE  OF THE  CLEARING
AGENCY) MAY BE REGISTERED EXCEPT IN LIMITED CIRCUMSTANCES.

                  UNLESS THIS CAPITAL  SECURITY IS  PRESENTED  BY AN  AUTHORIZED
REPRESENTATIVE OF THE CLEARING AGENCY TO THE TRUST OR ITS AGENT FOR REGISTRATION
OF TRANSFER,  EXCHANGE OR PAYMENT, AND ANY CAPITAL SECURITY ISSUED IS REGISTERED
IN THE NAME OF CEDE & CO.  OR SUCH  OTHER  NAME AS  REQUESTED  BY AN  AUTHORIZED
REPRESENTATIVE  OF THE CLEARING  AGENCY AND ANY PAYMENT HEREON IS MADE TO CEDE &
CO.,  ANY  TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR OTHERWISE BY OR TO
ANY PERSON IS WRONGFUL  SINCE THE  REGISTERED  OWNER HEREOF,  CEDE & CO., HAS AN
INTEREST HEREIN.]

                  [THIS  CAPITAL  SECURITY  HAS NOT BEEN  REGISTERED  UNDER  THE
SECURITIES  ACT OF  1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR ANY  STATE
SECURITIES LAWS OR ANY OTHER  APPLICABLE  SECURITIES  LAW.  NEITHER THIS CAPITAL
SECURITY  NOR ANY  INTEREST  OR  PARTICIPATION  HEREIN MAY BE  REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION.

                  THE HOLDER OF THIS CAPITAL  SECURITY BY ITS ACCEPTANCE  HEREOF
AGREES TO OFFER, SELL OR OTHERWISE TRANSFER THIS CAPITAL SECURITY,  PRIOR TO THE
DATE (THE "RESALE RESTRICTION TERMINATION DATE") WHICH IS TWO YEARS AFTER THE



<PAGE>



LATER OF THE ORIGINAL  ISSUANCE DATE HEREOF AND THE LAST DATE ON WHICH  TELEBANC
FINANCIAL  CORPORATION (THE "CORPORATION") OR ANY "AFFILIATE" OF THE CORPORATION
WAS THE OWNER OF THIS  CAPITAL  SECURITY  (OR ANY  PREDECESSOR  OF THIS  CAPITAL
SECURITY) ONLY (A) TO THE CORPORATION,  (B) PURSUANT TO A REGISTRATION STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE UNDER THE SECURITIES ACT, (C) SO LONG AS THIS
CAPITAL  SECURITY  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER THE
SECURITIES ACT ("RULE 144A"), TO A PERSON IT REASONABLY BELIEVES IS A "QUALIFIED
INSTITUTIONAL  BUYER"  (AS  DEFINED IN RULE  144A)  THAT  PURCHASES  FOR ITS OWN
ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED  INSTITUTIONAL BUYER TO WHOM NOTICE IS
GIVEN THAT THE  TRANSFER  IS BEING  MADE IN  RELIANCE  ON RULE  144A,  (D) TO AN
INSTITUTIONAL  "ACCREDITED  INVESTOR" WITHIN THE MEANING OF SUBPARAGRAPH (A)(1),
(2),  (3) OR (7) OF RULE 501 UNDER THE  SECURITIES  ACT THAT IS  ACQUIRING  THIS
CAPITAL  SECURITY  FOR  ITS  OWN  ACCOUNT,   OR  FOR  THE  ACCOUNT  OF  SUCH  AN
INSTITUTIONAL  ACCREDITED INVESTOR,  FOR INVESTMENT PURPOSES AND NOT WITH A VIEW
TO, OR FOR OFFER OR SALE IN CONNECTION  WITH, ANY  DISTRIBUTION  IN VIOLATION OF
THE  SECURITIES  ACT OR (E) PURSUANT TO ANY OTHER  AVAILABLE  EXEMPTION FROM THE
REGISTRATION  REQUIREMENTS  UNDER THE  SECURITIES  ACT,  SUBJECT TO THE RIGHT OF
TELEBANC  CAPITAL  TRUST I (THE "TRUST") AND THE  CORPORATION  PRIOR TO ANY SUCH
OFFER,  SALE OR  TRANSFER  (i)  PURSUANT  TO CLAUSE  (D) OR (E) TO  REQUIRE  THE
DELIVERY  OF AN OPINION OF  COUNSEL,  CERTIFICATIONS  AND/OR  OTHER  INFORMATION
SATISFACTORY  TO EACH OF THEM,  AND (ii)  PURSUANT TO CLAUSE (D) TO REQUIRE THAT
THE TRANSFEROR  DELIVER TO THE TRUST A LETTER FROM THE TRANSFEREE  SUBSTANTIALLY
IN THE FORM OF ANNEX A TO THE  OFFERING  MEMORANDUM  DATED  JUNE 9,  1997.  SUCH
HOLDER  FURTHER  AGREES THAT IT WILL DELIVER TO EACH PERSON TO WHOM THIS CAPITAL
SECURITY IS TRANSFERRED A NOTICE SUBSTANTIALLY TO THE EFFECT OF THIS LEGEND.]

                  THE HOLDER OF THIS CAPITAL  SECURITY BY ITS ACCEPTANCE  HEREOF
ALSO  AGREES,  REPRESENTS  AND  WARRANTS  THAT  IT IS NOT AN  EMPLOYEE  BENEFIT,
INDIVIDUAL RETIREMENT ACCOUNT OR OTHER PLAN OR ARRANGEMENT SUBJECT TO TITLE I OF
THE EMPLOYEE  RETIREMENT INCOME SECURITY ACT OF 1974, AS AMENDED  ("ERISA"),  OR
SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED (THE "CODE") (EACH
A "PLAN"),  OR AN ENTITY WHOSE UNDERLYING ASSETS INCLUDE "PLAN ASSETS" BY REASON
OF ANY PLAN'S  INVESTMENT IN THE ENTITY AND NO PERSON INVESTING "PLAN ASSETS" OF
ANY PLAN MAY ACQUIRE OR HOLD THE CAPITAL  SECURITIES  OR ANY  INTEREST  THEREIN,
UNLESS SUCH PURCHASER OR



<PAGE>



HOLDER IS ELIGIBLE FOR THE EXEMPTIVE RELIEF  AVAILABLE UNDER U.S.  DEPARTMENT OF
LABOR PROHIBITED  TRANSACTION CLASS EXEMPTION 96-23, 95-60, 91-38, 90-1 OR 84-14
WITH RESPECT TO SUCH PURCHASE OR HOLDING.  ANY PURCHASE OR HOLDER OF THE CAPITAL
SECURITIES  OR ANY INTEREST  THEREIN WILL BE DEEMED TO HAVE  REPRESENTED  BY ITS
PURCHASE  AND  HOLDING  THEREOF  THAT  EITHER (i) IT IS NOT A PLAN OR PLAN ASSET
ENTITY OR (ii) THE ACQUISITION AND HOLDING OF THIS CAPITAL SECURITY BY IT IS NOT
PROHIBITED  BY EITHER  SECTION  406 OF ERISA OR  SECTION  4975 OF THE CODE OR IS
EXEMPT FROM ANY SUCH PROHIBITION.

                  THE CAPITAL  SECURITIES  WILL BE ISSUED AND MAY BE TRANSFERRED
ONLY IN  BLOCKS  HAVING A  LIQUIDATION  AMOUNT OF NOT LESS  THAN  $100,000  (100
CAPITAL  SECURITIES).  ANY ATTEMPTED  TRANSFER OF CAPITAL  SECURITIES IN A BLOCK
HAVING A LIQUIDATION AMOUNT OF LESS THAN $100,000 SHALL BE DEEMED TO BE VOID AND
OF NO LEGAL EFFECT WHATSOEVER. ANY SUCH PURPORTED TRANSFEREE SHALL BE DEEMED NOT
TO BE THE HOLDER OF SUCH CAPITAL SECURITIES FOR ANY PURPOSE,  INCLUDING, BUT NOT
LIMITED TO, THE RECEIPT OF  DISTRIBUTIONS ON SUCH CAPITAL  SECURITIES,  AND SUCH
PURPORTED  TRANSFEREE  SHALL BE DEEMED TO HAVE NO  INTEREST  WHATSOEVER  IN SUCH
CAPITAL SECURITIES.



<PAGE>



Certificate Number:__________       Aggregate Liquidation Amount: $___________

CUSIP Number: _________________


                    Certificate Evidencing Capital Securities

                                       of

                            TeleBanc Capital Trust I


                      11.00% Capital  Securities,  Series __ (liquidation amount
                $1,000 per Capital Security)

                  TeleBanc  Capital Trust I, a statutory  business trust created
under the laws of the State of Delaware (the  "Trust"),  hereby  certifies  that
______________  (the  "Holder")  is  the  registered  owner  of  [$_________  in
aggregate liquidation amount of Capital Securities of the Trust]1 [the aggregate
liquidation  amount of Capital  Securities of the Trust  specified in Schedule A
hereto]2 representing  undivided preferred beneficial interests in the assets of
the Trust  designated  the 11.00%  Capital  Securities,  Series __  (liquidation
amount  $1,000 per Capital  Security)  (the "Capital  Securities").  The Capital
Securities are  transferable on the books and records of the Trust, in person or
by a duly authorized attorney,  upon surrender of this certificate duly endorsed
and  in  proper  form  for  transfer.  The  designation,   rights,   privileges,
restrictions,  preferences  and  other  terms  and  provisions  of  the  Capital
Securities represented hereby are issued and shall in all respects be subject to
the  provisions of the Amended and Restated  Declaration  of Trust of the Trust,
dated as of June 9,  1997,  as the same may be  amended  from  time to time (the
"Declaration"), including the designation of the terms of the Capital Securities
as set  forth  in Annex I to the  Declaration.  Capitalized  terms  used but not
defined



<PAGE>



herein shall have the meaning  given them in the  Declaration.  The Sponsor will
provide a copy of the  Declaration,  the Capital  Securities  Guarantee  and the
Indenture (including any supplemental indenture) to a Holder without charge upon
written request to the Trust at its principal place of business.

                  Upon receipt of this  Certificate,  the Holder is bound by the
Declaration  and is entitled to the benefits  thereunder  and to the benefits of
the Capital Securities Guarantee to the extent provided therein.

                  By acceptance  hereof,  the Holder agrees to treat, for United
States  federal  income tax purposes,  the  Debentures as  indebtedness  and the
Capital  Securities  as  evidence  of  indirect  beneficial   ownership  in  the
Debentures.



<PAGE>



                  IN WITNESS  WHEREOF,  the Trust has executed this  certificate
this __ day of _________, ____.



                            TELEBANC CAPITAL TRUST I


                            By:________________________________
                               Name:
                               Administrative Trustee


                PROPERTY TRUSTEE'S CERTIFICATE OF AUTHENTICATION

                  This  is one  of the  Capital  Securities  referred  to in the
within-mentioned Declaration.

Dated:  __________ __, ____


                   WILMINGTON TRUST COMPANY,
                   not in its individual capacity but solely as Property Trustee


                   By:
                      ----------------------
                      Authorized Signatory



<PAGE>



                          [FORM OF REVERSE OF SECURITY]

                  Distributions  payable on each Capital  Security will be fixed
at a rate per annum of 11.00% (the "Coupon Rate") of the  liquidation  amount of
$1,000 per Capital Security, such rate being the rate of interest payable on the
Debentures to be held by the Property Trustee. Distributions in arrears for more
than one semi-annual period will bear interest thereon compounded  semi-annually
at the Coupon Rate (to the extent permitted by applicable law).  Pursuant to the
Registration  Rights Agreement,  in certain limited  circumstances the Debenture
Issuer  will  be  required  to  pay  Liquidated   Damages  (as  defined  in  the
Registration  Rights  Agreement)  with  respect  to  the  Debentures.  The  term
"Distributions",  as used herein,  includes such cash  distributions and any and
all such interest and  Liquidated  Damages,  if any,  payable  unless  otherwise
stated.  A Distribution  is payable only to the extent that payments are made in
respect of the  Debentures  held by the  Property  Trustee and to the extent the
Property Trustee has funds legally available therefor.

                  Distributions  on the Capital  Securities  will be cumulative,
will accumulate from the most recent date to which  Distributions have been paid
or, if no  Distributions  have been paid,  from June 9, 1997 and will be payable
semi-annually  in  arrears,  on June 1 and  December 1 of each year,  commencing
December 1, 1997,  except as otherwise  described below.  Distributions  will be
computed on the basis of a 360-day year  consisting of twelve 30-day months.  As
long as no Event of Default has occurred and is continuing  under the Indenture,
the  Debenture  Issuer has the right under the  Indenture  to defer  payments of
interest by extending the interest  payment  period at any time and from time to
time on the  Debentures  for a period  not  exceeding  10  consecutive  calendar
semi-annual  periods,  including the first such  semi-annual  period during such
extension period (each an "Extension Period"), provided that no Extension Period
shall end on a date other than an Interest  Payment Date for the  Debentures  or
extend beyond the Maturity  Date of the  Debentures.  As a  consequence  of such
deferral,  Distributions will also be deferred.  Notwithstanding  such deferral,
semi-annual  Distributions will continue to accumulate with interest thereon (to
the extent  permitted by applicable law, but not at a rate exceeding the rate of
interest  then  accruing  on the  Debentures)  at  the  Coupon  Rate  compounded
semi-annually  during any such Extension Period. Prior to the termination of any
Extension Period, the Debenture Issuer may further defer payments of interest by
further  extending such Extension  Period;  provided that such Extension Period,
together with all such  previous and further  extensions  within such  Extension
Period,  may not (i) exceed 10 consecutive  semi-annual  periods,  including the
first semi-annual period during such Extension Period,  (ii) end on a date other
than an Interest  Payment Date for the  Debentures  or (iii)  extend  beyond the
Maturity Date of the Debentures.  Payments of accumulated  Distributions will be
payable to Holders as they  appear on the books and  records of the Trust on the
record date  immediately  preceding  the end of the Extension  Period.  Upon the
termination of any Extension Period and the payment of all amounts then



<PAGE>



due, the Debenture  Issuer may commence a new Extension  Period,  subject to the
above requirements.

                  Subject  to receipt  by the  Sponsor  of any and all  required
regulatory   approvals  and  to  certain  other  conditions  set  forth  in  the
Declaration and the Indenture, the Property Trustee may, at the direction of the
Sponsor,  at any time  terminate  the  Trust  and  cause  the  Debentures  to be
distributed  to the holders of the  Securities in  liquidation  of the Trust or,
simultaneously with any redemption of the Debentures, cause a Like Amount of the
Securities to be redeemed by the Trust.

                  The Capital  Securities shall be redeemable as provided in the
Declaration.



<PAGE>



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

                                   ASSIGNMENT

FOR VALUE RECEIVED,  the undersigned assigns and transfers this Capital Security
Certificate to:
 ------------------------------------------------------------------------
- -------------------------------------------------------------------------
- -------------------------------------------------------------------------
        (Insert assignee's social security or tax identification number)


- -------------------------------------------------------------------------
- -------------------------------------------------------------------------
- ------------------------------------------------------------------- -----
                    (Insert address and zip code of assignee)


and irrevocably appoints
- -------------------------------------------------------------------------
- -------------------------------------------------------------------------
___________________________________________________________  agent  to  transfer
this  Capital  Security  Certificate  on the books of the  Trust.  The agent may
substitute another to act for him or her.


Date: _______________________

Signature: __________________
(Sign  exactly as your name appears on the other side of this  Capital  Security
Certificate)

Signature Guarantee3: ___________________________________



<PAGE>



[Include the  following if the Capital  Security  bears a Restricted  Securities
Legend --

In connection  with any transfer of any of the Capital  Securities  evidenced by
this  Certificate,  the  undersigned  confirms that such Capital  Securities are
being:

CHECK ONE BOX BELOW

         (1)      -  exchanged  for  the   undersigned's   own  account  without
                  transfer; or

         (2)      -  transferred  pursuant to and in  compliance  with Rule 144A
                  under the Securities Act of 1933; or

         (3)      - transferred to an institutional "accredited investor" within
                  the meaning of  subparagraph  (a)(1),  (2), (3) or (7) of Rule
                  501 under the  Securities  Act of 1933 that is  acquiring  the
                  Capital Securities for its own account,  or for the account of
                  such an  institutional  "accredited  investor," for investment
                  purposes  and not  with a view  to,  or for  offer  or sale in
                  connection   with,  any   distribution  in  violation  of  the
                  Securities Act of 1933; or

         (4)        - transferred  pursuant to another available  exemption from
                    the registration requirements of the Securities Act of 1933;
                    or

         (5)      - transferred pursuant to an effective registration statement.

Unless one of the boxes is checked, the Registrar will refuse to register any of
the Capital  Securities  evidenced by this Certificate in the name of any Person
other  than the  Holder  hereof;  provided,  however,  that if box (3) or (4) is
checked,  the Registrar may require,  prior to registering  any such transfer of
the  Capital   Securities,   such  legal  opinions,   certifications  and  other
information as the Trust has reasonably  requested to confirm that such transfer
is being made pursuant to an exemption from, or in a transaction not subject to,
the  registration  requirements  of the  Securities  Act of  1933,  such  as the
exemption  provided by Rule 144 under such Act; provided,  further,  that (i) if
box (2) is checked,  by acceptance of this Certificate,  the transferee shall be
deemed  to have  certified  that it is a  "qualified  institutional  buyer"  (as
defined in Rule 144A)  acquiring the Capital  Securities  for its own account or
for the  account  of  another  QIB  over  which  it  exercises  sole  investment
discretion  and that it is aware that the Holder is relying  upon the  exemption
from  registration  afforded by Rule 144A in respect of the Holder's transfer of
Capital Securities to it or (ii) if box (3) is checked, the transferee must also
provide to the  Registrar  a  Transferee  Letter of  Representation  in the form
attached to the Offering  Memorandum of the Trust dated June 9, 1997;  provided,
further, that after the date that a registration statement has been filed and so
long as such Registration



<PAGE>



Statement  continues  to be  effective,  only  then  may  the  Registrar  permit
transfers for which box (5) has been checked.

                                            -----------
                                            Signature



<PAGE>



                                   EXHIBIT A-2

                       FORM OF COMMON SECURITY CERTIFICATE

                  THIS  COMMON  SECURITY  HAS  NOT  BEEN  REGISTERED  UNDER  THE
SECURITIES  ACT OF  1933,  AS  AMENDED  (THE  "SECURITIES  ACT"),  OR ANY  STATE
SECURITIES  LAWS OR ANY OTHER  APPLICABLE  SECURITIES  LAW.  NEITHER THIS COMMON
SECURITY  NOR ANY  INTEREST  OR  PARTICIPATION  HEREIN MAY BE  REOFFERED,  SOLD,
ASSIGNED,  TRANSFERRED,  PLEDGED,  ENCUMBERED  OR  OTHERWISE  DISPOSED OF IN THE
ABSENCE OF SUCH  REGISTRATION OR UNLESS SUCH  TRANSACTION IS EXEMPT FROM, OR NOT
SUBJECT TO, REGISTRATION.

                  THE HOLDER OF THIS COMMON  SECURITY BY ITS  ACCEPTANCE  HEREOF
AGREES TO OFFER, SELL OR OTHERWISE  TRANSFER THIS COMMON SECURITY,  PRIOR TO THE
DATE (THE "RESALE  RESTRICTION  TERMINATION  DATE") WHICH IS TWO YEARS AFTER THE
LATER OF THE ORIGINAL  ISSUANCE DATE HEREOF AND THE LAST DATE ON WHICH  TELEBANC
FINANCIAL  CORPORATION (THE "CORPORATION") OR ANY "AFFILIATE" OF THE CORPORATION
WAS THE OWNER OF THIS  CAPITAL  SECURITY  (OR ANY  PREDECESSOR  OF THIS  CAPITAL
SECURITY) ONLY (A) TO THE CORPORATION,  (B) PURSUANT TO A REGISTRATION STATEMENT
WHICH HAS BEEN DECLARED  EFFECTIVE UNDER THE SECURITIES ACT, (C) SO LONG AS THIS
COMMON  SECURITY  IS  ELIGIBLE  FOR  RESALE  PURSUANT  TO RULE  144A  UNDER  THE
SECURITIES ACT ("RULE 144A"), TO A PERSON IT REASONABLY BELIEVES IS A "QUALIFIED
INSTITUTIONAL  BUYER"  (AS  DEFINED IN RULE  144A)  THAT  PURCHASES  FOR ITS OWN
ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED  INSTITUTIONAL BUYER TO WHOM NOTICE IS
GIVEN THAT THE  TRANSFER  IS BEING  MADE IN  RELIANCE  ON RULE  144A,  (D) TO AN
INSTITUTIONAL  "ACCREDITED  INVESTOR" WITHIN THE MEANING OF SUBPARAGRAPH (A)(1),
(2),  (3) OR (7) OF RULE 501 UNDER THE  SECURITIES  ACT THAT IS  ACQUIRING  THIS
COMMON SECURITY FOR ITS OWN ACCOUNT, OR FOR THE ACCOUNT OF SUCH AN INSTITUTIONAL
ACCREDITED  INVESTOR,  FOR  INVESTMENT  PURPOSES  AND NOT WITH A VIEW TO, OR FOR
OFFER  OR  SALE  IN  CONNECTION  WITH,  ANY  DISTRIBUTION  IN  VIOLATION  OF THE
SECURITIES  ACT,  OR (E)  PURSUANT  TO ANY OTHER  AVAILABLE  EXEMPTION  FROM THE
REGISTRATION  REQUIREMENTS  UNDER THE  SECURITIES  ACT,  SUBJECT TO THE RIGHT OF
TELEBANC  CAPITAL  TRUST I (THE "TRUST") AND THE  CORPORATION  PRIOR TO ANY SUCH
OFFER,  SALE OR  TRANSFER  (i)  PURSUANT  TO CLAUSE  (D) OR (E) TO  REQUIRE  THE
DELIVERY  OF AN OPINION OF  COUNSEL,  CERTIFICATIONS  AND/OR  OTHER  INFORMATION
SATISFACTORY TO EACH OF THEM, AND (ii) PURSUANT TO CLAUSE (D) TO



<PAGE>



REQUIRE  THAT  TRANSFEROR  DELIVER  TO THE  TRUST A LETTER  FROM THE  TRANSFEREE
SUBSTANTIALLY  IN THE FORM OF ANNEX A TO THE OFFERING  MEMORANDUM  DATED JUNE 9,
1997.  SUCH HOLDER  FURTHER  AGREES THAT IT WILL  DELIVER TO EACH PERSON TO WHOM
THIS COMMON SECURITY IS TRANSFERRED A NOTICE SUBSTANTIALLY TO THE EFFECT OF THIS
LEGEND.



<PAGE>



                    Certificate Evidencing Common Securities

                                       of

                            TeleBanc Capital Trust I


                            11.00% Common Securities
                 (liquidation amount $1,000 per Common Security)


                  TeleBanc  Capital Trust I, a statutory  business trust created
under the laws of the State of Delaware (the  "Trust"),  hereby  certifies  that
TeleBanc  Financial  Corporation (the "Holder") is the registered owner of three
hundred  ten  (310)  common  securities  of  the  Trust  representing  undivided
beneficial  interests in the assets of the Trust  designated  the 11.00%  Common
Securities   (liquidation  amount  $1,000  per  Common  Security)  (the  "Common
Securities"). The Common Securities are transferable on the books and records of
the Trust,  in person or by a duly authorized  attorney,  upon surrender of this
Certificate  duly  endorsed and in proper form for  transfer.  The  designation,
rights, privileges, restrictions,  preferences and other terms and provisions of
the Common Securities represented hereby are issued and shall in all respects be
subject to the  provisions of the Amended and Restated  Declaration  of Trust of
the Trust dated as of June 9, 1997, as the same may be amended from time to time
(the  "Declaration"),  including  the  designation  of the  terms of the  Common
Securities as set forth in Annex I to the  Declaration.  Capitalized  terms used
but not defined herein shall have the meaning given them in the Declaration. The
Sponsor will provide a copy of the Declaration,  the Common Securities Guarantee
and the Indenture  (including  any  supplemental  indenture) to a Holder without
charge upon written request to the Sponsor at its principal place of business.

                  Upon receipt of this  Certificate,  the Holder is bound by the
Declaration  and is entitled to the benefits  thereunder  and to the benefits of
the Common Securities Guarantee to the extent provided therein.

                  By acceptance  hereof,  the Holder agrees to treat, for United
States  federal  income tax purposes,  the  Debentures as  indebtedness  and the
Common  Securities  as  evidence  of  indirect   beneficial   ownership  in  the
Debentures.



<PAGE>



         IN WITNESS WHEREOF, the Trust has executed this certificate this day of
- --------, ----.

                  TELEBANC CAPITAL TRUST I

                  By:________________________________
                                      Name:
                                      Administrative Trustee



<PAGE>



                          [FORM OF REVERSE OF SECURITY]

                  Distributions payable on each Common Security will be fixed at
a rate per annum of 11.00%  (the  "Coupon  Rate") of the  liquidation  amount of
$1,000 per Common Security,  such rate being the rate of interest payable on the
Debentures to be held by the Property Trustee. Distributions in arrears for more
than one semi-annual period will bear interest thereon compounded  semi-annually
at the Coupon Rate (to the extent permitted by applicable law).  Pursuant to the
Registration  Rights Agreement,  in certain limited  circumstances the Debenture
Issuer  will  be  required  to  pay  Liquidated   Damages  (as  defined  in  the
Registration  Rights  Agreement)  with  respect  to  the  Debentures.  The  term
"Distributions",  as used herein,  includes such cash  distributions and any and
all such interest and  Liquidated  Damages,  if any,  payable  unless  otherwise
stated.  A Distribution  is payable only to the extent that payments are made in
respect of the  Debentures  held by the  Property  Trustee and to the extent the
Property Trustee has funds legally available therefor.

                  Distributions  on the Common  Securities  will be  cumulative,
will accrue from the most recent date to which  Distributions have been paid or,
if no  Distributions  have been  paid,  from  June 9,  1997 and will be  payable
semi-annually  in  arrears,  on June 1 and  December 1 of each year,  commencing
December 1, 1997,  except as otherwise  described below.  Distributions  will be
computed on the basis of a 360-day year  consisting of twelve 30-day months.  As
long as no Event of Default has occurred and is continuing  under the Indenture,
the  Debenture  Issuer has the right under the  Indenture  to defer  payments of
interest by extending the interest  payment  period at any time and from time to
time on the  Debentures  for a period  not  exceeding  10  consecutive  calendar
semi-annual  periods,  including the first such  semi-annual  period during such
extension period (each an "Extension Period"), provided that no Extension Period
shall end on a date other than an Interest  Payment Date for the  Debentures  or
extend beyond the Maturity  Date of the  Debentures.  As a  consequence  of such
deferral,  Distributions will also be deferred.  Notwith-standing such deferral,
Distributions  will continue to accumulate with interest  thereon (to the extent
permitted by  applicable  law, but not at a rate  exceeding the rate of interest
then accruing on the  Debentures)  at the Coupon Rate  compounded  semi-annually
during any such  Extension  Period.  Prior to the  termination  of any Extension
Period,  the Debenture  Issuer may further defer payments of interest by further
extending such Extension Period;  provided that such Extension Period,  together
with all such previous and further  extensions within such Extension Period, may
not  (i)  exceed  10  consecutive  semi-annual  periods,   including  the  first
semi-annual  period during such Extension Period,  (ii) end on a date other than
an Interest  Payment Date for the Debentures or (iii) extend beyond the Maturity
Date of the  Debentures.  Payments of accrued  Distributions  will be payable to
Holders as they  appear on the books and records of the Trust on the record date
immediately  preceding the end of the Extension Period.  Upon the termination of
any Extension Period and the payment of all amounts then



<PAGE>



due, the Debenture  Issuer may commence a new Extension  Period,  subject to the
above requirements.

                  Subject to the receipt by the Sponsor of any and all  required
regulatory   approvals  and  to  certain  other  conditions  set  forth  in  the
Declaration and the Indenture, the Property Trustee may, at the direction of the
Sponsor,  at any time  terminate  the  Trust  and  cause  the  Debentures  to be
distributed  to the holders of the  Securities in  liquidation  of the Trust or,
simultaneously with any redemption of the Debentures, cause a Like Amount of the
Securities to be redeemed by the Trust.

                  The Common  Securities  shall be redeemable as provided in the
Declaration.


                  Under certain  circumstances,  the right of the holders of the
Common  Securities  shall be  subordinate  to the  rights of the  holders of the
Capital Securities, as provided in the Declaration.





                         TELEBANC FINANCIAL CORPORATION

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




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


                                    INDENTURE

                            DATED AS OF JUNE 9, 1997
                         ------------------------------




                            WILMINGTON TRUST COMPANY


                              AS DEBENTURE TRUSTEE


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


               JUNIOR SUBORDINATED DEFERRABLE INTEREST DEBENTURES







<PAGE>




         Tie Sheet of provisions of Trust  Indenture Act of 1939 with  Indenture
dated as of June 9, 1997 between TeleBanc  Financial  Corporation and Wilmington
Trust Company, as Debenture Trustee:

         ACT SECTION                INDENTURE SECTION

         310(a)(1)                          6.09
            (a)(2)                          6.09
         310(a)(3)                          N/A
            (a)(4)                          N/A
         310(a)(5)                          6.10, 6.11
         310(b)                             N/A
         310(c)                             6.13
         311(a) and (b)                     N/A
         311(c)                             4.01, 4.02(a)
         312(a)                             4.02
         312(b) and (c)                     4.04
         313(a)                             4.04
         313(b)(1)                          4.04
         313(b)(2)                          4.04
         313(c)                             4.04
         313(d)                             4.04
         314(a)                             4.03
         314(b)                             N/A
         314(c)(1) and (2)                  6.07
         314(c)(3)                          N/A
         314(d)                             N/A
         314(e)                             6.07
         314(f)                             N/A
         315(a)(c) and (d)                  6.01
         315(b)                             5.08
         315(e)                             5.09
         316(a)(1)                          5.07
         316(a)(2)                          N/A
         316(a) last sentence               2.09
         316(b)                             9.02
         317(a)                             5.05
         317(b)                             6.05
         318(a)                             13.08

- ------------------------------------
         THIS TIE-SHEET IS NOT PART OF THE INDENTURE AS EXECUTED.


<PAGE>



                                        TABLE OF CONTENTS


<TABLE>
<CAPTION>
                                                                                                                 Page

                                            ARTICLE I
                                           DEFINITIONS

<S>                                                                                                              <C>
   SECTION 1.01.  Definitions.....................................................................................9
   Additional Sums................................................................................................9
   Adjusted Treasury Rate........................................................................................10
   Affiliate.....................................................................................................10
   Authenticating Agent..........................................................................................10
   Bankruptcy Law................................................................................................10
   Board of Directors............................................................................................10
   Board Resolution..............................................................................................10
   Business Day..................................................................................................11
   Capital Securities............................................................................................11
   Capital Securities Guarantee..................................................................................11
   Commission....................................................................................................11
   Common Securities.............................................................................................11
   Common Securities Guarantee...................................................................................11
   Common Stock..................................................................................................11
   Comparable Treasury Issue.....................................................................................12
   Comparable Treasury Price.....................................................................................12
   Corporation...................................................................................................12
   Corporation Request...........................................................................................12
   Compounded Interest...........................................................................................12
   Custodian.....................................................................................................12
   Debenture.....................................................................................................12
   Declaration...................................................................................................12
   Default.......................................................................................................13
   Deferred Interest.............................................................................................13
   Definitive Securities.........................................................................................13
   Depositary....................................................................................................13
   Dissolution Event.............................................................................................13
   Event of Default..............................................................................................13
   Exchange Act..................................................................................................13
   Exchange Offer................................................................................................13
   Exchange Securities...........................................................................................13
   Extended Interest Payment Period..............................................................................13
   Federal Reserve...............................................................................................14
   Global Security...............................................................................................14
   Indebtedness..................................................................................................14
</TABLE>


<PAGE>
<TABLE>

<S>                                                                                                             <C>
   Indebtedness Ranking on a Parity with the Securities..........................................................14
   Indebtedness Ranking Junior to the Securities.................................................................15
   Indenture.....................................................................................................15
   Initial Optional Prepayment Date..............................................................................15
   Initial Securities............................................................................................15
   Interest Payment Date.........................................................................................15
   Liquidated Damages............................................................................................15
   Make Whole Amount.............................................................................................15
   Maturity Date.................................................................................................16
   Non Book-Entry Capital Securities.............................................................................16
   Officers......................................................................................................16
   Officers' Certificate.........................................................................................16
   Opinion of Counsel............................................................................................16
   Optional Prepayment Price.....................................................................................16
   Other Debentures..............................................................................................16
   Other Guarantees..............................................................................................16
   outstanding...................................................................................................16
   Person........................................................................................................17
   Predecessor Security..........................................................................................17
   Prepayment Price..............................................................................................17
   Principal Office of the Debenture Trustee.....................................................................17
   Purchase Agreement............................................................................................17
   Quotation Agent...............................................................................................17
   Reference Treasury Dealer.....................................................................................17
   Reference Treasury Dealer Quotations..........................................................................17
   Registration Rights Agreement.................................................................................18
   Regulatory Capital Event......................................................................................18
   Responsible Officer...........................................................................................18
   Restricted Security...........................................................................................18
   Rule 144A.....................................................................................................18
   Securities....................................................................................................18
   Securityholder................................................................................................18
   holder of Securities..........................................................................................18
   Security Register.............................................................................................19
   Senior Indebtedness...........................................................................................19
   Special Event.................................................................................................19
   Special Event Prepayment Price................................................................................19
   Subsidiary....................................................................................................19
   Tax Event.....................................................................................................19
   TeleBanc Capital Trust........................................................................................20
   Trust Securities..............................................................................................20
   U.S. Government Obligations...................................................................................20
</TABLE>

                                   ARTICLE II


<PAGE>
<TABLE>
<CAPTION>

                                   SECURITIES

<S>                                                                                                              <C>
   SECTION 2.01.  Forms Generally................................................................................21
   SECTION 2.02.  Execution and Authentication...................................................................21
   SECTION 2.03.  Form and Payment...............................................................................21
   SECTION 2.04.  Legends........................................................................................22
   SECTION 2.05.  Global Security................................................................................22
   SECTION 2.06  Interest........................................................................................24
   SECTION 2.07.  Transfer and Exchange..........................................................................24
   SECTION 2.08.  Replacement Securities.........................................................................27
   SECTION 2.09.  Temporary Securities...........................................................................27
   SECTION 2.10.  Cancellation...................................................................................28
   SECTION 2.11.  Defaulted Interest.............................................................................28
   SECTION 2.12.  CUSIP Numbers..................................................................................29

                                   ARTICLE III
                     PARTICULAR COVENANTS OF THE CORPORATION

   SECTION 3.01.  Payment of Principal, Premium and Interest.....................................................29
   SECTION 3.02.  Offices for Notices and Payments, etc..........................................................30
   SECTION 3.03.  Appointments to Fill Vacancies in Debenture Trustee'...........................................30
   SECTION 3.04.  Provision as to Paying Agent...................................................................30
   SECTION 3.05.  Certificate to Debenture Trustee...............................................................31
   SECTION 3.06.  Compliance with Consolidation Provisions.......................................................32
   SECTION 3.07.  Limitation on Dividends........................................................................32
   SECTION 3.08.  Covenants as to TeleBanc Capital Trust.........................................................33
   SECTION 3.09.  Payment of Expenses............................................................................33
   SECTION 3.10.  Payment Upon Resignation or Removal............................................................34

                                   ARTICLE IV
            SECURITYHOLDERS' LISTS AND REPORTS BY THE CORPORATION AND
                              THE DEBENTURE TRUSTEE

   SECTION 4.01.  Securityholders' Lists.........................................................................34
   SECTION 4.02.  Preservation and Disclosure of Lists...........................................................35
   SECTION 4.03.  Reports by the Corporation.....................................................................37
   SECTION 4.04.  Reports by the Debenture Trustee...............................................................38

                                    ARTICLE V
            REMEDIES OF THE DEBENTURE TRUSTEE AND SECURITY HOLDERS ON
                                EVENT OF DEFAULT

   SECTION 5.01.  Events of Default..............................................................................38
   SECTION 5.02.  Payment of Securities on Default; Suit Therefor................................................41

</TABLE>
<PAGE>
<TABLE>

<S>                                                                                                             <C>
   SECTION 5.03.  Application of Moneys Collected by Debenture Trustee...........................................43
   SECTION 5.04.  Proceedings by Securityholders.................................................................43
   SECTION 5.05.  Proceedings by Debenture Trustee...............................................................45
   SECTION 5.06.  Remedies Cumulative and Continuing.............................................................45
   SECTION 5.07.  Direction of Proceedings and Waiver of Defaults by M...........................................45
   SECTION 5.08.  Notice of Defaults.............................................................................46
   SECTION 5.09.  Undertaking to Pay Costs.......................................................................47

                                   ARTICLE VI
                        CONCERNING THE DEBENTURE TRUSTEE

   SECTION 6.01.  Duties and Responsibilities of Debenture Trustee...............................................47
   SECTION 6.02.  Reliance on Documents, Opinions, etc...........................................................49
   SECTION 6.03.  No Responsibility for Recitals, etc............................................................51
   SECTION 6.04.  Debenture Trustee, Authenticating Agent, Paying Agent..........................................51
   SECTION 6.05.  Moneys to be Held in Trust.....................................................................51
   SECTION 6.06.  Compensation and Expenses of Debenture Trustee.................................................51
   SECTION 6.07.  Officers' Certificate as Evidence..............................................................52
   SECTION 6.08.  Conflicting Interest of Debenture Trustee......................................................53
   SECTION 6.09.  Eligibility of Debenture Trustee...............................................................53
   SECTION 6.10.  Resignation or Removal of Debenture Trustee....................................................53
   SECTION 6.11.  Acceptance by Successor Debenture Trustee......................................................55
   SECTION 6.12.  Succession by Merger, etc......................................................................56
   SECTION 6.13.  Limitation on Rights of Debenture Trustee as a Creditor........................................56
   SECTION 6.14.  Authenticating Agents..........................................................................57

                                   ARTICLE VII
                         CONCERNING THE SECURITYHOLDERS

   SECTION 7.01.  Action by Securityholders......................................................................58
   SECTION 7.02.  Proof of Execution by Securityholders..........................................................59
   SECTION 7.03.  Who Are Deemed Absolute Owners.................................................................59
   SECTION 7.04.  Securities Owned by Corporation Deemed Not Outstanding.........................................59
   SECTION 7.05.  Revocation of Consents; Future Holders Bound...................................................60

                                  ARTICLE VIII
                            SECURITYHOLDERS' MEETINGS

   SECTION 8.01.  Purposes of Meetings...........................................................................60
   SECTION 8.02.  Call of Meetings by Debenture Trustee..........................................................61
   SECTION 8.03.  Call of Meetings by Corporation or Securityholders.............................................61
   SECTION 8.04.  Qualifications for Voting......................................................................61
   SECTION 8.05.  Regulations....................................................................................62
   SECTION 8.06.  Voting.........................................................................................62

</TABLE>


<PAGE>

<TABLE>

<S>                                                                                                             <C>
                                   ARTICLE IX
                                   AMENDMENTS

   SECTION 9.01.  Without Consent of Securityholders.............................................................63
   SECTION 9.02.  With Consent of Securityholders................................................................65
   SECTION 9.03.  Compliance with Trust Indenture Act; Effect of Supplemental Indentures.........................66
   SECTION 9.04.  Notation on Securities.........................................................................66
   SECTION 9.05.  Evidence of Compliance of Supplemental Indenture to be Furnished to Debentures Trustees........66

                                    ARTICLE X
                CONSOLIDATION, MERGER, SALE, CONVEYANCE AND LEASE

   SECTION 10.01.  Corporation May Consolidate, etc., on Certain Terms...........................................67
   SECTION 10.02.  Successor Corporation to be Substituted for Corporation.......................................67
   SECTION 10.03.  Opinion of Counsel to be Given Debenture Trustee..............................................68

                                   ARTICLE XI
                     SATISFACTION AND DISCHARGE OF INDENTURE

   SECTION 11.01.  Discharge of Indenture........................................................................68
   SECTION 11.02.  Deposited Moneys and U.S. Government Obligations to
                    be Held in Trust by Debentures Trustees......................................................69
   SECTION 11.03.  Paying Agent to Repay Moneys Held.............................................................70
   SECTION 11.04.  Return of Unclaimed Moneys....................................................................70
   SECTION 11.05.  Defeasance Upon Deposit of Moneys or U.S. Government..........................................70

                                   ARTICLE XII
         IMMUNITY OF INCORPORATORS, STOCKHOLDERS,OFFICERS AND DIRECTORS

   SECTION 12.01.  Indenture and Securities Solely Corporate Obligation..........................................72

                                  ARTICLE XIII
                            MISCELLANEOUS PROVISIONS

   SECTION 13.01.  Successors....................................................................................72
   SECTION 13.02.  Official Acts by Successor Corporation........................................................72
   SECTION 13.03.  Surrender of Corporation Powers...............................................................73
   SECTION 13.04.  Addresses for Notices, etc....................................................................73
   SECTION 13.05.  Governing Law.................................................................................73
   SECTION 13.06.  Evidence of Compliance with Conditions Precedent..............................................73
   SECTION 13.07.  Business Days.................................................................................74
   SECTION 13.08.  Trust Indenture Act to Control................................................................74
   SECTION 13.09.  Table of Contents, Headings, etc..............................................................74

</TABLE>

<PAGE>
<TABLE>

<S>                                                                                                             <C>
   SECTION 13.10.  Execution in Counterparts.....................................................................74
   SECTION 13.11.  Separability..................................................................................75
   SECTION 13.12.  Assignment....................................................................................75
   SECTION 13.13.  Acknowledgement of Rights.....................................................................75

                                   ARTICLE XIV
                     PREPAYMENT OF SECURITIES; MANDATORY AND
                              OPTIONAL SINKING FUND

   SECTION 14.01.  Special Event Prepayment......................................................................76
   SECTION 14.02.  Optional Prepayment by Corporation............................................................76
   SECTION 14.03.  No Sinking Fund...............................................................................77
   SECTION 14.04.  Notice of Prepayment; Selection of Securities.................................................77
   SECTION 14.05.  Payment of Securities Called for Prepayment...................................................78

                                   ARTICLE XV
                           SUBORDINATION OF SECURITIES

   SECTION 15.01.  Agreement to Subordinate......................................................................79
   SECTION 15.02.  Default on Senior Indebtedness................................................................79
   SECTION 15.03.  Liquidation; Dissolution; Bankruptcy..........................................................80
   SECTION 15.04.  Subrogation...................................................................................82
   SECTION 15.05.  Debenture Trustee to Effectuate Subordination.................................................83
   SECTION 15.06.  Notice by the Corporation.....................................................................83
   SECTION 15.07.  Rights of the Debenture Trustee; Holders of Senior............................................84
   SECTION 15.08.  Subordination May Not Be Impaired.............................................................85

                                   ARTICLE XVI
                      EXTENSION OF INTEREST PAYMENT PERIOD

   SECTION 16.01.  Extension of Interest Payment Period..........................................................85
   SECTION 16.02.  Notice of Extension...........................................................................86

</TABLE>

<PAGE>



               THIS  INDENTURE,  dated  as of June  9,  1997,  between  TeleBanc
Financial Corporation,  a Delaware corporation (hereinafter sometimes called the
"Corporation"), and Wilmington Trust Company, a Delaware banking corporation, as
debenture trustee (hereinafter sometimes called the "Debenture Trustee").

W I T N E S S E T H :

               In  consideration  of  the  premises,  and  the  purchase  of the
Securities (as defined below) by the holders thereof, the Corporation  covenants
and agrees with the Debenture Trustee for the equal and proportionate benefit of
the respective holders from time to time of the Securities, as follows:


                                    ARTICLE I
                                   DEFINITIONS

               SECTION 1.01. Definitions.

               The  terms  defined  in  this  Section  1.01  (except  as  herein
otherwise  expressly provided or unless the context otherwise  requires) for all
purposes of this Indenture shall have the respective  meanings specified in this
Section 1.01.  All other terms used in this  Indenture  which are defined in the
Trust  Indenture Act of 1939, as amended (the "Trust  Indenture  Act"), or which
are by reference  therein defined in the Securities Act of 1933, as amended (the
"Securities  Act"),  shall  (except as herein  otherwise  expressly  provided or
unless the context otherwise  requires) have the meanings assigned to such terms
in said Trust  Indenture Act and in said  Securities Act as in force at the date
of this Indenture as originally executed.  The following terms have the meanings
given to them in the Declaration:  (i) Clearing Agency;  (ii) Delaware  Trustee;
(iii)  Property  Trustee;  (iv)  Administrative  Trustees;  (v) Initial  Capital
Securities;  (vi)  Exchange  Capital  Securities;  (vii) Direct  Action;  (viii)
Initial  Capital   Securities   Guarantee;   (ix)  Exchange  Capital  Securities
Guarantee;  and (x)  Distributions.  All  accounting  terms used  herein and not
expressly  defined shall have the meanings  assigned to such terms in accordance
with generally accepted accounting principles,  and the term "generally accepted
accounting  principles"  means  such  accounting  principles  as  are  generally
accepted  at the time of any  computation.  The  words  "herein",  "hereof"  and
"hereunder" and other words of similar import refer to this Indenture as a whole
and not to any particular  Article,  Section or other subdivision.  Headings are
used for  convenience  of reference only and do not affect  interpretation.  The
singular includes the plural and vice versa.

               "Additional Sums"  shall  have the  meaning  set forth in Section
2.06(c).


<PAGE>

               "Adjusted Treasury  Rate" means,  with respect to any  prepayment
date pursuant to Section 14.01, the rate per annum equal to (i) the yield, under
the  heading  which  represents  the  average  for the  immediately  prior week,
appearing in the most recently  published  statistical  release designated "H.15
(519)" or any  successor  publication  which is published  weekly by the Federal
Reserve and which  establishes  yields on actively traded United States Treasury
securities  adjusted to constant maturity under the caption  "Treasury  Constant
Maturities,"  for  the  maturity  corresponding  to the  Remaining  Life  (if no
maturity is within three months  before or after the maturity  corresponding  to
the  Remaining  Life,  yields  for the two  published  maturities  most  closely
corresponding  to the  Remaining  Life  shall be  determined,  and the  Adjusted
Treasury  Rate  shall be  interpolated  or  extrapolated  from such  yields on a
straight-line basis,  rounding to the nearest month) or (ii) if such release (or
any  successor   release)  is  not  published  during  the  week  preceding  the
calculation  date or does not contain such  yields,  the rate per annum equal to
the semi-annual  equivalent yield to maturity of the Comparable  Treasury Issue,
calculated  using a price for the  Comparable  Treasury  Issue  (expressed  as a
percentage of its principal  amount) equal to the Comparable  Treasury Price for
such  prepayment  date,  in each  case  calculated  on the  third  Business  Day
preceding the prepayment  date,  plus in each case (a) 4.100% if such prepayment
date occurs on or prior to June 1, 1998 and (b) 3.550% in all other cases.

               "Affiliate" shall have the meaning given to that term in Rule 405
under the Securities Act or any successor rule thereunder.

               "Authenticating  Agent"  shall  mean any  agent or  agents of the
Debenture  Trustee which at the time shall be appointed  and acting  pursuant to
Section 6.14.

               "Bankruptcy  Law" shall mean Title 11, U.S.  Code, or any similar
federal or state law for the relief of debtors.

               "Board of Directors"  shall mean either the Board of Directors of
the Corporation or any duly authorized committee of that board.

               "Board Resolution" shall mean a copy of a resolution certified by
the  Secretary or an Assistant  Secretary of the  Corporation  to have been duly
adopted by the Board of Directors and to be in full force and effect on the date
of such certification, and delivered to the Debenture Trustee.

               "Book-Entity Capital Securities" shall have the meaning set forth
in Section 2.05(a)(i).


<PAGE>


               "Business  Day"  shall  mean,  with  respect  to  any  series  of
Securities,  any day other than a Saturday or a Sunday or a day on which banking
institutions in New York, New York, Wilmington,  Delaware or Arlington, Virginia
are authorized or required by law or executive order to remain closed.

               "Capital Securities" shall mean undivided beneficial interests in
the assets of the Trust which are  designated as "Capital  Securities"  and rank
pari passu with the Common  Securities issued by the Trust;  provided,  however,
that if an Event of Default  has  occurred  and is  continuing,  no  payments in
respect  of  Distributions  on, or  payments  upon  liquidation,  redemption  or
otherwise with respect to, the Common Securities shall be made until the holders
of the  Capital  Securities  shall  be paid in full  the  Distributions  and the
liquidation,   redemption  and  other  payments  to  which  they  are  entitled.
References  to  "Capital  Securities"  shall  include  collectively  any Initial
Capital Securities and Exchange Capital Securities.

               "Capital Securities Guarantee" shall mean any guarantee agreement
that the  Corporation  may enter  into with  Wilmington  Trust  Company or other
Persons  that  operates  directly  or  indirectly  for the benefit of holders of
Capital  Securities and shall include the Initial Capital  Securities  Guarantee
and the  Exchange  Capital  Securities  Guarantee  with  respect to the  Initial
Capital Securities and the Exchange Capital Securities, respectively.

               "Commission"  shall mean the Securities and Exchange  Commission,
as from time to time  constituted,  created under the Exchange Act, or if at any
time after the execution of this Indenture  such  Commission is not existing and
performing the duties now assigned to it under the Trust Indenture Act, then the
body performing such duties at such time.

               "Common Securities" shall mean undivided  beneficial interests in
the assets of the Trust which are  designated  as "Common  Securities"  and rank
pari passu with Capital Securities issued by the Trust; provided,  however, that
if an Event of Default has occurred and is continuing, no payments in respect of
Distributions  on, or payments upon  liquidation,  redemption or otherwise  with
respect to, the Common Securities shall be made until the holders of the Capital
Securities  shall  be paid  in  full  the  Distributions  and  the  liquidation,
prepayment and other payments to which they are then entitled.

               "Common  Securities  Guarantee" shall mean any guarantee that the
Corporation may enter into that operates  directly or indirectly for the benefit
of holders of Common Securities.

               "Common  Stock" shall mean the Common  Stock,  par value $.01 per
share, of the Corporation or any other class of stock resulting from changes or


<PAGE>


reclassifications  of such  Common  Stock  consisting  solely of  changes in par
value, or from par value to no par value, or from no par value to par value.

               "Comparable Treasury Issue" shall mean the United States Treasury
security selected by the Quotation Agent as having a maturity  comparable to the
Remaining  Life  of the  Securities  that  would  be  utilized,  at the  time of
selection and in accordance with customary  financial  practice,  in pricing new
issues of corporate debt securities of comparable maturity to the Remaining Life
of the  Securities,  provided that if no United States  Treasury  security has a
maturity which is within a period from three months before to three months after
the Remaining  Life, the two most closely  corresponding  United States Treasury
securities  shall be used as the  Comparable  Treasury  Issue,  and the Adjusted
Treasury Rate shall be interpolated  or  extrapolated on a straight-line  basis,
rounding to the nearest month, using such securities.

               "Comparable  Treasury  Price"  shall  mean,  with  respect to any
prepayment  date pursuant to Section 14.01,  (i) the average of three  Reference
Treasury Dealer Quotations for such prepayment date, after excluding the highest
and  lowest  Reference  Treasury  Dealer  Quotations,  or (ii) if the  Debenture
Trustee obtains fewer than five such Reference Treasury Dealer  Quotations,  the
average of all such Reference Treasury Dealer Quotations.

               "Corporation"  shall  mean  TeleBanc  Financial  Corporation,   a
Delaware corporation, and, subject to the provisions of Article X, shall include
its successors and assigns.

               "Corporation Request" or "Corporation Order" shall mean a written
request  or  order  signed  in the name of the  Corporation  by an  Officer  and
delivered to the Debenture Trustee.

               "Compounded Interest" shall have the meaning set forth in Section
16.01.

               "Custodian"   shall  mean  any   receiver,   trustee,   assignee,
liquidator, or similar official under any Bankruptcy Law.

               "Debenture   Trustee"   shall  mean  the  Person   identified  as
"Debenture  Trustee"  in  the  first  paragraph  hereof,  and,  subject  to  the
provisions of Article VI hereof,  shall also include its  successors and assigns
as Debenture Trustee hereunder.

               "Declaration" shall mean the Amended and Restated  Declaration of
Trust of the Trust, dated as of June 9, 1997, as amended from time to time.


<PAGE>


               "Default" shall mean any event, act or condition that with notice
or lapse of time, or both, would constitute an Event of Default.

               "Defaulted  Interest"  shall have the same  meaning  set forth in
Section 2.11.

               "Deferred  Interest"  shall have the meaning set forth in Section
16.01.

               "Definitive  Securities"  shall mean those  securities  issued in
fully registered certificated form not otherwise in global form.

               "Depositary" shall mean, with respect to the Securities for which
the Corporation  shall determine that such Securities will be issued as a Global
Security,  The Depository  Trust Company,  New York, New York,  another clearing
agency, or any successor  registered as a clearing agency under the Exchange Act
or other  applicable  statute  or  regulation,  which,  in each  case,  shall be
designated by the Corporation pursuant to Section 2.05(d).

               "Dissolution  Event"  shall  mean the  liquidation  of the  Trust
pursuant to the Declaration,  and the distribution of the Securities held by the
Property Trustee to the holders of the Trust Securities  issued by the Trust pro
rata in accordance with the Declaration.

               "Event of  Default"  shall  mean any event  specified  in Section
5.01,  continued  for the  period of time,  if any,  and after the giving of the
notice, if any, therein designated.

               "Exchange Act" shall mean the Securities Exchange Act of 1934, as
amended.

               "Exchange  Offer" shall mean the offer that may be made  pursuant
to the  Registration  Rights  Agreement (i) by the  Corporation  to exchange the
Exchange  Securities  for the Initial  Securities  and to execute  the  Exchange
Capital  Securities  Guarantee in respect of the Exchange Capital Securities and
(ii) by the Trust to exchange the Exchange  Capital  Securities  for the Initial
Capital Securities.

               "Exchange  Securities" shall mean the Corporation's 11.00% Junior
Subordinated  Deferrable  Interest  Debentures  due June 1,  2027,  Series B, as
authenticated and issued under this Indenture.

               "Extended  Interest  Payment  Period"  shall have the meaning set
forth in Section 16.01.


<PAGE>


               "Federal  Reserve"  shall  mean  the  Board of  Governors  of the
Federal Reserve System.

               "Global  Security" shall mean, with respect to the Securities,  a
Security  executed by the Corporation and delivered by the Debenture  Trustee to
the  Depositary  or  pursuant  to  the  Depositary's   instruction,   or  if  no
instructions are received then held by the Property  Trustee,  all in accordance
with the  Indenture,  which shall be registered in the name of the Depositary or
its nominee.

               "Holding  Company  Capital Rules" shall mean the holding  company
level capital adequacy guidelines of the Federal Reserve or similar guidelines.

               "Indebtedness" shall mean (i) every obligation of the Corporation
for money borrowed; (ii) every obligation of the Corporation evidenced by bonds,
debentures,  notes or other similar instruments,  including obligations incurred
in connection  with the  acquisition of property,  assets or  businesses;  (iii)
every  reimbursement  obligation of the  Corporation  with respect to letters of
credit, banker's acceptances or similar facilities issued for the account of the
Corporation;  (iv) every obligation of the Corporation  issued or assumed as the
deferred  purchase price of property or services (but  excluding  trade accounts
payable or accrued liabilities arising in the ordinary course of business);  (v)
every capital lease obligation of the Corporation;  (vi) all indebtedness of the
Corporation,  whether  incurred  on or prior to the  date of this  Indenture  or
hereafter  incurred,  for claims in respect of  derivative  products,  including
interest rate,  foreign exchange rate and commodity forward  contracts,  options
and swaps and  similar  arrangements;  and (vii)  every  obligation  of the type
referred to in clauses (i) through (vi) of another  Person and all  dividends of
another  Person the  payment  of which,  in either  case,  the  Corporation  has
guaranteed or is responsible or liable for,  directly or indirectly,  as obligor
or otherwise.

               "Indebtedness Ranking on a Parity with the Securities" shall mean
(i) Indebtedness, whether outstanding on the date of execution of this Indenture
or hereafter  created,  assumed or incurred,  to the extent such Indebtedness by
its terms ranks pari passu with and not prior to the  Securities in the right of
payment upon the happening of the  dissolution  or winding-up or  liquidation or
reorganization  of the  Corporation,  and (ii) all other  debt  securities,  and
guarantees in respect of those debt  securities,  issued to any trust other than
the Trust,  or a trustee of such trust,  partnership or other entity  affiliated
with  the  Corporation,  that  is a  financing  vehicle  of the  Corporation  (a
"financing  entity") in connection with the issuance by such financing entity of
equity securities or other securities  guaranteed by the Corporation pursuant to
an  instrument  that  ranks pari passu with or junior in right of payment to the
Capital  Securities  Guarantee.  The  securing  of  any  Indebtedness  otherwise
constituting Indebtedness Ranking on a


<PAGE>


Parity with the Securities shall not be deemed to prevent such Indebtedness from
constituting Indebtedness Ranking on a Parity with the Securities.

               "Indebtedness  Ranking Junior to the  Securities"  shall mean any
Indebtedness,  whether outstanding on the date of execution of this Indenture or
hereafter created,  assumed or incurred,  to the extent such Indebtedness by its
terms ranks  junior to and not pari passu with or prior to the  Securities  (and
any other  Indebtedness  Ranking on a Parity  with the  Securities)  in right of
payment upon the happening of the  dissolution  or winding-up or  liquidation or
reorganization  of the Corporation.  The securing of any Indebtedness  otherwise
constituting  Indebtedness  Ranking Junior to the Securities shall not be deemed
to prevent such Indebtedness from  constituting  Indebtedness  Ranking Junior to
the Securities.

               "Indenture" shall mean this instrument as originally executed or,
if amended as herein provided, as so amended.

               "Initial Optional Prepayment Date" shall mean June 1, 2007.

               "Initial  Securities" shall mean the Corporation's  11.00% Junior
Subordinated  Deferrable  Interest  Debentures  due June 1,  2027,  Series A, as
authenticated and issued under this Indenture.

               "Interest  Payment  Date"  shall  have the  meaning  set forth in
Section 2.06(a).

               "Like  Amount" shall mean (i) with respect to a redemption of the
Trust  Securities,  Trust  Securities  having a liquidation  amount equal to the
principal  amount of Securities  to be paid in  accordance  with their terms and
(ii) with respect to a distribution  of Securities  upon the  liquidation of the
Trust,  Securities having a principal amount equal to the liquidation  amount of
the Trust Securities of the holder to whom Securities are distributed.

               "Liquidated  Damages"  shall  have the  meaning  set forth in the
Registration Rights Agreement.

               "Make Whole  Amount" shall mean an amount equal to the greater of
(x) 100% of the principal  amount of Securities to be prepaid or (y) the sum, as
determined  by a  Quotation  Agent,  of the  present  values  of  the  remaining
scheduled  payments of principal and interest on such Securities,  discounted to
the prepayment  date on a semi-annual  basis (assuming a 360-day year consisting
of twelve 30-day  months) at the Adjusted  Treasury  Rate,  plus, in the case of
each of clauses (x) and (y),  accrued  and unpaid  interest  thereon,  including
Compounded Interest and Additional Sums, if any, to the date of such prepayment.


<PAGE>


               "Maturity Date" shall mean June 1, 2027.

               "Non Book-Entry  Capital  Securities"  shall have the meaning set
forth in Section 2.05(a)(ii).

               "Officers"  shall mean any of the Chairman,  the Chief  Executive
Officer, the President, an Executive or Senior Vice President, a Vice President,
the Chief  Financial  Officer,  the  Secretary or an Assistant  Secretary of the
Corporation.

               "Officers'  Certificate"  shall mean a certificate  signed by two
Officers and delivered to the Debenture Trustee.

               "Opinion of Counsel" shall mean a written opinion of counsel, who
may be an employee of the Corporation, and who shall be reasonably acceptable to
the Debenture Trustee.

               "Optional  Prepayment  Price" shall have the meaning set forth in
Section 14.02(a).

               "Other Debentures" shall mean all junior subordinated  debentures
other than the Securities  issued by the Corporation  from time to time and sold
to trusts other than the Trust to be established by the Corporation (if any), in
each case similar to the Trust.

               "Other  Guarantees"  shall  mean all  guarantees  other  than the
Capital Securities  Guarantee and the Common Guarantee issued by the Corporation
with respect to preferred  beneficial  interests (if any) issued to trusts other
than the Trust to be  established  by the  Corporation  (if  any),  in each case
similar to the Trust.

               The  term   "outstanding"   when  used  with   reference  to  the
Securities,  shall mean,  subject to the  provisions  of Section 7.04, as of any
particular  time,  all Securities  authenticated  and delivered by the Debenture
Trustee or the Authenticating Agent under this Indenture, except

               (a)  Securities theretofore cancelled by the Debenture Trustee or
                    the  Authenticating  Agent  or  delivered  to the  Debenture
                    Trustee for cancellation;

               (b)  Securities,   or  portions  thereof,   for  the  payment  or
                    prepayment  of which  moneys in the  necessary  amount shall
                    have been  deposited in trust with the Debenture  Trustee or
                    with any paying agent (other than the  Corporation) or shall
                    have  been  set  aside  and   segregated  in  trust  by  the
                    Corporation (if the 


<PAGE>


                    Corporation  shall act as its own  paying  agent);  provided
                    that, if such  Securities,  or portions  thereof,  are to be
                    prepaid prior to maturity thereof, notice of such prepayment
                    shall  have  been  given  as set  forth  in  Article  XIV or
                    provision  satisfactory to the Debenture  Trustee shall have
                    been made for giving such notice; and

               (c)  Securities  in lieu of or in  substitution  for which  other
                    Securities  shall  have  been  authenticated  and  delivered
                    pursuant  to  the  terms  of  Section   2.08  unless   proof
                    satisfactory to the Corporation and the Debenture Trustee is
                    presented  that any such  Securities  are held by bona  fide
                    holders in due course.

                                                                           
               "Person"  shall  mean  any   individual,   corporation,   estate,
partnership, joint venture, association,  joint-stock company, limited liability
company,  trust,  unincorporated  organization  or  government  or any agency or
political subdivision thereof.

               "Predecessor  Security"  of any  particular  Security  shall mean
every  previous  Security  evidencing  all or a portion of the same debt as that
evidenced by such particular Security; and, for the purposes of this definition,
any Security  authenticated  and delivered under Section 2.08 in lieu of a lost,
destroyed  or stolen  Security  shall be deemed to evidence the same debt as the
lost, destroyed or stolen Security.

               "Prepayment  Price" shall mean the Special Event Prepayment Price
or the Optional Prepayment Price, as the context requires.

               "Principal  Office of the  Debenture  Trustee",  or other similar
term, shall mean the office of the Debenture Trustee, at which at any particular
time its corporate trust business shall be administered.

               "Purchase Agreement" shall mean the Purchase Agreement dated June
9,  1997  among the  Corporation,  the Trust  and the  Initial  Purchaser  named
therein.

               "Quotation  Agent"  shall  mean  the  Reference  Treasury  Dealer
appointed by the Corporation.

               "Reference  Treasury  Dealer" shall mean a nationally  recognized
U.S.  Government  securities  dealer  in New  York,  New  York  selected  by the
Corporation.

               "Reference  Treasury Dealer  Quotations" shall mean, with respect
to each Reference  Treasury  Dealer and any prepayment  date pursuant to Section
14.01, the average, as determined by the Debenture Trustee, of the bid and asked


<PAGE>


prices for the Comparable Treasury Issue (expressed in each case as a percentage
of its  principal  amount)  quoted in writing to the  Debenture  Trustee by such
Reference  Treasury  Dealer  at 5:00  p.m.,  New York  City  time,  on the third
Business Day preceding such prepayment date.

               "Registration  Rights  Agreement"  shall  mean  the  Registration
Rights Agreement, dated as of June 9, 1997, among the Corporation, the Trust and
the initial purchaser named therein, as such agreement may be amended,  modified
or supplemented from time to time.

               "Regulatory   Capital  Event"  shall  mean  the  receipt  by  the
Corporation and the Trust of an opinion of independent  bank regulatory  counsel
experienced in such matters to the effect that the Corporation is subject to the
Holding  Company  Capital  Rules  and is  not  entitled  to  treat  the  Capital
Securities  as Tier 1 capital  (or its then  equivalent)  thereunder;  provided,
however,  that  the  distribution  of the  Securities  in  connection  with  the
liquidation  of  the  Trust  by the  Corporation  shall  not  in  and of  itself
constitute  a  Regulatory  Capital  Event  unless  such  liquidation  shall have
occurred in connection with a Tax Event.

               "Remaining  Life" shall mean the term of the Securities  from any
prepayment date pursuant to Section 14.01 to the Maturity Date.

               "Responsible  Officer"  shall mean any  officer of the  Debenture
Trustee's Corporate Trust Administration  department with direct  responsibility
for the  administration  of the  Indenture  and also  means,  with  respect to a
particular corporate trust matter, any other officer of the Debenture Trustee to
whom such matter is referred  because of his knowledge of and  familiarity  with
the particular subject.

               "Restricted  Security"  shall  mean  Securities  that bear or are
required  to bear the  legends  relating  to  transfer  restrictions  under  the
Securities Act set forth in Exhibit A hereto.

               "Rule  144A"  shall mean Rule 144A under the  Securities  Act, as
such Rule may be amended from time to time,  or any similar  rule or  regulation
hereafter adopted by the Commission.

               "Securities" shall mean, collectively, the Initial Securities and
the Exchange Securities.

               "Securityholder  of  Securities",  or other similar terms,  shall
mean any Person in whose name at the time a particular Security is registered in
the Security  Register kept by the Corporation or the Debenture Trustee for that
purpose in accordance with the terms hereof.


<PAGE>


               "Security  Register" shall mean (i) prior to a Dissolution Event,
the list of holders provided to the Debenture  Trustee pursuant to Section 4.01,
and (ii) following a Dissolution  Event, any security  register  maintained by a
security registrar for the Securities appointed by the Corporation following the
execution of a  supplemental  indenture  providing  for transfer  procedures  as
provided for in Section 2.07(a).

               "Senior  Indebtedness"  shall  mean  all  Indebtedness,   whether
outstanding  on the date of  execution of this  Indenture or hereafter  created,
assumed or incurred, except Indebtedness Ranking on a Parity with the Securities
or Indebtedness Ranking Junior to the Securities, and any deferrals, renewals or
extensions of such Senior Indebtedness.

               "Special  Event" shall mean a Regulatory  Capital  Event or a Tax
Event, as the context requires.

               "Special Event Prepayment  Price" shall mean, with respect to any
prepayment of the Securities  following a Special Event, an amount in cash equal
to the Make Whole Amount.

               "Subsidiary"  shall  mean with  respect  to any  Person,  (i) any
corporation  at least a majority  of the  outstanding  voting  stock of which is
owned,  directly  or  indirectly,  by  such  Person  or by  one or  more  of its
Subsidiaries,  or by such Person and one or more of its  Subsidiaries,  (ii) any
general  partnership,  joint venture or similar  entity,  at least a majority of
whose outstanding partnership or similar interests shall at the time be owned by
such Person or by one or more of its Subsidiaries,  or by such Person and one or
more of its Subsidiaries and (iii) any limited  partnership of which such Person
or any of its  Subsidiaries  is a  general  partner.  For the  purposes  of this
definition,  "voting  stock" means shares,  interests,  participations  or other
equivalents in the equity  interest  (however  designated) in such Person having
ordinary  voting power for the election of a majority of the  directors  (or the
equivalent)  of such Person,  other than shares,  interests,  participations  or
other  equivalents  having  such  power  only by reason of the  occurrence  of a
contingency.

               "Tax  Event"  shall  mean  the  receipt  by  the  Trust  and  the
Corporation  of an opinion of counsel  experienced in such matters to the effect
that,  as a result  of any  amendment  to, or change  (including  any  announced
prospective  change) in, the laws or any  regulations  thereunder  of the United
States or any political  subdivision or taxing authority thereof or therein,  or
as a result of any official  administrative  pronouncement or judicial  decision
interpreting or applying such laws or regulations,  which amendment or change is
effective  or which  pronouncement  or decision is announced on or after June 9,
1997, there is more than an insubstantial


<PAGE>


risk  that  (i) the  Trust  is,  or will be  within  90 days of the date of such
opinion,  subject to United  States  federal  income tax with  respect to income
received  or  accrued  on the  Securities,  (ii)  the  interest  payable  by the
Corporation  on the  Securities  is not,  or  within 90 days of the date of such
opinion will not be,  deductible by the  Corporation,  in whole or in part,  for
United  States  federal  income tax  purposes  or (iii) the Trust is, or will be
within 90 days of the date of such  opinion,  subject  to more than a de minimis
amount of other taxes, duties or other governmental charges.

               "TeleBanc  Capital  Trust" or the  "Trust"  shall  mean  TeleBanc
Capital  Trust I, a Delaware  business  trust created for the purpose of issuing
its undivided beneficial interests in connection with the issuance of Securities
under this Indenture.

               "Trust   Securities"  shall  mean,   collectively,   the  Capital
Securities and the Common Securities.

               "U.S. Government  Obligations" shall mean securities that are (i)
direct  obligations of the United States of America for the payment of which its
full faith and credit is pledged or (ii)  obligations of a Person  controlled or
supervised by and acting as an agency or instrumentality of the United States of
America the payment of which is  unconditionally  guaranteed as a full faith and
credit  obligation by the United States of America,  which, in either case under
clauses (i) or (ii) are not callable or  prepayable  at the option of the issuer
thereof,  and shall also include a depository  receipt issued by a bank or trust
company as custodian  with respect to any such U.S.  Government  Obligation or a
specific  payment  of  interest  on or  principal  of any such  U.S.  Government
Obligation  held by such custodian for the account of the holder of a depository
receipt,  provided  that  (except  as  required  by law) such  custodian  is not
authorized to make any deduction  from the amount  payable to the holder of such
depository  receipt from any amount  received by the custodian in respect of the
U.S.  Government  Obligation or the specific payment of interest on or principal
of the U.S. Government Obligation evidenced by such depository receipt.

                  SECTION 1.02.     Business Day Certificate.

____________  On the date of  execution  and  delivery of this  Indenture  (with
respect to the remainder of calendar year 1997) and  thereafter,  within 15 days
prior to the end of each  calendar year while this  Indenture  remains in effect
(with respect to the succeeding  calendar years),  the Corporation shall deliver
to the Debenture Trustee an Officers'  Certificate  specifying the days on which
banking  institutions  or trust  companies  in New York,  New York,  Wilmington,
Delaware or  Arlington,  Virginia  are then  authorized  or  obligated by law or
executive order to remain closed.


<PAGE>


                                   ARTICLE II
                                   SECURITIES

               SECTION 2.01. Forms Generally.

               The  Securities  and  the  Debenture  Trustee's   certificate  of
authentication  shall be  substantially  in the form of  Exhibit A, the terms of
which are incorporated in and made a part of this Indenture.  The Securities may
have notations,  legends or  endorsements  required by law, stock exchange rule,
agreements to which the Corporation is subject or usage.  Each Security shall be
dated the date of its authentication.

               SECTION 2.02. Execution and Authentication.

               An  Officer  shall sign the  Securities  for the  Corporation  by
manual or facsimile signature. If an Officer whose signature is on a Security no
longer holds that office at the time the Security is authenticated, the Security
shall nevertheless be valid.

               A Security shall not be valid until  authenticated  by the manual
signature of the Debenture Trustee. The signature of the Debenture Trustee shall
be  conclusive  evidence  that the  Security has been  authenticated  under this
Indenture.

               The  Debenture   Trustee   shall,   upon  a  Corporation   Order,
authenticate  for original  issue up to, and the aggregate  principal  amount of
Securities  outstanding  at any  time  may  not  exceed,  $10,310,000  aggregate
principal  amount of the Securities,  except as provided in Sections 2.07, 2.08,
2.09 and 14.05.  The series of Securities to be initially issued hereunder shall
be the Initial Securities.

               SECTION 2.03. Form and Payment.

               Except as  provided  in Section  2.05,  the  Securities  shall be
issued in fully registered certificated form without interest coupons. Principal
of and premium,  if any, and interest on the Securities  issued in  certificated
form will be payable,  the transfer of such  Securities  will be registrable and
such Securities will be exchangeable for Securities  bearing identical terms and
provisions  at the  office  or  agency of the  Corporation  maintained  for such
purpose under Section 3.02; provided,  however, that payments of interest may be
made at the option of the  Corporation (i) by check mailed to the holder at such
address as shall  appear in the  Security  Register  or (ii) by  transfer  to an
account maintained by the Person entitled thereto, provided that proper transfer
instructions  have  been  received  in  writing  by the  relevant  record  date.
Notwithstanding  the  foregoing,  so long as the holder of any Securities is the
Property Trustee, the payment of the principal of and


<PAGE>


premium,  if any, and interest  (including  Compounded  Interest and  Additional
Sums, if any) and Liquidated  Damages,  if any, on such  Securities  held by the
Property  Trustee  will  be made at such  place  and to such  account  as may be
designated by the Property Trustee.

               SECTION 2.04. Legends.

               (a) Except as permitted by subsection (b) of this Section 2.04 or
as otherwise  determined by the  Corporation in accordance  with applicable law,
each Security  shall bear the applicable  legends  relating to  restrictions  on
transfer pursuant to the Securities Act and any other applicable securities laws
in substantially the form set forth on Exhibit A hereto.

               (b) In the event of an  Exchange  Offer,  the  Corporation  shall
issue and the Debenture  Trustee,  upon Corporation  Order,  shall  authenticate
Exchange  Securities in exchange for Initial Securities accepted for exchange in
the  Exchange  Offer,  which  Exchange  Securities  shall  not bear the  legends
required by subsection (a) above, in each case unless the holder of such Initial
Securities is either (A) a broker-dealer  who purchased such Initial  Securities
directly  from the  Corporation  for resale  pursuant  to Rule 144A or any other
available exemption under the Securities Act, (B) a Person  participating in the
distribution  of the Initial  Securities  or (C) a Person who is an Affiliate of
the Corporation or the Trust.

               SECTION 2.05. Global Security.

               (a) In connection with a Dissolution Event,

                              (i)  if  any  Capital   Securities   are  held  in
               book-entry form ("Book-Entry Capital Securities"),  a Like Amount
               of  Definitive  Securities  shall be presented  to the  Debenture
               Trustee  (if  an   arrangement   with  the  Depositary  has  been
               maintained)  by the Property  Trustee in exchange for one or more
               Global  Securities (as may be required pursuant to Section 2.07),
               to be registered in the name of the  Depositary,  or its nominee,
               and  delivered by the  Debenture  Trustee to the  Depositary  for
               crediting  to the  accounts of its  participants  pursuant to the
               instructions of the Administrative Trustees; the Corporation upon
               any such presentation shall execute one or more Global Securities
               in such  aggregate  principal  amount and deliver the same to the
               Debenture Trustee for  authentication  and delivery in accordance
               with this Indenture;  and payments on the Securities  issued as a
               Global Security will be made to the Depositary; and

                              (ii)  if  any  Capital   Securities  are  held  in
               certificated  form,  the  related  Definitive  Securities  may be
               presented to the  Debenture  Trustee by the Property  Trustee and
               any  Capital  Security   certificates   which  represent 


<PAGE>


               Capital Securities other than Book-Entry Capital Securities ("Non
               Book-Entry  Capital  Securities")  will be  deemed  to  represent
               beneficial  interests in  Securities  presented to the  Debenture
               Trustee by the Property  Trustee  having an  aggregate  principal
               amount  equal  to the  aggregate  liquidation  amount  of the Non
               Book-Entry   Capital   Securities  until  such  Capital  Security
               certificates  are  presented  to the security  registrar  for the
               Securities for transfer or reissuance, at which time such Capital
               Security  certificates will be cancelled and a Security in a Like
               Amount,  registered  in the  name of the  holder  of the  Capital
               Security  certificate  or the  transferee  of the  holder of such
               Capital  Security  certificate,  as the  case  may  be,  will  be
               executed  by the  Corporation  and  delivered  to  the  Debenture
               Trustee for  authentication  and delivery in accordance with this
               Indenture;  and upon the issuance of such Securities,  Securities
               with an equivalent aggregate principal amount that were presented
               by  the  Property  Trustee  to  the  Debenture  Trustee  will  be
               cancelled.

               (b) The Global Securities shall represent the aggregate amount of
outstanding  Securities from time to time endorsed thereon;  provided,  however,
that the  aggregate  principal  amount  of  outstanding  Securities  represented
thereby  may from time to time be  reduced  or  increased,  as  appropriate,  to
reflect  exchanges and  prepayments.  Any  endorsement  of a Global  Security to
reflect the amount of any increase or decrease in the aggregate principal amount
of  outstanding  Securities  represented  thereby shall be made by the Debenture
Trustee, in accordance with instructions given by the Corporation as required by
this Section 2.05.

               (c) The Global Securities may be transferred, in whole but not in
part,  only to the Depositary,  to another  nominee of the  Depositary,  or to a
successor  Depositary selected or approved by the Corporation or to a nominee of
such successor Depositary.

               (d) If at any time the Depositary  notifies the Corporation  that
it is unwilling or unable to continue as Depositary or the Depositary has ceased
to be a clearing agency  registered under the Exchange Act, and, in each case, a
successor  Depositary is not appointed by the  Corporation  within 90 days after
the Corporation receives such notice or becomes aware of such condition,  as the
case may be, the  Corporation  will  execute,  and the Debenture  Trustee,  upon
receipt  of a  Corporation  Order,  will  authenticate  and make  available  for
delivery the  Definitive  Securities,  in  authorized  denominations,  and in an
aggregate principal amount equal to the principal amount of the Global Security,
in  exchange  for such  Global  Security.  If there is a Default  or an Event of
Default,  the Depositary shall have the right to exchange the Global  Securities
for  Definitive  Securities.  In  addition,  the  Corporation  may at  any  time
determine  that  the  Securities  shall no  longer  be  represented  by a Global
Security. In the event of such an Event of Default or such a determination,  the
Corporation shall execute,  and subject to Section 2.07, the


<PAGE>


Debenture  Trustee,  upon receipt of an Officers'  Certificate  evidencing  such
determination by the Corporation and a Corporation  Order, will authenticate and
make   available  for  delivery  the   Definitive   Securities,   in  authorized
denominations,  and in an  aggregate  principal  amount  equal to the  principal
amount of the Global Security,  in exchange for such Global  Security.  Upon the
exchange of the Global  Security for such Definitive  Securities,  in authorized
denominations,  the Global Security shall be cancelled by the Debenture Trustee.
Such Definitive  Securities  issued in exchange for the Global Security shall be
registered in such names and in such authorized denominations as the Depositary,
pursuant to instructions from its direct or indirect  participants or otherwise,
shall instruct the Debenture  Trustee.  The Debenture Trustee shall deliver such
Definitive  Securities  to the  Depositary  for delivery to the Persons in whose
names such Definitive Securities are so registered.

               SECTION 2.06 Interest.

               (a) Each  Security  will bear  interest at the rate of 11.00% per
annum (the "Coupon  Rate") from the most recent date to which  interest has been
paid or duly provided for or, if no interest has been paid or duly provided for,
from June 9, 1997, until the principal  thereof becomes due and payable,  and at
the Coupon  Rate on any  overdue  principal  (and  premium,  if any) and (to the
extent that payment of such interest is enforceable under applicable law) on any
overdue installment of interest,  compounded semi-annually,  payable (subject to
the provisions of Article XVI) semi-annually in arrears on June 1 and December 1
of each year, commencing December 1, 1997 (each, an "Interest Payment Date"), to
the  Person  in  whose  name  such  Security  or  any  predecessor  Security  is
registered,  at the  close  of  business  on the  regular  record  date for such
interest  installment,  which  shall be the 15th  day of the  month  immediately
preceding the month in which the relevant Interest Payment Date falls.

               (b)  Interest  will be  computed  on the basis of a 360-day  year
consisting of twelve 30-day months.

               (c) During such time as the Property Trustee is the holder of any
Securities,  the Corporation shall pay any additional  amounts on the Securities
as may be  necessary  in order  that the  amount of  Distributions  then due and
payable by the Trust on the outstanding Trust Securities shall not be reduced as
a result of any additional taxes, duties and other governmental charges to which
the Trust has become subject as a result of a Tax Event ("Additional Sums").

               SECTION 2.07. Transfer and Exchange.

               (a) Transfer Restrictions.  (i) The Initial Securities, and those
Exchange  Securities  with  respect  to which any  Person  described  in Section
2.04(b)(A), (B) or (C) is the beneficial owner, may not be transferred except in


<PAGE>


compliance with the legend contained in Exhibit A unless otherwise determined by
the Corporation in accordance with applicable law. Upon any  distribution of the
Securities  following a Dissolution  Event,  the  Corporation  and the Debenture
Trustee shall enter into a  supplemental  indenture  pursuant to Section 9.01 to
provide  for the  transfer  restrictions  and  procedures  with  respect  to the
Securities  substantially  similar to those  contained in the Declaration to the
extent applicable in the circumstances existing at such time.

                  (ii) The Securities will be issued and may be transferred only
in blocks having an aggregate  principal amount of not less than $100,000 and in
multiples of $1,000 in excess thereof.  Any attempted transfer of the Securities
in a block having an aggregate  principal  amount of less than $100,000 shall be
deemed  to be  voided  and of no legal  effect  whatsoever.  Any such  purported
transferee  shall  be  deemed  not to be a  holder  of such  Securities  for any
purpose,  including,  but  not  limited  to the  receipt  of  payments  on  such
Securities,  and such purported  transferee  shall be deemed to have no interest
whatsoever in such Securities.

               (b) General  Provisions  Relating to Transfers and Exchanges.  To
permit  registrations of transfers and exchanges,  the Corporation shall execute
and the Debenture Trustee shall  authenticate  Definitive  Securities and Global
Securities  at the request of the security  registrar  for the  Securities.  All
Definitive  Securities and Global  Securities  issued upon any  registration  of
transfer or exchange of Definitive  Securities or Global Securities shall be the
valid obligations of the Corporation,  evidencing the same debt, and entitled to
the same benefits under this Indenture,  as the Definitive  Securities or Global
Securities surrendered upon such registration of transfer or exchange.

               No service charge shall be made to a holder for any  registration
of transfer  or  exchange,  but the  Corporation  may  require  payment of a sum
sufficient to cover any transfer tax or similar  governmental  charge payable in
connection therewith.

               The Corporation shall not be required to: (i) issue, register the
transfer of or exchange  Securities  during a period beginning at the opening of
business  15 days  before the day of mailing  of a notice of  prepayment  or any
notice of selection of Securities  for  prepayment  under Article XIV hereof and
ending at the close of business on the day of such mailing; or (ii) register the
transfer of or exchange any Security so selected for  prepayment  in whole or in
part, except the nonprepaid portion of any Security being prepaid in part.

               Prior to due  presentment  for the  registration of a transfer of
any  Security,  the  Debenture  Trustee,  the  Corporation  and any agent of the
Debenture Trustee or the Corporation may deem and treat the Person in whose name
any  Security is  registered  as the  absolute  owner of such  Security  for the
purpose of


<PAGE>


receiving  payment of  principal  of and  premium,  if any, and interest on such
Securities, and none of the Debenture Trustee, the Corporation and any agents of
the  Debenture  Trustee or the  Corporation  shall be  affected by notice to the
contrary.

                  (c) Exchange of Initial  Securities  for Exchange  Securities.
The Initial Securities may be exchanged for Exchange  Securities pursuant to the
terms of the Exchange  Offer.  The Debenture  Trustee shall make the exchange as
follows:

               The  Corporation  shall  present the  Debenture  Trustee  with an
Officers' Certificate certifying the following:

               (A)         upon  issuance  of  the  Exchange   Securities,   the
                           transactions  contemplated by the Exchange Offer have
                           been consummated; and

               (B)         the principal amount of Initial  Securities  properly
                           tendered in the Exchange  Offer that are  represented
                           by a Global Security, the principal amount of Initial
                           Securities  properly  tendered in the Exchange  Offer
                           that are  represented by Definitive  Securities,  the
                           name of each  holder of such  Definitive  Securities,
                           the  principal   amount  properly   tendered  in  the
                           Exchange  Offer by each such  holder and the name and
                           address to which  Definitive  Securities for Exchange
                           Securities shall be registered and sent for each such
                           holder.

               The  Debenture  Trustee,  upon  receipt  of  (i)  such  Officers'
Certificate,  (ii) an  Opinion of Counsel  (x) to the effect  that the  Exchange
Securities  have been  registered  under Section 5 of the Securities Act and the
Indenture has been qualified  under the Trust Indenture Act and (y) with respect
to the matters set forth in Section 3(q) of the  Registration  Rights  Agreement
and  (iii)  a  Corporation  Order,  shall  authenticate  (A) a  Global  Security
representing  Exchange  Securities  in aggregate  principal  amount equal to the
aggregate  principal  amount  of  Initial  Securities  represented  by a  Global
Security  indicated  in such  Officers'  Certificate  as  having  been  properly
tendered  and  (B)  Definitive   Securities   representing  Exchange  Securities
registered  in the names of, and in the  principal  amounts  indicated  in, such
Officers' Certificate.

               If the principal  amount of the Global  Security for the Exchange
Securities  is less than the  principal  amount of the Global  Security  for the
Initial  Securities,  the Debenture  Trustee shall make an  endorsement  on such
Global Security for Initial  Securities  indicating a reduction in the principal
amount represented thereby.

<PAGE>

               The Debenture  Trustee shall deliver such  Definitive  Securities
representing  Exchange  Securities  to the holders  thereof as indicated in such
Officers' Certificate.

               SECTION 2.08. Replacement Securities.

               If  any  mutilated  Security  is  surrendered  to  the  Debenture
Trustee,  or the Corporation and the Debenture Trustee receive evidence to their
satisfaction of the destruction,  loss or theft of any Security, the Corporation
shall issue and the Debenture Trustee shall authenticate a replacement  Security
if the Debenture Trustee's  requirements for replacements of Securities are met.
An  indemnity  bond must be  supplied by the holder  that is  sufficient  in the
judgment  of  the  Debenture   Trustee  and  the   Corporation  to  protect  the
Corporation,  the Debenture  Trustee,  any agent  thereof or any  authenticating
agent from any loss that any of them may suffer if a Security is  replaced.  The
Corporation or the Debenture  Trustee may charge for its expenses in replacing a
Security.

               Every  replacement  Security is an obligation of the  Corporation
and shall be  entitled  to all of the  benefits  of this  Indenture  equally and
proportionately with all other Securities duly issued hereunder.

               SECTION 2.09. Temporary Securities.

               Pending the preparation of Definitive Securities, the Corporation
may execute, and upon Corporation Order the Debenture Trustee shall authenticate
and  make  available  for  delivery,  temporary  Securities  that  are  printed,
lithographed,   typewritten,   mimeographed  or  otherwise  reproduced,  in  any
authorized denomination, substantially of the tenor of the Definitive Securities
in lieu  of  which  they  are  issued  and  with  such  appropriate  insertions,
omissions,  substitutions  and other  variations as the Officers  executing such
Securities may determine,  as conclusively  evidenced by their execution of such
Securities.

               If temporary  Securities are issued,  the Corporation shall cause
Definitive  Securities to be prepared without unreasonable delay. The Definitive
Securities  shall be  printed,  lithographed  or  engraved,  or  provided by any
combination  thereof,  or in  any  other  manner  permitted  by  the  rules  and
regulations  of any  applicable  securities  exchange,  all as determined by the
Officers  executing  such  Definitive  Securities.   After  the  preparation  of
Definitive  Securities,  the  temporary  Securities  shall be  exchangeable  for
Definitive  Securities upon surrender of the temporary  Securities at the office
or agency  maintained by the  Corporation  for such purpose  pursuant to Section
3.02 hereof,  without charge to the Holder.  Upon surrender for  cancellation of
any one or more temporary  Securities,  the Corporation  shall execute,  and the
Debenture  Trustee  shall  authenticate  and make  available  for  delivery,  in
exchange therefor the same aggregate  principal amount of


<PAGE>

Definitive  Securities of  authorized  denominations.  Until so  exchanged,  the
temporary  Securities  shall in all  respects be  entitled to the same  benefits
under this Indenture as Definitive Securities.

               SECTION 2.10. Cancellation.

               The  Corporation  at  any  time  may  deliver  Securities  to the
Debenture Trustee for cancellation.  The Debenture Trustee and no one else shall
cancel all  Securities  surrendered  for  registration  of  transfer,  exchange,
payment,  replacement  or  cancellation  and shall  retain or destroy  cancelled
Securities  in  accordance  with its  normal  practices  (subject  to the record
retention  requirement of the Exchange Act) unless the Corporation  directs them
to be returned to it. The  Corporation  may not issue new  Securities to replace
Securities  that have been  prepaid or paid or that have been  delivered  to the
Debenture Trustee for cancellation.

               SECTION 2.11. Defaulted Interest.

               Any  interest  on  any  Security  that  is  payable,  but  is not
punctually  paid or duly  provided  for, on any  Interest  Payment  Date (herein
called  "Defaulted  Interest") shall forthwith cease to be payable to the holder
on the relevant  regular  record date by virtue of having been such holder;  and
such Defaulted  Interest shall be paid by the Corporation,  at its election,  as
provided in clause (a) or clause (b) below:

               (a) The Corporation may make payment of any Defaulted Interest on
         Securities  to the  Persons in whose  names such  Securities  (or their
         respective  Predecessor  Securities)  are  registered  at the  close of
         business on a special  record  date for the  payment of such  Defaulted
         Interest, which shall be fixed in the following manner: the Corporation
         shall  notify  the  Debenture  Trustee  in  writing  of the  amount  of
         Defaulted  Interest  proposed to be paid on each such  Security and the
         date of the  proposed  payment,  and at the same  time the  Corporation
         shall  deposit with the  Debenture  Trustee an amount of money equal to
         the aggregate  amount  proposed to be paid in respect of such Defaulted
         Interest  or shall  make  arrangements  satisfactory  to the  Debenture
         Trustee for such  deposit  prior to the date of the  proposed  payment,
         such money when  deposited  to be held in trust for the  benefit of the
         Persons entitled to such Defaulted Interest as in this clause provided.
         Thereupon the Debenture Trustee shall fix a special record date for the
         payment of such Defaulted  Interest which shall not be more than 15 nor
         less than 10 days  prior to the date of the  proposed  payment  and not
         less than 10 days  after the  receipt by the  Debenture  Trustee of the
         notice of the proposed  payment.  The Debenture  Trustee shall promptly
         notify the Corporation of such special record date and, in the name and
         at the expense of the  Corporation,  shall cause notice of the proposed
         payment of such Defaulted Interest and the


<PAGE>

         special record date therefor to be mailed, first class postage prepaid,
         to each  Securityholder  at his or her  address  as it  appears  in the
         Security  Register,  not less than 10 days prior to such special record
         date. Notice of the proposed payment of such Defaulted Interest and the
         special  record date  therefor  having been mailed as  aforesaid,  such
         Defaulted  Interest  shall be paid to the  Persons in whose  names such
         Securities (or their respective Predecessor  Securities) are registered
         on such special record date and shall be no longer payable  pursuant to
         the following clause (b).

               (b) The Corporation may make payment of any Defaulted Interest on
         any  Securities  in any other lawful manner not  inconsistent  with the
         requirements of any securities exchange on which such Securities may be
         listed,  and upon such notice as may be required by such exchange,  if,
         after notice given by the  Corporation to the Debenture  Trustee of the
         proposed payment pursuant to this clause,  such manner of payment shall
         be deemed practicable by the Debenture Trustee.

               SECTION 2.12. CUSIP Numbers.

               The Corporation in issuing the Securities may use "CUSIP" numbers
(if then generally in use), and, if so, the Debenture  Trustee shall use "CUSIP"
numbers in notices of prepayment as a convenience to Securityholders;  provided,
however, that any such notice may state that no representation is made as to the
correctness  of such numbers either as printed on the Securities or as contained
in any notice of a prepayment  and that reliance may be placed only on the other
identification numbers printed on the Securities,  and any such prepayment shall
not be affected by any defect in or omission of such  numbers.  The  Corporation
will promptly notify the Debenture Trustee of any change in the CUSIP numbers.


                                   ARTICLE III
                     PARTICULAR COVENANTS OF THE CORPORATION

               SECTION 3.01. Payment of Principal, Premium and Interest.

               The  Corporation  covenants  and  agrees  for the  benefit of the
holders of the  Securities  that it will duly and  punctually pay or cause to be
paid the principal of and premium, if any, and interest on the Securities at the
place,  at  the  respective  times  and  in  the  manner  provided  herein.  The
Corporation  further  covenants to pay any and all amounts due in respect of the
Securities,  including, without limitation,  Additional Sums, as may be required
pursuant to Section 2.06(c), Liquidated Damages, if any, on the dates and in the
manner required under the Registration Rights Agreement and Compounded Interest,
as may be required pursuant to Section 16.01.

<PAGE>

               SECTION 3.02. Offices for Notices and Payments, etc.

               So  long  as  any  of  the  Securities  remain  outstanding,  the
Corporation will maintain in Wilmington,  Delaware an office or agency where the
Securities  may be  presented  for  payment,  an  office  or  agency  where  the
Securities may be presented for  registration of transfer and for exchange as in
this Indenture  provided and an office or agency where notices and demands to or
upon the  Corporation  in respect of the  Securities  or this  Indenture  may be
served. The Corporation will give to the Debenture Trustee written notice of the
location  of any such  office or agency and of any change of  location  thereof.
Until  otherwise  designated from time to time by the Corporation in a notice to
the Debenture  Trustee,  any such office or agency for all of the above purposes
shall be the Principal Office of the Debenture Trustee.  In case the Corporation
shall fail to  maintain  any such  office or agency in  Wilmington,  Delaware or
shall fail to give such notice of the  location or of any change in the location
thereof,  presentations and demands may be made and notices may be served at the
Principal Office of the Debenture Trustee.

               In  addition to any such office or agency,  the  Corporation  may
from time to time designate one or more offices or agencies outside  Wilmington,
Delaware where the Securities may be presented for payment,  for registration of
transfer  and for  exchange  and  where  notices  and  demands  to or  upon  the
Corporation  in respect of the Securities or this Indenture may be served in the
manner  provided in this  Indenture,  and the  Corporation may from time to time
rescind such  designation,  as the  Corporation may deem desirable or expedient;
provided,  however,  that no such  designation or rescission shall in any manner
relieve the  Corporation of its obligation to maintain any such office or agency
in Wilmington,  Delaware for the purposes above mentioned.  The Corporation will
give to the Debenture  Trustee prompt written notice of any such  designation or
rescission thereof.

               SECTION 3.03. Appointments   to   Fill  Vacancies   in  Debenture
                             Trustee' Office.

               The Corporation, whenever necessary to avoid or fill a vacancy in
the office of Debenture Trustee, will appoint, in the manner provided in Section
6.10,  a  Debenture  Trustee,  so that there  shall at all times be a  Debenture
Trustee hereunder.

               SECTION 3.04. Provision as to Paying Agent.

               (a)   If the Corporation  shall appoint a paying agent other than
                     the Debenture  Trustee with respect to the  Securities,  it
                     will cause


<PAGE>

                     such paying  agent to execute and deliver to the  Debenture
                     Trustee an  instrument in which such agent shall agree with
                     the  Debenture  Trustee,  subject to the  provision of this
                     Section 3.04,

                     (1)   that it will hold all sums  held by it as such  agent
                           for the payment of the  principal of and premium,  if
                           any, or interest on the Securities (whether such sums
                           have  been  paid to it by the  Corporation  or by any
                           other  obligor  on the  Securities)  in trust for the
                           benefit of the holders of the Securities; and

                     (2)   that it will give the Debenture Trustee notice of any
                           failure by the  Corporation  (or by any other obligor
                           on  the  Securities)  to  make  any  payment  of  the
                           principal  of  and  premium  or  interest  (including
                           Additional Sums and Compounded Interest,  if any) and
                           Liquidated  Damages,  if any, on the Securities  when
                           the same shall be due and payable.

               (b)   If the  Corporation  shall act as its own paying agent,  it
                     will,  on or before each due date of the  principal  of and
                     premium, if any, or interest on the Securities,  set aside,
                     segregate  and hold in trust for the benefit of the holders
                     of the Securities a sum  sufficient to pay such  principal,
                     premium or  interest  so  becoming  due and will notify the
                     Debenture Trustee of any failure to take such action and of
                     any  failure by the  Corporation  (or by any other  obligor
                     under the  Securities) to make any payment of the principal
                     of and premium,  if any, or interest on the Securities when
                     the same shall become due and payable.

               (c)   Anything   in   this   Section   3.04   to   the   contrary
                     notwithstanding,  the Corporation may, at any time, for the
                     purpose of  obtaining a  satisfaction  and  discharge  with
                     respect  to the  Securities  hereunder,  or for  any  other
                     reason,  pay or cause to be paid to the  Debenture  Trustee
                     all sums held in trust for such Securities by the Debenture
                     Trustee or any paying agent hereunder,  as required by this
                     Section 3.04, such sums to be held by the Debenture Trustee
                     upon the trusts herein contained.

               (d)   Anything   in   this   Section   3.04   to   the   contrary
                     notwithstanding,  the  agreement  to hold  sums in trust as
                     provided in this Section 3.04 is subject to Sections  11.03
                     and 11.04.

               SECTION 3.05. Certificate to Debenture Trustee.

<PAGE>

               The  Corporation  will  deliver  to the  Debenture  Trustee on or
before 120 days after the end of each fiscal year in each year,  commencing with
the first fiscal year ending after the date hereof,  so long as  Securities  are
outstanding  hereunder,  an Officers'  Certificate,  one of the signers of which
shall be the principal  executive,  principal financial or principal  accounting
officer of the Corporation, stating that in the course of the performance by the
signers of their duties as officers of the Corporation  they would normally have
knowledge of any Default by the  Corporation in the performance of any covenants
contained herein, stating whether or not they have knowledge of any such Default
and, if so, specifying each such Default of which the signers have knowledge and
the nature thereof.

               SECTION 3.06. Compliance with Consolidation Provisions.

               The  Corporation  will not,  while any of the  Securities  remain
outstanding,  consolidate  with, or merge into, or merge into itself, or sell or
convey all or  substantially  all of its property to any other Person unless the
provisions of Article X hereof are complied with.

               SECTION 3.07. Limitation on Dividends.

               The  Corporation  will not (i)  declare or pay any  dividends  or
distributions on, or redeem,  purchase,  acquire,  or make a liquidation payment
with respect to, any of the  Corporation's  capital stock, (ii) make any payment
of  principal  of or premium,  if any, or  interest on or repay,  repurchase  or
redeem any debt securities of the Corporation  (including Other Debentures) that
rank pari passu with or junior in right of  payment to the  Securities  or (iii)
make any  guarantee  payments  with  respect to any  guarantee  (other  than the
Capital  Securities  Guarantee) by the Corporation of the debt securities of any
Subsidiary of the  Corporation  (including  Other  Guarantees) if such guarantee
ranks pari passu  with or junior in right of  payment to the  Securities  (other
than (a) dividends or distributions in shares of, or options, warrants or rights
to subscribe for or purchase  shares of, Common Stock,  (b) any declaration of a
dividend in connection with the  implementation of a stockholder's  rights plan,
or the issuance of stock under any such plan in the future, or the redemption or
repurchase  of  any  such  rights  pursuant  thereto,  (c)  as  a  result  of  a
reclassification  of  the  Corporation's   capital  stock  or  the  exchange  or
conversion of one class or series of the Corporation's capital stock for another
class  or  series  of the  Corporation's  capital  stock,  (d) the  purchase  of
fractional  interests in shares of the  Corporation's  capital stock pursuant to
the  conversion  or exchange  provisions  of such capital  stock or the security
being  converted or exchanged  and (e)  purchases of Common Stock related to the
issuance of Common  Stock or rights  under any of the  Corporation's  benefit or
compensation  plans  for its  directors,  officers  or  employees  or any of the
Corporation's dividend reinvestment plans), if at such time (1) there shall have
occurred any event of


<PAGE>

which the Corporation has actual  knowledge that (a) is a Default or an Event of
Default  and (b) in  respect  of which  the  Corporation  shall  not have  taken
reasonable  steps  to cure,  (2) if such  Securities  are  held by the  Property
Trustee,  the Corporation shall be in default with respect to its payment of any
obligations under the Capital Securities  Guarantee or (3) the Corporation shall
have given  notice of its election to exercise its right to commence an Extended
Interest  Payment  Period and shall not have  rescinded  such  notice,  and such
Extended  Interest Payment Period or any extension  thereof shall have commenced
and be continuing.

               SECTION 3.08. Covenants as to TeleBanc Capital Trust

               In the event  Securities  are issued to the Trust or a trustee of
such trust in connection with the issuance of Trust Securities by the Trust, for
so long as such Trust Securities  remain  outstanding,  the Corporation (i) will
maintain  100%  direct or indirect  ownership  of the Common  Securities  of the
Trust;  provided,  however,  that any  successor of the  Corporation,  permitted
pursuant to Article X, may succeed to the Corporation's ownership of such Common
Securities, (ii) will use commercially reasonable efforts to cause the Trust (a)
to  remain a  business  trust,  except  in  connection  with a  distribution  of
Securities to the holders of Trust  Securities in liquidation of the Trust,  the
redemption  of all of the Trust  Securities  of the Trust,  or certain  mergers,
consolidations or amalgamations,  each as permitted by the Declaration,  and (b)
to otherwise continue to be classified as a grantor trust and not an association
taxable as a corporation  for United States federal  income tax purposes,  (iii)
will use  commercially  reasonable  efforts  to cause  each  holder of the Trust
Securities  to be  treated as owning an  undivided  beneficial  interest  in the
Securities  and (iv) will not cause,  as sponsor  of the  Trust,  or permit,  as
holder of the Common Securities,  the dissolution,  winding-up or termination of
the Trust, except as provided in the Declaration.

               SECTION 3.09. Payment of Expenses.

               In  connection  with  the  offering,  sale  and  issuance  of the
Securities to the Trust and in connection with the sale of the Trust  Securities
by the Trust, the  Corporation,  in its capacity as borrower with respect to the
Securities, shall:

               (a) pay all costs and expenses relating to the offering, sale and
issuance of the  Securities,  including  commissions  to the  initial  purchaser
payable pursuant to the Purchase Agreement, fees and expenses in connection with
any Exchange Offer, filing of a shelf registration  statement or other action to
be taken pursuant to the  Registration  Rights Agreement and compensation of the
Debenture Trustee in accordance with the provisions of Section 6.06;

               (b) pay all costs and expenses of the Trust  (including,  but not
limited to, costs and expenses  relating to the  organization of the Trust,  the
offering,


<PAGE>

sale and issuance of the Trust Securities (including  commissions to the initial
purchaser  in  connection  therewith),  the fees and  expenses  of the  Property
Trustee  and the  Delaware  Trustee,  the costs  and  expenses  relating  to the
operation  of the Trust,  including  without  limitation,  costs and expenses of
accountants,  attorneys,  statistical  or  bookkeeping  services,  expenses  for
printing and engraving and computing or accounting  equipment,  paying agent(s),
registrar(s),  transfer  agent(s),  duplicating,  travel and telephone and other
telecommunications  expenses and costs and expenses  incurred in connection with
the acquisition, financing, and disposition of assets of the Trust;

               (c)  be  primarily  and  fully  liable  for  any  indemnification
obligations arising with respect to the Declaration;

               (d) pay any and all taxes (other than United  States  withholding
taxes  attributable to the Trust or its assets) and all  liabilities,  costs and
expenses with respect to such taxes of the Trust; and

               (e) pay all other fees,  expenses,  debts and obligations  (other
than in respect of the Trust Securities) related to the Trust.

               SECTION 3.10. Payment Upon Resignation or Removal.

               Upon  termination of this Indenture or the removal or resignation
of the Debenture Trustee,  unless otherwise stated, the Corporation shall pay to
the  Debenture  Trustee  all  amounts  accrued  and  owing  to the  date of such
termination,  removal or resignation. Upon termination of the Declaration or the
removal or resignation of the Delaware Trustee or the Property  Trustee,  as the
case may be, pursuant to Section 5.7 of the Declaration,  the Corporation  shall
pay to the  Delaware  Trustee or the Property  Trustee,  as the case may be, all
amounts  accrued  and  owing  to  the  date  of  such  termination,  removal  or
resignation.


                                   ARTICLE IV
                       SECURITYHOLDERS' LISTS AND REPORTS
                   BY THE CORPORATION AN THE DEBENTURE TRUSTEE

               SECTION 4.01. Securityholders' Lists.

               The  Corporation  covenants  and agrees  that it will  furnish or
cause to be furnished to the Debenture Trustee:

               (a)   on a semi-annual  basis on each regular record date for the
                     Securities,  a list, in such form as the Debenture  Trustee
                     may


<PAGE>

                     reasonably  require,  of the  names  and  addresses  of the
                     Securityholders as of such record date; and

               (b)   at such other times as the Debenture Trustee may request in
                     writing,   within  30  days   after  the   receipt  by  the
                     Corporation,  of any such  request,  a list of similar form
                     and content as of a date not more than 15 days prior to the
                     time such list is furnished,

               except  that,  no such  lists  need be  furnished  so long as the
               Debenture  Trustee  is in  possession  thereof  by  reason of its
               acting as security registrar for the Securities.

               SECTION 4.02. Preservation and Disclosure of Lists.

               (a)   The Debenture Trustee shall preserve,  in as current a form
                     as is reasonably  practicable,  all  information  as to the
                     names and  addresses of the holders of the  Securities  (1)
                     contained  in  the  most  recent  list  furnished  to it as
                     provided  in  Section  4.01  or (2)  received  by it in the
                     capacity of security  registrar  (if so acting)  hereunder.
                     The Debenture  Trustee may destroy any list furnished to it
                     as provided in Section  4.01 upon  receipt of a new list so
                     furnished.

               (b)   In case three or more  holders of  Securities  (hereinafter
                     referred  to as  "applicants")  apply  in  writing  to  the
                     Debenture  Trustee  and  furnish to the  Debenture  Trustee
                     reasonable  proof  that  each  such  applicant  has owned a
                     Security for a period of at least six months  preceding the
                     date of such application,  and such application states that
                     the applicants  desire to communicate with other holders of
                     Securities or with holders of all  Securities  with respect
                     to their rights under this  Indenture and is accompanied by
                     a copy of the form of proxy  or other  communication  which
                     such  applicants  propose to transmit,  then the  Debenture
                     Trustee  shall within 5 Business  Days after the receipt of
                     such application, at its election, either:

                          (1)  afford such applicants  access to the information
                               preserved at the time by the Debenture Trustee in
                               accordance  with the provisions of subsection (a)
                               of this Section 4.02, or

                          (2)  inform  such  applicants  as to  the  approximate
                               number of holders of all  Securities  whose names
                               and addresses appear in the information preserved



<PAGE>

                               at  the  time  by  the   Debenture   Trustee   in
                               accordance  with the provisions of subsection (a)
                               of this Section 4.02,  and as to the  approximate
                               cost of mailing to such  Securityholders the form
                               of  proxy  or   other   communication,   if  any,
                               specified in such application.

                          If the  Debenture  Trustee  shall  elect not to afford
                     such applicants access to such  information,  the Debenture
                     Trustee shall, upon the written request of such applicants,
                     mail to each  Securityholder  whose name and address appear
                     in the  information  preserved at the time by the Debenture
                     Trustee in accordance with the provisions of subsection (a)
                     of this  Section  4.02 a copy of the form of proxy or other
                     communication  which  is  specified  in such  request  with
                     reasonable  promptness  after  a  tender  to the  Debenture
                     Trustee of the  material  to be mailed and of  payment,  or
                     provision for the payment,  of the  reasonable  expenses of
                     mailing,  unless  within  five  Business  Days  after  such
                     tender, the Debenture Trustee shall mail to such applicants
                     and file with the  Commission,  together with a copy of the
                     material to be mailed,  a written  statement  to the effect
                     that, in the opinion of the Debenture Trustee, such mailing
                     would be contrary to the best  interests  of the holders of
                     Securities or would be in violation of applicable law. Such
                     written  statement shall specify the basis of such opinion.
                     If the Commission, after opportunity for a hearing upon the
                     objections  specified  in the written  statement  so filed,
                     shall  enter  an  order  refusing  to  sustain  any of such
                     objections  or if,  after the entry of an order  sustaining
                     one or more of such objections,  the Commission shall find,
                     after  notice and  opportunity  for  hearing,  that all the
                     objections  so  sustained  have been met and shall enter an
                     order so declaring, the Debenture Trustee shall mail copies
                     of  such   material  to  all  such   Securityholders   with
                     reasonable promptness after the entry of such order and the
                     renewal of such tender;  otherwise  the  Debenture  Trustee
                     shall  be  relieved  of any  obligation  or  duty  to  such
                     applicants respecting their application.

               (c)   Each and  every  holder of  Securities,  by  receiving  and
                     holding  the  same,  agrees  with the  Corporation  and the
                     Debenture  Trustee  that  neither the  Corporation  nor the
                     Debenture  Trustee  nor  any  paying  agent  shall  be held
                     accountable  by  reason  of  the  disclosure  of  any  such
                     information as to the names and addresses of the holders of
                     Securities in accordance  with the provisions of subsection
                     (b) of this  Section  4.02,  regardless  of the


<PAGE>

                     source from which such  information  was derived,  and that
                     the  Debenture  Trustee  shall not be held  accountable  by
                     reason of mailing any  material  pursuant to a request made
                     under said subsection (b).

               SECTION 4.03.     Reports by the Corporation.

               (a)   The  Corporation  covenants  and  agrees  to file  with the
                     Debenture  Trustee,  within 15 days after the date on which
                     the  Corporation  is  required  to file the  same  with the
                     Commission,  copies  of  the  annual  reports  and  of  the
                     information, documents and other reports (or copies of such
                     portions of any of the  foregoing  as said  Commission  may
                     from time to time by rules and regulations prescribe) which
                     the Corporation may be required to file with the Commission
                     pursuant  to Section 13 or  Section  15(d) of the  Exchange
                     Act;  or,  if the  Corporation  is  not  required  to  file
                     information,  documents  or reports  pursuant  to either of
                     such  sections,  then to provide to the Debenture  Trustee,
                     such  of  the  supplementary   and  periodic   information,
                     documents  and  reports  which  would  have  been  required
                     pursuant to Section 13 of the  Exchange Act in respect of a
                     security  listed and  registered  on a national  securities
                     exchange  as may be  prescribed  from  time to time in such
                     rules and regulations.

               (b)   The  Corporation  covenants  and  agrees  to file  with the
                     Debenture  Trustee and the  Commission,  in accordance with
                     the rules and  regulations  prescribed from time to time by
                     said Commission, such additional information, documents and
                     reports with respect to compliance by the Corporation  with
                     the conditions and covenants provided for in this Indenture
                     as may be  required  from  time to time by such  rules  and
                     regulations.

               (c)   The Corporation covenants and agrees to transmit by mail to
                     all holders of  Securities,  as the names and  addresses of
                     such holders appear upon the Security  Register,  within 30
                     days after the filing  thereof with the Debenture  Trustee,
                     such  summaries of any  information,  documents and reports
                     required  to  be  filed  by  the  Corporation  pursuant  to
                     subsections  (a)  and (b) of  this  Section  4.03 as may be
                     required by rules and  regulations  prescribed from time to
                     time by the Commission.

               (d)   Delivery of such reports,  information and documents to the
                     Debenture  Trustee is for  informational  purposes only and
                     the


<PAGE>

                     Debenture  Trustee's  receipt of such shall not  constitute
                     constructive notice of any information contained therein or
                     determinable from information contained therein,  including
                     the  Corporation's  compliance  with  any of its  covenants
                     hereunder (as to which the Debenture Trustee is entitled to
                     rely exclusively on Officers' Certificates).

               (e)   So  long  as is  required  for  an  offer  or  sale  of the
                     Securities  to  qualify  for an  exemption  under Rule 144A
                     under the  Securities  Act,  the  Corporation  shall,  upon
                     request,  provide the information required by clause (d)(4)
                     thereunder to each  Securityholder  and to each  beneficial
                     owner and prospective purchaser of Securities identified by
                     each Securityholder of Restricted  Securities,  unless such
                     information  is  furnished  to the  Commission  pursuant to
                     Section 13 or 15(d) of the Exchange Act.

               SECTION 4.04. Reports by the Debenture Trustee.

               (a)   The  Debenture  Trustee shall  transmit to  Securityholders
                     such  reports  concerning  the  Debenture  Trustee  and its
                     actions under this Indenture as may be required pursuant to
                     the Trust  Indenture  Act at the  times  and in the  manner
                     provided pursuant thereto. If required by Section 313(a) of
                     the Trust  Indenture  Act,  the  Debenture  Trustee  shall,
                     within  sixty days after each June 1 following  the date of
                     this  Indenture,   commencing  June  1,  1998,  deliver  to
                     Securityholders  a brief  report,  dated as of such June 1,
                     which complies with the provisions of such Section 313(a).

               (b)   A copy of  each  such  report  shall,  at the  time of such
                     transmission to Securityholders,  be filed by the Debenture
                     Trustee with each stock  exchange,  if any,  upon which the
                     Securities  are listed,  with the  Commission  and with the
                     Corporation.  The  Corporation  will  promptly  notify  the
                     Debenture  Trustee  when the  Securities  are listed on any
                     stock exchange.


                                    ARTICLE V
                        REMEDIES OF THE DEBENTURE TRUSTEE
                     AND SECURITYHOLDERS ON EVENT OF DEFAULT

               SECTION 5.01. Events of Default.


<PAGE>

               One or more of the following  events of default shall  constitute
an Event of Default hereunder (whatever the reason for such Event of Default and
whether it shall be voluntary or  involuntary or be effected by operation of law
or pursuant to any judgment,  decree or order of any court or any order, rule or
regulation of any administrative or governmental body):

               (a)   default  in  the   payment  of  any   interest   (including
                     Compounded   Interest  and  Additional  Sums,  if  any)  or
                     Liquidated  Damages, if any, on the Securities or any Other
                     Debentures  when due, and continuance of such default for a
                     period  of  30  days;  provided,   however,  that  a  valid
                     extension of an interest  payment period by the Corporation
                     in  accordance  with the terms hereof or thereof  shall not
                     constitute  a default in the payment of  interest  for this
                     purpose;  or

               (b)   default in the payment of any principal of (or premium,  if
                     any, on) the Securities or any Other  Debentures  when due,
                     whether at maturity,  upon  prepayment,  by  declaration of
                     acceleration of maturity or otherwise; or

               (c)   default in the performance,  or breach,  of any covenant or
                     warranty of the Corporation in this Indenture (other than a
                     covenant  or  warranty  a default in whose  performance  or
                     whose  breach is  elsewhere  in this  Section  specifically
                     dealt with),  and continuance of such default or breach for
                     a  period  of 90  days  after  there  has  been  given,  by
                     registered  or certified  mail, to the  Corporation  by the
                     Debenture  Trustee or to the  Corporation and the Debenture
                     Trustee  by  the  holders  of at  least  25%  in  aggregate
                     principal  amount of the  outstanding  Securities a written
                     notice  specifying  such default or breach and requiring it
                     to be remedied and stating that such notice is a "Notice of
                     Default" hereunder; or

               (d)   a court having  jurisdiction  in the premises shall enter a
                     decree or order for relief in respect of the Corporation in
                     an  involuntary  case  under  any  applicable   bankruptcy,
                     insolvency or other similar law now or hereafter in effect,
                     or appointing a receiver, liquidator,  assignee, custodian,
                     trustee,   sequestrator   (or  similar   official)  of  the
                     Corporation or for any substantial part of its property, or
                     ordering the  winding-up or  liquidation of its affairs and
                     such decree or order shall  remain  unstayed  and in effect
                     for a period of 90 consecutive days; or


<PAGE>

               (e)   the  Corporation  shall commence a voluntary case under any
                     applicable bankruptcy,  insolvency or other similar law now
                     or  hereafter in effect,  shall  consent to the entry of an
                     order for relief in an involuntary case under any such law,
                     or shall consent to the appointment of or taking possession
                     by a receiver,  liquidator,  assignee,  trustee, custodian,
                     sequestrator (or other similar official) of the Corporation
                     or of any substantial  part of its property,  or shall make
                     any general  assignment  for the benefit of  creditors,  or
                     shall fail generally to pay its debts as they become due.

               If an Event of Default  with  respect to  Securities  at the time
outstanding  occurs and is  continuing,  then in every  such case the  Debenture
Trustee or the holders of not less than 25% in aggregate principal amount of the
Securities then  outstanding may declare the principal  amount of all Securities
to be due and  payable  immediately,  by a notice in writing to the  Corporation
(and to the  Debenture  Trustee  if  given  by the  holders  of the  outstanding
Securities), and upon any such declaration the same shall become immediately due
and payable.

               The foregoing  provisions,  however, are subject to the condition
that if, at any time after the  principal of the  Securities  shall have been so
declared due and  payable,  and before any judgment or decree for the payment of
the moneys due shall have been obtained or entered as hereinafter provided,  (i)
the  Corporation  shall pay or shall  deposit with the  Debenture  Trustee a sum
sufficient to pay (A) all matured installments of interest (including Compounded
Interest and Additional Sums, if any) and Liquidated Damages, if any, on all the
Securities  and the principal of and premium,  if any, on any and all Securities
which shall have become due otherwise than by  acceleration  (with interest upon
such  principal  and  premium,  if any,  and, to the extent that payment of such
interest  is  enforceable  under  applicable  law,  on overdue  installments  of
interest,  at the same rate as the rate of interest  specified in the Securities
to the  date of such  payment  or  deposit)  and (B)  such  amount  as  shall be
sufficient  to  cover  compensation  due  to  the  Debenture  Trustee  and  each
predecessor Debenture Trustee,  their respective agents,  attorneys and counsel,
pursuant  to Section  6.06,  and (ii) any and all  Events of  Default  under the
Indenture,  other than the non-payment of the principal of the Securities  which
shall have become due solely by such  declaration  of  acceleration,  shall have
been cured, waived or otherwise remedied as provided herein, then, in every such
case, the holders of a majority in aggregate  principal amount of the Securities
then  outstanding,  by written  notice to the  Corporation  and to the Debenture
Trustee,  may rescind and annul such  declaration and its  consequences,  but no
such waiver or  rescission  and  annulment  shall  extend to or shall affect any
subsequent default or shall impair any right consequent thereon.


<PAGE>

               In case the Debenture Trustee shall have proceeded to enforce any
right under this Indenture and such proceedings  shall have been discontinued or
abandoned  because of such  rescission  or  annulment or for any other reason or
shall have been determined adversely to the Debenture Trustee, then and in every
such  case  the  Corporation,  the  Debenture  Trustee  and the  holders  of the
Securities shall be restored  respectively to their several positions and rights
hereunder, and all rights, remedies and powers of the Corporation, the Debenture
Trustee  and the  holders of the  Securities  shall  continue  as though no such
proceeding had been taken.

               SECTION 5.02. Payment of Securities on Default; Suit Therefor.

               The Corporation  covenants that (a) in case default shall be made
in the payment of any installment of interest (including Compounded Interest and
Additional  Sums,  if  any)  and  Liquidated  Damages,  if  any,  on  any of the
Securities  as and when the same shall become due and payable,  and such default
shall have  continued  for a period of 30 days,  or (b) in case default shall be
made in the  payment  of the  principal  of or  premium,  if any,  on any of the
Securities  as and when the same shall have become due and  payable,  whether at
maturity of the  Securities or upon  prepayment or by  declaration or otherwise,
then,  upon demand of the Debenture  Trustee,  the  Corporation  will pay to the
Debenture Trustee,  for the benefit of the holders of the Securities,  the whole
amount that then shall have become due and  payable on all such  Securities  for
principal and premium,  if any, or interest  (including  Compounded Interest and
Additional  Sums, if any) and Liquidated  Damages,  if any, or both, as the case
may be, with  interest upon the overdue  principal and premium,  if any, and (to
the extent that payment of such interest is  enforceable  under  applicable  law
and, if the Securities are held by the Trust or a trustee of such trust, without
duplication  of any other  amounts  paid by the Trust or a  trustee  in  respect
thereof)  upon  the  overdue  installments  of  interest  (including  Compounded
Interest and  Additional  Sums, if any) and Liquidated  Damages,  if any, at the
rate borne by the Securities;  and, in addition thereto,  such further amount as
shall be sufficient to cover the costs and expenses of collection, including the
reasonable  compensation  to the Debenture  Trustee,  its agents,  attorneys and
counsel,  and any other amount due to the Debenture  Trustee pursuant to Section
6.06.

               In case the Corporation  shall fail forthwith to pay such amounts
upon such demand,  the Debenture  Trustee,  in its own name and as trustee of an
express  trust,  shall be entitled and  empowered  to  institute  any actions or
proceedings  at law or in  equity  for  the  collection  of the  sums so due and
unpaid,  and may  prosecute  any such action or  proceeding to judgment or final
decree,  and  may  enforce  any  such  judgment  or  final  decree  against  the
Corporation  or any other  obligor on the  Securities  and collect in the manner
provided by law out of the property of the


<PAGE>

Corporation  or any other  obligor on the  Securities,  wherever  situated,  the
moneys adjudged or decreed to be payable.

               In case there shall be pending  proceedings for the bankruptcy or
for the reorganization of the Corporation or any other obligor on the Securities
under Title 11, United States Code,  or any other  applicable  law, or in case a
receiver  or  trustee  shall  have  been  appointed  for  the  property  of  the
Corporation or such other obligor,  or in the case of any other similar judicial
proceedings relative to the Corporation or other obligor upon the Securities, or
to the  creditors  or property of the  Corporation  or such other  obligor,  the
Debenture Trustee, irrespective of whether the principal of the Securities shall
then be due and payable as therein  expressed or by declaration or otherwise and
irrespective  of  whether  the  Debenture  Trustee  shall  have made any  demand
pursuant  to the  provisions  of  this  Section  5.02,  shall  be  entitled  and
empowered, by intervention in such proceedings or otherwise, to file and prove a
claim or claims for the whole amount of principal and interest  owing and unpaid
in respect of the Securities and, in case of any judicial  proceedings,  to file
such  proofs of claim  and other  papers or  documents  as may be  necessary  or
advisable in order to have the claims of the Debenture  Trustee  (including  any
claim for  amounts  due to the  Debenture  Trustee  pursuant to 6.06) and of the
Securityholders allowed in such judicial proceedings relative to the Corporation
or any other obligor on the  Securities,  or to the creditors or property of the
Corporation  or such other  obligor,  unless  prohibited by  applicable  law and
regulations,  to vote on behalf of the holders of the Securities in any election
of a trustee or a standby trustee in arrangement, reorganization, liquidation or
other  bankruptcy  or  insolvency   proceedings  or  person  performing  similar
functions in  comparable  proceedings,  and to collect and receive any moneys or
other property payable or deliverable on any such claims,  and to distribute the
same after the deduction of its charges and expenses; and any receiver, assignee
or trustee in bankruptcy or  reorganization  is hereby authorized by each of the
Securityholders  to make such  payments to the  Debenture  Trustee,  and, in the
event that the  Debenture  Trustee  shall consent to the making of such payments
directly to the Securityholders, to pay to the Debenture Trustee such amounts as
shall be sufficient to cover reasonable  compensation to the Debenture  Trustee,
each predecessor  Debenture Trustee and their respective  agents,  attorneys and
counsel,  and all other amounts due to the Debenture Trustee pursuant to Section
6.06.

               Nothing  herein  contained  shall be construed  to authorize  the
Debenture Trustee to authorize or consent to or accept or adopt on behalf of any
Securityholder   any  plan  of   reorganization,   arrangement,   adjustment  or
composition  affecting the  Securities or the rights of any holder thereof or to
authorize  the  Debenture  Trustee  to  vote  in  respect  of the  claim  of any
Securityholder in any such proceeding.


<PAGE>

               All  rights  of  action  and  of  asserting   claims  under  this
Indenture,  or under any of the  Securities,  may be enforced  by the  Debenture
Trustee  without the  possession  of any of the  Securities,  or the  production
thereof on any trial or other proceeding relative thereto,  and any such suit or
proceeding  instituted by the Debenture Trustee shall be brought in its own name
as trustee of an express  trust,  and any recovery of judgment  shall be for the
ratable benefit of the holders of the Securities.

               In any proceedings brought by the Debenture Trustee (and also any
proceedings  involving the  interpretation of any provision of this Indenture to
which the Debenture  Trustee shall be a party),  the Debenture  Trustee shall be
held to  represent  all the  holders  of the  Securities,  and it  shall  not be
necessary to make any holders of the Securities parties to any such proceedings.

               SECTION  5.03. Application of Moneys Collected
                              by Debenture Trustee.

               Any moneys collected by the Debenture Trustee shall be applied in
the following order, at the date or dates fixed by the Debenture Trustee for the
distribution of such moneys,  upon  presentation of the Securities in respect of
which  moneys have been  collected,  and stamping  thereon the payment,  if only
partially paid, and upon surrender thereof if fully paid:

               First:  To the  payment  of  costs  and  expenses  of  collection
applicable to the Securities and all other amounts due to the Debenture  Trustee
under Section 6.06;

               Second:  To  the  payment  of  all  Senior  Indebtedness  of  the
Corporation if and to the extent required by Article XV;

               Third:  To the  payment of the  amounts  then due and unpaid upon
Securities  for  principal  of (and  premium,  if any) and  interest  (including
Compounded Interest and Additional Sums, if any) and Liquidated Damages, if any,
on the  Securities,  in respect of which or for the  benefit of which  money has
been collected,  ratably,  without preference of priority of any kind, according
to the amounts due on such  Securities for principal  (and premium,  if any) and
interest, respectively; and

               Fourth: To the Corporation.

               SECTION 5.04. Proceedings by Securityholders.

               No holder of any Security shall have any right by virtue of or by
availing of any  provision of this  Indenture to institute  any suit,  action or
proceeding


<PAGE>

in equity or at law upon or under or with  respect to this  Indenture or for the
appointment of a receiver or trustee, or for any other remedy hereunder,  unless
such holder  previously shall have given to the Debenture Trustee written notice
of an Event of  Default  and of the  continuance  thereof  with  respect  to the
Securities  specifying  such Event of Default,  as  hereinbefore  provided,  and
unless also the holders of not less than 25% in  aggregate  principal  amount of
the  Securities  then  outstanding  shall  have made  written  request  upon the
Debenture  Trustee to institute such action,  suit or proceeding in its own name
as Debenture  Trustee  hereunder and shall have offered to the Debenture Trustee
such  reasonable  indemnity  as it may require  against the costs,  expenses and
liabilities to be incurred therein or thereby,  and the Debenture Trustee for 60
days after its receipt of such notice, request and offer of indemnity shall have
failed to institute any such action, suit or proceeding, it being understood and
intended,  and being  expressly  covenanted  by the  taker  and  holder of every
Security  with every other taker and holder and the Debenture  Trustee,  that no
one or more holders of Securities shall have any right in any manner whatever by
virtue of or by availing of any provision of this  Indenture to affect,  disturb
or prejudice the rights of any other holder of Securities,  or to obtain or seek
to obtain  priority over or  preference to any other such holder,  or to enforce
any right under this Indenture, except in the manner herein provided and for the
equal, ratable and common benefit of all holders of Securities.

               Notwithstanding any other provisions in this Indenture,  however,
the right of any holder of any Security to receive  payment of the  principal of
(and  premium,  if any) and  interest  on  (including  Compounded  Interest  and
Additional Sums, if any) and Liquidated Damages, if any, on such Security, on or
after the same shall have become due and payable,  or to institute  suit for the
enforcement of any such payment,  shall not be impaired or affected  without the
consent of such holder and by  accepting a Security  hereunder  it is  expressly
understood,  intended and  covenanted by the taker and holder of every  Security
with every other such taker and holder and the Debenture Trustee, that no one or
more  holders of  Securities  shall have any right in any manner  whatsoever  by
virtue or by availing of any provision of this  Indenture to affect,  disturb or
prejudice  the rights of the  holders of any other  Securities,  or to obtain or
seek to obtain  priority  over or  preference  to any other such  holder,  or to
enforce any right under this Indenture, except in the manner herein provided and
for the equal, ratable and common benefit of all holders of Securities.  For the
protection and  enforcement  of the  provisions of this Section,  each and every
Securityholder and the Debenture Trustee shall be entitled to such relief as can
be given either at law or in equity.

               The  Corporation  and  the  Debenture  Trustee  acknowledge  that
pursuant to the Declaration,  the holders of Capital Securities are entitled, in
the circumstances and subject to the limitations set forth therein,  to commence
a Direct


<PAGE>

Action with respect to any Event of Default  referred to in clause (a) or (b) of
Section 5.01.

               SECTION 5.05. Proceedings by Debenture Trustee.

               In case an Event of Default occurs with respect to Securities and
is continuing,  the Debenture  Trustee may in its discretion  proceed to protect
and  enforce  the  rights  vested in it by this  Indenture  by such  appropriate
judicial  proceedings  as the  Debenture  Trustee  shall deem most  effectual to
protect and enforce any of such rights, either by suit in equity or by action at
law or by  proceeding  in  bankruptcy  or  otherwise,  whether for the  specific
enforcement  of any covenant or agreement  contained in this Indenture or in aid
of the exercise of any power granted in this Indenture,  or to enforce any other
legal or equitable right vested in the Debenture Trustee by this Indenture or by
law.

               SECTION 5.06. Remedies Cumulative and Continuing.

               All powers and remedies  given by this Article V to the Debenture
Trustee or to the  Securityholders  shall,  to the extent  permitted  by law, be
deemed  cumulative and not exclusive of any other powers and remedies  available
to  the  Debenture  Trustee  or  the  holders  of the  Securities,  by  judicial
proceedings  or  otherwise,  to enforce the  performance  or  observance  of the
covenants and agreements  contained in this  Indenture or otherwise  established
with  respect  to the  Securities,  and no delay or  omission  of the  Debenture
Trustee or of any holder of any of the Securities to exercise any right or power
accruing upon any Event of Default  occurring and continuing as aforesaid  shall
impair any such right or power, or shall be construed to be a waiver of any such
default or an acquiescence  therein;  and,  subject to the provisions of Section
5.04,  every power and remedy given by this Article V or by law to the Debenture
Trustee or to the  Securityholders  may be exercised  from time to time,  and as
often  as  shall  be  deemed  expedient,  by  the  Debenture  Trustee  or by the
Securityholders.

               SECTION 5.07. Direction of Proceedings and Waiver of Defaults
                             by Majority of Securityholders.

               The holders of a majority in  aggregate  principal  amount of the
Securities  at the time  outstanding  shall  have the right to direct  the time,
method,  and place of conducting any proceeding for any remedy  available to the
Debenture  Trustee,  or exercising any trust or power conferred on the Debenture
Trustee; provided, however, that (subject to the provisions of Section 6.01) the
Debenture  Trustee shall have the right to decline to follow any such  direction
if the Debenture  Trustee shall  determine  that the action so directed would be
unjustly  prejudicial to the holders not taking part in such direction or if the
Debenture  Trustee  being  advised  by  counsel  determines  that the  action or
proceeding so directed may not


<PAGE>

lawfully  be  taken  or if the  Debenture  Trustee  in good  faith by one of its
Responsible  Officers shall determine that the action or proceedings so directed
would  involve  the  Debenture  Trustee  in  personal  liability.  Prior  to any
declaration  accelerating  the  maturity  of the  Securities,  the  holders of a
majority in aggregate principal amount of the Securities at the time outstanding
may on behalf of the holders of all of the Securities  waive any past Default or
Event of Default  and its  consequences  except a Default  (a) in the payment of
principal of (or premium, if any,) or interest on (including Compounded Interest
and  Additional  Sums,  if any) or  Liquidated  Damages,  if any,  on any of the
Securities  (unless such default has been cured and a sum  sufficient to pay all
matured  installments of interest (including  Compounded Interest and Additional
Sums,  if any)  (and  premium,  if any)  and  principal  due  otherwise  than by
acceleration has been deposited with the Debenture Trustee) or (b) in respect of
covenants or provisions  hereof which cannot be modified or amended  without the
consent of the holder of each Security affected;  provided, however, that if the
Securities are held by the Property Trustee, such waiver or modification to such
waiver  shall not be  effective  until the  holders of a majority  in  aggregate
liquidation  amount of Trust  Securities  shall have consented to such waiver or
modification  to such  waiver;  provided,  further,  that if the  consent of the
holder of each  outstanding  Security  is  required,  such  waiver  shall not be
effective until each holder of the Trust Securities shall have consented to such
waiver.  Upon any such waiver, the Default covered thereby shall be deemed to be
cured for all purposes of this  Indenture  and the  Corporation,  the  Debenture
Trustee and the  holders of the  Securities  shall be  restored to their  former
positions and rights hereunder, respectively; but no such waiver shall extend to
any subsequent or other Default or impair any right consequent thereon. Whenever
any Default or Event of Default hereunder shall have been waived as permitted by
this Section  5.07,  said Default or Event of Default  shall for all purposes of
the  Securities  and this  Indenture  be deemed to have been cured and to be not
continuing.

               SECTION 5.08. Notice of Defaults.

               (a)  The  Debenture  Trustee  shall,  within  90 days  after  the
occurrence  of a Default  with  respect to the  Securities  actually  known to a
Responsible Officer of the Debenture Trustee,  mail to all  Securityholders,  as
the names and  addresses  of such  holders  appear upon the  Security  Register,
notice of all Defaults known to the Debenture Trustee, unless such Default shall
have been cured  before the giving of such  notice (the term  "Default"  for the
purpose  of this  Section  5.08  being  hereby  defined  to be any of the events
specified in clauses (a), (b),  (c), (d) and (e) of Section 5.01,  not including
periods of grace, if any,  provided for therein,  and irrespective of the giving
of written notice specified in clause (c) of Section 5.01);  provided,  however,
that,  except in the case of Default  in the  payment  of the  principal  of (or
premium, if any) or interest (including  Compounded Interest or Additional Sums,
if any) or Liquidated Damages,  if any, on any of the Securities,  the Debenture
Trustee  shall be  protected  in  withholding  such notice if and so long as the
board of directors,


<PAGE>

the executive  committee,  or a trust committee of directors and/or  Responsible
Officers of the Debenture  Trustee in good faith determines that the withholding
of such notice is in the interests of the  Securityholders;  provided,  further,
that in the case of any Default of the character  specified in Section  5.01(c),
no such  notice to  Securityholders  shall be given until at least 60 days after
the occurrence thereof, but shall be given within 90 days after such occurrence.

               (b) Within ten Business Days after the occurrence of any Event of
Default actually known to a Responsible  Officer of the Debenture  Trustee,  the
Debenture  Trustee  shall  transmit  notice  of such  Event  of  Default  to all
Securityholders  as their names and addresses  appear on the Security  Register,
unless such Event of Default shall have been cured or waived.

               SECTION 5.09. Undertaking to Pay Costs.

               All  parties  to this  Indenture  agree,  and each  holder of any
Security by his  acceptance  thereof  shall be deemed to have  agreed,  that any
court may in its  discretion  require,  in any suit for the  enforcement  of any
right or remedy  under this  Indenture,  or in any suit  against  the  Debenture
Trustee for any action taken or omitted by it as Debenture  Trustee,  the filing
by any party  litigant in such suit of an  undertaking  to pay the costs of such
suit,  and that  such  court  may in its  discretion  assess  reasonable  costs,
including reasonable attorneys' fees and expenses, against any party litigant in
such  suit,  having  due  regard to the  merits  and good faith of the claims or
defenses made by such party  litigant;  but the  provisions of this Section 5.09
shall not apply to any suit  instituted  by the Debenture  Trustee,  to any suit
instituted by any Securityholder,  or group of  Securityholders,  holding in the
aggregate  more  than  10% in  aggregate  principal  amount  of  the  Securities
outstanding, or to any suit instituted by any Securityholder for the enforcement
of the payment of the principal of (or premium,  if any) or interest  (including
Compounded  Interest and Additional Sums, if any) or Liquidated Damages, if any,
on any Security  against the  Corporation on or after the same shall have become
due and payable.


                                   ARTICLE VI
                        CONCERNING THE DEBENTURE TRUSTEE

               SECTION 6.01. Duties and Responsibilities of Debenture Trustee.

               With respect to the holders of the Securities  issued  hereunder,
the Debenture Trustee,  prior to the occurrence of an Event of Default and after
the  curing or  waiving  of all  Events  of  Default  which  may have  occurred,
undertakes to perform such duties and only such duties as are  specifically  set
forth in this Indenture. In case an Event of Default has occurred (which has not
been cured or


<PAGE>

waived),  the  Debenture  Trustee  shall  exercise such of the rights and powers
vested  in it by this  Indenture,  and use the same  degree of care and skill in
their   exercise,   as  a  prudent  person  would  exercise  or  use  under  the
circumstances in the conduct of his or her own affairs.

               No provision of this Indenture  shall be construed to relieve the
Debenture Trustee from liability for its own negligent action, its own negligent
failure to act or its own willful misconduct, except that

               (a)   prior to the  occurrence  of an Event of Default  and after
                     the curing or  waiving  of all Events of Default  which may
                     have occurred,

                     (1)   the duties and  obligations of the Debenture  Trustee
                           shall be determined solely by the express  provisions
                           of this  Indenture,  and the Debenture  Trustee shall
                           not be  liable  except  for the  performance  of such
                           duties and obligations as are  specifically set forth
                           in  this  Indenture,  and  no  implied  covenants  or
                           obligations shall be read into this Indenture against
                           the Debenture Trustee; and

                     (2)   in the  absence  of bad  faith  on  the  part  of the
                           Debenture   Trustee,   the   Debenture   Trustee  may
                           conclusively  rely, as to the truth of the statements
                           and  the   correctness  of  the  opinions   expressed
                           therein,  upon any certificates or opinions furnished
                           to  the  Debenture  Trustee  and  conforming  to  the
                           requirements of this  Indenture;  but, in the case of
                           any  such  certificates  or  opinions  which  by  any
                           provision  hereof  are  specifically  required  to be
                           furnished to the  Debenture  Trustee,  the  Debenture
                           Trustee  shall be under a duty to examine the same to
                           determine   whether  or  not  they   conform  to  the
                           requirements of this Indenture;

               (b)   the Debenture  Trustee shall not be liable for any error of
                     judgment  made in good  faith by a  Responsible  Officer or
                     Responsible  Officers,  unless it shall be proved  that the
                     Debenture   Trustee  was  negligent  in  ascertaining   the
                     pertinent facts; and

               (c)   the  Debenture  Trustee shall not be liable with respect to
                     any action taken or omitted to be taken by it in good faith
                     in  accordance  with the  direction of the  Securityholders
                     pursuant to Section 5.07,  relating to the time, method and
                     place of conducting any proceeding for any remedy available
                     to the


<PAGE>

                     Debenture  Trustee,   or  exercising  any  trust  or  power
                     conferred upon the Debenture Trustee, under this Indenture.

               None of the provisions  contained in this Indenture shall require
the  Debenture  Trustee  to  expend  or risk its own  funds or  otherwise  incur
personal  financial  liability in the performance of any of its duties or in the
exercise  of any of its rights or powers,  if it  reasonably  believes  that the
repayment of such funds or liability is not  reasonably  assured to it under the
terms  of  this  Indenture  or  adequate  indemnity  against  such  risk  is not
reasonably assured to it.

               SECTION 6.02. Reliance on Documents, Opinions, etc.

               Except as otherwise provided in Section 6.01:

               (a)   the  Debenture  Trustee may rely and shall be  protected in
                     acting  or  refraining  from  acting  upon any  resolution,
                     certificate,   statement,   instrument,   opinion,  report,
                     notice,  request,  consent, order, bond, note, debenture or
                     other paper or document believed by it to be genuine and to
                     have  been  signed  or  presented  by the  proper  party or
                     parties;

               (b)   any request,  direction, order or demand of the Corporation
                     mentioned  herein  may  be  sufficiently  evidenced  by  an
                     Officers'  Certificate  (unless  other  evidence in respect
                     thereof be herein specifically  prescribed);  and any Board
                     Resolution  may be evidenced to the Debenture  Trustee by a
                     copy  thereof  certified  by the  Secretary or an Assistant
                     Secretary of the Corporation;

               (c)   the  Debenture  Trustee  may  consult  with  counsel of its
                     selection  and any advice or  Opinion  of Counsel  shall be
                     full and complete  authorization  and protection in respect
                     of any action taken or suffered  omitted by it hereunder in
                     good faith and in accordance with such advice or Opinion of
                     Counsel;

               (d)   the  Debenture  Trustee  shall be under  no  obligation  to
                     exercise  any of the rights or powers  vested in it by this
                     Indenture at the request,  order or direction of any of the
                     Securityholders,   pursuant  to  the   provisions  of  this
                     Indenture,  unless such Securityholders  shall have offered
                     to the Debenture Trustee reasonable and sufficient security
                     or indemnity  against the costs,  expenses and  liabilities
                     which may be incurred therein or thereby;


<PAGE>

               (e)   the  Debenture  Trustee  shall not be liable for any action
                     taken or omitted by it in good faith and  believed by it to
                     be authorized or within the  discretion or rights or powers
                     conferred  upon it by  this  Indenture;  nothing  contained
                     herein shall, however, relieve the Debenture Trustee of the
                     obligation,  upon the  occurrence  of an  Event of  Default
                     (that has not been cured or waived),  to  exercise  such of
                     the rights and powers vested in it by this  Indenture,  and
                     to use the same degree of care and skill in their exercise,
                     as  a  prudent   man  would   exercise  or  use  under  the
                     circumstances in the conduct of his own affairs;

               (f)   the  Debenture  Trustee  shall  not be  bound  to make  any
                     investigation  into the  facts  or  matters  stated  in any
                     resolution,  certificate,  statement,  instrument, opinion,
                     report, notice, request,  consent,  order, approval,  bond,
                     debenture,  coupon  or  other  paper  or  document,  unless
                     requested  in writing to do so by the holders of a majority
                     in   aggregate   principal   amount   of  the   outstanding
                     Securities; provided, however, that if the payment within a
                     reasonable  time to the  Debenture  Trustee  of the  costs,
                     expenses or liabilities  likely to be incurred by it in the
                     making  of such  investigation  is, in the  opinion  of the
                     Debenture Trustee,  not reasonably assured to the Debenture
                     Trustee by the security afforded to it by the terms of this
                     Indenture,  the  Debenture  Trustee may require  reasonable
                     indemnity  against such expense or liability as a condition
                     to so proceeding;

               (g)   the  Debenture  Trustee  may  execute  any of the trusts or
                     powers  hereunder  or perform any duties  hereunder  either
                     directly   or  by  or   through   agents   (including   any
                     Authenticating  Agent)  or  attorneys,  and  the  Debenture
                     Trustee  shall not be  responsible  for any  misconduct  or
                     negligence  on the  part  of any  such  agent  or  attorney
                     appointed by it with due care;

               (h)   the Debenture  Trustee shall not be charged with  knowledge
                     of any  Default  or Event of  Default  with  respect to the
                     Securities  unless  (1) such  Default  or Event of  Default
                     falls  within  Section  5.01(a)  (other than a default with
                     respect to the payment of Compounded  Interest,  Liquidated
                     Damages or  Additional  Sums) or 5.01(b) of the  Indenture,
                     (2) a Responsible  Officer  shall have actual  knowledge of
                     such  Default or Event of Default or (3) written  notice of
                     such  Default or Event of Default  shall have been given to
                     the  Debenture  Trustee  by the  Corporation  or any  other
                     obligor  on  the   Securities  or  by  any  holder  of  the
                     Securities; and

<PAGE>

               (i)   the  Debenture  Trustee  shall not be liable for any action
                     taken,  suffered  or omitted by it in good  faith,  without
                     negligence or willful  misconduct  and believed by it to be
                     authorized  or within  the  discretion  or rights or powers
                     conferred upon it by this Indenture.

               SECTION 6.03. No Responsibility for Recitals, etc.

               The recitals  contained  herein and in the Securities  (except in
the certificate of authentication of the Debenture Trustee or the Authenticating
Agent) shall be taken as the  statements of the  Corporation,  and the Debenture
Trustee  and  the   Authenticating   Agent  assume  no  responsibility  for  the
correctness of the same. The Debenture Trustee and the Authenticating Agent make
no representations as to the validity or sufficiency of this Indenture or of the
Securities.  The  Debenture  Trustee and the  Authenticating  Agent shall not be
accountable  for the use or application by the  Corporation of any Securities or
the proceeds of any  Securities  authenticated  and  delivered by the  Debenture
Trustee or the  Authenticating  Agent in conformity  with the provisions of this
Indenture.

               SECTION 6.04. Debenture Trustee, Authenticating Agent, Paying
                             Agents, Transfer Agents or Registrar May
                             Own Securities.

               The Debenture Trustee or any  Authenticating  Agent or any paying
agent or any transfer agent or any security registrar for the Securities, in its
individual or any other capacity,  may become the owner or pledgee of Securities
with  the  same  rights  it  would  have  if  it  were  not  Debenture  Trustee,
Authenticating Agent, paying agent, transfer agent or security registrar for the
Securities.

               SECTION 6.05. Moneys to be Held in Trust.

               Subject to the provisions of Section 11.04,  all moneys  received
by the  Debenture  Trustee or any paying agent  shall,  until used or applied as
herein provided,  be held in trust for the purpose for which they were received,
but need not be  segregated  from other funds  except to the extent  required by
law. The Debenture  Trustee and any paying agent shall be under no liability for
interest on any money  received by it hereunder  except as  otherwise  agreed in
writing with the Corporation. So long as no Event of Default shall have occurred
and be  continuing,  all interest  allowed on any such moneys shall be paid from
time to time upon the  written  order of the  Corporation,  signed by an Officer
thereof.

               SECTION 6.06. Compensation and Expenses of Debenture Trustee.



<PAGE>

               The  Corporation,  as issuer of Securities  under this Indenture,
covenants and agrees to pay to the Debenture  Trustee from time to time, and the
Debenture  Trustee shall be entitled to, such compensation as shall be agreed to
in writing between the Corporation and the Debenture Trustee (which shall not be
limited by any provision of law in regard to the compensation of a trustee of an
express trust),  and the Corporation will pay or reimburse the Debenture Trustee
upon  its  request  for all  reasonable  expenses,  disbursements  and  advances
incurred  or  made  by the  Debenture  Trustee  in  accordance  with  any of the
provisions of this  Indenture  (including the  reasonable  compensation  and the
expenses and  disbursements  of its counsel and of all persons not  regularly in
its employ), except any such expense,  disbursement or advance as may arise from
its negligence or bad faith. The Corporation also covenants to indemnify each of
the Debenture Trustee (including in its individual capacity) and any predecessor
Debenture Trustee (and its officers,  agents,  directors and employees) for, and
to hold it harmless  against,  any and all loss,  damage,  claim,  liability  or
expense  including  taxes (other than taxes based on the income of the Debenture
Trustee)  incurred without  negligence or bad faith on the part of the Debenture
Trustee  and  arising  out  of  or  in   connection   with  the   acceptance  or
administration  of this trust,  including  the costs and  expenses of  defending
itself  against any claim of liability in the premises.  The  obligations of the
Corporation  under this Section 6.06 to  compensate  and indemnify the Debenture
Trustee  and  to  pay  or  reimburse   the   Debenture   Trustee  for  expenses,
disbursements and advances shall constitute additional  indebtedness  hereunder.
Such  additional  indebtedness  shall be  secured by a lien prior to that of the
Securities  upon all  property  and funds  held or  collected  by the  Debenture
Trustee as such,  except  funds held in trust for the  benefit of the holders of
particular Securities.

               When the Debenture Trustee incurs expenses or renders services in
connection  with an Event of Default  specified  in  Section  5.01(d) or Section
5.01(e),  the expenses  (including  the  reasonable  charges and expenses of its
counsel)  and the  compensation  for its  services  are  intended to  constitute
expenses of  administration  under any applicable  federal or state  bankruptcy,
insolvency or other similar law.

               The  provisions of this Section shall survive the  resignation or
removal of the Debenture Trustee and the defeasance or other termination of this
Indenture.

               SECTION 6.07. Officers' Certificate as Evidence.

               Except as otherwise provided in Sections 6.01 and 6.02,  whenever
in the  administration of the provisions of this Indenture the Debenture Trustee
shall deem it  necessary  or  desirable  that a matter be proved or  established
prior to taking or omitting  any action  hereunder,  such matter  (unless  other
evidence  in respect  thereof is herein  specifically  prescribed)  may,  in the
absence of  negligence  or bad faith on the part of the  Debenture  Trustee,  be
deemed to be conclusively proved and


<PAGE>

established by an Officers'  Certificate delivered to the Debenture Trustee, and
such  Officers'  Certificate,  in the absence of  negligence or bad faith on the
part of the Debenture  Trustee,  shall be full warrant to the Debenture  Trustee
for any action  taken or omitted by it under the  provisions  of this  Indenture
upon the faith thereof.

               SECTION 6.08. Conflicting Interest of Debenture Trustee.

               If the Debenture  Trustee has or shall  acquire any  "conflicting
interest"  within the meaning of Section 310(b) of the Trust  Indenture Act, the
Debenture  Trustee and the  Corporation  shall in all  respects  comply with the
provisions of Section 310(b) of the Trust Indenture Act.

               SECTION 6.09. Eligibility of Debenture Trustee.

               The  Debenture   Trustee  hereunder  shall  at  all  times  be  a
corporation  organized and doing business under the laws of the United States of
America or any state or territory  thereof or of the District of Columbia,  or a
corporation  or other  Person  permitted  to act as  trustee  by the  Commission
authorized under such laws to exercise corporate trust powers, having a combined
capital  and  surplus  of at least 50 million  U.S.  dollars  ($50,000,000)  and
subject to  supervision  or  examination  by  federal,  state,  territorial,  or
District  of  Columbia  authority.  If such  corporation  publishes  reports  of
condition  at least  annually,  pursuant  to law or to the  requirements  of the
aforesaid  supervising  or  examining  authority,  then for the purposes of this
Section  6.09 the  combined  capital  and surplus of such  corporation  shall be
deemed to be its  combined  capital  and surplus as set forth in its most recent
report of condition so published.

               The   Corporation  may  not,  nor  may  any  Person  directly  or
indirectly  controlling,  controlled  by,  or  under  common  control  with  the
Corporation, serve as Debenture Trustee.

               In case at any  time  the  Debenture  Trustee  shall  cease to be
eligible in accordance  with the  provisions of this Section 6.09, the Debenture
Trustee shall resign  immediately in the manner and with the effect specified in
Section 6.10.

               SECTION 6.10. Resignation or Removal of Debenture Trustee.

               (a)   The Debenture Trustee, or any trustee or trustees hereafter
                     appointed,  may at any time resign by giving written notice
                     of  such  resignation  to the  Corporation  and by  mailing
                     notice  thereof to the holders of the  Securities  at their
                     addresses as they shall  appear on the  Security  register.
                     Upon receiving such notice of resignation,  the Corporation
                     shall promptly  appoint a successor  trustee or trustees by
                     written  instrument, in


<PAGE>

                     duplicate,  one copy of which instrument shall be delivered
                     to the  resigning  Debenture  Trustee  and one  copy to the
                     successor trustee.  If no successor trustee shall have been
                     so appointed and have accepted  appointment  within 60 days
                     after the  mailing  of such  notice of  resignation  to the
                     affected  Securityholders,  the resigning Debenture Trustee
                     may petition any court of  competent  jurisdiction  for the
                     appointment of a successor  trustee,  or any Securityholder
                     who has been a bona fide holder of a Security  for at least
                     six months may,  subject to the provisions of Section 5.09,
                     on behalf of  himself  and all others  similarly  situated,
                     petition any such court for the  appointment of a successor
                     trustee.  Such court may thereupon,  after such notice,  if
                     any,  as it  may  deem  proper  and  prescribe,  appoint  a
                     successor trustee.

               (b)   In case at any time any of the following shall occur:

                     (1)   the  Debenture  Trustee shall fail to comply with the
                           provisions  of  Section  6.08 after  written  request
                           therefor by the Corporation or by any  Securityholder
                           who has been a bona  fide  holder  of a  Security  or
                           Securities for at least six months, or

                     (2)   the  Debenture  Trustee shall cease to be eligible in
                           accordance  with the  provisions  of Section 6.09 and
                           shall fail to resign after written  request  therefor
                           by the Corporation or by any such Securityholder, or

                     (3)   the  Debenture  Trustee  shall  become  incapable  of
                           acting, or shall be adjudged a bankrupt or insolvent,
                           or a  receiver  of the  Debenture  Trustee  or of its
                           property  shall be appointed,  or any public  officer
                           shall take charge or control of the Debenture Trustee
                           or of its  property  or  affairs  for the  purpose of
                           rehabilitation, conservation or liquidation,

                     then,  in any such  case,  the  Corporation  may remove the
                     Debenture  Trustee  and  appoint  a  successor  trustee  by
                     written  instrument,   in  duplicate,  one  copy  of  which
                     instrument  shall be delivered to the Debenture  Trustee so
                     removed and one copy to the successor trustee,  or, subject
                     to the provisions of Section 5.09, any  Securityholder  who
                     has been a bona fide holder of a Security  for at least six
                     months may,  on behalf of himself and all others  similarly
                     situated, petition any court of competent


<PAGE>

                     jurisdiction  for the removal of the Debenture  Trustee and
                     the  appointment  of a  successor  trustee.  Such court may
                     thereupon, after such notice, if any, as it may deem proper
                     and prescribe,  remove the Debenture  Trustee and appoint a
                     successor trustee.

               (c)   The holders of a majority in aggregate  principal amount of
                     the  Securities  at the  time  outstanding  may at any time
                     remove the  Debenture  Trustee  and  nominate  a  successor
                     trustee,  which  shall be  deemed  appointed  as  successor
                     trustee unless within 10 days after written notification of
                     such nomination the Corporation  objects thereto,  or if no
                     successor  trustee  shall have been so appointed  and shall
                     have  accepted   appointment  within  30  days  after  such
                     removal,  in which case the Debenture Trustee so removed or
                     any  Securityholder,  upon the  terms  and  conditions  and
                     otherwise  as  in  subsection  (a)  of  this  Section  6.10
                     provided,  may petition any court of competent jurisdiction
                     for an appointment of a successor trustee.

               (d)   Any  resignation  or removal of the  Debenture  Trustee and
                     appointment of a successor  trustee  pursuant to any of the
                     provisions of this Section 6.10 shall become effective upon
                     acceptance  of  appointment  by the  successor  trustee  as
                     provided in Section 6.11.

               SECTION 6.11. Acceptance by Successor Debenture Trustee.

               Any successor trustee appointed as provided in Section 6.10 shall
execute,  acknowledge  and  deliver to the  Corporation  and to its  predecessor
trustee an instrument  accepting such appointment  hereunder,  and thereupon the
resignation or removal of the retiring  trustee shall become  effective and such
successor  trustee,  without any further act, deed or  conveyance,  shall become
vested with all the rights,  powers,  duties and  obligations of its predecessor
hereunder,  with like  effect as if  originally  named as trustee  herein;  but,
nevertheless,  on the written  request of the  Corporation  or of the  successor
trustee,  the trustee ceasing to act shall, upon payment of all amounts then due
it pursuant to the provisions of Section 6.06, execute and deliver an instrument
transferring to such successor  trustee all the rights and powers of the trustee
so ceasing to act and shall duly assign,  transfer and deliver to such successor
trustee all property and money held by such retiring  trustee  thereunder.  Upon
request of any such successor trustee, the Corporation shall execute any and all
instruments in writing for more fully and certainly vesting in and confirming to
such successor  trustee all such rights and powers.  Any trustee  ceasing to act
shall, nevertheless,  retain a lien upon all property or funds held or collected
by such trustee to secure any amounts then due it pursuant to the  provisions of
Section 6.06.


<PAGE>

               No successor trustee shall accept appointment as provided in this
Section 6.11 unless at the time of such acceptance such successor  trustee shall
be  qualified  under the  provisions  of  Section  6.08 and  eligible  under the
provisions of Section 6.09.

               Upon acceptance of appointment by a successor trustee as provided
in this Section 6.11,  the  Corporation  shall mail notice of the  succession of
such trustee  hereunder to the holders of Securities at their  addresses as they
shall appear on the Security  register.  If the  Corporation  fails to mail such
notice  within 10 days after the  acceptance  of  appointment  by the  successor
trustee,  the  successor  trustee  shall  cause such  notice to be mailed at the
expense of the Corporation.

               SECTION 6.12. Succession by Merger, etc.

               Any corporation into which the Debenture Trustee may be merged or
with which it may be consolidated,  or any corporation resulting from any merger
or  consolidation  to which  the  Debenture  Trustee  shall  be a party,  or any
corporation  succeeding  to all or  substantially  all  of the  corporate  trust
business of the  Debenture  Trustee,  shall be the  successor  of the  Debenture
Trustee  hereunder  without the  execution or filing of any paper or any further
act on the part of any of the parties hereto.

               In case at the time such successor to the Debenture Trustee shall
succeed to the trusts created by this  Indenture any Securities  shall have been
authenticated but not delivered, any such successor to the Debenture Trustee may
adopt the certificate of authentication of any predecessor  trustee, and deliver
such Securities so authenticated; and in case at that time any of the Securities
shall not have been  authenticated,  any successor to the Debenture  Trustee may
authenticate such Securities either in the name of any predecessor  hereunder or
in the name of the successor  trustee;  and in all such cases such  certificates
shall have the full  force  which the  Securities  or this  Indenture  elsewhere
provides that the  certificate  of the Debenture  Trustee shall have;  provided,
however,  that the  right to adopt  the  certificate  of  authentication  of any
predecessor  Debenture  Trustee or  authenticate  Securities  in the name of any
predecessor Debenture Trustee shall apply only to its successor or successors by
merger or consolidation.

               SECTION  6.13. Limitation on Rights of Debenture Trustee
                              as a Creditor.

               The  Debenture  Trustee  shall comply with Section  311(a) of the
Trust Indenture Act,  excluding any creditor  relationship  described in Section
311(b) of the Trust Indenture Act. A Debenture  Trustee who has resigned or been
removed shall


<PAGE>

be subject to Section 311(a) of the Trust  Indenture Act to the extent  included
therein.

               SECTION 6.14. Authenticating Agents.

               There may be one or more  Authenticating  Agents appointed by the
Debenture  Trustee upon the request of the Corporation  with power to act on its
behalf and  subject to its  direction  in the  authentication  and  delivery  of
Securities  issued upon exchange or transfer thereof as fully to all intents and
purposes as though any such Authenticating  Agent had been expressly  authorized
to authenticate and deliver Securities;  provided,  however,  that the Debenture
Trustee shall have no liability to the  Corporation for any acts or omissions of
the  Authenticating  Agent with  respect to the  authentication  and delivery of
Securities.  Any such  Authenticating  Agent shall at all times be a corporation
organized and doing business under the laws of the United States or of any state
or territory  thereof or of the District of Columbia  authorized under such laws
to act as  Authenticating  Agent,  having a combined  capital  and surplus of at
least  $5,000,000  and being subject to  supervision  or examination by federal,
state,  territorial  or  District  of Columbia  authority.  If such  corporation
publishes  reports  of  condition  at  least  annually  pursuant  to  law or the
requirements of such  authority,  then for the purposes of this Section 6.14 the
combined  capital  and  surplus  of such  corporation  shall be deemed to be its
combined capital and surplus as set forth in its most recent report of condition
so published.  If at any time an Authenticating Agent shall cease to be eligible
in accordance with the provisions of this Section,  it shall resign  immediately
in the manner and with the effect herein specified in this Section.

               Any corporation into which any Authenticating Agent may be merged
or with which it may be  consolidated,  or any  corporation  resulting  from any
merger or consolidation to which any  Authenticating  Agent shall be a party, or
any corporation succeeding to the corporate trust business of any Authenticating
Agent, shall be the successor of such  Authenticating  Agent hereunder,  if such
successor  corporation is otherwise eligible under this Section 6.14 without the
execution  or filing of any paper or any  further act on the part of the parties
hereto or such Authenticating Agent.

               Any Authenticating Agent may at any time resign by giving written
notice of  resignation  to the  Debenture  Trustee and to the  Corporation.  The
Debenture  Trustee may at any time  terminate  the agency of any  Authenticating
Agent by giving written notice of termination to such  Authenticating  Agent and
to the  Corporation.  Upon receiving such a notice of resignation or upon such a
termination,  or in case at any time any Authenticating  Agent shall cease to be
eligible  under this  Section  6.14,  the  Debenture  Trustee  may, and upon the
request of the Corporation  shall,  promptly appoint a successor  Authenticating
Agent


<PAGE>

eligible under this Section 6.14,  shall give written notice of such appointment
to  the  Corporation   and  shall  mail  notice  of  such   appointment  to  all
Securityholders  as the  names  and  addresses  of such  holders  appear  on the
Security  Register.  Any successor  Authenticating  Agent upon acceptance of its
appointment  hereunder shall become vested with all rights,  powers,  duties and
responsibilities of its predecessor hereunder, with like effect as if originally
named as Authenticating Agent herein.

               The  Corporation,  as issuer of the Securities,  agrees to pay to
any  Authenticating  Agent  from time to time  reasonable  compensation  for its
services. Any Authenticating Agent shall have no responsibility or liability for
any  action  taken  by it as such  in  accordance  with  the  directions  of the
Debenture Trustee.


                                   ARTICLE VII
                         CONCERNING THE SECURITYHOLDERS

               SECTION 7.01. Action by Securityholders.

               Whenever in this  Indenture it is provided  that the holders of a
specified  percentage in aggregate  principal  amount of the Securities may take
any action  (including  the making of any demand or  request,  the giving of any
notice,  consent or waiver or the taking of any other action),  the fact that at
the time of taking any such action the holders of such specified percentage have
joined  therein may be  evidenced  (a) by any  instrument  (including  by way of
electronic  transmission) or any number of instruments of similar tenor executed
by such  Securityholders in person or by agent or proxy appointed in writing, or
(b) by the record of such holders of  Securities  voting in favor thereof at any
meeting of such  Securityholders  duly  called and held in  accordance  with the
provisions  of Article  VIII,  or (c) by a  combination  of such  instrument  or
instruments and any such record of such a meeting of such Securityholders.

               If the  Corporation  shall solicit from the  Securityholders  any
request,  demand,  authorization,  direction,  notice,  consent, waiver or other
action,  the  Corporation  may,  at its option,  as  evidenced  by an  Officers'
Certificate,   fix  in  advance  a  record   date  for  the   determination   of
Securityholders entitled to give such request, demand, authorization, direction,
notice,  consent,  waiver or other  action,  but the  Corporation  shall have no
obligation  to do so. If such a record  date is  fixed,  such  request,  demand,
authorization,  direction,  notice, consent, waiver or other action may be given
before or after the record date, but only the  Securityholders  of record at the
close of business on the record date shall be deemed to be  Securityholders  for
the purposes of determining whether  Securityholders of the requisite proportion
of  outstanding  Securities  have  authorized  or  agreed or  consented  to such
request,  demand,  authorization,  direction,  notice,  consent, waiver or other
action, and for that purpose the outstanding  Securities shall be computed


<PAGE>

as of the record date; provided, however, that no such authorization,  agreement
or consent by such  Securityholders on the record date shall be deemed effective
unless it shall become  effective  pursuant to the  provisions of this Indenture
not later than six months after the record date.

               SECTION 7.02. Proof of Execution by Securityholders.

               Subject to the provisions of Section 6.01,  6.02 and 8.05,  proof
of the  execution of any  instrument by a  Securityholder  or his agent or proxy
shall be  sufficient  if made in  accordance  with  such  reasonable  rules  and
regulations  as may be prescribed by the Debenture  Trustee or in such manner as
shall be  satisfactory  to the  Debenture  Trustee.  The ownership of Securities
shall be proved by the  Security  Register or by a  certificate  of the security
registrar for the Securities.  The Debenture Trustee may require such additional
proof of any matter referred to in this Section as it shall deem necessary.

               The record of any Securityholders' meeting shall be proved in the
manner provided in Section 8.06.

               SECTION 7.03. Who Are Deemed Absolute Owners.

               Prior to due  presentment  for  registration  of  transfer of any
Security, the Corporation,  the Debenture Trustee, any Authenticating Agent, any
paying agent,  any transfer agent and any security  registrar for the Securities
may deem the person in whose name such  Security  shall be  registered  upon the
Security  Register  to be,  and may treat  him as,  the  absolute  owner of such
Security  (whether or not such  Security  shall be  overdue)  for the purpose of
receiving payment of or on account of the principal of and premium,  if any, and
(subject to Section 2.06) interest on such Security and for all other  purposes;
and neither the  Corporation  nor the Debenture  Trustee nor any  Authenticating
Agent nor any paying agent nor any transfer agent nor any security registrar for
the  Securities  shall be  affected  by any  notice  to the  contrary.  All such
payments  so made to any holder  for the time  being or upon his order  shall be
valid and,  to the extent of the sum or sums so paid,  effectual  to satisfy and
discharge the liability for moneys payable upon any such Security.

               SECTION 7.04. Securities Owned by Corporation Deemed
                             Not Outstanding.

               In  determining  whether the holders of the  requisite  aggregate
principal  amount of  Securities  have  concurred in any  direction,  consent or
waiver under this  Indenture,  Securities  which are owned by the Corporation or
any other  obligor on the  Securities  or by any Person  directly or  indirectly
controlling or controlled by or under direct or indirect common control with the
Corporation or

<PAGE>

any other obligor on the Securities  shall be  disregarded  and deemed not to be
outstanding for the purpose of any such determination;  provided,  however, that
for the purposes of determining whether the Debenture Trustee shall be protected
in relying on any such direction,  consent or waiver,  only  Securities  which a
Responsible  Officer of the Debenture  Trustee actually knows are so owned shall
be so disregarded. Securities so owned which have been pledged in good faith may
be regarded as outstanding  for the purposes of this Section 7.04 if the pledgee
shall establish to the satisfaction of the Debenture Trustee the pledgee's right
to vote such  Securities and that the pledgee is not the Corporation or any such
other obligor or Person  directly or indirectly  controlling or controlled by or
under direct or indirect  common control with the  Corporation or any such other
obligor.  In the  case  of a  dispute  as to such  right,  any  decision  by the
Debenture  Trustee taken upon the advice of counsel shall be full  protection to
the Debenture Trustee.

               SECTION 7.05. Revocation of Consents; Future Holders Bound.

               At any time  prior  to (but  not  after)  the  evidencing  to the
Debenture  Trustee,  as provided in Section 7.01, of the taking of any action by
the holders of the  percentage in aggregate  principal  amount of the Securities
specified in this  Indenture  in  connection  with such action,  any holder of a
Security (or any Security issued in whole or in part in exchange or substitution
therefor),  subject to Section 7.01,  the serial number of which is shown by the
evidence  to be included  in the group of  Securities  the holders of which have
consented  to such  action,  may, by filing  written  notice with the  Debenture
Trustee at its principal office and upon proof of holding as provided in Section
7.02, revoke such action so far as concerns such Security (or so far as concerns
the principal  amount  represented  by any exchanged or  substituted  Security).
Except as aforesaid,  any such action taken by the holder of any Security  shall
be  conclusive  and  binding  upon such  holder and upon all future  holders and
owners of such Security,  and of any Security issued in exchange or substitution
therefor,  irrespective of whether or not any notation in regard thereto is made
upon such Security or any Security issued in exchange or substitution therefor.


                                  ARTICLE VIII
                            SECURITYHOLDERS' MEETINGS

               SECTION 8.01. Purposes of Meetings.

               A meeting of  Securityholders  may be called at any time and from
time to time  pursuant to the  provisions  of this  Article  VIII for any of the
following purposes:


<PAGE>

               (a)   to give any notice to the  Corporation  or to the Debenture
                     Trustee,  or  to  give  any  directions  to  the  Debenture
                     Trustee,  or to  consent  to the  waiving  of  any  Default
                     hereunder and its consequences, or to take any other action
                     authorized to be taken by  Securityholders  pursuant to any
                     of the provisions of Article V;

               (b)   to remove the  Debenture  Trustee and  nominate a successor
                     trustee pursuant to the provisions of Article VI;

               (c)   to consent to the  execution of an indenture or  indentures
                     supplemental  hereto  pursuant to the provisions of Section
                     9.02; or

               (d)   to take any other  action  authorized  to be taken by or on
                     behalf of the holders of any specified  aggregate principal
                     amount of such Securities under any other provision of this
                     Indenture or under applicable law.

               SECTION 8.02. Call of Meetings by Debenture Trustee.

               The  Debenture  Trustee  may  at  any  time  call  a  meeting  of
Securityholders to take any action specified in Section 8.01, to be held at such
time and at such place in  Wilmington,  Delaware as the Debenture  Trustee shall
determine.  Notice of every  meeting of the  Securityholders,  setting forth the
time and the place of such meeting and in general  terms the action  proposed to
be taken at such  meeting,  shall be mailed to  holders of  Securities  at their
addresses as they shall appear on the Securities Register.  Such notice shall be
mailed  not less than 20 nor more than 180 days  prior to the date fixed for the
meeting.

               SECTION 8.03. Call of Meetings by Corporation or Securityholders.

               In case at any time the Corporation,  pursuant to a resolution of
the Board of  Directors,  or the holders of at least 10% in aggregate  principal
amount of the Securities  then  outstanding,  shall have requested the Debenture
Trustee to call a meeting of  Securityholders,  by written request setting forth
in  reasonable  detail the action  proposed to be taken at the meeting,  and the
Debenture  Trustee  shall not have mailed the notice of such  meeting  within 20
days after receipt of such request, then the Corporation or such Securityholders
may  determine the time and the place in  Wilmington,  Delaware for such meeting
and may call such  meeting to take any action  authorized  in Section  8.01,  by
mailing notice thereof as provided in Section 8.02.

               SECTION 8.04. Qualifications for Voting.


<PAGE>

               To be  entitled  to vote at any  meeting  of  Securityholders,  a
Person shall be (a) a holder of one or more Securities or (b) a Person appointed
by an instrument in writing as proxy by a holder of one or more Securities.  The
only  Persons  who shall be entitled to be present or to speak at any meeting of
Securityholders  shall be the Persons entitled to vote at such meeting and their
counsel and any representatives of the Debenture Trustee and its counsel and any
representatives of the Corporation and its counsel.

               SECTION 8.05. Regulations.

               Notwithstanding  any  other  provisions  of this  Indenture,  the
Debenture Trustee may make such reasonable  regulations as it may deem advisable
for any  meeting  of  Securityholders,  in  regard  to proof of the  holding  of
Securities and of the  appointment of proxies,  and in regard to the appointment
and duties of inspectors of votes,  the submission  and  examination of proxies,
certificates  and other  evidence of the right to vote,  and such other  matters
concerning the conduct of the meeting as it shall think fit.

               The Debenture Trustee shall, by an instrument in writing, appoint
a temporary  chairman of the meeting,  unless the meeting shall have been called
by the Corporation or by  Securityholders  as provided in Section 8.03, in which
case the Corporation or the Securityholders calling the meeting, as the case may
be, shall in like manner appoint a temporary chairman.  A permanent chairman and
a permanent  secretary of the meeting  shall be elected by majority  vote of the
meeting.

               Subject to the  provisions  of Section  8.04, at any meeting each
holder of  Securities or proxy  therefor  shall be entitled to one vote for each
$1,000  principal  amount of Securities  held or represented  by him;  provided,
however,  that no vote shall be cast or counted at any meeting in respect of any
Security  challenged as not outstanding and ruled by the chairman of the meeting
to be not  outstanding.  The chairman of the meeting shall have no right to vote
other  than by virtue of  Securities  held by him or  instruments  in writing as
aforesaid  duly  designating  him as the  person  to vote  on  behalf  of  other
Securityholders.  Any meeting of  Securityholders  duly  called  pursuant to the
provisions  of  Section  8.02 or 8.03 may be  adjourned  from  time to time by a
majority of those present,  and the meeting may be held as so adjourned  without
further notice.

               SECTION 8.06. Voting.

               The vote upon any resolution  submitted to any meeting of holders
of  Securities  shall be by written  ballots on which  shall be  subscribed  the
signatures of such holders or of their  representatives  by proxy and the serial
number or numbers of the  Securities  held or represented by them. The permanent
chairman of the


<PAGE>

meeting shall appoint two  inspectors of votes who shall count all votes cast at
the meeting for or against any  resolution  and who shall make and file with the
secretary of the meeting  their  verified  written  reports in triplicate of all
votes cast at the  meeting.  A record in duplicate  of the  proceedings  of each
meeting of Securityholders shall be prepared by the secretary of the meeting and
there shall be attached to said record the original reports of the inspectors of
votes on any vote by ballot taken thereat and  affidavits by one or more persons
having  knowledge of the facts setting forth a copy of the notice of the meeting
and showing that said notice was mailed as provided in Section 8.02.  The record
shall show the serial  numbers of the  Securities  voting in favor of or against
any resolution. The record shall be signed and verified by the affidavits of the
permanent  chairman and secretary of the meeting and one of the duplicates shall
be delivered to the  Corporation  and the other to the  Debenture  Trustee to be
preserved by the  Debenture  Trustee,  the latter to have  attached  thereto the
ballots  voted at the  meeting.  The holders of the Initial  Securities  and the
Exchange Securities shall vote for all purposes as a single class.

               Any record so signed and verified shall be conclusive evidence of
the matters therein stated.

                                   ARTICLE IX
                                   AMENDMENTS

               SECTION 9.01. Without Consent of Securityholders.

               The Corporation  and the Debenture  Trustee may from time to time
and  at  any  time   amend  this   Indenture,   without   the   consent  of  the
Securityholders, for one or more of the following purposes:

               (a)   to  evidence  the  succession  of  another  Person  to  the
                     Corporation, or successive successions,  and the assumption
                     by the successor  Person of the  covenants,  agreements and
                     obligations  of  the  Corporation  pursuant  to  Article  X
                     hereof;

               (b)   to add to the  covenants  of the  Corporation  such further
                     covenants, restrictions or conditions for the protection of
                     the  Securityholders  as the  Board  of  Directors  and the
                     Debenture  Trustee shall  consider to be for the protection
                     of the Securityholders,  and to make the occurrence, or the
                     occurrence  and  continuance,  of a default  in any of such
                     additional covenants,  restrictions or conditions a Default
                     or an Event of Default permitting the enforcement of all or
                     any of the  remedies  provided in this  Indenture as herein
                     set forth;  provided,  however, that in respect of any such
                     additional   covenant,   restriction   or  condition   such
                     amendment may provide for a


<PAGE>

                     particular  period of grace after default (which period may
                     be shorter or longer than that allowed in the case of other
                     defaults) or may provide for an immediate  enforcement upon
                     such  default or may limit the  remedies  available  to the
                     Debenture Trustee upon such default;

               (c)   to  provide  for  the  issuance  under  this  Indenture  of
                     Securities in coupon form (including Securities registrable
                     as to principal only) and to provide for exchangeability of
                     such  Securities  with the Securities  issued  hereunder in
                     fully  registered form and to make all appropriate  changes
                     for such purpose;

               (d)   to cure any  ambiguity  or to  correct  or  supplement  any
                     provision contained herein or in any supplemental indenture
                     which  may be  defective  or  inconsistent  with any  other
                     provision   contained   herein   or  in  any   supplemental
                     indenture;  or to make such other  provisions  in regard to
                     matters or questions arising under this Indenture, provided
                     that any such action shall not materially  adversely affect
                     the interests of the holders of the Securities;

               (e)   to evidence and provide for the  acceptance of  appointment
                     hereunder  by a  successor  trustee  with  respect  to  the
                     Securities;

               (f)   to make provision for transfer  procedures,  certification,
                     book-entry  provisions,  the form of restricted  securities
                     legends, if any, to be placed on Securities,  and all other
                     matters  required  pursuant  to Section  2.07 or  otherwise
                     necessary,  desirable or appropriate in connection with the
                     issuance of Securities to holders of Capital  Securities in
                     the  event of a  distribution  of  Securities  by the Trust
                     following  a  Dissolution  Event,  provided  that  any such
                     action shall not materially  adversely affect the interests
                     of the holders of the Securities;

               (g)   to  qualify or  maintain  qualification  of this  Indenture
                     under the Trust Indenture Act; or

               (h)   to make any  change  that  does not  adversely  affect  the
                     rights of any Securityholder in any material respect.

               The  Debenture  Trustee  is  hereby  authorized  to join with the
Corporation  in the  execution  of any  supplemental  indenture  to effect  such
amendment, to make any further appropriate agreements and stipulations which may
be therein  contained and to accept the  conveyance,  transfer and assignment of
any property  thereunder,  but the Debenture  Trustee shall not be obligated to,
but



<PAGE>

may in its discretion,  enter into any such supplemental indenture which affects
the Debenture Trustee's own rights, duties or immunities under this Indenture or
otherwise.

               Any amendment to this  Indenture  authorized by the provisions of
this Section 9.01 may be executed by the Corporation  and the Debenture  Trustee
without  the  consent  of the  holders  of any of  the  Securities  at the  time
outstanding, notwithstanding any of the provisions of Section 9.02.

               SECTION 9.02. With Consent of Securityholders.

               With the consent  (evidenced  as provided in Section 7.01) of the
holders of a majority in aggregate  principal  amount of the  Securities  at the
time outstanding,  the Corporation,  when authorized by a Board Resolution,  and
the Debenture Trustee may from time to time and at any time amend this Indenture
for the  purpose  of adding  any  provisions  to or  changing  in any  manner or
eliminating  any of the  provisions  of this  Indenture  or of  modifying in any
manner the rights of the holders of the Securities;  provided,  however, that no
such amendment  shall,  without the consent of the holders of each Security then
outstanding  and affected  thereby (i) change the Maturity Date of any Security,
or reduce the rate or extend the time of payment of interest  thereon (except as
contemplated by Article XVI), or reduce the principal amount thereof,  or change
any  prepayment  provisions,  or make the  principal  thereof or any interest or
premium  thereon  payable in any coin or currency  other than U.S.  dollars,  or
impair or affect the right of any  Securityholder  to institute suit for payment
thereof, or (ii) reduce the aforesaid  percentage of Securities,  the holders of
which are required to consent to any such amendment to the Indenture;  provided,
however,  that if the Securities are held by the Trust, such amendment shall not
be  effective  until the  holders of a majority in  liquidation  amount of Trust
Securities shall have consented to such amendment;  provided,  further,  that if
the  consent  of the  holder of each  outstanding  Security  is  required,  such
amendment shall not be effective until each holder of the Trust Securities shall
have consented to such amendment.

               Upon the request of the  Corporation  accompanied  by a copy of a
resolution  of the Board of Directors  certified  by its  Secretary or Assistant
Secretary authorizing the execution of any supplemental indenture affecting such
amendment,  and upon the filing  with the  Debenture  Trustee of evidence of the
consent of Securityholders  as aforesaid,  the Debenture Trustee shall join with
the  Corporation  in the execution of such  supplemental  indenture  unless such
supplemental  indenture  affects the Debenture  Trustee's own rights,  duties or
immunities  under this  Indenture  or  otherwise,  in which  case the  Debenture
Trustee may in its  discretion,  but shall not be obligated  to, enter into such
supplemental indenture.


<PAGE>

               Promptly after the execution by the Corporation and the Debenture
Trustee  of any  supplemental  indenture  pursuant  to the  provisions  of  this
Section,  the  Debenture  Trustee  shall  transmit by mail,  first class postage
prepaid, a notice,  prepared by the Corporation,  setting forth in general terms
the substance of such supplemental  indenture,  to the  Securityholders as their
names and  addresses  appear  upon the  Security  Register.  Any  failure of the
Debenture  Trustee  to mail such  notice,  or any  defect  therein,  shall  not,
however,  in any way  impair or affect  the  validity  of any such  supplemental
indenture.

               It shall not be necessary for the consent of the  Securityholders
under  this  Section  9.02  to  approve  the  particular  form  of any  proposed
supplemental indenture, but it shall be sufficient if such consent shall approve
the substance thereof.

               SECTION 9.03. Compliance with Trust Indenture Act;
                             Effect of Supplmental Indentures.

               Any supplemental indenture executed pursuant to the provisions of
this Article IX shall comply with the Trust Indenture Act. Upon the execution of
any supplemental  indenture  pursuant to the provisions of this Article IX, this
Indenture  shall be and be deemed  to be  modified  and  amended  in  accordance
therewith and the respective rights, limitations of rights, obligations,  duties
and immunities  under this Indenture of the Debenture  Trustee,  the Corporation
and the holders of  Securities  shall  thereafter be  determined,  exercised and
enforced hereunder subject in all respects to such modifications and amendments,
and all the terms and conditions of any such supplemental indenture shall be and
be deemed to be part of the terms and  conditions of this  Indenture for any and
all purposes.

               SECTION 9.04. Notation on Securities.

               Securities authenticated and delivered after the execution of any
supplemental  indenture pursuant to the provisions of this Article IX may bear a
notation in form approved by the Debenture Trustee as to any matter provided for
in such  supplemental  indenture.  If the  Corporation or the Debenture  Trustee
shall so determine,  new Securities so modified as to conform, in the opinion of
the Debenture  Trustee and the Board of Directors,  to any  modification of this
Indenture  contained  in any such  supplemental  indenture  may be prepared  and
executed  by the  Corporation,  authenticated  by the  Debenture  Trustee or the
Authenticating   Agent  and  delivered  in  exchange  for  the  Securities  then
outstanding.

               SECTION 9.05. Evidence  of  Compliance  of Supplemental Indenture
                             to be Furnished to Debenture Trustee.


<PAGE>

               The Debenture Trustee, subject to the provisions of Sections 6.01
and 6.02,  may  receive an  Officers'  Certificate  and an Opinion of Counsel as
conclusive  evidence that any supplemental  indenture  executed  pursuant hereto
complies with the requirements of this Article IX.


                                    ARTICLE X
                CONSOLIDATION, MERGER, SALE, CONVEYANCE AND LEASE

               SECTION  10.01.  Corporation  May  Consolidate,  etc., on Certain
                                Terms.

               Nothing  contained in this  Indenture or in any of the Securities
shall prevent any  consolidation  or merger of the Corporation  with or into any
other Person  (whether or not affiliated with the  Corporation,  as the case may
be), or successive  consolidations  or mergers in which the  Corporation  or its
successor or  successors,  as the case may be,  shall be a party or parties,  or
shall  prevent any sale,  conveyance,  transfer or lease of the  property of the
Corporation,  or its successor or successors as the case may be, as an entirety,
or substantially as an entirety,  to any other Person (whether or not affiliated
with  the  Corporation,  or its  successor  or  successors,  as the case may be)
authorized to acquire and operate the same, provided that (a) the Corporation is
the  surviving   Person,   or  the  Person  formed  by  or  surviving  any  such
consolidation  or merger (if other than the  Corporation) or to which such sale,
conveyance,  transfer  or lease of property  is made is a Person  organized  and
existing  under  the laws of the  United  States  or any  State  thereof  or the
District  of  Columbia,  and (b)  upon  any such  consolidation,  merger,  sale,
conveyance,  transfer or lease, the due and punctual payment of the principal of
(and premium,  if any) and interest on the  Securities  according to their tenor
and the due and punctual  performance  and  observance  of all the covenants and
conditions of this Indenture to be kept or performed by the Corporation shall be
expressly  assumed,  by  supplemental  indenture  (which  shall  conform  to the
provisions of the Trust Indenture Act as then in effect) satisfactory in form to
the Debenture  Trustee  executed and  delivered to the Debenture  Trustee by the
Person formed by such  consolidation,  or into which the Corporation  shall have
been merged,  or by the Person which shall have acquired such  property,  as the
case may be, and (c) after giving effect to such  consolidation,  merger,  sale,
conveyance,  transfer  or lease,  no  Default  or Event of  Default  shall  have
occurred and be continuing.

               SECTION 10.02.  Successor Corporation to be Substituted
                               for Corporation.

               In case of any such consolidation,  merger, sale, conveyance,  or
lease and upon the  assumption by the  successor  corporation,  by  supplemental
indenture,  executed and delivered to the Debenture  Trustee and satisfactory in
form to the



<PAGE>

Debenture  Trustee,  of  the  obligation  of due  and  punctual  payment  of the
principal of (and premium,  if any,) and interest on all of the  Securities  and
the due and punctual  performance  and  observance  of all of the  covenants and
conditions  of this  Indenture to be  performed or observed by the  Corporation,
such successor  Person shall succeed to and be substituted for the  Corporation,
with the same effect as if it had been named herein as a party  hereto,  and the
Corporation  thereupon shall be relieved of any further  liability or obligation
hereunder or upon the Securities.  Such successor  Person thereupon may cause to
be  signed,  and may  issue  either  in its own name or in the name of  TeleBanc
Financial  Corporation,  any or all of the Securities  issuable  hereunder which
theretofore  shall not have been signed by the  Corporation and delivered to the
Debenture  Trustee  or the  Authenticating  Agent;  and,  upon the order of such
successor  Person  instead  of the  Corporation  and  subject  to all the terms,
conditions and limitations in this Indenture  prescribed,  the Debenture Trustee
or the Authenticating  Agent shall authenticate and deliver any Securities which
previously  shall  have  been  signed  and  delivered  by  any  Officer  of  the
Corporation  to  the  Debenture   Trustee  or  the   Authenticating   Agent  for
authentication,  and any Securities which such successor Person thereafter shall
cause to be signed and delivered to the Debenture Trustee or the  Authenticating
Agent for that purpose.  All the Securities so issued shall in all respects have
the  same  legal  rank  and  benefit  under  this  Indenture  as the  Securities
theretofore or thereafter  issued in accordance with the terms of this Indenture
as though all of such  Securities  had been issued at the date of the  execution
hereof.

               SECTION 10.03. Opinion of Counsel to be Given Debenture Trustee.

               The Debenture Trustee, subject to the provisions of Sections 6.01
and 6.02,  may  receive an Opinion of Counsel as  conclusive  evidence  that any
consolidation,  merger, sale, conveyance, transfer or lease, and any assumption,
permitted  or  required  by the  terms  of this  Article  X  complies  with  the
provisions of this Article X.


                                   ARTICLE XI
                     SATISFACTION AND DISCHARGE OF INDENTURE

               SECTION 11.01. Discharge of Indenture.

               When (a) the Corporation  shall deliver to the Debenture  Trustee
for  cancellation  all  Securities  theretofore  authenticated  (other  than any
Securities which shall have been destroyed,  lost or stolen and which shall have
been replaced as provided in Section 2.08) and not theretofore cancelled, or (b)
all the  Securities  not  theretofore  cancelled or  delivered to the  Debenture
Trustee  for  cancellation  shall have become due and  payable,  or are by their
terms  to  become  due and  payable  within  one  year or are to be  called  for
prepayment within one year under



<PAGE>

arrangements  satisfactory to the Debenture  Trustee for the giving of notice of
prepayment,  and the Corporation  shall deposit with the Debenture  Trustee,  in
trust,  funds  sufficient to pay on the Maturity Date or upon  prepayment all of
the Securities (other than any Securities which shall have been destroyed,  lost
or stolen and which shall have been  replaced  as provided in Section  2.08) not
theretofore  cancelled or delivered to the Debenture  Trustee for  cancellation,
including  principal (and premium,  if any) and interest  (including  Compounded
Interest and Additional Sums, if any) and Liquidated  Damages, if any, due or to
become due to the  Maturity  Date or  prepayment  date,  as the case may be, but
excluding, however, the amount of any moneys for the payment of principal of (or
premium, if any) or interest (including Compounded Interest and Additional Sums,
if any) or Liquidated  Damages, if any, on the Securities (1) theretofore repaid
to the  Corporation in accordance  with the provisions of Section 11.04,  or (2)
paid to any State or to the  District  of  Columbia  pursuant  to its  unclaimed
property or similar laws, and if, in either case the Corporation  shall also pay
or cause to be paid all other sums payable  hereunder by the  Corporation,  then
this Indenture  shall cease to be of further effect except for the provisions of
Sections 2.02, 2.07, 2.08, 3.01, 3.02, 3.04, 6.06, 6.10 and 11.04 hereof,  which
shall  survive  until such  Securities  shall  mature  and be paid.  Thereafter,
Sections  6.06,  6.10 and 11.04 shall  survive,  and the Debenture  Trustee,  on
demand  of the  Corporation  accompanied  by any  Officers'  Certificate  and an
Opinion of Counsel and at the cost and expense of the Corporation, shall execute
proper instruments acknowledging satisfaction of and discharging this Indenture;
the Corporation,  however,  hereby agrees to reimburse the Debenture Trustee for
any  costs or  expenses  thereafter  reasonably  and  properly  incurred  by the
Debenture Trustee in connection with this Indenture or the Securities.

               SECTION 11.02. Deposited Moneys and U.S. Government
                              Obligations to be Held in Trust by
                              Debenture Trustee.

               Subject to the provisions of Section  11.04,  all moneys and U.S.
Government Obligations deposited with the Debenture Trustee pursuant to Sections
11.01 or 11.05 shall be held in trust and applied by it to the  payment,  either
directly or through any paying agent (including the Corporation if acting as its
own paying agent),  to the holders of the particular  Securities for the payment
of which such moneys or U.S. Government Obligations have been deposited with the
Debenture  Trustee,  of all sums due and to become due  thereon  for  principal,
premium, if any, and interest.

               The  Corporation  shall pay and indemnify  the Debenture  Trustee
against any tax,  fee or other  charge  imposed on or assessed  against the U.S.
Government  Obligations deposited pursuant to Section 11.05 or the principal and



<PAGE>

interest  received  in respect  thereof  other  than any such tax,  fee or other
charge which by law is for the account of the holders of outstanding Securities.

               SECTION 11.03. Paying Agent to Repay Moneys Held.

               Upon the  satisfaction and discharge of this Indenture all moneys
then  held by any  paying  agent of the  Securities  (other  than the  Debenture
Trustee) shall, upon written demand of the Corporation,  be repaid to it or paid
to the Debenture Trustee, and thereupon such paying agent shall be released from
all further liability with respect to such moneys.

               SECTION 11.04. Return of Unclaimed Moneys.

               Any moneys deposited with or paid to the Debenture Trustee or any
paying agent for payment of the  principal  of (or premium,  if any) or interest
(including  Compounded  Interest  and  Additional  Sums,  if any) or  Liquidated
Damages,  if any, on Securities  and not applied but remaining  unclaimed by the
holders of  Securities  for two years after the date upon which the principal of
(or premium, if any) or interest  (including  Compounded Interest and Additional
Sums, if any) or Liquidated Damages, if any, on such Securities, as the case may
be, shall have become due and payable, shall be repaid to the Corporation by the
Debenture  Trustee or such paying agent; and the holder of any of the Securities
shall  thereafter look only to the Corporation for any payment which such holder
may be entitled to collect and all  liability of the  Debenture  Trustee or such
paying agent with respect to such moneys shall thereupon cease.

               SECTION 11.05. Defeasance Upon Deposit of Moneys
                              or U.S. Governmen Obligations.

               The  Corporation  shall be  deemed to have  been  Discharged  (as
defined below) from its  obligations  with respect to the Securities on the 91st
day after the applicable conditions set forth below have been satisfied:

               (1)   the  Corporation  shall  have  deposited  or  caused  to be
                     deposited  irrevocably  with the  Debenture  Trustee or the
                     Defeasance  Agent  (as  defined  below)  as trust  funds in
                     trust,  specifically pledged as security for, and dedicated
                     solely to, the benefit of the holders of the Securities (i)
                     money in an  amount,  or (ii) U.S.  Government  Obligations
                     which  through  the payment of interest  and  principal  in
                     respect   thereof  in  accordance  with  their  terms  will
                     provide,  not later than one day before the due date of any
                     payment,  money in an amount, or (iii) a combination of (i)
                     and (ii), sufficient,  in the opinion (with respect to (ii)
                     and (iii)) of a nationally  recognized  firm of independent
                     public accountants


<PAGE>

                     expressed in a written  certification  thereof delivered to
                     the Debenture  Trustee and the Defeasance Agent, if any, to
                     pay and  discharge  each  installment  of  principal of and
                     interest and premium, if any, on the outstanding Securities
                     on the dates such  installments  of principal,  interest or
                     premium are due;

               (2)   if  the   Securities   are  then  listed  on  any  national
                     securities  exchange,  the Corporation shall have delivered
                     to the Debenture  Trustee and the Defeasance Agent, if any,
                     an Opinion of Counsel to the effect  that the  exercise  of
                     the option  under this  Section  11.05 would not cause such
                     Securities to be delisted from such exchange;

               (3)   no  Default  or  Event  of  Default  with  respect  to  the
                     Securities  shall have  occurred and be  continuing  on the
                     date of such deposit; and

               (4)   the  Corporation  shall  have  delivered  to the  Debenture
                     Trustee  and the  Defeasance  Agent,  if any, an Opinion of
                     Counsel to the effect that holders of the  Securities  will
                     not  recognize  income,  gain or  loss  for  United  States
                     federal  income tax purposes as a result of the exercise of
                     the option under this Section  11.05 and will be subject to
                     United States  federal income tax on the same amount and in
                     the same  manner  and at the same  times as would have been
                     the case if such option had not been exercised.

               "Discharged"  means that the Corporation  shall be deemed to have
paid and  discharged the entire  indebtedness  represented  by, and  obligations
under,  the  Securities  and to have  satisfied all the  obligations  under this
Indenture relating to the Securities (and the Debenture Trustee,  at the expense
of the Corporation,  shall execute proper  instruments  acknowledging the same),
except (A) the rights of holders of Securities  to receive,  from the trust fund
described in clause (1) above,  payment of the principal of and the interest and
premium,  if  any,  on the  Securities  when  such  payments  are  due;  (B) the
Corporation's  obligations  with respect to the Securities  under Sections 2.07,
2.08, 5.02 and 11.04; and (C) the rights,  powers, trusts, duties and immunities
of the Debenture Trustee hereunder.

               "Defeasance  Agent" means another financial  institution which is
eligible to act as  Debenture  Trustee  hereunder  and which  assumes all of the
obligations of the Debenture  Trustee  necessary to enable the Debenture Trustee
to act hereunder.  In the event such a Defeasance Agent is appointed pursuant to
this Section, the following conditions shall apply:


<PAGE>

               (1)   the Debenture  Trustee shall have approval  rights over the
                     document  appointing such Defeasance Agent and the document
                     setting   forth   such   Defeasance   Agent's   rights  and
                     responsibilities; and

               (2)   the  Defeasance  Agent shall  provide  verification  to the
                     Debenture Trustee acknowledging receipt of sufficient money
                     and/or U. S. Government  Obligations to meet the applicable
                     conditions set forth in this Section 11.05.


                                   ARTICLE XII
                           IMMUNITY OF INCORPORATORS,
                       STOCKHOLDERS,OFFICERS AND DIRECTORS

               SECTION 12.01. Indenture and Securities Solely
                              Corporate Obligations.

               No recourse for the payment of the  principal  of or premium,  if
any, or interest (including  Compounded Interest and Additional Sums, if any) or
Liquidated Damages,  if any, on any Security,  or for any claim based thereon or
otherwise  in respect  thereof,  and no recourse  under or upon any  obligation,
covenant or agreement of the Corporation in this Indenture,  or in any Security,
or because of the creation of any indebtedness represented thereby, shall be had
against any incorporator,  stockholder,  employee, officer or director, as such,
past,  present or future,  of the Corporation or of any successor  Person to the
Corporation,  either directly or through the Corporation or any successor Person
to the Corporation,  whether by virtue of any  constitution,  statute or rule of
law, or by the  enforcement of any assessment or penalty or otherwise;  it being
expressly  understood  that all such  liability is hereby  expressly  waived and
released as a condition  of, and as a  consideration  for, the execution of this
Indenture and the issuance of the Securities.


                                  ARTICLE XIII
                            MISCELLANEOUS PROVISIONS

               SECTION 13.01. Successors.

               All the covenants, stipulations,  promises and agreements in this
Indenture  contained by the  Corporation  shall bind its  successors and assigns
whether so expressed or not.

               SECTION 13.02. Official Acts by Successor Corporation.


<PAGE>

                  Any act or  proceeding  by any  provision  of  this  Indenture
authorized  or  required  to be done or  performed  by any board,  committee  or
officer of the  Corporation  shall and may be done and performed with like force
and effect by the like board, committee or officer of any corporation that shall
at the time be the lawful sole successor of the Corporation.

               SECTION 13.03. Surrender of Corporation Powers.

               The Corporation by instrument in writing executed by authority of
2/3  (two-thirds)  of its Board of  Directors  and  delivered  to the  Debenture
Trustee  may  surrender  any of the  powers  reserved  to the  Corporation,  and
thereupon such power so surrendered  shall terminate both as to the Corporation,
as the case may be, and as to any successor Person.

               SECTION 13.04. Addresses for Notices, etc.

               Any notice or demand which by any provision of this  Indenture is
required or permitted to be given or served by the  Debenture  Trustee or by the
holders  of  Securities  on the  Corporation  may be  given or  served  by being
deposited  postage  prepaid by first class mail,  registered or certified  mail,
overnight courier service or conformed telecopy addressed (until another address
is filed by the Corporation  with the Debenture  Trustee for the purpose) to the
Corporation  at  1111  North  Highland  Street,   Arlington,   Virginia,  22201,
Attention:  Administrative Trustee. Any notice, direction,  request or demand by
any Securityholder to or upon the Debenture Trustee shall be deemed to have been
sufficiently given or made, for all purposes, if given or made in writing at the
office of the Debenture Trustee,  Wilmington Trust Company, Rodney Square North,
1100 North Market Street, Wilmington, Delaware 19890-0001,  Attention: Corporate
Trust  Administration  (unless  another  address is  provided  by the  Debenture
Trustee to the Corporation for such purpose).  Any notice or  communication to a
Securityholder  shall be mailed by first class mail to his or her address  shown
on the Security Register kept by the security registrar for the Securities.

               SECTION 13.05. Governing Law.

               This Indenture and each Security shall be deemed to be a contract
made  under  the laws of the State of New York,  and for all  purposes  shall be
governed by and  construed  in  accordance  with the laws of said State  without
regard to conflict of law principles thereof.

               SECTION 13.06. Evidence of Compliance with Conditions Precedent.


<PAGE>

               Upon  any  application  or  demand  by  the  Corporation  to  the
Debenture  Trustee  to take  any  action  under  any of the  provisions  of this
Indenture,  the Corporation  shall furnish to the Debenture Trustee an Officers'
Certificate stating that in the opinion of the signers all conditions precedent,
if any, provided for in this Indenture relating to the proposed action have been
complied  with and an Opinion of Counsel  stating  that,  in the opinion of such
counsel, all such conditions precedent have been complied with.

               Each  certificate  or opinion  provided for in this Indenture and
delivered to the Debenture  Trustee with respect to compliance  with a condition
or  covenant  provided  for in this  Indenture  (except  certificates  delivered
pursuant to Section 3.05) shall  include (1) a statement  that the Person making
such  certificate  or opinion has read such covenant or  condition;  (2) a brief
statement as to the nature and scope of the  examination or  investigation  upon
which the  statements or opinions  contained in such  certificate or opinion are
based;  (3) a statement  that,  in the opinion of such Person,  he has made such
examination  or  investigation  as is  necessary  to enable  him to  express  an
informed  opinion as to  whether  or not such  covenant  or  condition  has been
complied  with; and (4) a statement as to whether or not, in the opinion of such
person, such condition or covenant has been complied with.

               SECTION 13.07. Business Days.

               In any  case  where  the  date of  payment  of  principal  of (or
premium,  if any) or  interest  on the  Securities  is not a Business  Day,  the
payment of such principal of (or premium,  if any) or interest on the Securities
will not be made on such date but will be made on the next  succeeding  Business
Day,  with the same force and effect as if made on the original date of payment,
and no interest shall accrue for the period from and after such date.

               SECTION 13.08. Trust Indenture Act to Control.

               If and to the extent that any provision of this Indenture limits,
qualifies  or  conflicts  with  the  duties  imposed  by  Sections  310 to  318,
inclusive, of the Trust Indenture Act, such imposed duties shall control.

               SECTION 13.09. Table of Contents, Headings, etc.

               The table of contents and the titles and headings of the articles
and sections of this Indenture  have been inserted for  convenience of reference
only,  are not to be  considered  a part  hereof,  and shall in no way modify or
restrict any of the terms or provisions hereof.

               SECTION 13.10. Execution in Counterparts.


<PAGE>

               This  Indenture  may be executed  in any number of  counterparts,
each of  which  shall  be an  original,  but such  counterparts  shall  together
constitute but one and the same instrument.

               SECTION 13.11. Separability.

               In  case  any one or more  of the  provisions  contained  in this
Indenture  or in the  Securities  shall for any  reason  be held to be  invalid,
illegal  or  unenforceable  in  any  respect,  such  invalidity,  illegality  or
unenforceability  shall not affect any other  provisions of this Indenture or of
the Securities,  but this Indenture and the Securities  shall be construed as if
such  invalid or illegal or  unenforceable  provision  had never been  contained
herein or therein.

               SECTION 13.12. Assignment.

               The Corporation will have the right at all times to assign any of
its  respective  rights  or  obligations  under  this  Indenture  to a direct or
indirect wholly owned Subsidiary of the Corporation, provided that, in the event
of any  such  assignment,  the  Corporation  will  remain  liable  for all  such
obligations. Subject to the foregoing, this Indenture is binding upon and inures
to the  benefit of the  parties  thereto  and their  respective  successors  and
assigns. This Indenture may not otherwise be assigned by the parties thereto.

               SECTION 13.13. Acknowledgement of Rights.

               The Corporation acknowledges that, with respect to any Securities
held by the Trust or a trustee of such trust,  if the  Property  Trustee of such
Trust  fails to enforce  its rights  under this  Indenture  as the holder of the
Securities held as the assets of the Trust, any holder of Capital Securities may
institute  legal  proceedings  directly  against the Corporation to enforce such
Property  Trustee's  rights under this Indenture  without first  instituting any
legal  proceedings  against such Property Trustee or any other person or entity.
Notwithstanding  the  foregoing,  if an Event of  Default  has  occurred  and is
continuing and such event is  attributable  to the failure of the Corporation to
pay principal of (or premium,  if any) or interest on the  Securities  when due,
the Corporation  acknowledges  that a holder of Capital  Securities may directly
institute  a  proceeding  for  enforcement  of  payment  to such  holder  of the
principal  of (or  premium,  if any) or  interest  on the  Securities  having an
aggregate  principal  amount equal to the  aggregate  liquidation  amount of the
Capital  Securities of such holder on or after the respective due date specified
in the Securities.


                                  ARTICLE XIV



<PAGE>

                            PREPAYMENT OF SECURITIES;
                       MANDATORY AND OPTIONAL SINKING FUND

               SECTION 14.01. Special Event Prepayment.

               If,  prior to the Initial  Optional  Prepayment  Date,  a Special
Event has occurred and is continuing,  then notwithstanding Section 14.02(a) but
subject to Section  14.02(c),  the Corporation shall have the right, at any time
within 90 days following the occurrence of such Special Event, upon (i) not less
than 45 days written  notice to the Debenture  Trustee and (ii) not less than 30
days nor more than 60 days' written notice to the Securityholders, to prepay the
Securities,  in whole (but not in part), at the Special Event Prepayment  Price.
Following  a  Special  Event,  the  Corporation  shall  take  such  action as is
necessary to promptly  determine the Special Event Prepayment Price,  including,
without  limitation,  the  appointment of a Quotation  Agent.  The Special Event
Prepayment  Price shall be paid prior to 12:00 noon,  New York City time, on the
date of such  prepayment  or such  earlier time as the  Corporation  determines,
provided that the Corporation shall deposit with the Debenture Trustee an amount
sufficient to pay the Special  Event  Prepayment  Price by 10:00 a.m.,  New York
City time, on the date such Special Event Prepayment Price is to be paid.

               SECTION 14.02. Optional Prepayment by Corporation.

               (a) Subject to Sections  14.02(b) and (c), the Corporation  shall
have the right to prepay the Securities,  in whole or in part, at any time on or
after the Initial  Optional  Prepayment Date, upon not less than 30 days and not
more than 60 days'  written  notice,  at the  prepayment  prices set forth below
plus, in each case,  accrued and unpaid interest thereon  (including  Compounded
Interest and  Additional  Sums, if any) and Liquidated  Damages,  if any, to the
applicable  date of  prepayment  (the  "Optional  Prepayment  Price") if prepaid
during the 12-month period beginning June 1 of the years indicated below.

                                                   Percentage
         Year                                     of Principal
        ------------------------------------------------------
        2007                                          105.500%
        2008                                          104.950%
        2009                                          104.440%
        2010                                          103.850%
        2011                                          103.300%
        2012                                          102.750%
        2013                                          102.200%
        2014                                          101.650%
        2015                                          101.100%
        2016                                          100.550%


<PAGE>

        2017 and thereafter                           100.000%

               If the  Securities are only  partially  prepaid  pursuant to this
Section  14.02,  the  Securities  to be prepaid  shall be selected on a pro rata
basis not more than 60 days  prior to the date  fixed  for  prepayment  from the
outstanding Securities not previously called for prepayment;  provided, however,
that with respect to  Securityholders  that would be required to hold Securities
with an  aggregate  principal  amount  of less  than  $100,000  but more than an
aggregate principal amount of zero as a result of such pro rata prepayment,  the
Corporation  shall prepay  Securities of each such  Securityholder so that after
such  prepayment  such  Securityholder  shall  hold  Securities  either  with an
aggregate principal amount of at least $100,000 or such Securityholder no longer
holds any Securities, and shall use such method (including,  without limitation,
by lot) as the Corporation shall deem fair and appropriate;  provided,  further,
that any such  proration  may be made on the  basis of the  aggregate  principal
amount of Securities held by each  Securityholder and may be made by making such
adjustments  as the  Corporation  deems fair and  appropriate in order that only
Securities in  denominations  of $1,000 or integral  multiples  thereof shall be
prepaid.  The Optional  Prepayment  Price shall be paid prior to 12:00 noon, New
York City time,  on the date of such  prepayment  or at such earlier time as the
Corporation  determines,  provided that the  Corporation  shall deposit with the
Debenture Trustee an amount  sufficient to pay the Optional  Prepayment Price by
10:00 a.m., New York City time, on the date such Optional Prepayment Price is to
be paid.

               (b) Notwithstanding the first sentence of Section 14.02(a),  upon
the  entry of an order  for  dissolution  of the  Trust by a court of  competent
jurisdiction,  the Securities thereafter will be subject to optional prepayment,
in whole  only,  but not in part,  on or after the Initial  Optional  Prepayment
Date, at the applicable  Optional  Prepayment Prices and otherwise in accordance
with this Article XIV.

               (c) Any  prepayment  of  Securities  pursuant to Section 14.01 or
Section 14.02 shall be subject to the Corporation obtaining any and all required
regulatory approvals.

               SECTION 14.03. No Sinking Fund.

               The  Securities  are not  entitled  to the benefit of any sinking
fund.

               SECTION 14.04. Notice of Prepayment; Selection of Securities.

               In case the  Corporation  shall  desire to exercise  the right to
prepay all,  or, as the case may be, any part of the  Securities  in  accordance
with their terms,  it shall fix a date for prepayment and shall mail a notice of
such  prepayment  at least 30 and not more than 60 days  prior to the date fixed
for prepayment to the holders


<PAGE>

of Securities to be so prepaid as a whole or in part at their last  addresses as
the same appear on the Security  Register.  Such mailing shall be by first class
mail. The notice if mailed in the manner herein  provided shall be  conclusively
presumed  to have been duly  given,  whether  or not the  holder  receives  such
notice.  In any case,  failure to give such  notice by mail or any defect in the
notice to the holder of any Security  designated for prepayment as a whole or in
part shall not affect the validity of the  proceedings for the prepayment of any
other Security.

               Each such notice of prepayment  shall specify the CUSIP number of
the  Securities to be prepaid,  the date fixed for  prepayment,  the  prepayment
price at which the  Securities  are to be  prepaid  (or the method by which such
prepayment  price is to be  calculated),  the place or places  of  payment  that
payment will be made upon  presentation  and surrender of the  Securities,  that
interest  accrued to the date fixed for prepayment  will be paid as specified in
said notice, and that on and after said date interest thereon or on the portions
thereof to be prepaid will cease to accrue.  If less than all the Securities are
to be  prepaid,  the  notice of  prepayment  shall  specify  the  numbers of the
Securities  to be prepaid.  In case any  Security is to be prepaid in part only,
the notice of prepayment shall state the portion of the principal amount thereof
to be prepaid and shall  state that on and after the date fixed for  prepayment,
upon  surrender  of such  Security,  a new Security or  Securities  in principal
amount equal to the portion thereof that has not been prepaid will be issued.

               By 10:00  a.m.,  New  York  City  time,  on the  prepayment  date
specified in the notice of  prepayment  given as provided in this  Section,  the
Corporation  will deposit with the Debenture  Trustee or with one or more paying
agents an amount of money  sufficient to prepay on the  prepayment  date all the
Securities  so  called  for  prepayment  at the  appropriate  Prepayment  Price,
together with interest accrued thereon to the date fixed for prepayment.

               SECTION 14.05. Payment of Securities Called for Prepayment.

               If notice of  prepayment  has been given as  provided  in Section
14.04,  the  Securities  or portions of  Securities  with  respect to which such
notice has been given shall  become due and payable on the date and at the place
or places stated in such notice at the  applicable  Prepayment  Price,  together
with interest  accrued thereon to the date fixed for prepayment  (subject to the
rights of holders of  Securities  at the close of business  on a regular  record
date in  respect  of an  Interest  Payment  Date  occurring  on or  prior to the
prepayment  date),  and on and after said date  (unless  the  Corporation  shall
default in the payment of such Securities at the Prepayment Price, together with
interest accrued thereon to said date) interest  (including  Compounded Interest
and Additional Sums, if any) and Liquidated  Damages,  if any, on the Securities
or portions of Securities  so called for  prepayment  shall cease to accrue.  On
presentation and surrender of such Securities at a place


<PAGE>

of payment  specified  in said  notice,  the said  Securities  or the  specified
portions  thereof shall be paid and prepaid by the Corporation at the applicable
Prepayment  Price,  together with interest  (including  Compounded  Interest and
Additional Sums, if any) and Liquidated  Damages, if any, accrued thereon to the
date fixed for prepayment (subject to the rights of holders of Securities on the
close of  business on a regular  record  date in respect of an Interest  Payment
Date occurring on or prior to the prepayment date).

               Upon  presentation  of any  Security  prepaid in part  only,  the
Corporation shall execute and the Debenture Trustee shall  authenticate and make
available for delivery to the holder thereof, at the expense of the Corporation,
a new Security or Securities of authorized  denominations,  in principal  amount
equal to the portion of the Security so presented that has not been prepaid.


                                   ARTICLE XV
                           SUBORDINATION OF SECURITIES

               SECTION 15.01. Agreement to Subordinate.

               The  Corporation   covenants  and  agrees,  and  each  holder  of
Securities issued hereunder likewise  covenants and agrees,  that the Securities
shall be issued subject to the provisions of this Article XV; and each holder of
a Security,  whether upon original issue or upon transfer or assignment thereof,
accepts and agrees to be bound by such provisions.

               The payment by the Corporation of the principal of,  premium,  if
any, and interest  (including  Compounded  Interest and Additional Sums, if any)
and Liquidated Damages, if any, on all Securities issued hereunder shall, to the
extent and in the manner  hereinafter set forth,  be subordinated  and junior in
right of payment to all Senior Indebtedness,  whether outstanding at the date of
this Indenture or thereafter incurred.

               No provision of this Article XV shall  prevent the  occurrence of
any Default or Event of Default hereunder.

               SECTION 15.02. Default on Senior Indebtedness.

               In the event and during the  continuation  of any  default by the
Corporation in the payment of principal,  premium, interest or any other payment
due on any Senior Indebtedness,  or in the event that the maturity of any Senior
Indebtedness has been accelerated because of a default, then, in either case, no
payment  shall  be  made  by the  Corporation  with  respect  to  the  principal
(including  prepayment  payments)  of (or  premium,  if any) or  interest on the
Securities



<PAGE>

(including  Compounded  Interest  and  Additional  Sums (if any) and  Liquidated
Damages,  if  any,  or any  other  amounts  which  may be due on the  Securities
pursuant to the terms hereof or thereof).

               In  the  event  of  the  acceleration  of  the  maturity  of  the
Securities, then no payment shall be made by the Corporation with respect to the
principal (including prepayment payments) of (or premium, if any) or interest on
the Securities  (including  Compounded Interest and Additional Sums (if any) and
Liquidated  Damages,  if  any,  or any  other  amounts  which  may be due on the
Securities  pursuant to the terms  hereof or  thereof)  until the holders of all
Senior  Indebtedness  outstanding at the time of such acceleration shall receive
payment in full of such  Senior  Indebtedness  (including  any  amounts due upon
acceleration).

               In the event that,  notwithstanding  the  foregoing,  any payment
shall be received by the  Debenture  Trustee when such payment is  prohibited by
the preceding  paragraphs of this Section  15.02,  such payment shall be held in
trust for the benefit of, and shall be paid over or delivered to, the holders of
Senior  Indebtedness or their respective  representatives,  or to the trustee or
trustees under any indenture  pursuant to which any of such Senior  Indebtedness
may have been issued, as their respective  interests may appear, but only to the
extent that the holders of the Senior  Indebtedness (or their  representative or
representatives  or a trustee) notify the Debenture Trustee in writing within 90
days  of  such  payment  of the  amounts  then  due and  owing  on  such  Senior
Indebtedness,  and only the amounts  specified  in such notice to the  Debenture
Trustee shall be paid to the holders of such Senior Indebtedness.

               SECTION 15.03. Liquidation; Dissolution; Bankruptcy.

               Upon any payment by the  Corporation or distribution of assets of
the  Corporation  of any  kind  or  character,  whether  in  cash,  property  or
securities,  to  creditors  upon any  dissolution,  winding-up,  liquidation  or
reorganization  of the  Corporation,  whether  voluntary  or  involuntary  or in
bankruptcy,  insolvency,  receivership or other proceedings,  the holders of all
Senior Indebtedness of the Corporation will first be entitled to receive payment
in  full  of  such  Senior  Indebtedness,  before  any  payment  is  made by the
Corporation  on account of the principal of (or premium,  if any) or interest on
the Securities  (including  Compounded Interest and Additional Sums (if any) and
Liquidated  Damages,  if  any,  or any  other  amounts  which  may be due on the
Securities  pursuant  to the  terms  hereof  or  thereof);  and  upon  any  such
dissolution or winding-up or liquidation or  reorganization,  any payment by the
Corporation,  or  distribution  of  assets  of the  Corporation  of any  kind or
character, whether in cash, property or securities, which the Securityholders or
the Debenture Trustee would be entitled to receive from the Corporation,  except
for the  provisions of this Article XV, shall be paid by the  Corporation  or by
any receiver, trustee in bankruptcy, liquidating trustee, agent or


<PAGE>

other Person making such payment or distribution,  or by the  Securityholders or
by the Debenture Trustee under the Indenture if received by them or it, directly
to the  holders  of Senior  Indebtedness  of the  Corporation  (pro rata to such
holders on the basis of the respective  amounts of Senior  Indebtedness  held by
such holders,  as  calculated by the  Corporation)  or their  representative  or
representatives,  or to the trustee or trustees under any indenture  pursuant to
which any instruments  evidencing such Senior Indebtedness may have been issued,
as their  respective  interests may appear,  to the extent  necessary to pay all
such Senior Indebtedness in full, in money or money's worth, after giving effect
to any concurrent  payment or  distribution to or for the holders of such Senior
Indebtedness,  before any payment or distribution is made to the Securityholders
or to the Debenture Trustee.

               In the event that,  notwithstanding the foregoing, any payment or
distribution of assets of the Corporation of any kind or character prohibited by
the foregoing, whether in cash, property or securities, shall be received by the
Debenture  Trustee before all Senior  Indebtedness is paid in full, or provision
is made for such payment in money in accordance with its terms,  such payment or
distribution shall be held in trust for the benefit of and shall be paid over or
delivered to the holders of such Senior Indebtedness or their  representative or
representatives,  or to the trustee or trustees under any indenture  pursuant to
which any instruments  evidencing such Senior Indebtedness may have been issued,
as their respective interests may appear, as calculated by the Corporation,  for
application to the payment of all Senior  Indebtedness  remaining  unpaid to the
extent  necessary  to pay all  such  Senior  Indebtedness  in full in  money  in
accordance  with its terms,  after giving  effect to any  concurrent  payment or
distribution to or for the benefit of the holders of such Senior Indebtedness.

               For  purposes of this  Article XV, the words  "cash,  property or
securities" shall not be deemed to include shares of stock of the Corporation as
reorganized  or  readjusted,  or  securities  of the  Corporation  or any  other
corporation  provided  for by a plan  of  reorganization  or  readjustment,  the
payment of which is subordinated at least to the extent provided in this Article
XV with respect to the Securities to the payment of Senior Indebtedness that may
at the  time be  outstanding,  provided  that (i) such  Senior  Indebtedness  is
assumed by the new corporation,  if any, resulting from any such  reorganization
or readjustment,  and (ii) the rights of the holders of such Senior Indebtedness
are not, without the consent of such holders,  altered by such reorganization or
readjustment.  The  consolidation of the Corporation  with, or the merger of the
Corporation  into,  another  Person or the  liquidation  or  dissolution  of the
Corporation following the sale, conveyance, transfer or lease of its property as
an entirety,  or substantially as an entirety,  to another Person upon the terms
and conditions provided for in Article X of this Indenture shall not be deemed a
dissolution,  winding-up, liquidation or reorganization for the purposes of this
Section  15.03 if such  other  Person  shall,  as a part of such  consolidation,
merger, sale,  conveyance,  transfer or lease, comply with the conditions stated
in Article X of



<PAGE>

this Indenture. Nothing in Section 15.02 or in this Section 15.03 shall apply to
claims of, or payments to, the  Debenture  Trustee  under or pursuant to Section
6.06 of this Indenture.

               SECTION 15.04. Subrogation.

               Subject to the  payment in full of all Senior  Indebtedness,  the
rights of the  Securityholders  shall be subrogated to the rights of the holders
of such  Senior  Indebtedness  to receive  payments  or  distributions  of cash,
property or securities  of the  Corporation,  as the case may be,  applicable to
such  Senior  Indebtedness  until the  principal  of (and  premium,  if any) and
interest on the Securities  shall be paid in full; and, for the purposes of such
subrogation,  no  payments  or  distributions  to the  holders  of  such  Senior
Indebtedness of any cash, property or securities to which the Securityholders or
the  Debenture  Trustee  would be  entitled  except for the  provisions  of this
Article XV, and no payment over pursuant to the provisions of this Article XV to
or for the benefit of the holders of such Senior Indebtedness by Securityholders
or the Debenture Trustee, shall, as between the Corporation, its creditors other
than holders of Senior  Indebtedness of the Corporation,  and the holders of the
Securities,  be deemed to be a payment  by the  Corporation  to or on account of
such Senior  Indebtedness.  It is understood that the provisions of this Article
XV are and are intended  solely for the purposes of defining the relative rights
of the  holders  of the  Securities,  on the one hand,  and the  holders of such
Senior Indebtedness on the other hand.

               Nothing  contained  in  this  Article  XV or  elsewhere  in  this
Indenture or in the  Securities is intended to or shall  impair,  as between the
Corporation,  its creditors other than the holders of Senior Indebtedness of the
Corporation,   and  the  holders  of  the  Securities,  the  obligation  of  the
Corporation,  which is absolute and unconditional,  to pay to the holders of the
Securities  the  principal  of (and  premium,  if any) and  interest  (including
Compounded Interest and Additional Sums, if any) and Liquidated Damages, if any,
on the  Securities  as and  when  the  same  shall  become  due and  payable  in
accordance  with their  terms,  or is intended to or shall  affect the  relative
rights of the holders of the Securities and creditors of the Corporation, as the
case may be, other than the holders of Senior  Indebtedness of the  Corporation,
as the case may be, nor shall anything  herein or therein  prevent the Debenture
Trustee or the holder of any Security  from  exercising  all remedies  otherwise
permitted by  applicable  law upon default under the  Indenture,  subject to the
rights, if any, under this Article XV of the holders of such Senior Indebtedness
in respect of cash,  property or securities of the Corporation,  as the case may
be, received upon the exercise of any such remedy.

               Upon any  payment or  distribution  of assets of the  Corporation
referred to in this Article XV, the Debenture Trustee, subject to the provisions
of Article VI of this Indenture,  and the  Securityholders  shall be entitled to
conclusively rely



<PAGE>

upon any order or decree made by any court of  competent  jurisdiction  in which
such  dissolution,  winding-up,  liquidation or  reorganization  proceedings are
pending,  or a certificate of the receiver,  trustee in bankruptcy,  liquidation
trustee, agent or other Person making such payment or distribution, delivered to
the  Debenture  Trustee  or  to  the   Securityholders,   for  the  purposes  of
ascertaining  the Persons  entitled to  participate  in such  distribution,  the
holders of Senior Indebtedness and other indebtedness of the Corporation, as the
case may be, the amount thereof or payable  thereon,  the amount or amounts paid
or distributed  thereon and all other facts pertinent thereto or to this Article
XV.

               SECTION 15.05. Debenture Trustee to Effectuate Subordination.

               Each Securityholder by such  Securityholder's  acceptance thereof
authorizes and directs the Debenture Trustee on such Securityholder's  behalf to
take such action (as the Debenture Trustee,  in its discretion,  deems necessary
or appropriate,  upon instruction or otherwise) to effectuate the  subordination
provided in this  Article XV and appoints the  Debenture  Trustee such  Security
holder's attorney-in-fact for any and all such purposes.

               SECTION 15.06. Notice by the Corporation.

               The Corporation shall give prompt written notice to a Responsible
Officer of the Debenture Trustee of any fact known to the Corporation that would
prohibit the making of any payment of monies to or by the  Debenture  Trustee in
respect  of the  Securities  pursuant  to the  provisions  of this  Article  XV.
Notwithstanding the provisions of this Article XV or any other provision of this
Indenture,  the  Debenture  Trustee  shall not be charged with  knowledge of the
existence  of any facts that would  prohibit the making of any payment of monies
to or by the  Debenture  Trustee in respect of the  Securities  pursuant  to the
provisions  of this Article XV,  unless and until a  Responsible  Officer of the
Debenture   Trustee  shall  have  received   written  notice  thereof  from  the
Corporation  or a holder or holders of Senior  Indebtedness  or from any trustee
therefor;  and before the  receipt of any such  written  notice,  the  Debenture
Trustee,  subject to the  provisions of Article VI of this  Indenture,  shall be
entitled in all respects to assume that no such facts exist; provided,  however,
that if the Debenture Trustee shall not have received the notice provided for in
this Section  15.06 at least two  Business  Days prior to the date upon which by
the terms  hereof  any money may  become  payable  for any  purpose  (including,
without  limitation,  the payment of the  principal of (or  premium,  if any) or
interest  (including  Compounded  Interest  and  Additional  Sums,  if any)  and
Liquidated Damages, if any, on any Security), then, anything herein contained to
the contrary  notwithstanding,  the Debenture  Trustee shall have full power and
authority  to receive such money and to apply the same to the purposes for which
they were received, and shall not be affected by any notice to the contrary that
may be received by it within two Business Days prior to such date.


<PAGE>

               The Debenture Trustee, subject to the provisions of Article VI of
this  Indenture,  shall be entitled  to  conclusively  rely on a written  notice
delivered  to it by a  Person  representing  himself  to be a holder  of  Senior
Indebtedness of the Corporation (or a trustee on behalf of such holder),  as the
case may be, to  establish  that such  notice has been given by a holder of such
Senior Indebtedness or a trustee on behalf of any such holder or holders. In the
event that the Debenture Trustee  determines in good faith that further evidence
is required  with  respect to the right of any Person as a holder of such Senior
Indebtedness  to  participate  in any payment or  distribution  pursuant to this
Article XV, the Debenture Trustee may request such Person to furnish evidence to
the reasonable  satisfaction  of the Debenture  Trustee as to the amount of such
Senior  Indebtedness  held by such  Person,  the extent to which such  Person is
entitled to  participate  in such  payment or  distribution  and any other facts
pertinent  to the rights of such  Person  under this  Article  XV,  and, if such
evidence is not furnished,  the Debenture  Trustee may defer any payment to such
Person pending judicial  determination as to the right of such Person to receive
such payment.

               Upon any  payment or  distribution  of assets of the  Corporation
referred to in this Article XV, the  Debenture  Trustee and the  Securityholders
shall be  entitled  to rely  upon any order or  decree  entered  by any court of
competent  jurisdiction  in which  such  insolvency,  bankruptcy,  receivership,
liquidation,   reorganization,   dissolution,  winding-up  or  similar  case  or
proceeding  is  pending,   or  a  certificate  of  the  trustee  in  bankruptcy,
liquidating trustee, custodian, receiver, assignee for the benefit of creditors,
agent or other  person  making such  payment or  distribution,  delivered to the
Debenture Trustee or to the Securityholders, for the purpose of ascertaining the
persons entitled to participate in such payment or distribution,  the holders of
Senior  Indebtedness  and other  indebtedness  of the  Corporation,  the  amount
thereof or payable  thereon,  the amount or amounts paid or distributed  thereon
and all other facts pertinent thereto or to this Article XV.

               SECTION 15.07. Rights of the Debenture Trustee;
                              Holders of Senior Indebtedness.

               The  Debenture  Trustee  in  its  individual  capacity  shall  be
entitled to all the rights set forth in this Article XV in respect of any Senior
Indebtedness  at any time held by it, to the same extent as any other  holder of
Senior  Indebtedness,  and nothing in this Indenture shall deprive the Debenture
Trustee of any of its rights as such holder.

               With  respect  to  the  holders  of  Senior  Indebtedness  of the
Corporation, the Debenture Trustee undertakes to perform or to observe only such
of its covenants and obligations as are  specifically  set forth in this Article
XV, and no implied  covenants or obligations with respect to the holders of such
Senior



<PAGE>

Indebtedness  shall be read into this Indenture  against the Debenture  Trustee.
The  Debenture  Trustee  shall not be deemed  to owe any  fiduciary  duty to the
holders of such Senior Indebtedness and, subject to the provisions of Article VI
of this  Indenture,  the Debenture  Trustee shall not be liable to any holder of
such Senior Indebtedness if it shall pay over or deliver to Securityholders, the
Corporation  or any other  Person  money or  assets to which any  holder of such
Senior Indebtedness shall be entitled by virtue of this Article XV or otherwise.

               Nothing in this  Article XV shall apply to claims of, or payments
to, the Debenture Trustee under or pursuant to Section 6.06.

               SECTION 15.08. Subordination May Not Be Impaired.

               No  right  of  any  present  or  future   holder  of  any  Senior
Indebtedness  of the  Corporation to enforce  subordination  as herein  provided
shall at any time in any way be  prejudiced or impaired by any act or failure to
act on the part of the Corporation, as the case may be, or by any act or failure
to act,  in good  faith,  by any such  holder,  or by any  noncompliance  by the
Corporation,  as the case may be, with the terms,  provisions  and  covenants of
this  Indenture,  regardless of any  knowledge  thereof that any such holder may
have or otherwise be charged with.

               Without  in any way  limiting  the  generality  of the  foregoing
paragraph,  the holders of Senior  Indebtedness of the  Corporation  may, at any
time and from time to time,  without the  consent of or notice to the  Debenture
Trustee  or  the  Securityholders,   without  incurring  responsibility  to  the
Securityholders and without impairing or releasing the subordination provided in
this Article XV or the obligations hereunder of the holders of the Securities to
the holders of such Senior  Indebtedness,  do any one or more of the  following:
(i) change the  manner,  place or terms of payment or extend the time of payment
of,  or  renew  or  alter,  such  Senior  Indebtedness,  or  otherwise  amend or
supplement in any manner such Senior  Indebtedness or any instrument  evidencing
the same or any agreement  under which such Senior  Indebtedness is outstanding;
(ii)  sell,  exchange,  release or  otherwise  deal with any  property  pledged,
mortgaged or otherwise  securing  such Senior  Indebtedness;  (iii)  release any
Person liable in any manner for the collection of such Senior Indebtedness;  and
(iv) exercise or refrain from exercising any rights against the Corporation,  as
the case may be, and any other Person.

                                   ARTICLE XVI
                      EXTENSION OF INTEREST PAYMENT PERIOD

               SECTION 16.01. Extension of Interest Payment Period.

               So long as no Event of Default has  occurred  and is  continuing,
the  Corporation  shall have the right, at any time and from time to time during
the term


<PAGE>

of the  Securities,  to defer  payments of interest by  extending  the  interest
payment  period of such  Securities  for a period not  exceeding 10  consecutive
semi-annual  periods,  including the first such  semi-annual  period during such
extension period (the "Extended Interest Payment Period"), during which Extended
Interest  Payment Period no interest shall be due and payable,  provided that no
Extended  Interest  Payment  Period  shall end on a date other than an  Interest
Payment Date or extend  beyond the  Maturity  Date.  To the extent  permitted by
applicable law, interest,  the payment of which has been deferred because of the
extension of the interest  payment period  pursuant to this Section 16.01,  will
bear  interest  thereon at the Coupon  Rate  compounded  semi-annually  for each
semi-annual  period during the Extended  Interest  Payment  Period  ("Compounded
Interest").  At the end of the Extended Interest Payment Period, the Corporation
shall pay all  interest  accrued  and unpaid on the  Securities,  including  any
Additional Sums and Compounded Interest (together,  "Deferred  Interest"),  that
shall be payable to the holders of the  Securities in whose names the Securities
are registered in the Security Register on the record date immediately preceding
the end of the Extended  Interest Payment Period.  Before the termination of any
Extended Interest Payment Period,  the Corporation may further defer payments of
interest by further  extending such Extended  Interest Payment Period,  provided
that such Extended Interest Payment Period,  together with all such previous and
further  extensions within such Extended Interest Payment Period,  shall not (i)
exceed 10 consecutive semi-annual periods,  including the first such semi-annual
period during such Extended  Interest  Payment Period,  (ii) end on a date other
than an Interest  Payment Date or (iii) extend  beyond the Maturity  Date of the
Securities. Upon the termination of any Extended Interest Payment Period and the
payment of all amounts  then due,  the  Corporation  may commence a new Extended
Interest  Payment  Period,  subject to the foregoing  requirements.  No interest
shall be due and payable during an Extended  Interest Payment Period,  except at
the end thereof,  but the  Corporation may prepay at any time all or any portion
of the interest accrued during an Extended Interest Payment Period.

               SECTION 16.02. Notice of Extension.

               (a) If the Property  Trustee is the only holder of the Securities
at the time the  Corporation  elects to commence an  Extended  Interest  Payment
Period,  the  Corporation  shall  give  written  notice  to  the  Administrative
Trustees,  the  Property  Trustee and the  Debenture  Trustee of its election to
commence  such  Extended  Interest  Payment  Period at least five  Business Days
before the earlier of (i) the next succeeding date on which Distributions on the
Trust Securities would have been payable,  or (ii) the date the Property Trustee
is required to give notice of the record  date,  or the date such  Distributions
are payable,  to any national  securities  exchange or to holders of the Capital
Securities,  but in any event at least five  Business  Days  before  such record
date.


<PAGE>

               (b)  If the  Property  Trustee  is not  the  only  holder  of the
Securities at the time the Corporation  elects to commence an Extended  Interest
Payment Period, the Corporation shall give the holders of the Securities and the
Debenture  Trustee  written  notice of its selection of such  Extended  Interest
Payment  Period at least 10  Business  Days  before the  earlier of (i) the next
succeeding  Interest  Payment Date,  or (ii) the date the  Debenture  Trustee is
required to give notice of the record or payment date of such  interest  payment
to any national securities exchange.

               (c) The semi-annual  period in which any notice is given pursuant
to paragraphs (a) or (b) of this Section 16.02 shall be counted as one of the 10
semi-annual  periods  permitted in the maximum Extended  Interest Payment Period
permitted under Section 16.01.


<PAGE>



               Wilmington  Trust  Company  hereby  accepts  the  trusts  in this
Indenture declared and provided,  upon the terms and conditions  hereinabove set
forth.

               IN WITNESS WHEREOF, the parties hereto have caused this Indenture
to be duly executed by their respective  officers thereunto duly authorized,  as
of the day and year first above written.


                            TELEBANC FINANCIAL CORPORATION


                                By   /s/          David A. Smilow
                                     -------------------------------------------
                                     Name:        David A. Smilow
                                     Title:



                            WILMINGTON TRUST COMPANY,
                                as Debenture Trustee


                                By   /s/    W. Chris  Sponenberg
                                     -------------------------------------------
                                     Name: W. Chris  Sponenberg
                                     Title: Senior Financial Servicers Officer



<PAGE>



                                    EXHIBIT A
                                    ---------

                           (FORM OF FACE OF SECURITY)


               [IF THIS SECURITY IS A GLOBAL SECURITY,  INSERT: THIS SECURITY IS
A GLOBAL  SECURITY WITHIN THE MEANING OF THE INDENTURE  HEREINAFTER  REFERRED TO
AND IS  REGISTERED  IN THE NAME OF THE  DEPOSITORY  TRUST  COMPANY  ("DTC") OR A
NOMINEE OF DTC. THIS SECURITY IS EXCHANGEABLE  FOR SECURITIES  REGISTERED IN THE
NAME OF A PERSON OTHER THAN DTC OR ITS NOMINEE ONLY IN THE LIMITED CIRCUMSTANCES
DESCRIBED  IN THE  INDENTURE,  AND NO  TRANSFER OF THIS  SECURITY  (OTHER THAN A
TRANSFER OF THIS  SECURITY AS A WHOLE BY DTC TO A NOMINEE OF DTC OR BY A NOMINEE
OF DTC TO DTC OR  ANOTHER  NOMINEE OF DTC) MAY BE  REGISTERED  EXCEPT IN LIMITED
CIRCUMSTANCES.

               UNLESS THIS SECURITY IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE
OF DTC TO THE ISSUER OR ITS AGENT FOR  REGISTRATION  OF  TRANSFER,  EXCHANGE  OR
PAYMENT,  AND ANY SECURITY  ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN
SUCH OTHER NAME AS REQUESTED  BY AN  AUTHORIZED  REPRESENTATIVE  OF DTC (AND ANY
PAYMENT  HEREON IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY
AN AUTHORIZED  REPRESENTATIVE OF DTC), ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF
FOR  VALUE  OR  OTHERWISE  BY OR TO ANY  PERSON  IS  WRONGFUL  IN AS MUCH AS THE
REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.]

               [THIS SECURITY HAS NOT BEEN  REGISTERED  UNDER THE SECURITIES ACT
OF 1933, AS AMENDED (THE "SECURITIES  ACT"), OR ANY STATE SECURITIES LAWS OR ANY
OTHER  APPLICABLE  SECURITIES  LAW.  NEITHER  THIS  SECURITY NOR ANY INTEREST OR
PARTICIPATION  HEREIN MAY BE REOFFERED,  SOLD, ASSIGNED,  TRANSFERRED,  PLEDGED,
ENCUMBERED  OR  OTHERWISE  DISPOSED  OF IN THE ABSENCE OF SUCH  REGISTRATION  OR
UNLESS SUCH TRANSACTION IS EXEMPT FROM, OR NOT SUBJECT TO, REGISTRATION.

               THE HOLDER OF THIS  SECURITY BY ITS  ACCEPTANCE  HEREOF AGREES TO
OFFER, SELL OR OTHERWISE TRANSFER THIS SECURITY,  PRIOR TO THE DATE (THE "RESALE
RESTRICTION  TERMINATION  DATE")  WHICH  IS TWO  YEARS  AFTER  THE  LATER OF THE
ORIGINAL  ISSUANCE  DATE  HEREOF AND THE LAST DATE ON WHICH  TELEBANC  FINANCIAL
CORPORATION  (THE  "CORPORATION")  OR ANY



<PAGE>

"AFFILIATE"  OF  THE  CORPORATION  WAS  THE  OWNER  OF  THIS  SECURITY  (OR  ANY
PREDECESSOR  OF THIS SECURITY)  ONLY (A) TO THE  CORPORATION,  (B) PURSUANT TO A
REGISTRATION  STATEMENT  WHICH HAS BEEN DECLARED  EFFECTIVE UNDER THE SECURITIES
ACT, (C) SO LONG AS THIS  SECURITY IS ELIGIBLE FOR RESALE  PURSUANT TO RULE 144A
UNDER THE SECURITIES ACT ("RULE 144A"), TO A PERSON IT REASONABLY  BELIEVES IS A
"QUALIFIED INSTITUTIONAL BUYER" (AS DEFINED IN RULE 144A) THAT PURCHASES FOR ITS
OWN ACCOUNT OR FOR THE ACCOUNT OF A QUALIFIED INSTITUTIONAL BUYER TO WHOM NOTICE
IS GIVEN THAT THE  TRANSFER IS BEING MADE IN  RELIANCE  ON RULE 144A,  (D) TO AN
INSTITUTIONAL  "ACCREDITED  INVESTOR" WITHIN THE MEANING OF SUBPARAGRAPH (A)(1),
(2),  (3) OR (7) OF RULE 501 UNDER THE  SECURITIES  ACT THAT IS  ACQUIRING  THIS
SECURITY  FOR  ITS OWN  ACCOUNT,  OR FOR THE  ACCOUNT  OF SUCH AN  INSTITUTIONAL
ACCREDITED  INVESTOR,  FOR  INVESTMENT  PURPOSES  AND NOT WITH A VIEW TO, OR FOR
OFFER  OR  SALE  IN  CONNECTION  WITH,  ANY  DISTRIBUTION  IN  VIOLATION  OF THE
SECURITIES  ACT,  OR (E)  PURSUANT  TO ANY OTHER  AVAILABLE  EXEMPTION  FROM THE
REGISTRATION  REQUIREMENTS UNDER THE SECURITIES ACT, SUBJECT TO THE RIGHT OF THE
CORPORATION PRIOR TO ANY SUCH OFFER, SALE OR TRANSFER (i) PURSUANT TO CLAUSE (D)
OR (E) TO REQUIRE THE DELIVERY OF AN OPINION OF COUNSEL,  CERTIFICATIONS  AND/OR
OTHER INFORMATION  SATISFACTORY TO THE CORPORATION,  AND (ii) PURSUANT TO CLAUSE
(D) TO REQUIRE  THAT A  CERTIFICATE  OF  TRANSFER IN THE FORM  APPEARING  ON THE
REVERSE OF THIS  SECURITY IS COMPLETED  AND  DELIVERED BY THE  TRANSFEREE TO THE
CORPORATION.  SUCH HOLDER  FURTHER AGREES THAT IT WILL DELIVER TO EACH PERSON TO
WHOM THIS SECURITY IS TRANSFERRED A NOTICE  SUBSTANTIALLY  TO THE EFFECT OF THIS
LEGEND.]

               THE  SECURITIES  WILL BE ISSUED  AND MAY BE  TRANSFERRED  ONLY IN
BLOCKS  HAVING AN  AGGREGATE  PRINCIPAL  AMOUNT OF NOT LESS THAN  $100,000.  ANY
ATTEMPTED TRANSFER OF SECURITIES IN A BLOCK HAVING AN AGGREGATE PRINCIPAL AMOUNT
OF LESS  THAN  $100,000  SHALL  BE  DEEMED  TO BE VOID  AND OF NO  LEGAL  EFFECT
WHATSOEVER.  ANY SUCH PURPORTED  TRANSFEREE SHALL BE DEEMED NOT TO BE THE HOLDER
OF SUCH SECURITIES FOR ANY PURPOSE,  INCLUDING BUT NOT LIMITED TO THE RECEIPT OF
PRINCIPAL,  PREMIUM (IF ANY) OR INTEREST OF SUCH SECURITIES,  AND SUCH PURPORTED
TRANSFEREE SHALL BE DEEMED TO HAVE NO INTEREST WHATSOEVER IN SUCH SECURITIES.

               THE HOLDER OF THIS SECURITY BY ITS ACCEPTANCE HEREOF ALSO AGREES,
REPRESENTS AND WARRANTS THAT IT IS NOT AN


<PAGE>

EMPLOYEE  BENEFIT,  INDIVIDUAL  RETIREMENT  ACCOUNT OR OTHER PLAN OR ARRANGEMENT
SUBJECT TO TITLE I OF THE EMPLOYEE  RETIREMENT  INCOME  SECURITY ACT OF 1974, AS
AMENDED  ("ERISA"),  OR SECTION  4975 OF THE INTERNAL  REVENUE CODE OF 1986,  AS
AMENDED  (THE "CODE")  (EACH A "PLAN"),  OR AN ENTITY  WHOSE  UNDERLYING  ASSETS
INCLUDE  "PLAN  ASSETS" BY REASON OF ANY PLAN'S  INVESTMENT IN THE ENTITY AND NO
PERSON INVESTING "PLAN ASSETS" OF ANY PLAN MAY ACQUIRE OR HOLD THE SECURITIES OR
ANY  INTEREST  THEREIN,  UNLESS SUCH  PURCHASER  OR HOLDER IS  ELIGIBLE  FOR THE
EXEMPTIVE RELIEF AVAILABLE UNDER U.S. DEPARTMENT OF LABOR PROHIBITED TRANSACTION
CLASS EXEMPTION 96-23, 95-60, 91-38, 90-1 0R 84-14 WITH RESPECT TO SUCH PURCHASE
OR HOLDING.  ANY PURCHASER OR HOLDER OF THE  SECURITIES OR ANY INTEREST  THEREIN
WILL BE DEEMED TO HAVE  REPRESENTED  BY ITS  PURCHASE  AND HOLDING  THEREOF THAT
EITHER (i) IT IS NOT A PLAN OR PLAN  ASSET  ENTITY OR (ii) THE  ACQUISITION  AND
HOLDING OF THIS SECURITY BY IT IS NOT  PROHIBITED BY EITHER SECTION 406 OF ERISA
OR SECTION 4975 OF THE CODE OR IS EXEMPT FORM ANY SUCH PROHIBITION.

No.                                               CUSIP No. *

                         TELEBANC FINANCIAL CORPORATION

            11.00% JUNIOR SUBORDINATED DEFERRABLE INTEREST DEBENTURE
                           DUE JUNE 1, 2027, Series A

               TeleBanc  Financial  Corporation,  a  Delaware  corporation  (the
"Corporation",  which term  includes any  successor  Person under the  Indenture
hereinafter  referred  to),  for  value  received,  hereby  promises  to  pay to
_________________________  or registered assigns, the principal sum of $ Dollars
on June 9 2027 (the "Maturity  Date"),  unless  previously  prepaid,  and to pay
interest on the outstanding  principal  amount hereof from June 9, 1997, or from
the most recent  interest  payment date (each such date,  an  "Interest  Payment
Date") to which  interest  has been  paid or duly  provided  for,  semi-annually
(subject to deferral as set forth herein) in arrears on June 1 and December 1 of
each year,  commencing  December 1, 1997,  at the rate of 11.00% per annum until
the  principal  hereof  shall have  become due and  payable,  and on any overdue
principal and premium,  if any, and (without  duplication and to the extent that
payment of such interest is  enforceable  under  applicable  law) on any overdue
installment  of  interest  at the same rate per annum  compounded  semi-annually
("Compounded Interest").  The amount of interest payable on any Interest Payment
Date shall be computed on the basis of a 360-day year of twelve  30-day  months.
In the event that any date on which the  principal  of (or  premium,  if any) or
interest on this Security is payable is


<PAGE>

not a Business Day (as defined in the  Indenture),  then the payment  payable on
such date will be made on the next  succeeding  day that is a Business  Day (and
without any interest or other  payment in respect of any such  delay),  with the
same force and effect as if made on such date.  Pursuant  to the  Indenture,  in
certain  circumstances  the Corporation  will be required to pay Additional Sums
(as defined in the  Indenture)  with respect to this  Security.  Pursuant to the
Registration Rights Agreement,  in certain limited circumstances the Corporation
will be required  to pay  Liquidated  Damages  (as  defined in the  Registration
Rights Agreement) with respect to this Security.

               The interest  installment so payable, and punctually paid or duly
provided for, on any Interest  Payment Date will, as provided in the  Indenture,
be paid to the Person in whose name this  Security  (or one or more  Predecessor
Securities, as defined in said Indenture) is registered at the close of business
on the regular record date for such interest installment,  which shall be at the
close of business on the 15th day of the month immediately  preceeding the month
in which the relevant Interest Payment Date falls. Any such interest installment
not punctually  paid or duly provided for shall forthwith cease to be payable to
the holders on such  regular  record date and may be paid to the Person in whose
name this Security (or one or more Predecessor  Securities) is registered at the
close of business on a special record date to be fixed by the Debenture  Trustee
for the payment of such defaulted interest, notice whereof shall be given to the
holders of Securities  not less than 10 days prior to such special  record date,
or may be paid at any time in any other lawful manner not inconsistent  with the
requirements  of any securities  exchange on which the Securities may be listed,
and upon such  notice as may be  required  by such  exchange,  all as more fully
provided in the Indenture.

               The  principal of (and premium,  if any) and interest  (including
Compounded Interest and Additional Sums, if any) and Liquidated Damages, if any,
on this  Security  shall be  payable  at the  office or agency of the  Debenture
Trustee maintained for that purpose in any coin or currency of the United States
of America that at the time of payment is legal tender for payment of public and
private debts;  provided,  however,  that payment of interest may be made at the
option of the  Corporation  by (i) check mailed to the holder at such address as
shall appear in the Security Register or (ii) transfer to an account  maintained
by  the  Person  entitled   thereto,   provided  that  proper  written  transfer
instructions have been received by the relevant record date. Notwithstanding the
foregoing,  so long as the Holder of this  Security is the  Property  Trustee of
TeleBanc Capital Trust I, the payment of the principal of (and premium,  if any)
and interest  (including  Compounded  Interest and Additional  Sums, if any) and
Liquidated  Damages,  if any, on this Security will be made at such place and to
such account as may be designated by such Property Trustee.



<PAGE>

               The  indebtedness  evidenced  by this  Security is, to the extent
provided  in the  Indenture,  subordinate  and junior in right of payment to the
prior  payment in full of all Senior  Indebtedness,  and this Security is issued
subject to the provisions of the Indenture with respect thereto.  Each holder of
this  Security,  by accepting the same, (a) agrees to and shall be bound by such
provisions,  (b)  authorizes  and  directs the  Debenture  Trustee on his or her
behalf to take such action as may be necessary or  appropriate to acknowledge or
effectuate the  subordination so provided and (c) appoints the Debenture Trustee
his or her attorney-in-fact  for any and all such purposes.  Each holder hereof,
by his or her acceptance  hereof,  hereby waives all notice of the acceptance of
the  subordination  provisions  contained  herein and in the  Indenture  by each
holder of Senior  Indebtedness,  whether now outstanding or hereafter  incurred,
and waives reliance by each such holder upon said provisions.

               This  Security  shall not be entitled  to any  benefit  under the
Indenture or be valid or become obligatory for any purpose until the Certificate
of Authentication hereon shall have been signed by or on behalf of the Debenture
Trustee.

               The provisions of this Security are continued on the reverse side
hereof and such provisions shall for all purposes have the same effect as though
fully set forth at this place.


<PAGE>



               IN WITNESS WHEREOF, the Corporation has caused this instrument to
be duly executed and sealed this __ day of ____, ____.




                                   TELEBANC FINANCIAL CORPORATION



                                   By:
                                       -----------------------------------------
                                            Name:
                                            Title:


Attest:

By: 
    ------------------------
       Name:
       Title:




CERTIFICATE OF AUTHENTICATION

               This is one of the Securities referred to in the within-mentioned
Indenture.



                                   WILMINGTON TRUST COMPANY,
                                   not in its  individual  capacity  but solely
                                   as Debenture Trustee


                                   By:
                                       -----------------------------------------
                                       Authorized Signatory

<PAGE>



(FORM OF REVERSE OF SECURITY)

               This Security is one of the Securities of the Corporation (herein
sometimes  referred to as the  "Securities"),  specified in the  Indenture,  all
issued or to be issued under and pursuant to an  Indenture,  dated as of June 9,
1997 (the "Indenture"),  duly executed and delivered between the Corporation and
Wilmington Trust Company,  as Debenture  Trustee (the "Debenture  Trustee"),  to
which  Indenture  reference  is hereby  made for a  description  of the  rights,
limitations  of rights,  obligations,  duties and  immunities  thereunder of the
Debenture Trustee, the Corporation and the holders of the Securities.

               Upon the  occurrence  and  continuation  of a  Special  Event (as
defined  in the  Indenture)  prior  to  June  1,  2007  (the  "Initial  Optional
Prepayment  Date"),  the Corporation shall have the right, at any time within 90
days following the occurrence of such Special Event,  to prepay this Security in
whole (but not in part) at the Special Event  Prepayment  Price.  "Special Event
Prepayment  Price" shall mean,  with respect to any  prepayment of this Security
following a Special Event, an amount in cash equal to the Make Whole Amount. The
"Make Whole Amount" shall mean an amount equal to the greater of (i) 100% of the
principal  amount to be prepaid or (ii) the sum,  as  determined  by a Quotation
Agent  (as  defined  in the  Indenture),  of the  present  values  of  remaining
scheduled  payments  of  principal  and  interest  hereon,   discounted  to  the
prepayment  date on a semi-annual  basis  (assuming a 360-day year consisting of
twelve  30-day  months)  at  the  Adjusted  Treasury  Rate  (as  defined  in the
Indenture),  plus, in the case of each of clauses (i) and (ii),  any accrued and
unpaid interest (including  Compounded Interest and Additional Sums, if any) and
Liquidated Damages, if any, thereon to the date of such prepayment.

               In addition,  the Corporation shall have the right to prepay this
Security,  in whole or in part,  at any time on or after  the  Initial  Optional
Prepayment Date (an "Optional  Prepayment"),  at the prepayment prices set forth
below plus, in each case, accrued and unpaid interest (including Additional Sums
and Compounded Interest,  if any) and Liquidated Damages, if any, thereon to the
applicable  date of prepayment  (the "Optional  Prepayment  Price"),  if prepaid
during the 12-month period beginning June 1 of the years indicated below.

                                                             Percentage
                       Year                                  of Principal
                      ----------------------------------------------------
                      2007                                   105.500%
                      2008                                   104.950%
                      2009                                   104.440%
                      2010                                   103.850%
                      2011                                   103.300%
                      2012                                   102.750%


<PAGE>

                      2013                                   102.200%
                      2014                                   101.650%
                      2015                                   101.100%
                      2016                                   100.550%
                      2017 and thereafter                    100.000%

               The Optional  Prepayment  Price or the Special  Event  Prepayment
Price,  as the case  requires,  shall be paid prior to 12:00 noon, New York City
time, on the date of such  prepayment or at such earlier time as the Corporation
determines,  provided,  that the  Corporation  shall  deposit with the Debenture
Trustee an amount  sufficient to pay the  applicable  Prepayment  Price by 10:00
a.m., New York City time, on the date such  Prepayment  Price is to be paid. Any
prepayment  pursuant to this  paragraph  will be made upon not less than 30 days
nor more than 60 days' prior written notice.

               If the Securities are only partially  prepaid by the  Corporation
pursuant to an Optional  Prepayment,  the  particular  Securities  to be prepaid
shall be  selected  on a pro rata  basis  from the  outstanding  Securities  not
previously  called  for  prepayment;  provided,  however,  that with  respect to
Securityholders  that would be required  to hold  Securities  with an  aggregate
principal  amount of less than  $100,000  but more than an  aggregate  principal
amount of zero as a result of such pro rata  prepayment,  the Corporation  shall
prepay Securities of each such Securityholder so that after such prepayment such
Securityholder  shall hold Securities either with an aggregate  principal amount
of at least $100,000 or such  Securityholder  no longer holds any Securities and
shall use such method (including, without limitation, by lot) as the Corporation
shall deem fair and appropriate;  provided, further, that any such proration may
be made on the basis of the aggregate  principal  amount of  Securities  held by
each  Securityholder  thereof and may be made by making such  adjustments as the
Corporation  deems  fair  and  appropriate  in order  that  only  Securities  in
denominations of $1,000 or integral  multiples thereof shall be prepaid.  In the
event of  prepayment of this Security in part only, a new Security or Securities
for the portion  hereof that has not been  prepaid will be issued in the name of
the holder hereof upon the cancellation hereof.

               Notwithstanding  the  foregoing,  any prepayment of Securities by
the  Corporation  shall  be  subject  to the  receipt  of any and  all  required
regulatory approvals.

               In case an Event of Default (as defined in the  Indenture)  shall
have occurred and be  continuing,  the principal of all of the Securities may be
declared,  and upon such  declaration  shall  become,  due and  payable,  in the
manner, with the effect and subject to the conditions provided in the Indenture.

               The Indenture contains provisions  permitting the Corporation and
the  Debenture  Trustee,  with the  consent  of the  holders  of a  majority  in
aggregate


<PAGE>

principal  amount of the Securities at the time  outstanding  (as defined in the
Indenture),  to execute  supplemental  indentures  for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
the  Indenture  or of  modifying  in any manner the rights of the holders of the
Securities;  provided,  however,  that no  such  supplemental  indenture  shall,
without the consent of each holder of Securities  then  outstanding and affected
thereby,  (i) change the Maturity  Date of any  Security,  or reduce the rate or
extend the time of payment of  interest  thereon  (subject to Article XVI of the
Indenture),  or reduce  the  principal  amount  thereof,  or  change  any of the
prepayment  provisions or make the principal  thereof or any interest or premium
thereon  payable in any coin or currency other than U.S.  dollars,  or impair or
affect the right of any  holder of  Securities  to  institute  suit for  payment
thereof,  or (ii) reduce the aforesaid  percentage of Securities  the holders of
which are required to consent to any such supplemental indenture.  The Indenture
also  contains  provisions  permitting  the holders of a majority  in  aggregate
principal amount of the Securities at the time outstanding  affected thereby, on
behalf of all of the holders of the Securities, to waive any past default in the
performance of any of the covenants  contained in the Indenture,  or established
pursuant to the Indenture, and its consequences, except a default in the payment
of the principal of or premium,  if any, or interest on any of the Securities or
a default in respect of any  covenant or  provision  under  which the  Indenture
cannot be modified or amended  without the consent of each holder of  Securities
then  outstanding.  Any such  consent or waiver by the  holder of this  Security
(unless  revoked as provided in the  Indenture)  shall be conclusive and binding
upon such Holder and upon all future  holders and owners of this Security and of
any  Security  issued  in  exchange  herefor  or in  place  hereof  (whether  by
registration  of  transfer  or  otherwise),  irrespective  of whether or not any
notation of such consent or waiver is made upon this Security.

               No  reference  herein to the  Indenture  and no provision of this
Security  or of the  Indenture  shall  alter or  impair  the  obligation  of the
Corporation,  which is absolute and unconditional,  to pay the principal of (and
premium,  if any) and interest  (including  Compounded  Interest and  Additional
Sums, if any) and Liquidated  Damages,  if any, on this Security at the time and
place and at the rate and in the money herein prescribed.

               So long  as no  Event  of  Default  shall  have  occurred  and be
continuing,  the Corporation  shall have the right, at any time and from time to
time  during  the term of the  Securities,  to defer  payments  of  interest  by
extending the interest payment period (an "Extended Interest Payment Period") of
such  Securities  for a period  not (i)  exceeding  10  consecutive  semi-annual
periods,  including  the first such  semi-annual  period  during such  extension
period,  (ii)  extending  beyond the Maturity  Date of the  Securities  or (iii)
ending on a date other than an Interest Payment Date, at the end of which period
the  Corporation  shall pay all interest then accrued and unpaid  (together with
interest thereon at the rate specified for the


<PAGE>

Securities  to the extent that  payment of such  interest is  enforceable  under
applicable  law).  Before the termination of any such Extended  Interest Payment
Period,  the  Corporation  may  further  defer  payments  of interest by further
extending such Extended  Interest  Payment  Period,  provided that such Extended
Interest Payment Period,  together with all such previous and further extensions
within  such  Extended  Interest  Payment  Period,   (i)  shall  not  exceed  10
consecutive  semi-annual periods,  including the first semi-annual period during
such Extended Interest Payment Period, (ii) shall not end on any date other than
an Interest Payment Date, and (iii) shall not extend beyond the Maturity Date of
the  Securities.  Upon the  termination  of any such Extended  Interest  Payment
Period and the  payment of all accrued and unpaid  interest  and any  additional
amounts then due, the Corporation may commence a new Extended  Interest  Payment
Period,  subject to the  foregoing  requirements.  No interest  shall be due and
payable during an Extended  Interest Payment Period,  except at the end thereof,
but the  Corporation  may prepay at any time all or any portion of the  interest
accrued during an Extended Interest Payment Period.

               The  Corporation  has agreed  that it will not (i) declare or pay
any  dividends or  distributions  on, or redeem,  purchase,  acquire,  or make a
liquidation  payment with respect to, any of the  Corporation's  capital  stock,
(ii) make any payment of  principal  of or  interest  or premium,  if any, on or
repay,  repurchase or redeem any debt securities (including other Debentures) of
the  Corporation  that rank pari passu with or junior in right of payment to the
Securities  or (iii) make any  guarantee  payments with respect to any guarantee
(other than the Capital  Securities  Guarantee,  as defined in the Indenture) by
the  Corporation  of the debt  securities of any  Subsidiary of the  Corporation
(including  Other  Guarantees) if such guarantee ranks pari passu with or junior
in right of payment to the Securities (other than (a) dividends or distributions
in shares of, or options, warrants or rights to subscribe for or purchase shares
of,  Common  Stock of the  Corporation,  (b) any  declaration  of a dividend  in
connection  with the  implementation  of a  stockholders'  rights  plan,  or the
issuance  of stock  under  any such plan in the  future,  or the  redemption  or
repurchase  of  any  such  rights  pursuant  thereto,  (c)  as  a  result  of  a
reclassification  of  the  Corporation's   capital  stock  or  the  exchange  or
conversion of one class or series of the Corporation's capital stock for another
class  or  series  of the  Corporation's  capital  stock,  (d) the  purchase  of
fractional  interests in shares of the  Corporation's  capital stock pursuant to
the  conversion  or exchange  provisions  of such capital  stock or the security
being  converted or exchanged,  and (e) purchases of Common Stock related to the
issuance of Common  Stock or rights  under any of the  Corporation's  benefit or
compensation  plans  for its  directors,  officers  or  employees  or any of the
Corporation's dividend reinvestment plans), if at such time (1) there shall have
occurred any event of which the Corporation has actual knowledge that (a) is, or
with the giving of notice or the lapse of time, or both,  would  constitute,  an
Event of  Default  and (b) in respect  of which the  Corporation  shall not have
taken reasonable steps to cure, (2)


<PAGE>

if such Securities are held by the Property Trustee of TeleBanc Capital Trust I,
the  Corporation  shall  be in  default  with  respect  to  its  payment  of any
obligations under the Capital Securities  Guarantee or (3) the Corporation shall
have given  notice of its election to exercise its right to commence an Extended
Interest  Payment  Period,  and shall not have rescinded  such Notice,  and such
Extended  Interest Payment Period or any extension  thereof shall have commenced
and be continuing.

               Subject  to (i) the  Corporation  having  received  any  required
regulatory  approvals and (ii) the  Administrative  Trustees of Telebank Capital
Trust  I  having  received  an  opinion  of  counsel  to the  effect  that  such
distribution will not cause the holders of Capital  Securities to recognize gain
or loss for federal income tax purposes,  the Corporation will have the right at
any time to  liquidate  the Trust and,  after  satisfaction  of  liabilities  of
creditors of the Trust as required by applicable law, to cause the Securities to
be  distributed  to the holders of the Trust  Securities in  liquidation  of the
Trust.

               The  Securities  are  issuable  only in  registered  form without
coupons in minimum  denominations  of $100,000 and multiples of $1,000 in excess
thereof.  As provided in the Indenture and subject to the transfer  restrictions
limitations  as may be  contained  herein and  therein  from time to time,  this
Security is  transferable  by the holder hereof on the Security  Register of the
Corporation, upon surrender of this Security for registration of transfer at the
office or agency of the  Corporation  in The City of New York  accompanied  by a
written  instrument  or  instruments  of  transfer in form  satisfactory  to the
Corporation  or the Debenture  Trustee duly executed by the holder hereof or his
attorney duly authorized in writing, and thereupon one or more new Securities of
authorized  denominations  and for the same aggregate  principal  amount will be
issued to the designated  transferee or  transferees.  No service charge will be
made for any such  registration  of transfer,  but the  Corporation  may require
payment  of a sum  sufficient  to  cover  any tax or other  governmental  charge
payable in relation thereto.

               Prior to due  presentment  for  registration  of transfer of this
Security, the Corporation,  the Debenture Trustee, any authenticating agent, any
paying agent,  any transfer agent and the security  registrar may deem and treat
the holder  hereof as the absolute  owner hereof  (whether or not this  Security
shall be overdue and  notwithstanding  any notice of ownership or writing hereon
made by anyone other than the security  registrar  for the  Securities)  for the
purpose  of  receiving  payment of or on  account  of the  principal  hereof and
premium,  if any, and (subject to the Indenture) interest due hereon and for all
other purposes,  and neither the  Corporation nor the Debenture  Trustee nor any
authenticating  agent  nor any  paying  agent  nor any  transfer  agent  nor any
security registrar shall be affected by any notice to the contrary.


<PAGE>

               No recourse  shall be had for the payment of the  principal of or
premium, if any, or interest (including Compounded Interest and Additional Sums,
if any) or Liquidated Damages, if any, on this Security,  or for any claim based
hereon,  or  otherwise  in  respect  hereof,  or based on or in  respect  of the
Indenture, against any incorporator, stockholder, employee, officer or director,
past,  present or future,  as such, of the  Corporation or of any predecessor or
successor Person, whether by virtue of any constitution, statute or rule of law,
or by the  enforcement  of any  assessment  or  penalty or  otherwise,  all such
liability being, by the acceptance  hereof and as part of the  consideration for
the issuance hereof, expressly waived and released.

               All terms used in this Security that are defined in the Indenture
shall have the meanings assigned to them in the Indenture.

               THE  INDENTURE  AND  THE  SECURITIES  SHALL  BE  GOVERNED  BY AND
CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK WITHOUT REGARD TO
CONFLICT OF LAW PRINCIPLES THEREOF



                                                                     EXHIBIT 4.3

                              CERTIFICATE OF TRUST
                                       OF
                            TELEBANC CAPITAL TRUST I


         This Certificate of Trust of TeleBanc Capital Trust I is being executed
and filed by the undersigned, as trustees, for the purpose of forming a business
trust  pursuant to the Delaware  Business  Trust Act (12 Del. C. ss.ss.  3801 et
seq.).

         1. The name of the business  trust formed  hereby is "TeleBanc  Capital
Trust I" (the "Trust").

         2. Delaware  Trustee.  The name and business  address of the trustee of
the Trust that has its principal  place of business in the State of Delaware are
as follows:

         Wilmington Trust Company
         Rodney Square North
         1100 North Market Street
         Wilmington, Delaware 19890-0001



<PAGE>



         IN WITNESS WHEREOF,  the undersigned,  being all of the trustees of the
Trust, have duly executed this Certificate of Trust.

WILMINGTON TRUST COMPANY
         as Delaware Trustee

By:      /s/      Norma P. Closs
         -------------------------
         Name: Norma P. Closs


By:      /s/      David Smilow
         -------------------------
         Name: David Smilow
         as Administrative Trustee


By:      /s/      Aileen Lopez Pugh
         --------------------------
         Name: Aileen Lopez Pugh
         as Administrative Trustee


By:      /s/      Mitchell Caplan
         --------------------------
         Name: Mitchell Caplan
         as Administrative Trustee





                                                                     EXHIBIT 4.4

                              DECLARATION OF TRUST
                                       OF
                            TELEBANC CAPITAL TRUST I

                  THIS  DECLARATION  OF TRUST is made as of June 2,  1997  (this
"Declaration"),   by  and  among  TeleBanc  Financial  Corporation,  a  Delaware
corporation,  as sponsor (the "Sponsor"),  Wilmington Trust Company,  a Delaware
banking  corporation,  as Delaware  trustee (the "Delaware  Trustee") and Aileen
Lopez Pugh, David Smilow,  and Mitchell Caplan, as administrative  trustees (the
"Administrative   Trustees",  and,  together  with  the  Delaware  Trustee,  the
"Trustees"). The Sponsor and the Trustees hereby agree as follows:

                  1. The  trust  created  hereby  shall  be  known as  "TeleBanc
Capital Trust I" (the  "Trust"),  in which name the Trustees or the Sponsor,  to
the extent  provided  herein,  may conduct the  business of the Trust,  make and
execute contracts, and sue and be sued.

                  2. The Sponsor  hereby  assigns,  transfers,  conveys and sets
over to the Trustees the sum of $10. The Trustees hereby acknowledge  receipt of
such amount in trust from the Sponsor, which amount shall constitute the initial
trust estate.  The Trustees  hereby declare that they will hold the trust estate
in trust for the Sponsor.  It is the  intention  of the parties  hereto that the
Trust created hereby constitute a business trust under Chapter 38 of Title 12 of
the Delaware Code, 12 Del. C. ss. 3801, et seq. (the "Business Trust Act"),  and
that this  document  constitute  the  governing  instrument  of the  Trust.  The
Trustees are hereby authorized and directed to execute and file a certificate of
trust with the  Delaware  Secretary  of State in such form as the  Trustees  may
approve.

                  3. The Sponsor and the Trustees will enter into an amended and
restated Declaration of Trust satisfactory to each such party to provide for the
contemplated  operation  of the Trust  created  hereby and the  issuance  of the
Capital  Securities  and Common  Securities  referred to  therein.  Prior to the
execution and delivery of such amended and restated Declaration of Trust (i) the
Delaware Trustee shall not have any duty or obligation hereunder or with respect
to the trust estate,  except as otherwise  required by applicable  law, and (ii)
the  Administrative  Trustees  and the  Sponsor  shall take any action as may be
necessary to obtain prior to such execution and delivery any licenses,  consents
or  approvals  required by  applicable  law or  otherwise.  Notwithstanding  the
foregoing,  the Trustees may take all actions  deemed proper as are necessary to
effect the transactions contemplated herein.

                  4. The Sponsor hereby agrees to (i) reimburse the Trustees for
all reasonable expenses  (including  reasonable fees and expenses of counsel and
other experts), (ii) indemnify, defend and hold harmless the Trustees and any of
the



<PAGE>



officers, directors employees and agent of the Trustees (collectively, including
the Delaware Trustee in its individual capacity, the "Indemnified Persons") from
and against any and all losses,  damages,  liabilities,  claims, actions, suits,
costs,  expenses,  disbursements  (including the reasonable fees and expenses of
counsel),  taxes and penalties of any kind and nature whatsoever  (collectively,
"Expenses"),  to the extent that such Expenses  arise out of or are imposed upon
or asserted at any time  against  such  Indemnified  Persons with respect to the
performance of this  Declaration,  the creation,  operation,  administration  or
termination of the Trust, or the  transactions  contemplated  hereby;  provided,
however,  that the Sponsor  shall not be required to  indemnify  an  Indemnified
Person  for  Expenses  to the  extent  such  Expenses  result  from the  willful
misconduct,  bad faith or gross negligence of such Indemnified Person, and (iii)
advance to each Indemnified  Person Expenses  (including  reasonable legal fees)
incurred by such Indemnified Person in defending any claim, demand, action, suit
or proceeding prior to the final disposition of such claim, demand, action, suit
or proceeding  upon receipt by the Sponsor of an  undertaking by or on behalf of
the  Indemnified  Person to repay such amount if it shall be determined that the
Indemnified Person is not entitled to be indemnified therefor under this Section
4.

                  5.  The   Sponsor,   as  sponsor   of  the  Trust,   and  each
Administrative Trustee is hereby authorized,  in its discretion,  (i) to prepare
and  distribute one or more offering  memoranda in  preliminary  and final form,
including  any necessary or desirable  amendments,  relating to the offering and
sale of  Capital  Securities  of the  Trust  in a  transaction  exempt  from the
registration  requirements  of the Securities Act of 1933, as amended (the "1933
Act"),  and such  forms or  filings  as may be  required  by the 1933  Act,  the
Securities Exchange Act of 1934, as amended, or the Trust Indenture Act of 1939,
as amended,  in each case relating to the Capital  Securities of the Trust; (ii)
to prepare, execute and file on behalf of the Trust, such applications, reports,
surety  bonds,  irrevocable  consents,  appointments  of attorney for service of
process and other papers and  documents  that shall be necessary or desirable to
register or establish the exemption from registration of the Capital  Securities
of the Trust under the  securities or "Blue Sky" laws of such  jurisdictions  as
the Sponsor,  on behalf of the Trust, may deem necessary or desirable;  (iii) to
prepare,   execute  and  file  an  application,   and  all  other  applications,
statements,  certificates,  agreements  and  other  instruments  that  shall  be
necessary or  desirable,  to have the Capital  Securities  listed on the Private
Offerings, Resales and Trading through Automated Linkages ("PORTAL") Market and,
if and at such  time as  determined  by the  Sponsor,  with the New  York  Stock
Exchange or any other national stock exchange or the Nasdaq  National Market for
listing or quotation of the Capital  Securities  of the Trust;  (iv) to prepare,
execute and deliver  letters or documents to, or instruments  for filing with, a
depository  relating to the Capital  Securities of the Trust;  (v) to negotiate,
execute,  deliver  and  perform  on behalf  of the  Trust  one or more  purchase
agreements,  registration rights agreements,  dealer/manager agreements,  escrow
agreements,  subscription  agreements  and other  similar or related  agreements
providing for or relating to the sale and issuance of the Capital  Securities of
the Trust and/or any other interests in the Trust; and (vi) to prepare,  execute
and deliver on



<PAGE>



behalf of the Trust any and all  documents,  papers  and  instruments  as may be
desirable  in  connection   with  any  of  the  foregoing.   Any  power  of  the
Administrative  Trustees  hereunder to execute any document or take other action
on behalf of the Trust may be exercised  by one  Administrative  Trustee  acting
alone or by two or more Administrative Trustees acting together.

                  In the event that any filing  referred to in this Section 5 is
required by the rules and regulations of Securities and Exchange Commission (the
"Commission"),  PORTAL or state  securities  or Blue Sky laws to be  executed on
behalf of the Trust by one or more Trustees,  each Trustee, in its capacity as a
trustee of the Trust,  so required to execute such filings is hereby  authorized
and  directed  to join in any such  filing and to execute on behalf of the Trust
any and  all of the  foregoing,  it  being  understood  that a  Trustee,  in its
capacity  as a trustee of the Trust,  shall not be  required to join in any such
filing or execute on behalf of the Trust any such document unless required to do
so by the rules and  regulations of the Commission,  PORTAL or applicable  state
securities or Blue Sky laws.

                  6. The Delaware Trustee shall take such action or refrain from
taking such action  under this  Declaration  as it may be directed in writing by
the Sponsor from time to time;  provided,  however,  that the  Delaware  Trustee
shall not be required to take or refrain from taking any such action if it shall
have determined, or shall have been advised by counsel, that such performance is
likely to involve the Delaware  Trustee in personal  liability or is contrary to
the terms of this  Declaration or of any document  contemplated  hereby to which
the Trust or the Delaware Trustee is a party or is otherwise contrary to law. If
at any time the Delaware Trustee determines that it requires or desires guidance
regarding  the  application  of any provision of this  Declaration  or any other
document,  then  the  Delaware  Trustee  may  deliver  a notice  to the  Sponsor
requesting  written  instructions  as to the  course  of action  desired  by the
Sponsor, and such instructions shall constitute full and complete  authorization
and protection for actions taken by the Delaware Trustee in reliance thereon. If
the Delaware Trustee does not receive such instructions within five (5) business
days after it has delivered to the Sponsor such notice requesting  instructions,
or such  shorter  period  of time as may be set forth in such  notice,  it shall
refrain  from taking any action with  respect to the matters  described  in such
notice to the Sponsor.

                  7.  This   Declaration   may  be   executed  in  one  or  more
counterparts.

                  8. The number of trustees of the Trust initially shall be four
(4) and  thereafter  the number of trustees of the Trust shall be such number as
shall be fixed from time to time by a written  instrument  signed by the Sponsor
which may  increase or decrease  the number of trustees of the Trust;  provided,
however,  that to the extent  required by the Business Trust Act, one trustee of
the Trust  shall  either be a natural  person who is a resident  of the State of
Delaware or, if not a natural person, an entity which has its principal place of
business in the State of Delaware and otherwise



<PAGE>



meets the requirements of applicable law. Subject to the foregoing,  the Sponsor
is entitled to appoint or remove  without  cause any trustee of the Trust at any
time.  Any trustee of the Trust may resign upon thirty days' prior notice to the
Sponsor.

                  9. This  Declaration  shall be governed  by, and  construed in
accordance  with, the laws of the State of Delaware  (without regard to conflict
of laws principles).





                                                      [SIGNATURE PAGE FOLLOWS]



<PAGE>



                  IN WITNESS  WHEREOF,  the  parties  hereto  have  caused  this
Declaration  of Trust to be duly  executed  as of the day and year  first  above
written.

                   TELEBANC FINANCIAL CORPORATION, as Sponsor

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


                                  WILMINGTON TRUST COMPANY,  not in its
                   individual capacity but solely as Delaware
                                  Trustee of the Trust

                                  By:      /s/   Debra Eberly
                                           -----------------------
                                           Name: Debra Eberly
                                           Title:   Administrative Account
                                     Manager

                                           Aileen   Lopez   Pugh,   not  in  her
                                           individual  capacity  but  solely  as
                                           Administrative Trustee of the Trust

                                           /s/ Aileen Lopez Pugh
                                           -----------------------

                                           David Smilow,  not in his  individual
                                           capacity but solely as Administrative
                                           Trustee of the Trust

                                           /s/ David Smilow
                                           -----------------------

                                           Mitchell    Caplan,    not   in   his
                                           individual  capacity  but  solely  as
                                           Administrative Trustee of the Trust

                                           /s/ Mitchell Caplan
                                           -----------------------






                                                                     EXHIBIT 4.7

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

                SERIES A CAPITAL SECURITIES GUARANTEE AGREEMENT

                         TELEBANC FINANCIAL CORPORATION

                            Dated as of June 9, 1997

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



<PAGE>



                                TABLE OF CONTENTS


                  Page
                                    ARTICLE I
                         DEFINITIONS AND INTERPRETATION

      SECTION 1.1  Definitions and Interpretation............................151

                                   ARTICLE II
                               TRUST INDENTURE ACT

      SECTION 2.1  Trust Indenture Act; Application..........................155
      SECTION 2.2  Lists of Holders of Securities............................155
      SECTION 2.3  Reports by the Capital Securities Guarantee Trustee.......156
      SECTION 2.4  Periodic Reports to Capital Securities Guarantee
                   Trust.....................................................156
      SECTION 2.5  Evidence of Compliance with Conditions Precedent..........156
      SECTION 2.6  Waiver of Events of Default...............................156
      SECTION 2.7  Notice of Events of Default...............................157
      SECTION 2.8  Conflicting Interests.....................................157

                                   ARTICLE III
                            POWERS, DUTIES AND RIGHTS
                          OFCAPITAL SECURITIES GUARANTE

      SECTION 3.1  Powers and Duties of the Capital Securities
                   Guarantee.................................................157
      SECTION 3.2  Certain Rights of Capital Securities Guarantee
                   Trustee...................................................160
      SECTION 3.3.  Not Responsible for Recitals or Issuance of Series A.....162

                                   ARTICLE IV
                      CAPITAL SECURITIES GUARANTEE TRUSTEE

      SECTION 4.1  Capital Securities Guarantee Trustee; Eligibility.........162
      SECTION 4.2  Appointment, Removal and Resignation of Capital
                   Secu......................................................163

                                    ARTICLE V
                                    GUARANTEE

      SECTION 5.1
               Guarantee.....................................................164
      SECTION 5.2  Waiver of Notice and Demand...............................164



<PAGE>



      SECTION 5.3  Obligations Not Affected..................................165
      SECTION 5.4  Rights of Holders.........................................166
      SECTION 5.5  Guarantee of Payment......................................166
      SECTION 5.6  Subrogation...............................................166
      SECTION 5.7  Independent Obligations...................................167

                                   ARTICLE VI
                    LIMITATION OF TRANSACTIONS; SUBORDINATION

      SECTION 6.1  Limitation of Transactions................................167
      SECTION 6.2  Ranking...................................................168

                                   ARTICLE VII
                                   TERMINATION

      SECTION 7.1  Termination...............................................168

                                  ARTICLE VIII
                                 INDEMNIFICATION

      SECTION 8.1  Exculpation...............................................169
      SECTION 8.2  Compensation and Indemnification..........................169

                                   ARTICLE IX
                                  MISCELLANEOUS

      SECTION 9.1  Successors and Assigns....................................170
      SECTION 9.2  Amendments................................................170
      SECTION 9.3  Notices...................................................170
      SECTION 9.4  Exchange Offer............................................171
      SECTION 9.5  Benefit...................................................172
      SECTION 9.6  Governing Law.............................................172


<PAGE>




                 SERIES A CAPITAL SECURITIES GUARANTEE AGREEMENT

                  This  SERIES A CAPITAL  SECURITIES  GUARANTEE  AGREEMENT  (the
"Series A Capital Securities Guarantee"),  dated as of June 9, 1997, is executed
and delivered by TeleBanc  Financial  Corporation,  a Delaware  corporation (the
"Guarantor"),  and Wilmington Trust Company, as trustee (the "Capital Securities
Guarantee  Trustee"  or  "Trustee"),  for the benefit of the Holders (as defined
herein) from time to time of the Series A Capital Securities (as defined herein)
of TeleBanc Capital Trust I, a Delaware statutory business trust (the "Issuer").

                  WHEREAS,  pursuant to an Amended and Restated  Declaration  of
Trust (the  "Declaration"),  dated as of June 9, 1997, among the trustees of the
Issuer,  the  Guarantor,  as  sponsor,  and  the  holders  from  time to time of
undivided  beneficial  interests in the assets of the Issuer,  the Issuer (i) is
issuing  on the date  hereof  10,000  capital  securities,  having an  aggregate
liquidation amount of $10,000,000,  such capital securities being designated the
11.00%  Capital  Securities,  Series  A  (collectively  the  "Series  A  Capital
Securities")  and (ii) in connection  with an Exchange  Offer (as defined in the
Declaration), will execute and deliver the Series B Capital Securities Guarantee
(as  defined  in the  Declaration)  for the  benefit  of Holders of the Series B
Capital Securities (as defined in the Declaration).

                  WHEREAS, as incentive for the Holders to purchase the Series A
Capital  Securities,  the Guarantor desires  irrevocably and  unconditionally to
agree, to the extent set forth in this Series A Capital Securities Guarantee, to
pay the  Guarantee  Payments  (as defined  below) to the Holders of the Series A
Capital  Securities,  and the Guarantor agrees to make certain other payments on
the terms and conditions set forth herein.
   
                  WHEREAS, the Guarantor is executing and delivering a guarantee
agreement (the "Common Securities Guarantee"), for the benefit of the holders of
the Common Securities (as defined herein), the terms of which provide that if an
Event of Default (as defined in the Declaration) has occurred and is continuing,
the rights of holders of the Common  Securities  to receive  Guarantee  Payments
under the Common Securities Guarantee are subordinated, to the extent and in the
manner set forth in the Common Securities Guarantee, to the rights of Holders of
Series A Capital  Securities  and the  Series B Capital  Securities  to  receive
Guarantee  Payments  under the Series A Capital  Securities  Guarantee  and this
Series B Capital Securities Guarantee, as the case may be.
    
                  NOW,  THEREFORE,  in  consideration  of the  purchase  by each
Holder of Series A Capital  Securities,  which  purchase  the  Guarantor  hereby
acknowledges  shall benefit the Guarantor,  the Guarantor  executes and delivers
this Series A Capital Securities Guarantee for the benefit of the Holders.



<PAGE>



                                    ARTICLE I
                         DEFINITIONS AND INTERPRETATION

SECTION 1.1       Definitions and Interpretation

                  In this  Series A Capital  Securities  Guarantee,  unless  the
context otherwise requires:

                  (a) capitalized terms used in this Series A Capital Securities
Guarantee  but not defined in the preamble  above have the  respective  meanings
assigned to them in this Section 1.1;

                  (b)  terms  defined  in  the  Declaration  as at the  date  of
execution of this Series A Capital  Securities  Guarantee  have the same meaning
when used in this Series A Capital Securities Guarantee unless otherwise defined
in this Series A Capital Securities Guarantee;

                  (c)  a  term  defined   anywhere  in  this  Series  A  Capital
Securities Guarantee has the same meaning throughout;

                  (d)  all  references  to  "the  Series  A  Capital  Securities
Guarantee" or "this Series A Capital Securities  Guarantee" are to this Series A
Capital Securities  Guarantee as modified,  supplemented or amended from time to
time;

                  (e)  all  references  in  this  Series  A  Capital  Securities
Guarantee to Articles and Sections are to Articles and Sections of this Series A
Capital Securities Guarantee, unless otherwise specified;

                  (f) a term  defined  in the Trust  Indenture  Act has the same
meaning  when  used  in this  Series  A  Capital  Securities  Guarantee,  unless
otherwise  defined in this Series A Capital  Securities  Guarantee or unless the
context otherwise requires; and

                  (g) a reference to the  singular  includes the plural and vice
versa.

                  "Affiliate" has the same meaning as given to that term in Rule
405  under  the  Securities  Act of 1933,  as  amended,  or any  successor  rule
thereunder.

                  "Business  Day" shall mean any day other than a Saturday  or a
Sunday,  or a day on  which  banking  institutions  in  The  City  of New  York,
Wilmington, Delaware or Arlington, Virginia are authorized or required by law or
executive order to close.



<PAGE>



                  "Capital  Securities  Guarantee Trustee" shall mean Wilmington
Trust Company,  until a Successor Capital Securities  Guarantee Trustee has been
appointed and has accepted such appointment pursuant to the terms of this Series
A Capital Securities  Guarantee and thereafter means each such Successor Capital
Securities Guarantee Trustee.

                  "Common  Securities"  shall mean the  securities  representing
common undivided beneficial interests in the assets of the Issuer.

                  "Corporate  Trust Office" shall mean the office of the Capital
Securities  Guarantee  Trustee  at which the  corporate  trust  business  of the
Capital  Securities   Guarantee  Trustee  shall,  at  any  particular  time,  be
principally  administered,  which  office  at the  date  of  execution  of  this
Agreement  is  located  at  Rodney  Square  North,  1100  North  Market  Street,
Wilmington, Delaware 19890-0001.

                  "Covered  Person" shall mean any Holder or beneficial owner of
Series A Capital Securities.

                  "Debentures"  shall  mean  the  series  of  subordinated  debt
securities of the Guarantor designated the 11.00% Junior Subordinated Deferrable
Interest Debentures due June 1, 2027, Series A, held by the Property Trustee (as
defined in the Declaration) of the Issuer.

                  "Event of Default"  shall mean a default by the  Guarantor  on
any of its payment or other obligations  under this Series A Capital  Securities
Guarantee; provided, however, that, except with respect to default in respect of
any Guarantee Payment, no default by the Guarantor hereunder shall constitute an
Event of Default unless the Guarantor shall have received  written notice of the
default  and shall not have cured  such  default  within 60 days  after  receipt
thereof.

                  "Guarantee  Payments"  shall mean the  following  payments  or
distributions,  without  duplication,  with  respect  to the  Series  A  Capital
Securities,  to the extent not paid or made by or on behalf of the  Issuer:  (i)
any accumulated and unpaid  Distributions  (as defined in the Declaration)  that
are required to be paid on such Series A Capital  Securities,  to the extent the
Issuer has funds legally  available  therefor at such time,  (ii) the redemption
price,  including  all  accumulated  and  unpaid  Distributions  to the  date of
redemption (the "Redemption  Price"), to the extent the Issuer has funds legally
available therefor at such time, with respect to any Series A Capital Securities
called for  redemption,  and (iii) upon a voluntary or involuntary  dissolution,
winding up or  termination  of the Issuer  (other  than in  connection  with the
distribution  of  Debentures  to the  Holders in  exchange  for Series A Capital
Securities  or in  connection  with  the  redemption  of the  Series  A  Capital
Securities, in each case as provided in the Declaration),  the lesser of (a) the
aggregate of the liquidation amount and all accumulated and unpaid Distributions



<PAGE>



on the Series A Capital  Securities  to the date of  payment,  to the extent the
Issuer has funds legally available  therefor at such time, and (b) the amount of
assets of the Issuer  remaining  available  for  distribution  to Holders  after
satisfaction of liabilities to creditors of the Issuer as required by applicable
law (in either case, the "Liquidation Distribution"). If an Event of Default has
occurred and is continuing,  no Guarantee  Payments under the Common  Securities
Guarantee with respect to the Common  Securities or any guarantee  payment under
the Common Securities  Guarantee or any Other Common Securities  Guarantee shall
be made until the Holders of Series A Capital  Securities  shall be paid in full
the  Guarantee  Payments to which they are entitled  under this Series A Capital
Securities Guarantee.

                  "Holder" shall mean any holder, as registered on the books and
records of the Issuer, of any Series A Capital  Securities;  provided,  however,
that, in determining whether the holders of the requisite percentage of Series A
Capital Securities have given any request,  notice, consent or waiver hereunder,
"Holder"  shall not  include the  Guarantor  or any Person  actually  known to a
Responsible  Officer  of  the  Capital  Securities  Guarantee  Trustee  to be an
Affiliate of the Guarantor.

                  "Indemnified   Person"  shall  mean  the  Capital   Securities
Guarantee Trustee (including in its individual  capacity),  any Affiliate of the
Capital Securities Guarantee Trustee, or any officers, directors,  shareholders,
members, partners, employees, representatives, nominees, custodians or agents of
the Capital Securities Guarantee Trustee.

                  "Indenture"  shall  mean  the  Indenture,  dated as of June 9,
1997,  between  TeleBanc  Financial  Corporation , as issuer of Debentures  (the
"Debenture Issuer"), and Wilmington Trust Company, as trustee, pursuant to which
the Debentures are to be issued to the Property Trustee of the Issuer.

                  "Majority  in  liquidation  amount  of the  Series  A  Capital
Securities" shall mean, except as provided by the Trust Indenture Act, a vote by
Holder(s) of Series A Capital Securities,  voting separately as a class, of more
than 50% of the aggregate liquidation amount (including the amount that would be
paid on  redemption,  liquidation  or  otherwise,  plus  accumulated  and unpaid
Distributions  to the date upon which the voting  percentages are determined) of
all outstanding Series A Capital Securities.

                  "Officers'  Certificate"  shall  mean,  with  respect  to  any
person,  a  certificate  signed  by the  chairman,  a vice  chairman,  the chief
executive officer, the president,  an executive or senior vice president, a vice
president,  the  treasurer  or an  assistant  treasurer  of the  Guarantor.  Any
Officers'  Certificate  delivered with respect to compliance with a condition or
covenant  provided  for in this  Series A  Capital  Securities  Guarantee  shall
include:



<PAGE>



                  (a) a  statement  that  each  officer  signing  the  Officers'
Certificate  has read the covenant or  condition  and the  definitions  relating
thereto;

                  (b)  a  statement   that  each  such  officer  has  made  such
examination  or  investigation  as, in such officer's  opinion,  is necessary to
enable  such  officer to express an  informed  opinion as to whether or not such
covenant or condition has been complied with; and

                  (c) a  statement  as to  whether,  in the opinion of each such
officer, such condition or covenant has been complied with.

                  "Other  Common  Securities  Guarantees"  shall  have  the same
meaning as "Other Guarantees" in the Common Securities Guarantee.

                  "Other   Debentures"   shall  mean  all  junior   subordinated
debentures, other than the Debentures and the Series B Debentures (as defined in
the  Indenture),  issued by the  Guarantor  from time to time and sold to trusts
other than the Issuer to be  established by the Guarantor (if any), in each case
similar to the Issuer.

                  "Other Guarantees" shall mean all guarantees,  other than this
Series A  Capital  Securities  Guarantee  and the  Series B  Capital  Securities
Guarantee,  to be issued by the Guarantor with respect to capital securities (if
any) similar to the Series A Capital  Securities issued by trusts other than the
Issuer to be  established by the Guarantor (if any), in each case similar to the
Issuer.

                  "Person" shall mean a legal person,  including any individual,
corporation,  estate,  partnership,  joint  venture,  association,  joint  stock
company,  limited  liability  company,  trust,  unincorporated  association,  or
government or any agency or political  subdivision  thereof, or any other entity
of whatever nature.

                  "Registration  Rights  Agreement"  shall mean the Registration
Rights  Agreement,  dated as of June 9, 1997,  by and among the  Guarantor,  the
Issuer  and the  Initial  Purchaser  named  therein,  as such  agreement  may be
amended, modified or supplemented from time to time.

                  "Responsible  Officer" shall mean, with respect to the Capital
Securities  Guarantee Trustee,  any officer within the Corporate Trust Office of
the Capital  Securities  Guarantee  Trustee with direct  responsibility  for the
administration  of this Series A Capital  Securities  Guarantee  and also means,
with respect to a particular  corporate  trust matter,  any other officer of the
Capital Securities  Guarantee Trustee to whom such matter is referred because of
that officer's knowledge of and familiarity with the particular subject.



<PAGE>



                  "Successor Capital Securities  Guarantee Trustee" shall mean a
successor Capital Securities  Guarantee Trustee possessing the qualifications to
act as Capital Securities Guarantee Trustee under Section 4.1.

                  "Trust  Indenture  Act" shall mean the Trust  Indenture Act of
1939, as amended.

                  "Trust  Securities"  shall mean the Common  Securities and the
Series A Capital Securities and Series B Capital Securities, collectively.

                                   ARTICLE II
                               TRUST INDENTURE ACT

SECTION 2.1       Trust Indenture Act; Application

                  (a) This Series A Capital  Securities  Guarantee is subject to
the  provisions of the Trust  Indenture Act that are required to be part of this
Series A Capital Securities  Guarantee and shall, to the extent  applicable,  be
governed by such provisions.

                  (b) If and to the extent that any  provision  of this Series A
Capital  Securities  Guarantee  limits,  qualifies or conflicts  with the duties
imposed by Section  310 to 317,  inclusive,  of the Trust  Indenture  Act,  such
imposed duties shall control.

SECTION 2.2       Lists of Holders of Securities

                  (a)  The  Guarantor  shall  provide  the  Capital   Securities
Guarantee Trustee (unless the Capital Securities  Guarantee Trustee is otherwise
the  registrar  of the  Capital  Securities)  with a list,  in such  form as the
Capital Securities  Guarantee Trustee may reasonably  require,  of the names and
addresses of the Holders of the Series A Capital  Securities ("List of Holders")
as of such date,  (i) within  fourteen  (14) days after June 1 and December 1 of
each year, and (ii) at any other time within 30 days of receipt by the Guarantor
of a written  request  for a List of  Holders  as of a date no more than 14 days
before  such  List of  Holders  is given  to the  Capital  Securities  Guarantee
Trustee; provided, however, that the Guarantor shall not be obligated to provide
such List of Holders at any time the List of  Holders  does not differ  from the
most recent List of Holders given to the Capital Securities Guarantee Trustee by
the Guarantor.  The Capital Securities Guarantee Trustee may destroy any List of
Holders previously given to it on receipt of a new List of Holders.



<PAGE>



                  (b) The Capital Securities Guarantee Trustee shall comply with
its obligations  under Sections  311(a),  311(b) and Section 312(b) of the Trust
Indenture Act.

SECTION 2.3       Reports by the Capital Securities Guarantee Trustee

                  Within 60 days after June 1 of each year,  commencing  June 1,
1998, the Capital  Securities  Guarantee Trustee shall provide to the Holders of
the Series A Capital  Securities  such reports as are required by Section 313 of
the Trust  Indenture  Act,  if any,  in the form and in the manner  provided  by
Section 313 of the Trust Indenture Act. The Capital Securities Guarantee Trustee
shall also comply with the requirements of Section 313(d) of the Trust Indenture
Act.

SECTION 2.4       Periodic Reports to Capital Securities Guarantee Truste

                  The  Guarantor   shall  provide  to  the  Capital   Securities
Guarantee  Trustee such  documents,  reports and  information as are required by
Section 314 (if any) and the compliance  certificate  required by Section 314 of
the Trust  Indenture Act in the form, in the manner and at the times required by
Section 314 of the Trust  Indenture Act.  Delivery of such reports,  information
and documents to the Capital  Securities  Guarantee Trustee is for informational
purposes only and the Capital  Securities  Guarantee  Trustee's  receipt of such
shall not constitute constructive notice of any information contained therein or
determinable  from  information  contained  therein,  including the  Guarantor's
compliance  with  any of  its  covenants  hereunder  (as to  which  the  Capital
Securities  Guarantee  Trustee is  entitled  to rely  exclusively  on  Officers'
Certificates).

SECTION 2.5       Evidence of Compliance with Conditions Precedent

                  The  Guarantor   shall  provide  to  the  Capital   Securities
Guarantee Trustee such evidence of compliance with the conditions precedent,  if
any, provided for in this Series A Capital  Securities  Guarantee that relate to
any of the matters set forth in Section  314(c) of the Trust  Indenture Act. Any
certificate  or opinion  required to be given by an officer  pursuant to Section
314(c)(1) may be given in the form of an Officers' Certificate.

SECTION 2.6       Waiver of Events of Default

                  The  Holders of a Majority in  liquidation  amount of Series A
Capital Securities may, by vote, on behalf of the Holders of all of the Series A
Capital Securities,  waive any past Event of Default and its consequences.  Upon
such waiver,  any such Event of Default  shall cease to exist,  and any Event of
Default arising  therefrom shall be deemed to have been cured, for every purpose
of this Series A Capital Securities  Guarantee,  but no such waiver shall extend
to any



<PAGE>



subsequent or other  default or Event of Default or impair any right  consequent
thereon.

SECTION 2.7       Notice of Events of Default

                  (a) The Capital Securities  Guarantee Trustee shall, within 10
Business  Days after the  occurrence of an Event of Default with respect to this
Capital  Securities  Guarantee  actually  known to a Responsible  Officer of the
Capital  Securities  Guarantee  Trustee,  transmit by mail,  first class postage
prepaid, to all Holders of the Series A Capital Securities,  notices of all such
Events of  Default,  unless such  Events of Default  have been cured  before the
giving of such notice; provided, that, except in the case of an Event of Default
arising from the non-payment of any Guarantee  Payment,  the Capital  Securities
Guarantee  Trustee shall be protected in withholding  such notice if and so long
as a Responsible  Officer of the Capital  Securities  Guarantee  Trustee in good
faith  determines that the withholding of such notice is in the interests of the
holders of the Series A Capital Securities.

                  (b) The  Capital  Securities  Guarantee  Trustee  shall not be
deemed to have knowledge of any Event of Default  unless the Capital  Securities
Guarantee Trustee shall have received written notice,  or a Responsible  Officer
of the Capital  Securities  Guarantee Trustee charged with the administration of
the Declaration shall have obtained actual knowledge, of such Event of Default.

SECTION 2.8       Conflicting Interests

                  The Declaration  shall be deemed to be specifically  described
in this Series A Capital Securities  Guarantee for the purposes of clause (i) of
the first proviso contained in Section 310(b) of the Trust Indenture Act.


                                   ARTICLE III
                          POWERS, DUTIES AND RIGHTS OF
                       CAPITAL SECURITIES GUARANTE TRUSTEE

SECTION 3.1       Powers and Duties of the Capital Securities Guarantee Trustee

                  (a) This Series A Capital  Securities  Guarantee shall be held
by the Capital  Securities  Guarantee  Trustee for the benefit of the Holders of
the Series A Capital  Securities,  and the Capital Securities  Guarantee Trustee
shall not  transfer  this Series A Capital  Securities  Guarantee  to any Person
except a Holder of  Series A Capital  Securities  exercising  his or her  rights
pursuant  to  Section  5.4(b) or to a  Successor  Capital  Securities  Guarantee
Trustee on acceptance by such Successor Capital Securities  Guarantee Trustee of
its appointment to act as



<PAGE>



Successor Capital Securities Guarantee Trustee. The right, title and interest of
the  Capital  Securities  Guarantee  Trustee  shall  automatically  vest  in any
Successor Capital Securities  Guarantee Trustee, and such vesting and succession
of title shall be  effective  whether or not  conveyancing  documents  have been
executed and delivered  pursuant to the  appointment of such  Successor  Capital
Securities Guarantee Trustee.

                  (b) If an Event of  Default  actually  known to a  Responsible
Officer  of  the  Capital  Securities  Guarantee  Trustee  has  occurred  and is
continuing, the Capital Securities Guarantee Trustee shall enforce this Series A
Capital  Securities  Guarantee  for the  benefit of the  Holders of the Series A
Capital Securities.

                  (c) The  Capital  Securities  Guarantee  Trustee,  before  the
occurrence of any Event of Default and after the curing of all Events of Default
that may have  occurred,  shall  undertake  to perform  only such  duties as are
specifically  set forth in this Series A Capital  Securities  Guarantee,  and no
implied  covenants  or  obligations  shall be read  into  this  Series A Capital
Securities  Guarantee against the Capital Securities  Guarantee Trustee. In case
an Event of Default has occurred (that has not been cured or waived  pursuant to
Section  2.6) and is  actually  known to a  Responsible  Officer of the  Capital
Securities  Guarantee Trustee,  the Capital  Securities  Guarantee Trustee shall
exercise  such of the rights and  powers  vested in it by this  Series A Capital
Securities Guarantee,  and use the same degree of care and skill in its exercise
thereof,  as a prudent person would exercise or use under the  circumstances  in
the conduct of his or her own affairs.

                  (d) No provision of this Series A Capital Securities Guarantee
shall be  construed  to relieve the Capital  Securities  Guarantee  Trustee from
liability for its own negligent action, its own negligent failure to act, or its
own willful misconduct, except that:

                           (i) prior to the  occurrence  of any Event of Default
                  and after the curing or waiving of all such  Events of Default
                  that may have occurred:

                                    (A)  the  duties  and   obligations  of  the
                           Capital   Securities   Guarantee   Trustee  shall  be
                           determined  solely by the express  provisions of this
                           Series  A  Capital  Securities  Guarantee,   and  the
                           Capital  Securities  Guarantee  Trustee  shall not be
                           liable except for the  performance of such duties and
                           obligations  as are  specifically  set  forth in this
                           Series A Capital Securities Guarantee, and no implied
                           covenants  or  obligations  shall be read  into  this
                           Series A Capital  Securities  Guarantee  against  the
                           Capital Securities Guarantee Trustee; and



<PAGE>



                                    (B) in the  absence of bad faith on the part
                           of the  Capital  Securities  Guarantee  Trustee,  the
                           Capital Securities Guarantee Trustee may conclusively
                           rely,  as to the  truth  of the  statements  and  the
                           correctness of the opinions expressed  therein,  upon
                           any certificates or opinions furnished to the Capital
                           Securities  Guarantee  Trustee and  conforming to the
                           requirements  of this  Series  A  Capital  Securities
                           Guarantee; provided, however, that in the case of any
                           such  certificates  or opinions that by any provision
                           hereof are  specifically  required to be furnished to
                           the Capital Securities Guarantee Trustee, the Capital
                           Securities Guarantee Trustee shall be under a duty to
                           examine the same to determine whether or not on their
                           face they conform to the  requirements of this Series
                           A Capital Securities Guarantee;

                           (ii) the Capital  Securities  Guarantee Trustee shall
                  not be liable for any error of judgment  made in good faith by
                  a  Responsible  Officer of the  Capital  Securities  Guarantee
                  Trustee, unless it shall be proved that the Capital Securities
                  Guarantee Trustee or such Responsible Officer was negligent in
                  ascertaining  the pertinent facts upon which such judgment was
                  made;

                           (iii) the Capital Securities  Guarantee Trustee shall
                  not be liable with  respect to any action  taken or omitted to
                  be taken by it in good faith in accordance  with the direction
                  of the  Holders of a  Majority  in  liquidation  amount of the
                  Series A Capital  Securities  relating to the time, method and
                  place of conducting any proceeding for any remedy available to
                  the Capital Securities  Guarantee  Trustee,  or exercising any
                  trust or power conferred upon the Capital Securities Guarantee
                  Trustee under this Series A Capital Securities Guarantee; and

                           (iv) no provision of this Series A Capital Securities
                  Guarantee  shall  require  the  Capital  Securities  Guarantee
                  Trustee  to expend or risk its own  funds or  otherwise  incur
                  personal financial  liability in the performance of any of its
                  duties or in the  exercise of any of its rights or powers,  if
                  the Capital Securities Guarantee Trustee shall have reasonable
                  grounds  for  believing  that the  repayment  of such funds or
                  liability is not  reasonably  assured to it under the terms of
                  this  Series A  Capital  Securities  Guarantee  or  indemnity,
                  reasonably  satisfactory to the Capital  Securities  Guarantee
                  Trustee,  against  such risk or  liability  is not  reasonably
                  assured to it.

SECTION 3.2       Certain Rights of Capital Securities Guarantee Trustee



<PAGE>



                           (a)      Subject to the provisions of Section 3.1:

                           (i) the  Capital  Securities  Guarantee  Trustee  may
                  conclusively  rely, and shall be fully  protected in acting or
                  refraining  from  acting,  upon any  resolution,  certificate,
                  statement  instrument,   opinion,   report,  notice,  request,
                  direction,   consent,  order,  bond,  debenture,  note,  other
                  evidence of indebtedness  or other paper or document  believed
                  by it to be genuine and to have been signed, sent or presented
                  by the proper party or parties;

                           (ii)   any   direction   or  act  of  the   Guarantor
                  contemplated by this Series A Capital Securities Guarantee may
                  be sufficiently evidenced by an Officers' Certificate;

                           (iii) whenever,  in the administration of this Series
                  A  Capital  Securities   Guarantee,   the  Capital  Securities
                  Guarantee  Trustee  shall deem it  desirable  that a matter be
                  proved or established before taking, suffering or omitting any
                  action  hereunder,  the Capital  Securities  Guarantee Trustee
                  (unless other evidence is herein specifically prescribed) may,
                  in  the  absence  of  bad  faith  on  its  part,  request  and
                  conclusively  rely upon an Officers'  Certificate  which, upon
                  receipt of such  request,  shall be promptly  delivered by the
                  Guarantor;

                           (iv) the Capital  Securities  Guarantee Trustee shall
                  have no duty to see to any recording,  filing or  registration
                  of any  instrument  or  other  document  (or any  rerecording,
                  refiling or registration thereof);

                           (v) the  Capital  Securities  Guarantee  Trustee  may
                  consult  with  counsel  of its  selection,  and the  advice or
                  opinion of such counsel with respect to legal matters shall be
                  full and complete  authorization  and protection in respect of
                  any action taken,  suffered or omitted by it hereunder in good
                  faith and in accordance with such advice or opinion;  and such
                  counsel  may  be  counsel  to  the  Guarantor  or  any  of its
                  Affiliates and may include any of its  employees.  The Capital
                  Securities  Guarantee Trustee shall have the right at any time
                  to seek  instructions  concerning the  administration  of this
                  Series  A  Capital  Securities  Guarantee  from  any  court of
                  competent jurisdiction;

                           (vi) the Capital  Securities  Guarantee Trustee shall
                  be under no obligation to exercise any of the rights or powers
                  vested in it by this Series A Capital Securities  Guarantee at
                  the request or  direction  of any  Holder,  unless such Holder
                  shall  have  provided  to  the  Capital  Securities  Guarantee
                  Trustee such security and indemnity,  reasonably  satisfactory
                  to the  Capital  Securities  Guarantee  Trustee,  against  the
                  costs,  expenses  (including  attorneys' fees and expenses and
                  the



<PAGE>


                  expenses of the Capital Securities Guarantee Trustee's agents,
                  nominees or custodians) and liabilities that might be incurred
                  by it in complying  with such request or direction,  including
                  such  reasonable  advances as may be  requested by the Capital
                  Securities Guarantee Trustee; provided,  however, that nothing
                  contained in this Section 3.2(a)(vi) shall be taken to relieve
                  the Capital Securities Guarantee Trustee,  upon the occurrence
                  of an Event of Default,  of its  obligation  to  exercise  the
                  rights  and  powers  vested  in it by this  Series  A  Capital
                  Securities Guarantee;

                           (vii) the Capital Securities  Guarantee Trustee shall
                  have no obligation to make any investigation into the facts or
                  matters  stated  in any  resolution,  certificate,  statement,
                  instrument,   opinion,  report,  notice,  request,  direction,
                  consent,  order,  bond,  debenture,  note,  other  evidence of
                  indebtedness  or other  paper  or  document,  but the  Capital
                  Securities Guarantee Trustee, in its discretion, may make such
                  further inquiry or investigation into such facts or matters as
                  it may see fit;

                           (viii) the Capital  Securities  Guarantee Trustee may
                  execute any of the trusts or powers  hereunder  or perform any
                  duties  hereunder  either  directly  or by or through  agents,
                  nominees,  custodians or attorneys, and the Capital Securities
                  Guarantee  Trustee shall not be responsible for any misconduct
                  or  negligence on the part of any such person  appointed  with
                  due care by it hereunder;

                           (ix)  any  action  taken  by the  Capital  Securities
                  Guarantee  Trustee  or its  agents  hereunder  shall  bind the
                  Holders of the Series A Capital Securities,  and the signature
                  of the  Capital  Securities  Guarantee  Trustee  or its agents
                  alone shall be  sufficient  and  effective to perform any such
                  action;  and no third party shall be required to inquire as to
                  the authority of the Capital  Securities  Guarantee Trustee to
                  so act or as to  its  compliance  with  any of the  terms  and
                  provisions of this Series A Capital Securities Guarantee, both
                  of  which  shall  be  conclusively  evidenced  by the  Capital
                  Securities  Guarantee  Trustee's  or its  agent's  taking such
                  action;

                           (x) whenever in the  administration  of this Series A
                  Capital Securities  Guarantee the Capital Securities Guarantee
                  Trustee shall deem it desirable to receive  instructions  with
                  respect to  enforcing  any remedy or right or taking any other
                  action hereunder, the Capital Securities Guarantee Trustee (i)
                  may  request  instructions  from the  Holders of a Majority in
                  liquidation  amount of the Series A Capital  Securities,  (ii)
                  may refrain from enforcing such remedy or right or taking such
                  other action until such instructions are received, and (iii)




<PAGE>



                  shall be  protected  in  conclusively  relying on or acting in
                  accordance with such instructions; and

                           (xi) the Capital  Securities  Guarantee Trustee shall
                  not be liable for any action taken, suffered, or omitted to be
                  taken by it in good faith, without negligence,  and reasonably
                  believed by it to be  authorized  or within the  discretion or
                  rights or powers  conferred  upon it by this  Series A Capital
                  Securities Guarantee.

                  (b) No provision of this Series A Capital Securities Guarantee
shall be deemed to  impose  any duty or  obligation  on the  Capital  Securities
Guarantee Trustee to perform any act or acts or exercise any right,  power, duty
or obligation  conferred or imposed on it in any  jurisdiction in which it shall
be  illegal,  or in which the  Capital  Securities  Guarantee  Trustee  shall be
unqualified  or incompetent in accordance  with  applicable  law, to perform any
such act or acts or to exercise any such right,  power,  duty or obligation.  No
permissive  power or  authority  available to the Capital  Securities  Guarantee
Trustee shall be construed to be a duty.

SECTION 3.3.      Not  Responsible  for Recitals or Issuance of Series A Capital
                  Securities Guarantee

                  The  recitals  contained  in this Series A Capital  Securities
Guarantee  shall be taken as the  statements of the  Guarantor,  and the Capital
Securities  Guarantee  Trustee  does not  assume  any  responsibility  for their
correctness. The Capital Securities Guarantee Trustee makes no representation as
to the validity or sufficiency of this Series A Capital Securities Guarantee.

                                   ARTICLE IV
                      CAPITAL SECURITIES GUARANTEE TRUSTEE

SECTION 4.1       Capital Securities Guarantee Trustee; Eligibility

                           (a) There shall at all times be a Capital  Securities
Guarantee Trustee that shall:

                           (i) not be an Affiliate of the Guarantor; and

                           (ii) be a corporation  or other Person  organized and
                  doing  business under the laws of the United States of America
                  or any  state  or  territory  thereof  or of the  District  of
                  Columbia,  or a corporation  or other Person  permitted by the
                  Securities  and  Exchange  Commission  to act as an  indenture
                  trustee under the Trust Indenture Act,  authorized  under such
                  laws to exercise  corporate  trust  powers,  having a combined
                  capital  and  surplus  of at least  50  million  U.S.  dollars
                  ($50,000,000),



<PAGE>



                  and subject to supervision  or examination by Federal,  State,
                  Territorial  or  District  of  Columbia  authority;  it  being
                  understood that if such  corporation or other Person publishes
                  reports of condition at least annually,  pursuant to law or to
                  the  requirements  of the  supervising or examining  authority
                  referred to above,  then,  for the  purposes  of this  Section
                  4.1(a)(ii),   the   combined   capital  and  surplus  of  such
                  corporation  shall be deemed to be its  combined  capital  and
                  surplus as set forth in its most recent report of condition so
                  published.

                  (b) If at any time the Capital  Securities  Guarantee  Trustee
shall  cease  to be  eligible  to so  act  under  Section  4.1(a),  the  Capital
Securities Guarantee Trustee shall immediately resign in the manner and with the
effect set out in Section 4.2(c).

                  (c) If the Capital  Securities  Guarantee Trustee has or shall
acquire any  "conflicting  interest" within the meaning of Section 310(b) of the
Trust  Indenture  Act, the Capital  Securities  Guarantee  Trustee and Guarantor
shall in all respects  comply with the provisions of Section 310(b) of the Trust
Indenture Act.

SECTION 4.2       Appointment,  Removal  and  Resignation  of Capital  Secuities
                  Guarantee Trustee

                  (a)  Subject  to  Section  4.2(b),   the  Capital   Securities
Guarantee  Trustee may be appointed or removed  without cause at any time by the
Guarantor except during an Event of Default.

                  (b) The  Capital  Securities  Guarantee  Trustee  shall not be
removed in accordance with Section 4.2(a) until a Successor  Capital  Securities
Guarantee  Trustee has been  appointed  and has  accepted  such  appointment  by
written  instrument  executed by such  Successor  Capital  Securities  Guarantee
Trustee and delivered to the Guarantor.

                  (c) The Capital Securities Guarantee Trustee shall hold office
until a Successor Capital Securities Guarantee Trustee shall have been appointed
or until its removal or resignation.  The Capital  Securities  Guarantee Trustee
may resign from office  (without need for prior or subsequent  accounting) by an
instrument in writing executed by the Capital  Securities  Guarantee Trustee and
delivered  to the  Guarantor,  which  resignation  shall not take effect until a
Successor  Capital  Securities  Guarantee  Trustee  has been  appointed  and has
accepted such  appointment  by instrument in writing  executed by such Successor
Capital  Securities  Guarantee  Trustee and  delivered to the  Guarantor and the
resigning Capital Securities Guarantee Trustee.

                  (d) If no Successor Capital Securities Guarantee Trustee shall
have been appointed and accepted appointment as provided in this Section 4.2



<PAGE>



within 60 days after  delivery of an instrument of removal or  resignation,  the
Capital Securities Guarantee Trustee resigning or being removed may petition any
court  of  competent   jurisdiction  for  appointment  of  a  Successor  Capital
Securities Guarantee Trustee.  Such court may thereupon,  after prescribing such
notice, if any, as it may deem proper,  appoint a Successor  Capital  Securities
Guarantee Trustee.

                  (e) No Capital  Securities  Guarantee  Trustee shall be liable
for the acts or omissions to act of any Successor Capital  Securities  Guarantee
Trustee.

                  (f)  Upon  termination  of this  Series A  Capital  Securities
Guarantee or removal or resignation of the Capital Securities  Guarantee Trustee
pursuant to this Section 4.2, the Guarantor shall pay to the Capital  Securities
Guarantee  Trustee all amounts due to the Capital  Securities  Guarantee Trustee
accrued to the date of such termination, removal or resignation.

                                    ARTICLE V
                                    GUARANTEE

SECTION 5.1       Guarantee

                  The Guarantor irrevocably and unconditionally agrees to pay in
full to the Holders  the  Guarantee  Payments  (without  duplication  of amounts
theretofore  paid by the Issuer),  as and when due,  regardless  of any defense,
right of  set-off  or  counterclaim  that the  Issuer  may have or  assert.  The
Guarantor's  obligation  to make a Guarantee  Payment may be satisfied by direct
payment of the  required  amounts by the  Guarantor to the Holders or by causing
the Issuer to pay such amounts to the Holders.

SECTION 5.2       Waiver of Notice and Demand

                  The  Guarantor  hereby  waives  notice of  acceptance  of this
Series A Capital  Securities  Guarantee and of any liability to which it applies
or may apply, presentment, demand for payment, any right to require a proceeding
first  against  the Issuer or any other  Person  before  proceeding  against the
Guarantor,  protest,  notice  of  nonpayment,  notice  of  dishonor,  notice  of
redemption and all other notices and demands.

SECTION 5.3       Obligations Not Affected

                  The  obligations,  covenants,  agreements  and  duties  of the
Guarantor  under this Series A Capital  Securities  Guarantee shall in no way be
affected or impaired by reason of the happening  from time to time of any of the
following:



<PAGE>



                  (a) the release or waiver,  by operation of law or  otherwise,
of the  performance  or  observance  by the  Issuer of any  express  or  implied
agreement,  covenant,  term  or  condition  relating  to the  Series  A  Capital
Securities to be performed or observed by the Issuer;

                  (b) the extension of time for the payment by the Issuer of all
or any portion of the Distributions,  Redemption Price, Liquidation Distribution
or any other sums payable under the terms of the Series A Capital  Securities or
the extension of time for the performance of any other obligation under, arising
out of, or in connection with, the Series A Capital Securities;

                  (c) any failure,  omission,  delay or lack of diligence on the
part of the Holders to enforce, assert or exercise any right,  privilege,  power
or remedy conferred on the Holders pursuant to the terms of the Series A Capital
Securities,  or any  action on the part of the  Issuer  granting  indulgence  or
extension of any kind;

                  (d) the  voluntary or  involuntary  liquidation,  dissolution,
sale of any collateral, receivership, insolvency, bankruptcy, assignment for the
benefit of creditors,  reorganization,  arrangement, composition or readjustment
of debt of, or other  similar  proceedings  affecting,  the Issuer or any of the
assets of the Issuer;

                  (e) any  invalidity of, or defect or deficiency in, the Series
A Capital Securities;

                  (f) the settlement or compromise of any obligation  guaranteed
hereby or hereby incurred;

                  (g) the consummation of the Exchange Offer (subject to Section
7.1 hereof); or

                  (h) any other  circumstance  whatsoever  that might  otherwise
constitute a legal or equitable discharge or defense of a guarantor;

it being the intent of this Section 5.3 that the  obligations  of the  Guarantor
with respect to the Guarantee Payments shall be absolute and unconditional under
any and all circumstances.

                  There shall be no obligation of the Holders to give notice to,
or obtain  consent of, the Guarantor with respect to the happening of any of the
foregoing.

SECTION 5.4       Rights of Holders



<PAGE>



                  (a) The  Holders of a Majority  in  liquidation  amount of the
Series A Capital  Securities have the right to direct the time, method and place
of conducting any proceeding for any remedy available to the Capital  Securities
Guarantee  Trustee in respect of this Series A Capital  Securities  Guarantee or
exercising any trust or power  conferred upon the Capital  Securities  Guarantee
Trustee under this Series A Capital Securities Guarantee.

                  (b) If the  Capital  Securities  Guarantee  Trustee  fails  to
enforce  this  Series A Capital  Securities  Guarantee,  any  Holder of Series A
Capital  Securities  may  institute  a legal  proceeding  directly  against  the
Guarantor to enforce the Capital  Securities  Guarantee  Trustee's  rights under
this Series A Capital  Securities  Guarantee,  without first instituting a legal
proceeding against the Issuer,  the Capital Securities  Guarantee Trustee or any
other person or entity. The Guarantor waives any right or remedy to require that
any action be brought  first  against  the Issuer or any other  person or entity
before proceeding directly against the Guarantor.

SECTION 5.5       Guarantee of Payment

                  This Series A Capital Securities Guarantee creates a guarantee
of payment and not of collection.

SECTION 5.6       Subrogation

                  The  Guarantor  shall be  subrogated to all (if any) rights of
the Holders of Series A Capital  Securities against the Issuer in respect of any
amounts  paid to such  Holders  by the  Guarantor  under  this  Series A Capital
Securities Guarantee; provided, however, that the Guarantor shall not (except to
the extent  required by mandatory  provisions  of law) be entitled to enforce or
exercise any right that it may acquire by way of  subrogation  or any indemnity,
reimbursement or other agreement, in all cases as a result of payment under this
Series A Capital Securities Guarantee,  if, at the time of any such payment, any
amounts are due and unpaid under this Series A Capital Securities Guarantee.  If
any  amount  shall  be paid  to the  Guarantor  in  violation  of the  preceding
sentence,  the Guarantor agrees to hold such amount in trust for the Holders and
to pay over such amount to the Holders.

SECTION 5.7       Independent Obligations

                  The Guarantor  acknowledges that its obligations hereunder are
independent  of the  obligations  of the  Issuer  with  respect  to the Series A
Capital  Securities,  and that the Guarantor shall be liable as principal and as
debtor hereunder to make Guarantee Payments pursuant to the terms of this Series
A



<PAGE>



Capital  Securities  Guarantee  notwithstanding  the  occurrence  of  any  event
referred to in subsections (a) through (h), inclusive, of Section 5.3 hereof.

                                   ARTICLE VI
                   LIMITATION OF TRANSACTIONS; SUBORDINATION

SECTION 6.1       Limitation of Transactions
   
                  So long as any Series B Capital Securities remain outstanding,
the Guarantor shall not (i) declare or pay any dividends or distributions on, or
redeem, purchase, acquire, or make a liquidation payment with respect to, any of
the Guarantor's capital stock, (ii) make any payment of principal of or interest
or premium, if any, on or repay, repurchase or redeem any debt securities of the
Guarantor  (including  Other  Debentures) that rank pari passu with or junior in
right of payment to the  Debentures  or (iii) make any  guarantee  payments with
respect  to  any  guarantee  by the  Guarantor  of the  debt  securities  of any
subsidiary of the Guarantor (including Other Guarantees) if such guarantee ranks
pari passu with or junior in right of payment to the Debentures  (other than (a)
dividends  or  distributions  in shares  of,  or  options,  warrants,  rights to
subscribe  for or purchase  shares of,  common stock of the  Guarantor,  (b) any
declaration  of  a  dividend  in  connection  with  the   implementation   of  a
shareholders'  rights plan,  or the issuance of stock under any such plan in the
future, or the redemption or repurchase of any such rights pursuant thereto, (c)
payments  under  this  Series A Capital  Securities  Guarantee  and the Series B
Capital  Securities  Guarantee,  (d) as a result  of a  reclassification  of the
Guarantor's  capital  stock or the  exchange or the  conversion  of one class or
series  of the  Guarantor's  capital  stock for  another  class or series of the
Guarantor's capital stock, (e) the purchase of fractional interests in shares of
the Guarantor's  capital stock pursuant to the conversion or exchange provisions
of such capital  stock or the security  being  converted or  exchanged,  and (f)
purchases  of common  stock  related to the  issuance of common  stock or rights
under any of the Guarantor's  benefit or  compensation  plans for its directors,
officers or employees or any of the Guarantor's dividend  reinvestment plans) if
at such time (1) there shall have  occurred any event of which the Guarantor has
actual knowledge that (A) is, or with the giving of notice or the lapse of time,
or both, would be, an Event of Default and (B) in respect of which the Guarantor
shall not have taken  reasonable  steps to cure, (2) if such Debentures are held
by the Property  Trustee,  the Guarantor shall be in default with respect to its
payment of any obligations under this Series A Capital  Securities  Guarantee or
(3) the Guarantor shall have given notice of its election of the exercise of its
right to  commence  an  Extended  Interest  Payment  Period as  provided  in the
Indenture and shall not have rescinded such notice,  and such Extended  Interest
Payment Period, or an extension thereof, shall have commenced and be continuing.
    

SECTION 6.2       Ranking



<PAGE>



                  This Series A Capital Securities  Guarantee will constitute an
unsecured  obligation of the Guarantor and will rank (i)  subordinate and junior
in right of payment to Senior Indebtedness (as defined in the Indenture), to the
same extent and in the same  manner  that the  Debentures  are  subordinated  to
Senior  Indebtedness  pursuant to the Indenture,  it being  understood  that the
terms of Article  XV of the  Indenture  shall  apply to the  obligations  of the
Guarantor under this Series A Capital Securities Guarantee as if such Article XV
were set forth herein in full, (ii) pari passu with the most senior preferred or
preference  stock now or hereafter issued by the Guarantor and with the Series B
Capital Securities Guarantee,  any Other Guarantee and, except to the extent set
forth therein,  the Common  Securities  Guarantee,  any Other Common  Securities
Guarantee,  and any guarantee now or hereafter  entered into by the Guarantor in
respect of any preferred or preference  stock of any Affiliate of the Guarantor,
and (iii) senior to the Guarantor's common stock.

                                   ARTICLE VII
                                   TERMINATION

SECTION 7.1       Termination

                  This Series A Capital Securities Guarantee shall terminate and
be of no further force and effect upon (i) full payment of the Redemption  Price
of all Series A Capital  Securities,  (ii) the  exchange of all Series A Capital
Securities for Series B Capital  Securities  pursuant to the Exchange  Offer, or
(iii)  dissolution,  winding  up  or  termination  of  the  Issuer,  immediately
following  the full  payment  of the  amounts  payable  in  accordance  with the
Declaration or the  distribution  of all of the Debentures to the Holders of the
Trust  Securities.   Notwithstanding  the  foregoing,   this  Series  A  Capital
Securities Guarantee will continue to be effective or will be reinstated, as the
case may be,  if at any time any  Holder of  Series A  Capital  Securities  must
restore payment of any sums paid under the Series A Capital  Securities or under
this Series A Capital Securities Guarantee.

                                  ARTICLE VIII
                                 INDEMNIFICATION

SECTION 8.1       Exculpation

                  (a) No  Indemnified  Person  shall be liable,  responsible  or
accountable  in damages or otherwise to the Guarantor or any Covered  Person for
any loss, damage or claim incurred by reason of any act or omission performed or
omitted by such Indemnified  Person in good faith in accordance with this Series
A Capital  Securities  Guarantee  and in a manner that such  Indemnified  Person
reasonably believed to be within the scope of the authority conferred on such



<PAGE>



Indemnified  Person by this  Series A Capital  Securities  Guarantee  or by law,
except that an Indemnified  Person shall be liable for any such loss,  damage or
claim  incurred by reason of such  Indemnified  Person's  negligence  or willful
misconduct with respect to such acts or omissions.

                  (b) An Indemnified  Person shall be fully protected in relying
in good  faith  upon the  records of the  Guarantor  and upon such  information,
opinions,  reports or statements  presented to the Guarantor by any Person as to
matters  the  Indemnified  Person  reasonably  believes  are  within  such other
Person's  professional  or  expert  competence  and who has been  selected  with
reasonable  care  by or on  behalf  of  the  Guarantor,  including  information,
opinions,  reports  or  statements  as to the  value and  amount of the  assets,
liabilities,  profits, losses, or any other facts pertinent to the existence and
amount  of  assets  from  which  Distributions  to  Holders  of Series A Capital
Securities might properly be paid.

SECTION 8.2       Compensation and Indemnification

                  The  Guarantor  agrees  to  pay  to  the  Capital   Securities
Guarantee Trustee such compensation for its services as shall be mutually agreed
upon  by the  Guarantor  and  the  Capital  Securities  Guarantee  Trustee.  The
Guarantor shall reimburse the Capital Securities  Guarantee Trustee upon request
for  all  reasonable  out-of-pocket  expenses  incurred  by  it,  including  the
reasonable  compensation  and  expenses  of  the  Capital  Securities  Guarantee
Trustee's  agents and counsel,  except any expense as may be attributable to the
negligence or bad faith of the Capital Securities Guarantee Trustee.

                  The Guarantor agrees to indemnify each Indemnified Person for,
and to hold  each  Indemnified  Person  harmless  against,  any  and  all  loss,
liability,  damage, claim or expense incurred without negligence or bad faith on
its part,  arising out of or in connection with the acceptance or administration
of the trust or trusts  hereunder,  including the costs and expenses  (including
reasonable   legal  fees  and  expenses)  of  defending   itself   against,   or
investigating,  any  claim or  liability  in  connection  with the  exercise  or
performance  of any of its powers or duties  hereunder.  The  provisions of this
Section 8.2 shall survive the  termination  of this Series A Capital  Securities
Guarantee and shall survive the resignation or removal of the Capital Securities
Guarantee Trustee.

                                   ARTICLE IX
                                  MISCELLANEOUS

SECTION 9.1       Successors and Assigns

                  All  guarantees  and  agreements  contained  in this  Series A
Capital  Securities  Guarantee  shall bind the successors,  assigns,  receivers,
trustees



<PAGE>



and  representatives  of the  Guarantor  and shall  inure to the  benefit of the
Holders of the Series A Capital Securities then outstanding.

SECTION 9.2       Amendments

                  Except  with  respect to any  changes  that do not  materially
adversely affect the rights of Holders (in which case no consent of Holders will
be  required),  this Series A Capital  Securities  Guarantee may only be amended
with the prior  approval of the Holders of a Majority in  liquidation  amount of
the Securities.  The provisions of Section 12.2 of the Declaration  with respect
to meetings of Holders of the  Securities  apply to the giving of such approval.
This Series A Capital Securities  Guarantee may not be amended, and no amendment
hereof that affects the Capital Securities Guarantee Trustee's rights, duties or
immunities hereunder or otherwise, shall be effective,  unless such amendment is
executed  by the  Capital  Securities  Guarantee  Trustee  (which  shall have no
obligation to execute any such amendment, but may do so in its sole discretion).

SECTION 9.3       Notices

                  All notices  provided for in this Series A Capital  Securities
Guarantee shall be in writing,  duly signed by the party giving such notice, and
shall be delivered, telecopied or mailed by first class mail, as follows:

                  (a) If  given  to the  Issuer,  in care of the  Administrative
Trustee at the Issuer's  mailing  address set forth below (or such other address
as the Issuer may give notice of to the Capital Securities Guarantee Trustee and
the Holders of the Series A Capital Securities):

                                    TeleBanc Capital Trust I
                                    c/o TeleBanc Financial Corporation
                                    111  North Highland Street
                                    Arlington, Virginia 22201
                                    Attention:  Administrative Trustee
                                    Telecopy:   (703) 247-5456

                  (b) If given to the Capital Securities  Guarantee Trustee,  at
the Capital Securities  Guarantee  Trustee's mailing address set forth below (or
such other address as the Capital  Securities  Guarantee Trustee may give notice
of to the Holders of the Series A Capital Securities):

                  Wilmington Trust Company
                  Rodney Square North
                  1100 North Market Street
                  Wilmington, DE 19890-0001



<PAGE>


                  Attention:  Corporate Trust Administration
                  Telecopy:   (302) 651-8882

                  (c) If  given to the  Guarantor,  at the  Guarantor's  mailing
address set forth below (or such other  address as the Guarantor may give notice
of to the Capital  Securities  Guarantee Trustee and the Holders of the Series A
Capital Securities):

                  TeleBanc Financial Corporation
                                    111 North Highland Street
                                    Arlington, Virginia 22201
                  Attention:  Administrative Trustee
                  Telecopy:   (703) 247-5456

                  (d) If given to any Holder of Series A Capital Securities,  at
the address set forth on the books and records of the Issuer.

                  All such  notices  shall be  deemed to have  been  given  when
received in person,  telecopied with receipt confirmed, or mailed by first class
mail,  postage  prepaid  except  that if a notice or other  document  is refused
delivery or cannot be delivered  because of a changed address of which no notice
was given,  such notice or other document shall be deemed to have been delivered
on the date of such refusal or inability to deliver.

SECTION 9.4       Exchange Offer

                  In the event an  Exchange  Offer  Registration  Statement  (as
defined in the Registration  Rights Agreement)  becomes effective and the Issuer
exchanges any Series B Capital Securities for Series A Capital Securities in the
Exchange  Offer,  the Guarantor will enter into the Series B Capital  Securities
Guarantee, which will be in substantially the same form as this Series A Capital
Securities Guarantee, with respect to the Series B Capital Securities.

SECTION 9.5       Benefit

                  This Series A Capital  Securities  Guarantee is solely for the
benefit  of the  Holders  of the  Series A Capital  Securities  and,  subject to
Section  3.1(a),  is not  separately  transferable  from the  Series  A  Capital
Securities.

SECTION 9.6       Governing Law

                  THIS SERIES A CAPITAL  SECURITIES  GUARANTEE SHALL BE GOVERNED
BY, AND CONSTRUED AND  INTERPRETED IN ACCORDANCE  WITH, THE LAWS OF THE STATE OF
NEW YORK WITHOUT REGARD TO CONFLICT OF LAW PRINCIPLES THEREOF.



<PAGE>



                  THIS SERIES A CAPITAL  SECURITIES  GUARANTEE is executed as of
the day and year first above written.

                                 TELEBANC FINANCIAL CORPORATION,
                                 as Guarantor


                                 By:/s/        Mitchell H. Caplan
                                    -------------------------------
                                 Name:      Mitchell H. Caplan
                                 Title:     Vice Chairman & President


                                  WILMINGTON  TRUST  COMPANY,  as Capital
                                  Securities  Guarantee Trustee


                                  By:/s/       Debra Eberly
                                     -----------------------------
                                  Name:  Debra Eberly
                                  Title:  Administrative Account Manager






                                                                     EXHIBIT 4.8

                          REGISTRATION RIGHTS AGREEMENT


                            Dated as of June 9, 1997



                                      among




                         TELEBANC FINANCIAL CORPORATION

                            TELEBANC CAPITAL TRUST I


                                       and



                        SANDLER O'NEILL & PARTNERS, L.P.

                              as Initial Purchaser




<PAGE>



                          REGISTRATION RIGHTS AGREEMENT


                  THIS  REGISTRATION  RIGHTS AGREEMENT (the "Agreement") is made
and entered  into as of June 9, 1997 among  TELEBANC  FINANCIAL  CORPORATION,  a
Delaware corporation (the "Company"), TELEBANC CAPITAL TRUST I, a business trust
formed  under the laws of the  state of  Delaware  (the  "Trust"),  and  SANDLER
O'NEILL & PARTNERS, L.P. (the "Initial Purchaser").

                  This  Agreement  is made  pursuant to the  Purchase  Agreement
dated June 9, 1997 (the "Purchase  Agreement"),  among the Company, as issuer of
the 11.00% Junior  Subordinated  Deferrable Interest Debentures due June 1, 2027
Series A (the "Subordinated  Debentures"),  the Trust and the Initial Purchaser,
which  provides for,  among other  things,  the sale by the Trust to the Initial
Purchaser  of  10,000  of the  Trust's  11.00%  Capital  Securities,  Series  A,
liquidation amount $1,000 per Capital Security (the "Capital  Securities"),  the
proceeds of which will be used by the Trust, together with the proceeds from the
sale of the Trust's Common Securities to the Company,  to purchase  Subordinated
Debentures.  The Capital Securities,  together with the Subordinated  Debentures
and the Company's  guarantee agreement in respect of the Capital Securities (the
"Capital   Securities   Guarantee"),   are  collectively   referred  to  as  the
"Securities".  In  order to  induce  the  Initial  Purchaser  to enter  into the
Purchase  Agreement,  the  Company  and the Trust have  agreed to provide to the
Initial  Purchaser and their direct and indirect  transferees  the  registration
rights set forth in this Agreement. The execution and delivery of this Agreement
is a condition to the closing under the Purchase Agreement.

                  In consideration of the foregoing, the parties hereto agree as
follows:

                  1.  Definitions.  As  used in this  Agreement,  the  following
capitalized defined terms shall have the following meanings:

               "Additional  Distributions"  shall have the  meaning set forth in
Section 2(e) hereof.

               "Advice"  shall have the meaning set forth in the last  paragraph
of Section 3 hereof.

               "Affiliate"  has the same  meaning  as given to that term in Rule
405 under the Securities Act or any successor rule thereunder.

               "Applicable  Period"  shall have the meaning set forth in Section
3(u) hereof.

               "Business Day" means any day other than a Saturday,  a Sunday, or
a day on which banking institutions in New York, New York, Wilmington,  Delaware
or



<PAGE>



Arlington,  Virginia are  authorized  or required by law or  executive  order to
remain closed.

               "Closing  Time"  shall  mean the  Closing  Time as defined in the
Purchase Agreement.

               "Company"  shall have the  meaning  set forth in the  preamble to
this Agreement and also includes the Company's successors and permitted assigns.

               "Declaration"  or  "Declaration  of Trust" shall mean the Amended
and Restated  Declaration of Trust of TeleBanc  Capital Trust I, dated as of the
Closing Time, by the trustees named therein and the Company as sponsor.

               "Debentures" shall collectively mean the Subordinated  Debentures
and the Exchange Debentures.

               "Depositary"  shall mean The  Depository  Trust  Company,  or any
other depositary appointed by the Trust; provided, however, that such depositary
must have an address in the Borough of Manhattan, in The City of New York.

               "Effectiveness  Period"  shall  have  the  meaning  set  forth in
Section 2(b) hereof.

               "Exchange Act" shall mean the Securities Exchange Act of 1934, as
amended from time to time.

               "Exchange  Offer"  shall  mean the offer by the  Company  and the
Trust to the Holders to exchange all of the Registrable  Securities  (other than
Private Exchange  Securities) for a like amount of Exchange  Securities pursuant
to Section 2(a) hereof.

               "Exchange Offer Registration" shall mean a registration under the
Securities Act effected pursuant to Section 2(a) hereof.

               "Exchange Offer  Registration  Statement"  shall mean an exchange
offer  registration  statement  on Form  S-4  (or,  if  applicable,  on  another
appropriate  form),  and all  amendments and  supplements  to such  registration
statement, in each case including the Prospectus contained therein, all exhibits
thereto and all documents incorporated by reference therein.

               "Exchange  Period"  shall have the  meaning  set forth in Section
2(a) hereof.

               "Exchange   Securities"  shall  mean  (i)  with  respect  to  the
Subordinated  Debentures,  the 11.00% Junior  Subordinated  Deferrable  Interest
Debentures  due June 1, 2027,  Series B (the "Exchange  Debentures")  containing
terms



<PAGE>



               substantially  identical to the Subordinated  Debentures  (except
that they will not contain terms with respect to the transfer restrictions under
the  Securities  Act (other than requiring  minimum  transfers  thereof to be in
blocks of  $100,000  aggregate  principal  amount)  and will not provide for any
Liquidated Damages thereon),  (ii) with respect to the Capital  Securities,  the
Trust's  11.00%  Capital  Securities,  Series B,  liquidation  amount $1,000 per
Capital   Security  (the  "Exchange   Capital   Securities")   containing  terms
substantially  identical to the Capital Securities (except they will not contain
terms with respect to transfer restrictions under the Securities Act (other than
requiring  minimum  transfers  thereof  to be in  blocks of  $100,000  aggregate
liquidation  amount)  and  will  not  provide  for any  increase  in  Additional
Distributions  thereon)  and  (iii)  with  respect  to  the  Capital  Securities
Guarantee,  the Company's guarantee agreement in respect of the Exchange Capital
Securities  (the  "Exchange  Capital  Securities  Guarantee")  containing  terms
substantially identical to the Capital Securities Guarantee.

               "Holder" shall mean the Initial Purchaser, for so long as it owns
any Registrable Securities,  and each of its respective successors,  assigns and
direct and indirect  transferees  who become  registered  owners of  Registrable
Securities under the Indenture or Declaration of Trust.

               "Indenture" shall mean the Indenture relating to the Subordinated
Debentures and the Exchange  Debentures,  dated as of the Closing Time,  between
the Company,  as issuer, and Wilmington Trust Company,  as trustee,  as the same
may be amended from time to time in accordance with the terms thereof.

               "Initial  Purchaser"  shall  have the  meaning  set  forth in the
preamble to this Agreement.

               "Inspectors"  shall have the  meaning  set forth in Section  3(o)
hereof.

               "Issue  Date"  shall  mean  June 9,  1997,  the date of  original
issuance of the Securities.

               "Liquidated  Damages" shall have the meaning set forth in Section
2(e) hereof.

               "Majority  Holders"  shall mean the  Holders of a majority of the
aggregate  liquidation  amount of  outstanding  Capital  Securities and Exchange
Capital Securities.

               "Participating Broker-Dealer" shall have the meaning set forth in
Section 3(u) hereof.



<PAGE>



               "Person"  shall  mean an  individual,  partnership,  corporation,
trust  or  unincorporated  organization,  limited  liability  corporation,  or a
government or agency or political subdivision thereof.

               "Private  Exchange"  shall have the  meaning set forth in Section
2(a) hereof.

               "Private Exchange Securities" shall have the meaning set forth in
Section 2(a) hereof.

               "Prospectus" shall mean the prospectus included in a Registration
Statement,  including any  preliminary  prospectus,  and any such  prospectus as
amended or  supplemented  by any prospectus  supplement,  including a prospectus
supplement  with  respect  to the terms of the  offering  of any  portion of the
Registrable  Securities  covered by a Shelf Registration  Statement,  and by all
other  amendments  and  supplements  to a prospectus,  including  post-effective
amendments,  and in each case including all documents  incorporated by reference
therein.

               "Purchase  Agreement"  shall  have the  meaning  set forth in the
preamble to this Agreement.

               "Records"  shall  have the  meaning  set  forth in  Section  3(o)
hereof.

               "Registrable  Securities"  shall  mean  the  Securities  and,  if
issued, the Private Exchange Securities;  provided,  however, that Securities or
Private Exchange  Securities,  as the case may be, shall cease to be Registrable
Securities when (i) a Registration  Statement with respect to such Securities or
Private Exchange  Securities for the exchange or resale thereof, as the case may
be,  shall  have  been  declared  effective  under the  Securities  Act and such
Securities or Private Exchange  Securities,  as the case may be, shall have been
disposed of pursuant to such  Registration  Statement,  (ii) such  Securities or
Private  Exchange  Securities,  as the case may be,  shall have been sold to the
public pursuant to Rule 144(k) (or any similar  provision then in force, but not
Rule  144A)  under  the  Securities  Act  or are  eligible  to be  sold  without
restriction as  contemplated  by Rule 144(k),  (iii) such  Securities or Private
Exchange Securities,  as the case may be, shall have ceased to be outstanding or
(iv) with respect to the Securities,  such Securities  shall have been exchanged
for  Exchange  Securities  upon  consummation  of the  Exchange  Offer  and  are
thereafter  freely  tradeable by the holder  thereof (other than an Affiliate of
the Company).

               "Registration  Expenses" shall mean any and all expenses incident
to  performance of or compliance by the Company with this  Agreement,  including
without limitation:  (i) all SEC or National  Association of Securities Dealers,
Inc. (the "NASD") registration and filing fees,  including,  if applicable,  the
fees and expenses of any "qualified  independent  underwriter" (and its counsel)
that is



<PAGE>


required to be retained by any Holder of  Registrable  Securities  in accordance
with the rules and regulations of the NASD, (ii) all fees and expenses  incurred
in connection with compliance with state  securities or blue sky laws (including
reasonable fees and disbursements of one counsel for all underwriters or Holders
as a group in  connection  with blue sky  qualification  of any of the  Exchange
Securities or Registrable Securities) and compliance with the rules of the NASD,
(iii) all expenses of any Persons in preparing or assisting in  preparing,  word
processing, printing and distributing any Registration Statement, any Prospectus
and any  amendments  or  supplements  thereto,  and in preparing or assisting in
preparing,  printing and distributing any  underwriting  agreements,  securities
sales  agreements  and  other  documents  relating  to  the  performance  of and
compliance  with this  Agreement,  (iv) all rating agency fees, (v) the fees and
disbursements of counsel for the Company and of the independent certified public
accountants of the Company, including the expenses of any "cold comfort" letters
required  by or  incident  to  the  performance  of  and  compliance  with  this
Agreement,  (vi) the  reasonable  fees and  expenses of the  Trustees  and their
counsel and any exchange agent or custodian,  and (vii) the reasonable  fees and
expenses of any special  experts  retained by the Company in connection with any
Registration Statement.

               "Registration Statement" shall mean any registration statement of
the  Company  and the Trust  which  covers  any of the  Exchange  Securities  or
Registrable  Securities  pursuant to the provisions of this  Agreement,  and all
amendments  and  supplements  to  any  such  Registration  Statement,  including
post-effective  amendments,  in each case  including  the  Prospectus  contained
therein,  all  exhibits  thereto and all  documents  incorporated  by  reference
therein.

               "Rule 144(k)  Period" shall mean the period of two years (or such
shorter  period  as may  hereafter  be  referred  to in Rule  144(k)  under  the
Securities Act (or similar successor rule)) commencing on the Issue Date.

               "SEC" shall mean the Securities and Exchange Commission.

               "Securities"  shall have the meaning set forth in the preamble to
this Agreement.

               "Securities  Act"  shall  mean the  Securities  Act of  1933,  as
amended from time to time.

               "Shelf Registration" shall mean a registration  effected pursuant
to Section 2(b) hereof.

               "Shelf  Registration  Event"  shall have the meaning set forth in
Section 2(b) hereof.



<PAGE>




               "Shelf  Registration Event Date" shall have the meaning set forth
in Section 2(b) hereof.

               "Shelf Registration  Statement" shall mean a "shelf" registration
statement  of the Company and the Trust  pursuant to the  provisions  of Section
2(b) hereof which covers all of the Registrable Securities or all of the Private
Exchange  Securities,  as the case may be, on an appropriate form under Rule 415
under the  Securities  Act, or any similar  rule that may be adopted by the SEC,
and all amendments and  supplements to such  registration  statement,  including
post-effective  amendments,  in each case  including  the  Prospectus  contained
therein,  all  exhibits  thereto and all  documents  incorporated  by  reference
therein.

               "TIA" shall have the meaning set forth in Section 3(l) hereof.

               "Trustees" shall mean any and all trustees under the Declaration,
the  Indenture,  the  Capital  Securities  Guarantee  or  the  Exchange  Capital
Securities Guarantee.

               2. Registration Under the Securities Act.

               (a)  Exchange  Offer.  Except as set forth in Section 2(b) below,
the  Company  and the  Trust  shall,  for the  benefit  of the  Holders,  at the
Company's  cost, use  commercially  reasonable  efforts to (i) cause to be filed
with the SEC within 140 days after the Issue Date an Exchange Offer Registration
Statement  on an  appropriate  form under the  Securities  Act  relating  to the
Exchange  Offer,  (ii) cause such Exchange  Offer  Registration  Statement to be
declared  effective  under the Securities Act by the SEC not later than the date
which is 180 days  after the Issue  Date,  and (iii)  keep such  Exchange  Offer
Registration  Statement  effective for not less than 30 calendar days (or longer
if required by  applicable  law) after the date notice of the Exchange  Offer is
mailed to the Holders.  Promptly after the  effectiveness  of the Exchange Offer
Registration  Statement,  the Company and the Trust shall  commence the Exchange
Offer,  it being the  objective  of such  Exchange  Offer to enable  each Holder
eligible and electing to exchange  Registrable  Securities  for a like principal
amount of Exchange  Debentures or a like liquidation  amount of Exchange Capital
Securities,  together with the Exchange Guarantee,  as applicable (provided that
such Holder (i) is not an Affiliate  of the Trust or the Company,  (ii) is not a
broker-dealer  tendering Registrable Securities acquired directly from the Trust
or the Company, (iii) acquires the Exchange Securities in the ordinary course of
such Holder's business and (iv) has no arrangements or  understandings  with any
Person to participate in the Exchange Offer for the purpose of distributing  the
Exchange Securities),  to transfer such Exchange Securities from and after their
receipt  without any  limitations or  restrictions  under the Securities Act and
under state securities or blue sky laws (other than requiring  minimum transfers
in blocks having an aggregate  principal or liquidation  amount, as the case may
be, of $100,000).



<PAGE>



               In connection with the Exchange Offer,  the Company and the Trust
shall:

          (i) mail to each Holder a copy of the  Prospectus  forming part of the
Exchange Offer  Registration  Statement,  together with an appropriate letter of
transmittal and related documents;

          (ii) keep the Exchange  Offer open for  acceptance for a period of not
less than 30 days after the date  notice  thereof is mailed to the  Holders  (or
longer if required by  applicable  law) (such  period  referred to herein as the
"Exchange Period");

          (iii) utilize the services of the  Depositary  for the Exchange  Offer
with respect to Capital Securities represented by a global certificate;

          (iv) permit Holders to withdraw tendered  Securities at any time prior
to the close of business,  New York City time,  on the last  Business Day of the
Exchange  Period,  by  sending  to the  institution  specified  in the notice to
Holders, a telegram,  telex,  facsimile transmission or letter setting forth the
name of such Holder,  the amount of Securities  delivered  for  exchange,  and a
statement that such Holder is withdrawing  his election to have such  Securities
exchanged;

          (v) notify each Holder that any  Security  not tendered by such Holder
in the Exchange Offer will remain outstanding and continue to accrue interest or
accumulate  distributions,  as the case may be,  but will not  retain any rights
under  this  Agreement  (except  in  the  case  of  the  Initial  Purchaser  and
Participating Broker-Dealers as provided herein); and

          (vi)  otherwise  comply  in all  respects  with  all  applicable  laws
relating to the Exchange Offer.

          If the Initial Purchaser determines upon advice of its outside counsel
that it is not eligible to participate in the Exchange Offer with respect to the
exchange of Securities  constituting  any portion of an unsold  allotment in the
initial  placement,  as soon as practicable  upon receipt by the Company and the
Trust of a written  request  from such  Initial  Purchaser,  the Company and the
Trust,  as  applicable,  shall  issue and deliver to the  Initial  Purchaser  in
exchange  (the  "Private  Exchange")  for the  Securities  held  by the  Initial
Purchaser a like liquidation  amount of Exchange Capital Securities of the Trust
or, in the  event  the  Trust is  liquidated  and  Subordinated  Debentures  are
distributed,  a like principal amount of the Exchange Debentures of the Company,
together with the Exchange Capital Securities  Guarantee,  in each case that are
identical  (except that such securities may bear a customary legend with respect
to  restrictions  on transfer  pursuant to the  Securities  Act) to the Exchange
Securities (the "Private



<PAGE>



Exchange  Securities")  and which are issued  pursuant to the  Indenture  or the
Declaration (which provides that the Exchange  Securities will not be subject to
the transfer  restrictions  set forth in the  Indenture or the  Declaration,  as
applicable (other than requiring minimum transfers in blocks having an aggregate
principal or liquidation amount, as the case may be, of $100,000),  and that the
Exchange  Securities,  the Private  Exchange  Securities and the Securities will
vote and  consent  together  on all  matters  as one  class and that none of the
Exchange Securities, the Private Exchange Securities or the Securities will have
the right to vote or consent as a separate  class on any  matter).  The  Private
Exchange  Securities shall be of the same series as the Exchange  Securities and
the Company and the Trust will seek to cause the CUSIP  Service  Bureau to issue
the same CUSIP numbers for the Private  Exchange  Securities as for the Exchange
Securities issued pursuant to the Exchange Offer.

               As soon as practicable after the close of the Exchange Offer and,
if  applicable,  the Private  Exchange,  the Company and the Trust,  as the case
requires, shall:

          (i) accept for exchange all  Securities or portions  thereof  tendered
and  not  validly  withdrawn  pursuant  to the  Exchange  Offer  or the  Private
Exchange;

          (ii) deliver, or cause to be delivered,  to the applicable Trustee for
cancellation  all Securities or portions thereof so accepted for exchange by the
Company and the Trust; and

          (iii) issue,  and cause the applicable  Trustee under the Indenture or
the  Declaration,  as applicable,  to promptly  authenticate and deliver to each
Holder, new Exchange Securities or Private Exchange  Securities,  as applicable,
equal in principal amount to the principal amount of the Subordinated Debentures
or  equal  in  liquidation  amount  to the  liquidation  amount  of the  Capital
Securities as are  surrendered by such Holder,  and will execute,  and cause the
applicable Trustee to execute, the Exchange Capital Securities Guarantee.

               Distributions  on each Exchange  Capital Security and interest on
each Exchange  Debenture and Private  Exchange  Security  issued pursuant to the
Exchange  Offer and in the  Private  Exchange  will accrue from the last date on
which a  distribution  or  interest  was  paid on the  Capital  Security  or the
Subordinated  Debenture  surrendered in exchange therefor or, if no distribution
or interest has been paid on such Capital  Security or  Subordinated  Debenture,
from the Issue  Date.  To the extent  not  prohibited  by any law or  applicable
interpretation  of the staff of the SEC,  the  Company  and the Trust  shall use
commercially  reasonable  efforts to  complete  the  Exchange  Offer as provided
above, and shall comply with the applicable  requirements of the Securities Act,
the  Exchange  Act and other  applicable  laws in  connection  with the Exchange
Offer. The Exchange Offer shall not be subject to any conditions other than the



<PAGE>



conditions  referred to in Section  2(b)(i) and (ii) below and those  conditions
that are  customary  in similar  exchange  offers.  Each  Holder of  Registrable
Securities  who wishes to exchange  such  Registrable  Securities  for  Exchange
Securities  in the  Exchange  Offer will be required to make  certain  customary
representations in connection therewith, including, in the case of any Holder of
Capital Securities, representations that (i) it is not an Affiliate of the Trust
or the Company, (ii) it is not a broker-dealer  tendering Registrable Securities
acquired directly from the Trust or Company, (iii) the Exchange Securities to be
received by it were acquired in the ordinary  course of its business and (iv) at
the time of the Exchange Offer, it has no  arrangements or  understandings  with
any  Person to  participate  in the  distribution  (within  the  meaning  of the
Securities Act) of the Exchange  Capital  Securities.  The Company and the Trust
shall  inform the Initial  Purchaser,  after  consultation  with the  applicable
Trustees,  of the names and addresses of the Holders to whom the Exchange  Offer
is made, and the Initial  Purchaser shall have the right to contact such Holders
in order to  facilitate  the tender of  Registrable  Securities  in the Exchange
Offer.

               Upon  consummation  of the Exchange Offer in accordance with this
Section 2(a), the provisions of this Agreement shall continue to apply,  mutatis
mutandis,  solely  with  respect  to  Registrable  Securities  that are  Private
Exchange    Securities   and   Exchange   Securities   held   by   Participating
Broker-Dealers,  and the Company and the Trust shall have no further  obligation
to register the Registrable  Securities (other than Private Exchange Securities)
held by any Holder pursuant to Section 2(b) of this Agreement.

               (b) Shelf Registration.  In the event that (i) the Company or the
Trust reasonably determine, after conferring with counsel (which may be in-house
counsel), that the Exchange Offer Registration provided in Section 2(a) above is
not available  under  applicable law and  regulations  and currently  prevailing
interpretations  of the staff of the SEC,  (ii) the Company  shall  determine in
good faith that there is a reasonable likelihood that, or a material uncertainty
exists as to whether, consummation of the Exchange Offer would result in (x) the
Trust becoming  subject to federal income tax with respect to income received or
accrued  on the  Debentures,  (y) the  interest  payable  by the  Company on the
Debentures not being  deductible by the Company for United States federal income
tax purposes or (z) the Trust becoming  subject to more than a de minimis amount
of other  taxes,  duties  or  governmental  charges,  (iii) the  Exchange  Offer
Registration  Statement is not declared  effective  within 180 days of the Issue
Date or (iv) upon the  request  of the  Initial  Purchaser  with  respect to any
Registrable  Securities held by it, if such Initial  Purchaser is not permitted,
in the  reasonable  opinion of Brown & Wood LLP,  pursuant to applicable  law or
applicable  interpretations  of the  staff of the  SEC,  to  participate  in the
Exchange Offer and thereby receive  securities that are freely tradeable without
restriction under the Securities Act and applicable blue sky or state securities
laws (any of the events specified in (i), (ii), (iii) or (iv) being



<PAGE>


a "Shelf  Registration  Event", and the date of occurrence  thereof,  the "Shelf
Registration  Event  Date"),  then in addition to or in lieu of  conducting  the
Exchange Offer contemplated by Section 2(a), as the case may be, the Company and
the Trust shall, at their cost, use commercially  reasonable efforts to cause to
be filed as promptly as practicable after such Shelf Registration Event Date, as
the case may be, and, in any event, within 45 days after such Shelf Registration
Event Date  (provided  that in no event shall such filing date be required to be
earlier  than 75 days  after the Issue  Date),  a Shelf  Registration  Statement
providing for the sale by the Holders of all of the Registrable Securities,  and
shall  use  commercially  reasonable  efforts  to have such  Shelf  Registration
Statement  declared  effective by the SEC as soon as  practicable.  No Holder of
Registrable  Securities  shall be  entitled  to include  any of its  Registrable
Securities in any Shelf Registration pursuant to this Agreement unless and until
such  Holder  agrees in  writing  to be bound by all of the  provisions  of this
Agreement  applicable  to such Holder and furnishes to the Company and the Trust
in writing, within 15 days after receipt of a request therefor, such information
as the Company and the Trust may, after  conferring  with counsel with regard to
information relating to Holders that would be required by the SEC to be included
in such Shelf Registration Statement or Prospectus included therein,  reasonably
request for inclusion in any Shelf Registration Statement or Prospectus included
therein. Each Holder as to which any Shelf Registration is being effected agrees
to furnish to the Company  and the Trust all  information  with  respect to such
Holder necessary to make the information  previously furnished to the Company by
such Holder not materially misleading.

               The Company and the Trust  agree to use  commercially  reasonable
efforts to keep the Shelf  Registration  Statement  continuously  effective  and
usable  for  resales  for (a) the  Rule  144(k)  Period  in the  case of a Shelf
Registration  Statement filed pursuant to Section 2(b)(i),  (ii) or (iii) or (b)
270 days in the case of a Shelf Registration Statement filed pursuant to Section
2(b)(iv)  (subject in each case to extension  pursuant to the last  paragraph of
Section 3 hereof),  or for such shorter  period which will terminate when all of
the  Securities  covered  by the  Shelf  Registration  Statement  have been sold
pursuant  to  the  Shelf  Registration  Statement  or  cease  to be  Registrable
Securities  (the  "Effectiveness  Period").  The Company and the Trust shall not
permit any securities  other than  Registrable  Securities to be included in the
Shelf  Registration.  The  Company  and the  Trust  will,  in the  event a Shelf
Registration  Statement  is  declared  effective,   provide  to  each  Holder  a
reasonable  number  of  copies  of the  Prospectus  which is a part of the Shelf
Registration Statement,  notify each such Holder when the Shelf Registration has
become  effective  and take  certain  other  actions as are  required  to permit
certain unrestricted resales of the Registrable Securities.  The Company and the
Trust further agree, if necessary, to supplement or amend the Shelf Registration
Statement,  if required by the rules,  regulations or instructions applicable to
the registration form used by the Company for such Shelf Registration  Statement
or by the Securities Act or by any other rules and



<PAGE>



regulations  thereunder for shelf  registrations,  and the Company and the Trust
agree to furnish to the  Holders of  Registrable  Securities  copies of any such
supplement or amendment promptly after its being used or filed with the SEC.

               (c)  Expenses.   The  Company,  as  issuer  of  the  Subordinated
Debentures,   shall  pay  all  Registration  Expenses  in  connection  with  any
Registration  Statement  filed  pursuant to Section  2(a) and/or 2(b) hereof and
will reimburse the Initial  Purchaser for the fees and  disbursements of Brown &
Wood LLP,  counsel for the Initial  Purchaser,  incurred in connection  with the
Exchange Offer and, if applicable, the Private Exchange, and either Brown & Wood
LLP or any other single counsel designated in writing by the Majority Holders to
act as counsel for the Holders of the Registrable  Securities in connection with
a  Shelf  Registration  Statement,  which  other  counsel  shall  be  reasonably
satisfactory to the Company.  Except as provided  herein,  each Holder shall pay
all expenses of its counsel, underwriting discounts and commissions and transfer
taxes, if any, relating to the sale or disposition of such Holder's  Registrable
Securities pursuant to the Shelf Registration Statement.

               (d)  Effective   Registration   Statement.   An  Exchange   Offer
Registration  Statement  pursuant to Section 2(a) hereof or a Shelf Registration
Statement  pursuant  to Section  2(b)  hereof  will not be deemed to have become
effective unless it has been declared effective by the SEC;  provided,  however,
that if,  after it has been  declared  effective,  the  offering of  Registrable
Securities  pursuant to such  Exchange  Offer  Registration  Statement  or Shelf
Registration Statement is interfered with by any stop order, injunction or other
order or requirement of the SEC or any other governmental  agency or court, such
Exchange Offer Registration  Statement or Shelf  Registration  Statement will be
deemed not to have been effective during the period of such interference,  until
the offering of Registrable  Securities pursuant to such Registration  Statement
may  legally  resume.  The Company and the Trust will be deemed not to have used
commercially  reasonable  efforts  to  cause  the  Exchange  Offer  Registration
Statement or the Shelf Registration Statement, as the case may be, to become, or
to remain,  effective  during the requisite period if either of them voluntarily
takes any action that would result in any such Registration  Statement not being
declared effective or that would result in the Holders of Registrable Securities
covered  thereby not being able to  exchange or offer and sell such  Registrable
Securities during that period, unless such action is required by applicable law.

               (e) Liquidated Damages and Additional Distributions. In the event
that:

                  (i) neither the Exchange Offer Registration Statement is filed
with the SEC on or prior to the  140th  day  after  the  Issue  Date nor a Shelf
Registration  Statement  is filed with the SEC on or prior to the 45th day after
the Shelf Registration Event Date in respect of a Shelf Registration Event



<PAGE>



attributable to any of the events set forth in Sections 2(b)(i),  (ii) and (iii)
(provided that in no event shall such filing date be required to be earlier than
75 days after the Issue Date),  then  commencing on the day after the applicable
required filing date, liquidated damages ("Liquidated  Damages") shall accrue on
the  principal   amount  of  the   Subordinated   Debentures,   and   additional
distributions  ("Additional  Distributions") shall accumulate on the liquidation
amount of the Trust  Securities  (as such term is defined  in the  Declaration),
each at a rate of 0.25% per annum; or

                  (ii)  neither the  Exchange  Offer  Registration  Statement is
declared  effective by the SEC on or prior to the 180th day after the Issue Date
nor a Shelf Registration  Statement is declared effective by the SEC on or prior
to the  later  of (A) the 40th  day  after  the  date  such  Shelf  Registration
Statement  was  required to be filed and (B) the 180th day after the Issue Date,
in respect of a Shelf  Registration  Event attributable to any of the events set
forth in Sections 2(b)(i),  (ii) and (iii)),  then,  commencing on the day after
the applicable required  effectiveness date,  Liquidated Damages shall accrue on
the  principal   amount  of  the   Subordinated   Debentures,   and   Additional
Distributions   shall  accumulate  on  the  liquidation   amount  of  the  Trust
Securities, each at a rate of 0.25% per annum;

                  (iii)  (A)  the  Trust  has  not  exchanged  Exchange  Capital
Securities for all Capital  Securities or the Company has not exchanged Exchange
Debentures for all Subordinated  Debentures,  validly tendered,  or executed the
Exchange  Capital  Securities  Guarantee  in  respect  of the  Exchange  Capital
Securities,  in accordance  with the terms of the Exchange  Offer on or prior to
the 45th day after the date on which the Exchange Offer  Registration  Statement
was declared effective or (B) if applicable, the Shelf Registration Statement in
respect of Shelf  Registration Event attributable to any of the events set forth
in Sections 2(b)(i),  (ii) and (iii) has been declared  effective and such Shelf
Registration  Statement ceases to be effective or usable for resales (whether as
a result of an event  contemplated  by Section  3(e) or  otherwise)  at any time
prior to the expiration of the Rule 144(k) Period (other than after such time as
all  Securities  have been  disposed  of  thereunder  or  otherwise  cease to be
Registered  Securities),  then Liquidated  Damages shall accrue on the principal
amount of Subordinated Debentures, and Additional Distributions shall accumulate
on the liquidation  amount of the Trust Securities,  each at a rate of 0.25% per
annum  commencing on (x) the 46th day after such effective  date, in the case of
(A)  above,  or (y) the day  such  Shelf  Registration  Statement  ceases  to be
effective or usable for resales, in the case of (B) above;

provided,  however, that neither the Liquidated Damages rate on the Subordinated
Debentures,  nor the Additional  Distribution rate on the liquidation  amount of
the Trust  Securities,  may exceed in the aggregate  0.25% per annum;  provided,
further,  however,  that (1) upon the filing of the Exchange Offer  Registration
Statement or a Shelf  Registration  Statement (in the case of clause (i) above),
(2)


<PAGE>



upon the effectiveness of the Exchange Offer  Registration  Statement or a Shelf
Registration  Statement  (in the case of  clause  (ii)  above),  or (3) upon the
exchange of Exchange Capital Securities and Exchange  Debentures for all Capital
Securities and  Subordinated  Debentures  validly  tendered and execution of the
Exchange Capital Securities Guarantee (in the case of clause (iii)(A) above), or
at such  time as the Shelf  Registration  Statement  which had  ceased to remain
effective or usable for resales again  becomes  effective and usable for resales
(in the case of clause  (iii)(B)  above),  Liquidated  Damages on the  principal
amount of the  Subordinated  Debentures,  and  Additional  Distributions  on the
liquidation  amount of the Trust Securities,  as a result of such clause (or the
relevant  subclause  thereof) shall cease to accrue and accumulate,  as the case
may be.

          Any amounts of Liquidated  Damages and  Additional  Distributions  due
pursuant to Section 2(e)(i),  (ii) or (iii) above will be payable in cash on the
next  succeeding  June 1 or  December  1, as the case may be, to  Holders on the
relevant record dates for the payment of interest and distributions  pursuant to
the Indenture and the Declaration, respectively.

               (f) Specific Enforcement. Without limiting the remedies available
to the Holders,  the Company and the Trust  acknowledge  that any failure by the
Company  or the Trust to comply  with its  obligations  under  Section  2(a) and
Section 2(b) hereof may result in material irreparable injury to the Holders for
which  there is no  adequate  remedy at law,  that it would not be  possible  to
measure  damages for such injuries  precisely and that, in the event of any such
failure,  any Holder may obtain such  relief as may be required to  specifically
enforce the Company's and the Trust's obligations under Section 2(a) and Section
2(b) hereof.

               (g) Distribution of Subordinated Debentures.  Notwithstanding any
other provisions of this Agreement,  in the event that  Subordinated  Debentures
are  distributed  to holders of Capital  Securities in  liquidation of the Trust
pursuant to the Declaration, (i) all references in this Section 2 and in Section
3 to  Securities,  Registrable  Securities  and  Exchange  Securities  shall not
include the Capital Securities and Capital Securities  Guarantee or the Exchange
Capital  Securities and Exchange  Capital  Securities  Guarantee issued or to be
issued in exchange  therefor in the Exchange Offer and (ii) all requirements for
any  action  to be taken by the Trust in this  Section 2 and in  Section 3 shall
cease to apply and all requirements for any action to be taken by the Company in
this Section 2 and in Section 3 shall apply to the  Subordinated  Debentures and
Exchange  Debentures issued or to be issued in exchange therefor in the Exchange
Offer.

               3. Registration Procedures. In connection with the obligations of
the Company and the Trust with respect to the Registration  Statements  pursuant
to  Sections  2(a)  and  2(b)  hereof,  the  Company  and the  Trust  shall  use
commercially reasonable efforts to:



<PAGE>



                  (a) prepare and file with the SEC a Registration  Statement or
         Registration  Statements as prescribed by Sections 2(a) and 2(b) hereof
         within the  relevant  time period  specified in Section 2 hereof on the
         appropriate  form  under the  Securities  Act,  which form (i) shall be
         selected  by the Company  and the Trust,  (ii) shall,  in the case of a
         Shelf  Registration,  be  available  for the  sale  of the  Registrable
         Securities  by the  selling  Holders  thereof  and,  in the  case of an
         Exchange   Offer,   be  available  for  the  exchange  of   Registrable
         Securities,  and (iii) shall comply as to form in all material respects
         with the  requirements of the applicable form and include all financial
         statements  required  by  the  SEC  to  be  filed  therewith;  and  use
         commercially reasonable efforts to cause such Registration Statement to
         become  effective  and remain  effective  (and,  in the case of a Shelf
         Registration Statement,  usable for resales) in accordance with Section
         2 hereof;  provided,  however,  that if (1) such  filing is pursuant to
         Section  2(b),  or (2) a  Prospectus  contained  in an  Exchange  Offer
         Registration Statement filed pursuant to Section 2(a) is required to be
         delivered under the Securities Act by any  Participating  Broker-Dealer
         who seeks to sell Exchange  Securities,  before filing any Registration
         Statement or Prospectus or any amendments or supplements  thereto,  the
         Company  and the Trust  shall  furnish to and afford the Holders of the
         Registrable  Securities and each such Participating  Broker-Dealer,  as
         the case may be, covered by such Registration Statement,  their counsel
         and the  managing  underwriters,  if any, a reasonable  opportunity  to
         review copies of all such documents  (including copies of any documents
         to be  incorporated  by  reference  therein and all  exhibits  thereto)
         proposed  to be filed.  The  Company  and the Trust  shall not file any
         Registration  Statement or Prospectus or any  amendments or supplements
         thereto in respect of which the Holders must be afforded an opportunity
         to review prior to the filing of such document if the Majority  Holders
         or such Participating Broker-Dealer,  as the case may be, their counsel
         or the managing  underwriters,  if any,  shall  reasonably  object in a
         timely manner;

                  (b)  prepare  and  file  with  the  SEC  such  amendments  and
         post-effective  amendments  to each  Registration  Statement  as may be
         necessary  to  keep  such  Registration  Statement  effective  for  the
         Effectiveness  Period or the Applicable Period, as the case may be; and
         cause each  Prospectus  to be  supplemented,  if so  determined  by the
         Company  or the  Trust  or  requested  by  the  SEC,  by  any  required
         prospectus  supplement and as so  supplemented  to be filed pursuant to
         Rule 424 (or any similar  provision then in force) under the Securities
         Act, and comply with the provisions of the Securities Act, the Exchange
         Act and the rules and regulations  promulgated thereunder applicable to
         it with respect to the  disposition of all  securities  covered by each
         Registration   Statement  during  the   Effectiveness   Period  or  the
         Applicable Period, as the case may be, in



<PAGE>



         accordance  with the intended  method or methods of distribution by the
         selling Holders thereof described in this Agreement (including sales by
         any Participating Broker-Dealer);

                  (c) in the  case  of a Shelf  Registration,  (i)  notify  each
         Holder of  Registrable  Securities  included in the Shelf  Registration
         Statement,  at least three Business Days prior to filing,  that a Shelf
         Registration  Statement with respect to the  Registrable  Securities is
         being  filed  and  advising  such  Holder  that  the   distribution  of
         Registrable  Securities  will be made in  accordance  with  the  method
         selected by the  Majority  Holders;  and (ii) furnish to each Holder of
         Registrable Securities included in the Shelf Registration Statement and
         to  each  underwriter  of  an  underwritten   offering  of  Registrable
         Securities,  if any, without charge, as many copies of each Prospectus,
         including each preliminary Prospectus,  and any amendment or supplement
         thereto,  and such other  documents as such Holder or  underwriter  may
         reasonably  request,  in order to  facilitate  the public sale or other
         disposition of the Registrable Securities; and (iii) consent to the use
         of the Prospectus or any amendment or supplement thereto by each of the
         selling  Holders  of  Registrable  Securities  included  in  the  Shelf
         Registration  Statement in connection with the offering and sale of the
         Registrable  Securities  covered by the  Prospectus or any amendment or
         supplement thereto;

                  (d) in the case of a Shelf  Registration,  register or qualify
         the Registrable  Securities  under all applicable  state  securities or
         "blue  sky"  laws of such  jurisdictions  by the  time  the  applicable
         Registration  Statement is declared  effective by the SEC as any Holder
         of Registrable  Securities covered by a Registration Statement and each
         underwriter of an underwritten offering of Registrable Securities shall
         reasonably request in writing in advance of such date of effectiveness,
         and do any and all  other  acts  and  things  which  may be  reasonably
         necessary  or  advisable  to enable  such  Holder  and  underwriter  to
         consummate  the   disposition  in  each  such   jurisdiction   of  such
         Registrable  Securities owned by such Holder;  provided,  however, that
         the  Company  and the Trust  shall not be  required to (i) qualify as a
         foreign  corporation  or as a dealer in securities in any  jurisdiction
         where it would  not  otherwise  be  required  to  qualify  but for this
         Section  3(d),  (ii) file any general  consent to service of process in
         any  jurisdiction  where it would  not  otherwise  be  subject  to such
         service of  process or (iii)  subject  itself to  taxation  in any such
         jurisdiction if it is not then so subject;

                  (e)  (1)  in  the  case  of a  Shelf  Registration  or  (2) if
         Participating  Broker-Dealers  from whom the  Company  or the Trust has
         received   prior  written  notice  that  they  will  be  utilizing  the
         Prospectus  contained in the Exchange Offer  Registration  Statement as
         provided in Section 3(u) hereof,



<PAGE>



         are seeking to sell  Exchange  Securities  and are  required to deliver
         Prospectuses, promptly notify each Holder of Registrable Securities, or
         such  Participating  Broker-Dealers,  as the case may be, their counsel
         and the managing underwriters, if any, and promptly confirm such notice
         in writing (i) when a Registration  Statement has become  effective and
         when any post-effective  amendments  thereto become effective,  (ii) of
         any request by the SEC or any state securities authority for amendments
         and  supplements  to a  Registration  Statement  or  Prospectus  or for
         additional  information  after the  Registration  Statement  has become
         effective,  (iii) of the  issuance  by the SEC or any state  securities
         authority  of  any  stop  order  suspending  the   effectiveness  of  a
         Registration   Statement  or  the   qualification  of  the  Registrable
         Securities  or the  Exchange  Securities  to be  offered or sold by any
         Participating  Broker-Dealer in any jurisdiction described in paragraph
         3(d) hereof or the initiation of any proceedings for that purpose, (iv)
         in the case of a Shelf Registration,  if, between the effective date of
         a  Registration  Statement  and the closing of any sale of  Registrable
         Securities covered thereby,  the  representations and warranties of the
         Company and the Trust contained in any purchase  agreement,  securities
         sales agreement or other similar agreement cease to be true and correct
         in all  material  respects,  (v) of the  happening  of any event or the
         failure of any event to occur or the discovery of any facts, during the
         Effectiveness   Period,   which  makes  any  statement   made  in  such
         Registration Statement or the related Prospectus untrue in any material
         respect or which causes such  Registration  Statement or  Prospectus to
         omit to state a material fact necessary in order to make the statements
         therein,  in the light of the circumstances under which they were made,
         not misleading, and (vi) of the reasonable determination of the Company
         and the  Trust  that a  post-effective  amendment  to the  Registration
         Statement would be appropriate;

                  (f)  obtain  the  withdrawal  of  any  order   suspending  the
         effectiveness  of a  Registration  Statement at the  earliest  possible
         moment;

                  (g) in the  case  of a  Shelf  Registration,  furnish  to each
         Holder of Registrable  Securities  included within the coverage of such
         Shelf  Registration  Statement,  without charge, at least one conformed
         copy of each Registration Statement relating to such Shelf Registration
         and   any   post-effective   amendment   thereto   (without   documents
         incorporated   therein  by  reference  or  exhibits   thereto,   unless
         requested);

                  (h) in the case of a Shelf  Registration,  cooperate  with the
         selling  Holders of  Registrable  Securities to  facilitate  the timely
         preparation  and  delivery  of  certificates  representing  Registrable
         Securities to be sold and not bearing any  restrictive  legends  (other
         than with respect to restrictions requiring minimum transfers in blocks
         having an aggregate  principal or liquidation  amount,  as the case may
         be, of $100,000) and in such



<PAGE>



         denominations  (consistent with the provisions of the Indenture and the
         Declaration) and registered in such names as the selling Holders or the
         underwriters may reasonably request at least two Business Days prior to
         the  closing of any sale of  Registrable  Securities  pursuant  to such
         Shelf Registration Statement;

                  (i) in the case of a Shelf  Registration  or an Exchange Offer
         Registration,  promptly after the occurrence of any event  specified in
         Section  3(e)(ii),  3(e)(iii),  3(e)(v) or 3(e)(vi)  hereof,  prepare a
         supplement or post-effective  amendment to such Registration  Statement
         or the  related  Prospectus  or any  document  incorporated  therein by
         reference or file any other  required  document so that,  as thereafter
         delivered  to  the  purchasers  of  the  Registrable  Securities,  such
         Prospectus will not include any untrue  statement of a material fact or
         omit to state a material fact necessary to make the statements therein,
         in the light of the  circumstances  under  which  they were  made,  not
         misleading;  and to notify each Holder to suspend use of the Prospectus
         as promptly as practicable  after the occurrence of such an event,  and
         each Holder  hereby agrees to suspend use of the  Prospectus  until the
         Company has amended or  supplemented  the  Prospectus  to correct  such
         misstatement or omission;

                  (j) in the case of a Shelf  Registration,  a  reasonable  time
         prior to the  filing of any  document  which is to be  incorporated  by
         reference  into a  Registration  Statement  or a  Prospectus  after the
         initial filing of a Registration Statement, provide a reasonable number
         of  copies  of such  document  to the  Holders;  and  make  such of the
         representatives  of the  Company  and the Trust as shall be  reasonably
         requested  by the  Holders of  Registrable  Securities  or the  Initial
         Purchaser on behalf of such Holders  available  for  discussion of such
         document;

                  (k) obtain a CUSIP number for all Exchange Capital  Securities
         and the Capital  Securities  (and, if the Trust has made a distribution
         of  the   Subordinated   Debentures  to  the  Holders  of  the  Capital
         Securities, the Subordinated Debentures or the Exchange Debentures), as
         the case may be, not later than the  effective  date of a  Registration
         Statement, and provide the applicable Trustee with certificates for the
         Exchange Securities or the Registrable Securities,  as the case may be,
         in a form eligible for deposit with the Depositary;

                  (l)  cause  the  Indenture,   the  Declaration,   the  Capital
         Securities  Guarantee  (in the  case of a Shelf  Registration)  and the
         Exchange Capital Securities Guarantee (in the case of an Exchange Offer
         Registration) to be qualified under the Trust Indenture Act of 1939, as
         amended  (the  "TIA"),  in  connection  with  the  registration  of the
         Exchange Securities or Registrable Securities,  as the case may be, and
         effect such changes to such documents



<PAGE>


         as may be required for them to be so qualified in  accordance  with the
         terms of the TIA and  execute,  and cause  the  applicable  Trustee  to
         execute,  all documents as may be required to effect such changes,  and
         all other  forms and  documents  required  to be filed  with the SEC to
         enable such documents to be so qualified in a timely manner;

                  (m) in the  case  of a Shelf  Registration,  enter  into  such
         agreements  (including  underwriting  agreements)  as are  customary in
         underwritten  offerings and take all such other appropriate  actions in
         connection  therewith as are reasonably  requested by the Holders of at
         least 25% in aggregate principal or liquidation amount, as the case may
         be, of the  Registrable  Securities  in order to expedite or facilitate
         the registration or the disposition or the Registrable Securities;

                  (n) in the  case of a Shelf  Registration,  whether  or not an
         underwriting   agreement  is  entered  into  and  whether  or  not  the
         registration is an underwritten  registration,  if requested by (x) the
         Initial  Purchaser,  in the case  where  the  Initial  Purchaser  holds
         Securities  acquired  by it as part of its  initial  placement  and (y)
         Holders of at least 25% in aggregate  principal or liquidation  amount,
         as the case may be, of the Registrable  Securities covered thereby: (i)
         make such representations and warranties to Holders of such Registrable
         Securities and the  underwriters (if any), with respect to the business
         of the Trust,  the Company and the  subsidiaries of the Company as then
         conducted and the Registration Statement,  Prospectus and documents, if
         any, incorporated or deemed to be incorporated by reference therein, in
         each  case,  as are  customarily  made by issuers  to  underwriters  in
         underwritten  offerings,  and confirm  the same if and when  requested;
         (ii)  obtain  opinions  of  counsel  to the  Company  and the Trust and
         updates thereof (which may be in the form of a reliance letter) in form
         and substance reasonably  satisfactory to the managing underwriters (if
         any)  and the  Holders  of a  majority  in  amount  of the  Registrable
         Securities  being  sold,  addressed  to  each  selling  Holder  and the
         underwriters  (if any)  covering  the  matters  customarily  covered in
         opinions requested in underwritten  offerings and such other matters as
         may be reasonably  requested by such underwriters (it being agreed that
         the matters to be covered by such  opinion may be subject to  customary
         qualifications and exceptions); (iii) obtain "cold comfort" letters and
         updates  thereof in form and substance  reasonably  satisfactory to the
         managing underwriters from the independent certified public accountants
         of the Company and the Trust (and, if necessary,  any other independent
         certified  public  accountants of any business  acquired by the Company
         and the Trust for which financial statements and financial data are, or
         are required to be, included in the Registration Statement),  addressed
         to each of the  underwriters,  such letters to be in customary form and
         covering  matters of the type  customarily  covered  in "cold  comfort"
         letters in connection with underwritten offerings



<PAGE>



         and such other matters as reasonably  requested by such underwriters in
         accordance with Statement on Auditing  Standards No. 72; and (iv) if an
         underwriting   agreement  is  entered  into,  the  same  shall  contain
         indemnification  provisions and procedures no less favorable than those
         set forth in Section 4 hereof (or such other  provisions and procedures
         acceptable  to  Holders  of  a  majority  in  aggregate   principal  or
         liquidation  amount,  as the case  may be,  of  Registrable  Securities
         covered by such Registration  Statement and the managing  underwriters)
         customary  for  such  agreements  with  respect  to all  parties  to be
         indemnified  pursuant to said Section  (including,  without limitation,
         such  underwriters  and  selling  Holders);  and  in  the  case  of  an
         underwritten registration, the above requirements shall be satisfied at
         each closing under the related underwriting  agreement or as and to the
         extent required thereunder;

                  (o) if (1) a Shelf  Registration  is filed pursuant to Section
         2(b) or (2) a Prospectus  contained in an Exchange  Offer  Registration
         Statement  filed  pursuant to Section  2(a) is required to be delivered
         under the Securities Act by any  Participating  Broker-Dealer who seeks
         to  sell  Exchange   Securities  during  the  Applicable  Period,  make
         reasonably   available  for   inspection  by  any  selling   Holder  or
         Registrable Securities or Participating  Broker-Dealer,  as applicable,
         who  certifies  to the  Company  and the  Trust  that it has a  current
         intention  to  sell  Registrable   Securities  pursuant  to  the  Shelf
         Registration,  any underwriter participating in any such disposition of
         Registrable Securities,  if any, and any attorney,  accountant or other
         agent retained by any such selling Holder, Participating Broker-Dealer,
         as the case may be, or underwriter (collectively, the "Inspectors"), at
         the offices where normally kept,  during the Company's  normal business
         hours, all financial and other records,  pertinent  corporate documents
         and  properties  of  the  Trust,   the  Company  and  its  subsidiaries
         (collectively,  the  "Records")  as shall be  reasonably  necessary  to
         enable them to exercise any applicable due diligence  responsibilities,
         and cause the  officers,  directors  and  employees  of the Trust,  the
         Company and its subsidiaries to supply all relevant information in each
         case reasonably requested by any such Inspector in connection with such
         Registration  Statement;  records and information which the Company and
         the Trust determine,  in good faith, to be confidential and any Records
         and information which it notifies the Inspectors are confidential shall
         not be disclosed to any  Inspector  except where (i) the  disclosure of
         such Records or information is necessary to avoid or correct a material
         misstatement  or  omission  in such  Registration  Statement,  (ii) the
         release  of such  Records  or  information  is  ordered  pursuant  to a
         subpoena or other order from a court of  competent  jurisdiction  or is
         necessary in  connection  with any action,  suit or proceeding or (iii)
         such  Records  or  information   previously  has  been  made  generally
         available  to the  public;  each  selling  Holder  of such  Registrable
         Securities and each such  Participating  Broker-Dealer will be required
         to agree in



<PAGE>



         writing that Records and information obtained by it as a result of such
         inspections shall be deemed confidential and shall not be used by it as
         the basis for any market transactions in the securities of the Trust or
         the Company  unless and until such is made  generally  available to the
         public through no fault of an Inspector or a selling  Holder;  and each
         selling   Holder  of  such   Registrable   Securities   and  each  such
         Participating  Broker-Dealer  will be  required  to  further  agree  in
         writing that it will,  upon learning that disclosure of such Records or
         information  is  sought  in a court of  competent  jurisdiction,  or in
         connection  with any  action,  suit or  proceeding,  give notice to the
         Company and allow the Company at its expense to  undertake  appropriate
         action to prevent  disclosure  of the  Records and  information  deemed
         confidential;

                  (p) comply with all  applicable  rules and  regulations of the
         SEC so long as any provision of this Agreement  shall be applicable and
         make  generally  available to its  securityholders  earning  statements
         satisfying  the  provisions of Section 11(a) of the  Securities Act and
         Rule  158  thereunder  (or  any  similar  rule  promulgated  under  the
         Securities  Act) no later  than 45 days  after the end of any  12-month
         period (or 90 days after the end of any 12-month  period if such period
         is a fiscal year) (i)  commencing  at the end of any fiscal  quarter in
         which  Registrable  Securities  are  sold  to  underwriters  in a  firm
         commitment or best efforts  underwritten  offering and (ii) if not sold
         to underwriters in such an offering, commencing on the first day of the
         first  fiscal  quarter of the  Company  after the  effective  date of a
         Registration  Statement,  which  statements  shall cover said  12-month
         periods,  provided that the obligations  under this paragraph (p) shall
         be satisfied by the timely  filing of quarterly  and annual  reports on
         Forms 10-Q and 10-K under the Exchange Act;

                  (q)  upon  consummation  of an  Exchange  Offer  or a  Private
         Exchange,  if requested  by a Trustee,  obtain an opinion of counsel to
         the Company  addressed to the Trustee for the benefit of all Holders of
         Registrable  Securities  participating  in the  Exchange  Offer  or the
         Private Exchange,  as the case may be, substantially to the effect that
         (i) each of the Company and the Trust,  as the case requires,  has duly
         authorized,  executed and delivered the Exchange Securities and Private
         Exchange  Securities,  and (ii) each of the Exchange  Securities or the
         Private Exchange Securities,  as the case may be, constitutes a validly
         issued,  fully paid and nonassessable  undivided  beneficial  ownership
         interest in the assets of the Trust (in the case of an Exchange Capital
         Security)  or a legal,  valid and binding  obligation  of the  Company,
         enforceable  against the Company,  in  accordance  with its  respective
         terms (in the case of an Exchange  Debenture  and the Exchange  Capital
         Securities Guarantee), as the case may be (in each case, with customary
         exceptions);



<PAGE>



                  (r)  if an  Exchange  Offer  or a  Private  Exchange  is to be
         consummated,  upon delivery of the Registrable Securities by Holders to
         the Company or the Trust,  as  applicable  (or to such other  Person as
         directed by the Company or the Trust,  respectively),  in exchange  for
         the Exchange Securities or the Private Exchange Securities, as the case
         may be, the Company or the Trust,  as applicable,  shall mark, or cause
         to be marked, on such Registrable  Securities delivered by such Holders
         that such  Registrable  Securities are being  cancelled in exchange for
         the Exchange Securities or the Private Exchange Securities, as the case
         may be; it being  understood  that in no event  shall such  Registrable
         Securities be marked as paid or otherwise satisfied;

                  (s)  cooperate  with  each  seller of  Registrable  Securities
         covered by any  Registration  Statement and each  underwriter,  if any,
         participating  in the  disposition of such  Registrable  Securities and
         their respective  counsel in connection with any filings required to be
         made with the NASD;

                  (t) take all other steps necessary to effect the  registration
         of the  Registrable  Securities  covered  by a  Registration  Statement
         contemplated hereby;

                  (u)  (A)  in  the  case  of the  Exchange  Offer  Registration
         Statement (i) include in the Exchange  Offer  Registration  Statement a
         section  entitled  "Plan  of  Distribution,"  which  section  shall  be
         reasonably   acceptable   to   the   Initial   Purchaser   or   another
         representative  of the  Participating  Broker-Dealers,  and which shall
         contain a summary  statement of the positions taken or policies made by
         the staff of the SEC with respect to the potential "underwriter" status
         of any broker-dealer that holds Registrable Securities acquired for its
         own account as a result of  market-making  activities  or other trading
         activities  (a  "Participating  Broker-Dealer")  and  that  will be the
         beneficial  owner (as defined in Rule 13d-3 under the Exchange  Act) of
         Exchange  Securities  to be  received  by  such  broker-dealer  in  the
         Exchange  Offer,  whether such positions or policies have been publicly
         disseminated by the staff of the SEC or such positions or policies,  in
         the  reasonable  judgment  of  the  Initial  Purchaser  or  such  other
         representative, represent the prevailing views of the staff of the SEC,
         including a statement that any such broker-dealer who receives Exchange
         Securities for  Registrable  Securities  pursuant to the Exchange Offer
         may be deemed a statutory  underwriter  and must  deliver a  prospectus
         meeting the  requirements  of the Securities Act in connection with any
         resale of such Exchange Securities,  (ii) furnish to each Participating
         Broker-Dealer  who has delivered to the Company the notice  referred to
         in Section  3(e),  without  charge,  as many copies of each  Prospectus
         included in the Exchange Offer  Registration  Statement,  including any
         preliminary  Prospectus,  and any amendment or supplement  thereto,  as
         such Participating Broker-Dealer



<PAGE>


         may  reasonably  request  (each of the  Company  and the  Trust  hereby
         consents  to the use of the  Prospectus  forming  part of the  Exchange
         Offer Registration  Statement or any amendment or supplement thereto by
         any  Person  subject to the  prospectus  delivery  requirements  of the
         Securities  Act,   including  all  Participating   Broker-Dealers,   in
         connection with the sale or transfer of the Exchange Securities covered
         by the  Prospectus or any amendment or supplement  thereto),  (iii) use
         their best efforts to keep the Exchange  Offer  Registration  Statement
         effective and to amend and supplement the Prospectus  contained therein
         in order to permit  such  Prospectus  to be lawfully  delivered  by all
         Persons  subject  to  the  prospectus  delivery   requirements  of  the
         Securities Act for such period of time as such Persons must comply with
         such  requirements  under the Securities  Act and applicable  rules and
         regulations  in order to  resell  the  Exchange  Securities;  provided,
         however,  that such period  shall not be required to exceed 90 days (or
         such longer period if extended pursuant to the last sentence of Section
         3  hereof)  (the  "Applicable   Period"),   and  (iv)  include  in  the
         transmittal  letter  or  similar  documentation  to be  executed  by an
         exchange  offeree in order to participate in the Exchange Offer (x) the
         following provision:

                  "If  the   exchange   offeree  is  a   broker-dealer   holding
                  Registrable  Securities  acquired  for  its own  account  as a
                  result   of   market-making   activities   or  other   trading
                  activities,   it  will  deliver  a   prospectus   meeting  the
                  requirements  of the  Securities  Act in  connection  with any
                  resale of  Exchange  Securities  received  in  respect of such
                  Registrable Securities pursuant to the Exchange Offer";

and  (y)  a  statement  to  the  effect  that  by  a  broker-dealer  making  the
acknowledgment  described  in  clause  (x) and by  delivering  a  Prospectus  in
connection with the exchange of Registrable  Securities,  the broker-dealer will
not be deemed to admit  that it is an  underwriter  within  the  meaning  of the
Securities Act; and

                  (B) in the case of any Exchange Offer Registration  Statement,
         the Company and the Trust agree to deliver to the Initial  Purchaser or
         to  another  representative  of the  Participating  Broker-Dealers,  if
         requested  by the Initial  Purchaser  or such other  representative  of
         Participating   Broker-Dealers,   on   behalf   of  the   Participating
         Broker-Dealers  upon  consummation of the Exchange Offer (i) an opinion
         of counsel in form and substance reasonably satisfactory to the Initial
         Purchaser   or  such   other   representative   of  the   Participating
         Broker-Dealers,  covering the matters  customarily  covered in opinions
         requested in connection with Exchange Offer Registration Statements and
         such other matters as may be reasonably requested (it being agreed that
         the matters to be covered by such  opinion may be subject to  customary
         qualifications   and   exceptions),   (ii)  an  officers'   certificate
         containing certifications substantially similar to those set forth



<PAGE>



         in  Section  5(f)  of  the  Purchase   Agreement  and  such  additional
         certifications  as are  customarily  delivered in a public  offering of
         debt  securities  and  (iii) as well as upon the  effectiveness  of the
         Exchange Offer Registration  Statement, a comfort letter, in each case,
         in customary form if permitted by Statement on Auditing Standards No.
         72.

                  The  Company  or  the  Trust  may   require   each  seller  of
Registrable Securities as to which any registration is being effected to furnish
to the Company or the Trust,  as  applicable,  such  information  regarding such
seller  as may be  required  by  the  staff  of  the  SEC  to be  included  in a
Registration  Statement.  The  Company  or  the  Trust  may  exclude  from  such
registration the Registrable  Securities of any seller who unreasonably fails to
furnish such information  within a reasonable time after receiving such request.
The Company shall have no obligation to register  under the  Securities  Act the
Registrable Securities of a seller who so fails to furnish such information.

                  In  the  case  of  a  Shelf  Registration   Statement,  or  if
Participating  Broker-Dealers  who have  notified the Company and the Trust that
they  will  be  utilizing  the  Prospectus   contained  in  the  Exchange  Offer
Registration  Statement as provided in this Section 3(u) hereof,  are seeking to
sell Exchange Securities and are required to deliver  Prospectuses,  each Holder
agrees  that,  upon  receipt of any notice  from the Company or the Trust of the
occurrence of any event  specified in Section  3(e)(ii),  3(e)(iii),  3(e)(v) or
3(e)(vi)  hereof,  such  Holder  will  forthwith   discontinue   disposition  of
Registrable  Securities pursuant to a Registration Statement until such Holder's
receipt of the copies of the supplemented or amended Prospectus  contemplated by
Section  3(i)  hereof or until it is advised in writing  (the  "Advice")  by the
Company and the Trust that the use of the applicable  Prospectus may be resumed,
and, if so directed  by the Company and the Trust,  such Holder will  deliver to
the Company or the Trust (at the Company's or the Trust's  expense,  as the case
requires)  all copies in such Holder's  possession,  other than  permanent  file
copies  then  in such  Holder's  possession,  of the  Prospectus  covering  such
Registrable  Securities or Exchange  Securities,  as the case may be, current at
the time of receipt of such  notice.  If the Company or the Trust shall give any
such notice to suspend the  disposition  of  Registrable  Securities or Exchange
Securities,  as the case  may be,  pursuant  to a  Registration  Statement,  the
Company and the Trust shall use commercially reasonable efforts to file and have
declared effective (if an amendment) as soon as practicable after the resolution
of the related matters an amendment or supplement to the Registration  Statement
and shall extend the period during which such Registration Statement is required
to be maintained  effective and usable for resales pursuant to this Agreement by
the number of days in the period  from and  including  the date of the giving of
such notice to and  including the date when the Company and the Trust shall have
made  available  to the  Holders  (x)  copies  of the  supplemented  or  amended
Prospectus necessary to resume such dispositions or (y) the Advice.



<PAGE>



                  4.  Indemnification  and Contribution.  (a) In connection with
any  Registration  Statement,  the  Company  and the Trust  shall,  jointly  and
severally,  indemnify and hold harmless the Initial Purchaser, each Holder, each
underwriter who participates in an offering of the Registrable Securities,  each
Participating  Broker-Dealer,  each  Person,  if any,  who  controls any of such
parties  within the meaning of Section 15 of the Securities Act or Section 20 of
the Exchange Act and each of their respective directors, officers, employees and
agents, as follows:

                  (i) against  any and all loss,  liability,  claim,  damage and
         expense whatsoever, as incurred, arising out of any untrue statement or
         alleged   untrue   statement  of  a  material  fact  contained  in  any
         Registration  Statement  (or  any  amendment  or  supplement  thereto),
         covering Registrable Securities or Exchange Securities,  as applicable,
         or the  omission  or alleged  omission  therefrom  of a  material  fact
         required to be stated therein,  in the light of the circumstances under
         which they were made, not misleading;

                  (ii) against any and all loss,  liability,  claim,  damage and
         expense whatsoever,  as incurred, to the extent of the aggregate amount
         paid  in  settlement  of  any  litigation,   or  any  investigation  or
         proceeding by any governmental agency or body, commenced or threatened,
         or of any claim  whatsoever  based upon any such  untrue  statement  or
         omission,  or any such alleged untrue  statement or omission;  provided
         that  (subject to Section 4(d) hereof) any such  settlement is effected
         with the prior written consent of the Company and the Trust; and

                  (iii)  against any and all  expenses  whatsoever,  as incurred
         (including the fees and disbursements of counsel chosen by such Holder,
         such  Participating  Broker-Dealer,  or any underwriter  (except to the
         extent   otherwise   expressly   provided  in  Section  4(c)  hereof)),
         reasonably  incurred in  investigating,  preparing or defending against
         any litigation,  or any investigation or proceeding by any governmental
         agency or body, commenced or threatened,  or any claim whatsoever based
         upon any such untrue statement or omission,  or any such alleged untrue
         statement or omission,  to the extent that any such expense is not paid
         under subparagraph (i) or (ii) of this Section 4(a);

provided,  however,  that this indemnity does not apply to any loss,  liability,
claim,  damage or expense to the extent  arising out of an untrue  statement  or
omission or alleged  untrue  statement or omission  made in reliance upon and in
conformity with written  information  furnished in writing to the Company or the
Trust by the Initial  Purchaser or such  Holder,  underwriter  or  Participating
Broker-Dealer for use in a Registration  Statement (or any amendment thereto) or
any Prospectus (or any amendment or supplement thereto).



<PAGE>



                  (b) The Initial  Purchaser  and each  Holder,  underwriter  or
Participating  Broken-Dealer agrees, severally and not jointly, to indemnify and
hold harmless the Company, its directors and officers (including each officer of
the Company  and the Trust who signed the  Registration  Statement),  the Trust,
each of the Trustees and each  Person,  if any, who controls the Company  within
the meaning of Section 15 of the  Securities  Act or Section 20 of the  Exchange
Act against any and all loss,  liability,  claim,  damage and expense whatsoever
described in the indemnity  contained in Section 4(a) hereof,  as incurred,  but
only  with  respect  to  untrue  statements  or  omissions,  or  alleged  untrue
statements  or  omissions,  made in a  Registration  Statement (or any amendment
thereto) or any Prospectus (or any amendment or supplement  thereto) in reliance
upon and in conformity with written information  furnished to the Company or the
Trust by such Holder  expressly for use in such  Registration  Statement (or any
amendment  thereto),  or any such  Prospectus  (or any  amendment or  supplement
thereto); provided, however, that in the case of a Shelf Registration Statement,
no such Holder shall be liable for any claims  hereunder in excess of the amount
of net proceeds received by such Holder from the sale of Registrable  Securities
pursuant to such Shelf Registration Statement.

                  (c) Each  indemnified  party  shall give notice as promptly as
reasonably  practicable  to each  indemnifying  party  of any  action  commenced
against it in respect of which indemnity may be sought hereunder, but failure to
so notify an indemnifying  party shall not relieve such indemnifying  party from
any  liability  which it may have under this  Section 4 to the extent that it is
not materially  prejudiced by such failure as a result thereof, and in any event
shall not relieve it from  liability  which it may have  otherwise on account of
this indemnity agreement. In the case of parties indemnified pursuant to Section
4(a) or (b) above,  counsel to the indemnified parties shall be selected by such
parties. An indemnifying party may participate at its own expense in the defense
of such action; provided,  however, that counsel to the indemnifying party shall
not (except  with the consent of the  indemnified  party) also be counsel to the
indemnified party. In no event shall the indemnifying  parties be liable for the
fees and  expenses  of more than one counsel  (in  addition  to local  counsel),
separate from their own counsel,  for all indemnified parties in connection with
any  one  action  or  separate  but  similar  or  related  actions  in the  same
jurisdiction  arising out of the same general  allegations or circumstances.  No
indemnifying  party shall,  without the prior written consent of the indemnified
parties,  settle or  compromise  or  consent to the entry of any  judgment  with
respect  to  any  litigation,   or  any   investigation  or  proceeding  by  any
governmental agency or body, commenced or threatened, or any claim whatsoever in
respect of which  indemnification  or  contribution  could be sought  under this
Section 4  (whether  or not the  indemnified  parties  are  actual or  potential
parties thereto), unless such settlement,  compromise or consent (i) includes an
unconditional  written  release of each  indemnified  party  from all  liability
arising out of such litigation, investigation,



<PAGE>



proceeding  or claim and (ii) does not include a statement as to or an admission
of fault,  culpability  or a failure  to act by or on behalf of any  indemnified
party.

                  (d) If at any time an  indemnified  party  shall have  validly
requested an indemnifying  party to reimburse the indemnified party for fees and
expenses of counsel,  such indemnifying party agrees that it shall be liable for
any settlement of the nature  contemplated by Section 4(a)(ii)  effected without
its written  consent if (i) such  settlement  is entered  into more than 45 days
after receipt by such  indemnifying  party of the aforesaid  request,  (ii) such
indemnifying party shall have received notice of the terms of such settlement at
least 30 days  prior to such  settlement  being  entered  into  and  (iii)  such
indemnifying   party  shall  not  have  reimbursed  such  indemnified  party  in
accordance with such request prior to the date of such settlement.

                  (e) In order to provide for just and equitable contribution in
circumstances  under  which any of the  indemnity  provisions  set forth in this
Section 4 is for any reason held to be  unenforceable  by an  indemnified  party
although  applicable in accordance with its terms,  the Company,  the Trust, and
the Holders  shall  contribute  to the aggregate  losses,  liabilities,  claims,
damages and  expenses of the nature  contemplated  by such  indemnity  agreement
incurred by the  Company,  the Trust,  and the Holders,  as incurred;  provided,
however,  that no Person  guilty of  fraudulent  misrepresentation  (within  the
meaning of Section 11(f) of the 1933 Act) shall be entitled to contribution from
any Person that was not guilty of such fraudulent misrepresentation.  As between
the Company,  the Trust, and the Holders,  such parties shall contribute to such
aggregate  losses,  liabilities,  claims,  damages  and  expenses  of the nature
contemplated  by  such  indemnity  agreement  in such  proportion  as  shall  be
appropriate to reflect the relative  fault of the Company and Trust,  on the one
hand,  and the Holders,  on the other hand,  with respect to the  statements  or
omissions which resulted in such loss,  liability,  claim, damage or expense, or
action  in  respect   thereof,   as  well  as  any  other   relevant   equitable
considerations.  The  relative  fault of the Company  and the Trust,  on the one
hand,  and of the Holders,  on the other hand,  shall be determined by reference
to,  among other  things,  whether the untrue or alleged  untrue  statement of a
material  fact or the  omission  or alleged  omission  to state a material  fact
relates to information supplied by the Company or the Trust, on the one hand, or
by or on behalf of the Holders,  on the other, and the parties' relative intent,
knowledge,  access to  information  and  opportunity  to correct or prevent such
statement or omission. The Company, the Trust and the Holders of the Registrable
Securities  agree  that it  would  not be just  and  equitable  if  contribution
pursuant to this Section 4 were to be  determined  by pro rata  allocation or by
any other  method of  allocation  that does not take into  account the  relevant
equitable  considerations.  For purposes of this Section 4, each  Affiliate of a
Holder, and each director, officer and employee and Person, if any, who controls
a Holder or such  Affiliate  within the meaning of Section 15 of the  Securities
Act or Section 20 of the Exchange Act shall have the same rights to contribution
as such Holder, and each



<PAGE>



director of the Company,  each Trustee of the Trust and each Person, if any, who
controls the Company  within the meaning of Section 15 of the  Securities Act or
Section 20 of the  Exchange  Act shall have the same rights to  contribution  as
each of the Company or the Trust.

                  5.  Participation in an Underwritten  Registration.  No Holder
may participate in an underwritten registration hereunder unless such Holder (a)
agrees to sell such Holder's Registrable Securities on the basis provided in the
underwriting  arrangement  approved by the Persons entitled hereunder to approve
such arrangements and (b) completes and executes all reasonable  questionnaires,
powers of attorney,  indemnities,  underwriting agreements,  lock-up letters and
other  documents  reasonably  required  under  the  terms  of such  underwriting
arrangements.

                  6.  Selection  of  Underwriters.  The  Holders of  Registrable
Securities covered by the Shelf  Registration  Statement who desire to do so may
sell the  Securities  covered  by such  Shelf  Registration  in an  underwritten
offering,  subject  to the  provisions  of  Section  3(m)  hereof.  In any  such
underwritten  offering,  the underwriter or underwriters and manager or managers
that will  administer the offering will be selected by the Holders of a majority
in aggregate principal or liquidation amount, as applicable,  of the Registrable
Securities included in such offering;  provided, however, that such underwriters
and managers must be reasonably satisfactory to the Company and the Trust.

                  7.       Miscellaneous.

                  (a) Rule  144 and Rule  144A.  For so long as the  Company  is
subject to the  reporting  requirements  of Section 13 or 15 of the Exchange Act
and any Registrable  Securities  remain  outstanding,  the Company will file the
reports required to be filed by it under the Securities Act and Section 13(a) or
15(d) of the  Exchange  Act and the rules  and  regulations  adopted  by the SEC
thereunder;  provided,  however, that if the Company ceases to be so required to
file such  reports,  it will,  upon the  request  of any  Holder of  Registrable
Securities  (a) make  publicly  available  such  information  as is necessary to
permit sales of its securities  pursuant to Rule 144 under the  Securities  Act,
(b) deliver  such  information  to a  prospective  purchaser  as is necessary to
permit sales of its securities  pursuant to Rule 144A under the Securities  Act,
and (c) take such further  action that is  reasonable in the  circumstances,  in
each case,  to the extent  required  from time to time to enable  such Holder to
sell its Registrable  Securities  without  registration under the Securities Act
within  the  limitation  of the  exemptions  provided  by (i) Rule 144 under the
Securities  Act, as such rule may be amended  from time to time,  (ii) Rule 144A
under the  Securities  Act,  as such rule may be amended  from time to time,  or
(iii) any similar rules or  regulations  hereafter  adopted by the SEC. Upon the
request of any Holder of Registrable Securities, the Company will



<PAGE>



deliver to such Holder a written  statement as to whether it has  complied  with
such requirements.

                  (b) No Inconsistent  Agreements.  The Company or the Trust has
not entered into, nor will the Company or the Trust on or after the date of this
Agreement  enter  into,  any  agreement  which is  inconsistent  with the rights
granted to the Holders of Registrable  Securities in this Agreement or otherwise
conflicts  with  the  provisions  hereof.  The  rights  granted  to the  Holders
hereunder  do not in any way  conflict  with and are not  inconsistent  with the
rights  granted to the holders of the  Company's or the Trust's other issued and
outstanding securities under any such agreements.

                  (c) Amendments and Waivers.  The provisions of this Agreement,
including  the  provisions  of this  sentence,  may not be amended,  modified or
supplemented,  and waivers or consents to departures from the provisions  hereof
may not be given,  unless the  Company and the Trust have  obtained  the written
consent of Holders of a majority in aggregate principal or liquidation amount of
the outstanding Registrable Securities affected by such amendment, modification,
supplement,  waiver or departure;  provided that no amendment,  modification  or
supplement or waiver or consent to the departure  with respect to the provisions
of Section 4 hereof  shall be  effective  as against  any Holder of  Registrable
Securities  unless  consented  to in  writing  by  such  Holder  of  Registrable
Securities.  Notwithstanding the foregoing  sentence,  (i) this Agreement may be
amended, without the consent of any Holder of Registrable Securities, by written
agreement signed by the Company,  the Trust and the Initial  Purchaser,  to cure
any ambiguity, correct or supplement any provision of this Agreement that may be
inconsistent  with any other  provision  of this  Agreement or to make any other
provisions  with respect to matters or questions  arising  under this  Agreement
which shall not be inconsistent  with other  provisions of this Agreement,  (ii)
this  Agreement  may be  amended,  modified  or  supplemented,  and  waivers and
consents  to  departures  from the  provisions  hereof may be given,  by written
agreement  signed by the  Company,  the Trust and the Initial  Purchaser  to the
extent that any such amendment, modification,  supplement, waiver or consent is,
in their reasonable judgment, necessary or appropriate to comply with applicable
law (including any interpretation of the Staff of the SEC) or any change therein
and (iii) to the extent any provision of this  Agreement  relates to the Initial
Purchaser, such provision may be amended, modified or supplemented,  and waivers
or  consents  to  departures  from  such  provisions  may be given,  by  written
agreement signed by the Initial Purchaser, the Company and the Trust.

                  (d) Notices. All notices and other communications provided for
or permitted  hereunder  shall be made in writing by  hand-delivery,  registered
first-class  mail,  telex,  telecopier,  or any courier  guaranteeing  overnight
delivery (i) if to a Holder, at the most current address given by such Holder to
the Company or the Trust by means of a notice given in accordance with the



<PAGE>



provisions of this Section 7(d), which address initially is, with respect to the
Initial Purchaser,  the address set forth in the Purchase Agreement; and (ii) if
to the Company or the Trust, initially at the Company's address set forth in the
Purchase  Agreement  and  thereafter at such other  address,  notice of which is
given in accordance with the provisions of this Section 7(d).

                  All such  notices and  communications  shall be deemed to have
been duly given:  at the time delivered by hand, if personally  delivered;  five
Business Days after being  deposited in the mail,  postage  prepaid,  if mailed;
when answered back, if telexed; when receipt is acknowledged, if telecopied; and
on the next  Business  Day, if timely  delivered to an air courier  guaranteeing
overnight delivery.

                  Copies of all such notices,  demands, or other  communications
shall be concurrently delivered by the Person giving the same to the Trustee, at
the address specified in the Indenture.

                  (e) Successors and Assigns.  This Agreement shall inure to the
benefit of and be binding upon the  successors,  assigns and  transferees of the
Initial  Purchaser,  including,  without  limitation and without the need for an
express assignment,  subsequent Holders; provided,  however, that nothing herein
shall be deemed to permit  any  assignment,  transfer  or other  disposition  of
Registrable Securities in violation of the terms of the Purchase Agreement,  the
Declaration  or the  Indenture.  If any  transferee  of any Holder shall acquire
Registrable Securities, in any manner, whether by operation of law or otherwise,
such  Registrable  Securities  shall be held subject to all of the terms of this
Agreement,  and by taking and holding such Registrable  Securities,  such Person
shall be conclusively deemed to have agreed to be bound by and to perform all of
the terms and  provisions of this Agreement and such Person shall be entitled to
receive the benefits hereof.

                  (f)  Third   Party   Beneficiaries.   Each   Holder   and  any
Participating Broker-Dealer shall be third party beneficiaries of the agreements
made hereunder among the Initial  Purchaser,  the Company and the Trust, and the
Initial  Purchaser shall have the right to enforce such  agreements  directly to
the extent it deems such  enforcement  necessary  or  advisable  to protect  its
rights or the rights of Holders hereunder.

                  (g) Counterparts. This Agreement may be executed in any number
of  counterparts  and by the parties  hereto in separate  counterparts,  each of
which when so executed  shall be deemed to be an original and all of which taken
together shall constitute one and the same agreement.

                  (h)  Headings.   The  headings  in  this   Agreement  are  for
convenience  of  reference  only and  shall not limit or  otherwise  affect  the
meaning hereof.



<PAGE>



                  (i) GOVERNING LAW. THIS AGREEMENT SHALL BE DEEMED TO HAVE BEEN
MADE  IN THE  STATE  OF NEW  YORK.  THE  VALIDITY  AND  INTERPRETATION  OF  THIS
AGREEMENT,  AND THE TERMS AND CONDITIONS SET FORTH HEREIN,  SHALL BE GOVERNED BY
AND  CONSTRUED  IN  ACCORDANCE  WITH THE LAWS OF THE  STATE OF NEW YORK  WITHOUT
GIVING  EFFECT TO ANY  PROVISIONS  RELATING TO  CONFLICTS  OF LAWS.  EACH OF THE
PARTIES HERETO AGREES TO SUBMIT TO THE EXCLUSIVE  JURISDICTION  OF THE COURTS OF
THE STATE OF NEW YORK IN ANY ACTION OR PROCEEDING  ARISING OUT OF OR RELATING TO
THIS AGREEMENT OR ANY OF THE MATTERS CONTEMPLATED HEREBY, IRREVOCABLY WAIVES ANY
DEFENSE OF LACK OF PERSONAL  JURISDICTION AND IRREVOCABLY AGREES THAT ALL CLAIMS
IN RESPECT OF ANY SUIT,  ACTION OR PROCEEDING MAY BE HEARD AND DETERMINED IN ANY
SUCH COURT. EACH OF THE PARTIES HERETO IRREVOCABLY WAIVES, TO THE FULLEST EXTENT
IT MAY EFFECTIVELY DO SO UNDER APPLICABLE LAW, ANY OBJECTION WHICH IT MAY NOW OR
HEREAFTER HAVE TO THE LAYING OF VENUE OF SUCH SUIT, ACTION OR PROCEEDING BROUGHT
IN ANY SUCH COURT AND ANY CLAIM THAT ANY SUCH SUIT, ACTION OR PROCEEDING BROUGHT
IN ANY SUCH COURT HAS BEEN BROUGHT IN AN INCONVENIENT FORUM.

                  (j)  Severability.  In the  event  that any one or more of the
provisions contained herein, or the application thereof in any circumstance,  is
held   invalid,   illegal  or   unenforceable,   the   validity,   legality  and
enforceability of any such provision in every other respect and of the remaining
provisions contained herein shall not be affected or impaired thereby.

                  (k)  Securities  Held  by  the  Company,   the  Trust  or  its
Affiliates.  Whenever  the  consent  or  approval  of  Holders  of  a  specified
percentage  of  Registrable   Securities  is  required  hereunder,   Registrable
Securities held by the Company, the Trust or any Affiliates shall not be counted
in determining whether such consent or approval was given by the Holders of such
required percentage.



<PAGE>



         IN WITNESS WHEREOF,  the parties have executed this Agreement as of the
date first written above.

                                      TELEBANC FINANCIAL CORPORATION


                                       By:    /s/      Mitchell H. Caplan
                                              ---------------------------
                            Name: Mitchell H. Caplan
                                              Title:   Vice Chairman & President


                                       TELEBANC CAPITAL TRUST I


                                       By:    /s/      Mitchell H. Caplan
                                              ----------------------------
                            Name: Mitchell H. Caplan
                             Administrative Trustee


Confirmed and accepted as of
         the date first above
         written:

SANDLER O'NEILL & PARTNERS, L.P.


By:  SANDLER O'NEILL & PARTNERS CORP.,
         the sole general partner


By:  /s/      Catherine A. Last
     ---------------------------
     Authorized Signatory




                                                                     EXHIBIT 4.9

                          LIQUIDATED DAMAGES AGREEMENT

                  THIS LIQUIDATED  DAMAGES  AGREEMENT (the  "Agreement") is made
and entered  into as of June 9, 1997 among  TELEBANC  FINANCIAL  CORPORATION,  a
Delaware corporation (the "Company"), TELEBANC CAPITAL TRUST I, a business trust
formed  under the laws of the  state of  Delaware  (the  "Trust"),  and  SANDLER
O'NEILL & PARTNERS, L.P. ("Sandler O'Neill" or the "Initial Purchaser").

                  WHEREAS,  as an inducement  to the Initial  Purchaser to enter
into the  Purchase  Agreement,  dated June 9, 1997 (the  "Purchase  Agreement"),
among the Company,  the Trust and the Initial  Purchaser  (providing  for, among
other  things,  the sale by the Trust to the Initial  Purchaser of 10,000 of the
Trust's 11.00% Capital  Securities,  Series A, liquidation  amount of $1,000 per
Capital Security (the "Capital Securities"),  the proceeds of which will be used
by  the  Trust  to  purchase  11.00%  Junior  Subordinated  Deferrable  Interest
Debentures  due  June 1,  2027,  Series  A, of the  Company  (the  "Subordinated
Debentures")),  and as a  condition  to the several  obligations  of the Initial
Purchaser  thereunder,  the  Company and the Trust have agreed to provide to the
Initial Purchaser and its direct and indirect  transferees certain  registration
and  related  rights  pursuant  to and  in  accordance  with  the  terms  of the
Registration Rights Agreement,  dated the date hereof (the "Registration  Rights
Agreement"), among the Company, the Trust and the Initial Purchaser; and

                  WHEREAS,  notwithstanding  the fact that the  Company  and the
Trust have consummated or will consummate an Exchange Offer, pursuant to Section
2(b) of the  Registration  Rights  Agreement,  the Initial  Purchaser may, under
certain  circumstances,  require  the  Company  and  the  Trust  to file a Shelf
Registration  Statement for the resale of certain Registrable Securities held by
it;

                  WHEREAS,  the Registration  Rights Agreement  contains certain
provisions  concerning the time within which the Company and the Trust must file
the  Shelf   Registration   Statement  and  the  period  for  which  such  Shelf
Registration Statement must remain effective and usable for resales; and

                  WHEREAS,  the  Company,  the Trust and the  Initial  Purchaser
desire to provide for the payment of liquidated  damages by the Company directly
to the  Initial  Purchase  in the event that the  Company  and the Trust fail to
comply with such contractual provisions, as more fully set forth herein.

                  NOW,  THEREFORE,  in consideration  of the foregoing,  and for
other  good  and  valuable   consideration   the  receipt  of  which  is  hereby
acknowledged, the parties hereto agree as follows:



<PAGE>



                  1.  Definitions.  Capitalized  terms  used  (including  in the
foregoing recitals) but not defined herein shall have the meanings given to such
terms in the  Registration  Rights  Agreement,  except  that (a) the term "Shelf
Registration Statement" shall refer only to a Shelf Registration Statement filed
by the Company and the Trust pursuant to Section 2(b) of the Registration Rights
Agreement,  and (b) the term "Registrable  Securities" shall refer only to those
Registrable Securities held at such time by the Initial Purchaser.

                  2. Payment of  Liquidated  Damages.  (a) In the event that (i)
the Shelf  Registration  Statement  is not filed with the SEC on or prior to the
45th day  after a  request  for such  filing  is made by the  Initial  Purchaser
(provided  that in no event shall such date be  required  to be earlier  than 75
days after the Issue  Date),  or (ii) the Shelf  Registration  Statement  is not
declared effective by the SEC on or prior to the later of the 40th day after the
date such Shelf Registration  Statement was required to be filed pursuant to the
terms of the  Registration  Rights  Agreement and the 180th date after the Issue
date, or (iii) the Shelf Registration  Statement has been declared effective and
such Shelf Registration  Statement ceases to be continuously effective or usable
for resales (whether as a result of an event contemplated by Section 3(e) of the
Registration  Rights  Agreement  or  otherwise)  at any time  during the 180-day
period (and any  extensions  of such period  pursuant to the last  paragraph  of
Section 3 of the Registration Rights Agreement)  immediately  following the date
on which the Shelf  Registration  Statement is first declared  effective  (other
than  after  such  time as all  Registrable  Securities  have been  disposed  of
thereunder or otherwise cease to be Registrable Securities pursuant to the terms
of the Registration  Rights Agreement),  then in each case the Company shall pay
liquidated  damages to the  Initial  Purchaser,  at a rate of 0.25% per annum in
respect of the aggregate  liquidation  amount of Capital  Securities held by the
Initial Purchaser or, in the event that the Trust is liquidated and Subordinated
Debentures  are  distributed  to holders of Capital  Securities,  the  aggregate
principal amount of Subordinated  Debentures held by the Initial  Purchaser,  as
the case may be, in respect of the period (x)  commencing  on the 46th day after
such  request for the filing of a Shelf  Registration  Statement  is made by the
Initial  Purchaser  (provided that in no event shall such date be required to be
earlier  than 76 days after the Issue Date) and  terminating  upon the filing of
the  Shelf  Registration  Statement  (in the  case of  clause  (i)  above),  (y)
commencing  on the later of the 41st day  after the date the Shelf  Registration
Statement  was  required  to be filed and the 181st day after the Issue Date and
terminating upon the effectiveness of the Shelf  Registration  Statement (in the
case of clause (ii) above), or (z) commencing on the day the Shelf  Registration
Statement  ceases to be effective or usable for resales and  terminating at such
time as the Shelf Registration  Statement again becomes effective and usable for
resales (in the case of clause (iii) above).

                  (c) Any amounts of liquidated  damages  payable by the Company
pursuant  to this  Section  2 shall  be paid  in cash  directly  to the  Initial
Purchaser  on the  next  succeeding  June 1 or  December  1, as the case may be,
following the period



<PAGE>



in  respect  of which  such  Liquidated  Damages  have  become  due and  payable
hereunder.

                  3.       General.

                  (a) Counterparts. This Agreement may be executed in any number
of  counterparts  and by the parties  hereto in separate  counterparts,  each of
which when so executed  shall be deemed to be an original and all of which taken
together shall constitute one and the same agreement.

                  (b)  Amendments.  This Agreement may be amended by the parties
hereto by a written  instrument  duly  executed on behalf of each of the parties
hereto.

                  (c) Entire  Agreement.  This  Agreement  and the  Registration
Rights  Agreement  constitutes  the entire  agreement,  and supersedes all prior
agreements  and  understandings,  both written and oral,  among the parties with
respect to the subject matter hereof.

                  (d)  Governing  Law. This  Agreement  shall be governed by and
construed in accordance  with the laws of the State of New York,  without regard
to any applicable conflicts of law.

                  (e) Notices.  All notices and other  communications  hereunder
shall be in writing and shall be deemed given if delivered to the parties at the
addresses set forth in, and in a manner contemplated by, the Registration Rights
Agreement.

                  IN WITNESS  WHEREOF,  the parties have executed this Agreement
as of the date first written above.

                            TELEBANC FINANCIAL CORPORATION

                            By:     /s/       Mitchell H. Caplan
                                    -----------------------------
                                    Name:  Mitchell H. Caplan
                                    Title:  Vice Chairman & President

                            TELEBANC CAPITAL TRUST I

                            By:      /s/      Mitchell H. Caplan
                                     ----------------------------
                                     Name:  Mitchell H. Caplan
                                     Title:  Administrative Trustee

                            SANDLER O'NEILL & PARTNERS, L.P.

                            By:      SANDLER O'NEILL
                                     & PARTNERS, CORP.
                                     the sole general partner



<PAGE>




                             By:      /s/      Catherine A. Last




                                December __, 1997



Board of Directors
TeleBanc Financial Corporation
1111 North Highland Street
Arlington, VA  22201

Ladies and Gentlemen:

          We are acting as special counsel to TeleBanc Financial Corporation,  a
Delaware corporation (the "Corporation"),  and Sponsor of TeleBanc Capital Trust
I, a Delaware  statutory  business trust (the "Trust"),  in connection  with the
registration  statement  on Form  S-4,  as  amended  (File  Nos.  333-40399  and
333-40399-01,  and  hereinafter  referred to as the  "Registration  Statement"),
filed with the Securities and Exchange Commission,  relating to (i) the issuance
by the Trust of up to and including $10.0 million aggregate  Liquidation  Amount
of 11.00% Capital Securities,  Series B (the "Exchange Capital Securities"),  in
exchange for up to and including $10.0 million aggregate  Liquidation  Amount of
its  outstanding  11.00% Capital  Securities,  Series A (the  "Original  Capital
Securities"); (ii) the issuance by the Corporation to the Trust, in an aggregate
principal  amount  corresponding  to the  aggregate  Liquidation  Amount  of the
Exchange Capital  Securities,  of the Corporation's  11.00% Junior  Subordinated
Deferrable  Interest Debentures due June 1, 2027, Series B (the "Exchange Junior
Subordinated  Debentures"),  in exchange  for a comparable  aggregate  principal
amount of the Corporation's  outstanding 11.00% Junior  Subordinated  Deferrable
Interest   Debentures  due  June  1,  2027,   Series  A  (the  "Original  Junior
Subordinated  Debentures");  and (iii) the  guarantee  by the  Corporation  (the
"Exchange Guarantee") in connection with the 11.00% Exchange Capital Securities.
This opinion letter is furnished to you at your request to enable you to fulfill
the   requirements  of  Item  601(b)(5)  of  Regulation   S-K,  17  C.F.R.   ss.
229.601(b)(5), in connection with the Registration Statement.

          For purposes of this opinion  letter,  we have examined  copies of the
following documents:

          1.        An executed copy of the Registration Statement.

          2.        The Amended and Restated Certificate of Incorporation of the
                    Corporation,   as   certified   by  the   Secretary  of  the
                    Corporation  on the  date  hereof  as then  being  complete,
                    accurate and in effect.
<PAGE>

Board of Directors
TeleBanc Financial Corporation
December ___, 1997
Page 2


          3.        The Bylaws of the Corporation, as certified by the Secretary
                    of  the  Corporation  on  the  date  hereof  as  then  being
                    complete, accurate and in effect.

          4.        The  Indenture,  dated  as of  June  9,  1997,  between  the
                    Corporation  and the Wilmington  Trust Company  ("WTC"),  as
                    debenture trustee (the  "Indenture"),  pursuant to which the
                    Exchange Junior Subordinated Debentures will be issued.

          5.        The Amended and Restated Declaration of Trust for the Trust,
                    dated as of June 1, 1997, among the Corporation, as Sponsor,
                    WTC, and the Administrative Trustees named therein, pursuant
                    to which the Exchange Capital Securities will be issued.

          6.        The Exchange Guarantee.

          7.        The form of Exchange Capital Security.

          8.        The form of Exchange Junior Subordinated Debenture.

          9.        The Registration Rights Agreement, dated as of June 1, 1997,
                    among the Trust, the Corporation and the Initial  Purchasers
                    named therein.

          10.       Resolutions  of the Board of  Directors  of the  Corporation
                    adopted  on May 27,  1997,  and  Resolutions  adopted by the
                    Special  Committee of the  Corporation on June 4, 1997, both
                    as certified by the Secretary of the Corporation on the date
                    hereof  as then  being  complete,  accurate  and in  effect,
                    relating to, among other things, the Exchange Offering.

          In our  examination  of the aforesaid  documents,  we have assumed the
genuineness  of all  signatures,  the legal  capacity  of natural  persons,  the
authenticity,  accuracy and  completeness of all documents  submitted to us, and
the conformity with the original  documents of all documents  submitted to us as
certified, telecopied, photostatic, or reproduced copies. This opinion letter is
given, and all statements herein are made, in the context of the foregoing.

<PAGE>

Board of Directors
TeleBanc Financial Corporation
December ___, 1997
Page 3


          This  opinion  letter  is based as to  matters  of law  solely  on the
General  Corporation  Law of the State of Delaware  and the  contract law of the
State of New York. We express no opinion herein as to any other laws,  statutes,
regulations, or ordinances.

               Based  upon,  subject to, and  limited by the  foregoing,  we are
of the opinion that:

          (i) following  effectiveness  of the  Registration  Statement and when
          executed and authenticated in the manner provided for in the Indenture
          and delivered  against  surrender and cancellation of a like aggregate
          principal  amount  of  Original  Junior  Subordinated   Debentures  as
          contemplated in the Registration Rights Agreement, the Exchange Junior
          Subordinated  Debentures  will constitute  binding  obligations of the
          Corporation  enforceable in accordance with their terms, except as may
          be limited by bankruptcy,  insolvency,  reorganization,  moratorium or
          other laws affecting creditors' rights (including, without limitation,
          the  effect  of   statutory   and  other  law   regarding   fraudulent
          conveyances,  fraudulent transfers and preferential  transfers) and as
          may  be  limited  by the  exercise  of  judicial  discretion  and  the
          application  of principles of equity  including,  without  limitation,
          requirements  of  good  faith,  fair  dealing,   conscionability   and
          materiality  (regardless of whether the Exchange  Junior  Subordinated
          Debentures are considered in a proceeding in equity or at law); and

          (ii) following  effectiveness of the  Registration  Statement and when
          executed  by the  Corporation  and  WTC,  as  Guarantee  Trustee,  and
          delivered as contemplated in the Registration  Rights  Agreement,  the
          Exchange  Guarantee  will  constitute   binding   obligations  of  the
          Corporation  enforceable in accordance with their terms, except as may
          be limited by bankruptcy,  insolvency,  reorganization,  moratorium or
          other laws affecting creditors' rights (including, without limitation,
          the  effect  of   statutory   and  other  law   regarding   fraudulent
          conveyances,  fraudulent transfers and preferential  transfers) and as
          may  be  limited  by the  exercise  of  judicial  discretion  and  the
          application  of principles of equity  including,  without  limitation,
          requirements  of  good  faith,  fair  dealing,   conscionability   and
          materiality   (regardless   of  whether  the  Exchange   Guarantee  is
          considered in a proceeding in equity or at law).

<PAGE>

Board of Directors
TeleBanc Financial Corporation
December ___, 1997
Page 4


          The above opinions shall be understood to mean only that if there is a
default in performance of an obligation, (i) if a failure to pay or other damage
can be shown and (ii) if the defaulting  party can be brought into a court which
will  hear  the  case  and  apply  the  governing  law,  then,  subject  to  the
availability of defenses,  and to the exceptions set forth above, the court will
provide a money damage (or perhaps injunctive or specific performance) remedy.

          We assume no  obligation to advise you of any changes in the foregoing
subsequent to the delivery of this opinion letter.  This opinion letter has been
prepared solely for your use in connection  with the filing of the  Registration
Statement on the date of this  opinion  letter and should not be quoted in whole
or in part or  otherwise  be  referred  to, nor filed with or  furnished  to any
governmental agency or other person or entity, without the prior written consent
of this firm.

          We hereby  consent to the filing of this opinion letter as Exhibit 5.1
to the  Registration  Statement  and to the  reference  to this  firm  under the
caption "Validity of the Exchange  Securities" in the prospectus  constituting a
part of the Registration  Statement.  In giving this consent,  we do not thereby
admit that we are an "expert"  within the meaning of the Securities Act of 1933,
as amended.

                                                          Very truly yours,



                                                          HOGAN & HARTSON L.L.P.




                                                                     EXHIBIT 5.2



               [LETTERHEAD OF MORRIS, JAMES, HITCHENS & WILLIAMS]

                            __________________, 1997






   
TeleBanc Capital Trust I
c/o TeleBanc Financial Corporation
1111 North Highland Street
Arlington, VA   22201
    
                  Re: TeleBanc Capital Trust I

Ladies and Gentlemen:

        We have acted as special  Delaware counsel for TeleBanc Capital Trust I,
a Delaware  business  trust (the  "Trust"),  in connection  with the matters set
forth herein. This opinion is being furnished to you at your request.

        For  purposes  of  giving  the  opinions   hereinafter  set  forth,  our
examination  of documents  has been limited to the  examination  of originals or
copies furnished to us of the following:

        (a) The  Declaration  of Trust of the  Trust,  dated as of June 2, 1997,
between  TeleBanc  Financial  Corporation  ("TeleBanc")  and the trustees of the
Trust named therein;

        (b) The Certificate of Trust of the Trust, as filed in the office of the
Secretary of State of the State of Delaware  (the  "Secretary of State") on June
3, 1997 (the "Certificate");

        (c) The Amended and Restated Declaration of Trust of the Trust, dated as
of June 9, 1997  (including  Annex I and Exhibits A-1 and A-2 attached  thereto)
(the "Declaration"), among TeleBanc, as Sponsor, the trustees of the Trust named



<PAGE>



therein and the holders, from time to time, of undivided beneficial interests in
the assets of the Trust;
   
         (d) The Form S-4 Registration Statement (Registration No. 333-___) (the
"Registration Statement"),  including a prospectus (the "Prospectus"),  relating
to the  11.00%  Exchange  Capital  Securities  (Liquidation  Amount  $1,000  per
Exchange Capital  Security) of the Trust (each, an "Exchange  Capital  Security"
and collectively, the "Exchange Capital Securities"); and
    
         (e) A  Certificate  of Good Standing for the Trust,  dated  __________,
1997, obtained from the Secretary of State.

        Unless  otherwise  defined herein,  all  capitalized  terms used in this
opinion letter shall have the respective  meanings  provided in the Declaration,
except that  reference  herein to any  document  shall mean such  document as in
effect on the date hereof.

        For the  purposes  of this  opinion  letter,  we have not  reviewed  any
documents  other than the documents  listed in paragraphs (a) through (e) above.
In  particular,  we have not  reviewed any  document  (other than the  documents
listed  in  paragraphs  (a)  through  (e)  above)  that  is  referred  to  in or
incorporated  by reference  into the  documents  reviewed by us. We have assumed
that there exists no provision in any document that we have not reviewed that is
inconsistent  with the opinions stated herein.  We have conducted no independent
factual  investigation  of our  own but  rather  have  relied  solely  upon  the
foregoing  documents,  the statements and  information set forth therein and the
additional matters recited or assumed herein, all of which we have assumed to be
true, complete and accurate in all material respects.

        With  respect to all  documents  examined by us, we have assumed (i) the
authenticity of all documents submitted to us as authentic  originals,  (ii) the
conformity  with the  originals  of all  documents  submitted to us as copies or
forms, and (iii) the genuineness of all signatures.

        For  purposes  of this  opinion  letter,  we have  assumed  (i) that the
Declaration  constitutes  the entire  agreement  among the parties  thereto with
respect to the subject matter  thereof,  including with respect to the creation,
operation,  and  termination  of the  Trust,  and that the  Declaration  and the
Certificate are in full force and effect and have not been amended,  (ii) except
to the extent provided in paragraph 1 below, the due creation,  due formation or
due  organization,  as the case may be, and valid  existence in good standing of
each party to the  documents  examined by us under the laws of the  jurisdiction
governing its creation,  formation or organization,  (iii) the legal capacity of
each natural  person who is a party to the  documents  examined by us, (iv) that
each of the parties to the documents  examined by us has the power and authority
to execute and deliver, and to perform its



<PAGE>



obligations under, such documents, (v) that each of the parties to the documents
examined by us has duly authorized,  executed and delivered such documents, (vi)
the receipt by each Person to whom an Exchange  Capital Security is to be issued
in the Exchange Offer by the Trust (the "Exchange Capital  Securities  Holders")
of a certificate in the form attached as Exhibit A-1 to the Declaration for such
Exchange  Capital  Security and the exchange by such Exchange  Capital  Security
Holders  of their  validly  issued and  outstanding  11.00%  Capital  Securities
(Liquidation  Amount  $1,000 per Capital  Security) of the Trust (the  "Original
Capital  Securities")  accepted in exchange  therefor in the Exchange  Offer, in
accordance with the Declaration and the Registration  Statement,  (vii) that the
Exchange Capital  Securities are duly exchanged for Original Capital  Securities
and are issued to the Exchange Capital Securities Holders in accordance with the
Declaration and the  Registration  Statement,  and (viii) that Exchange  Capital
Securities   constitute  Series  B  Capital   Securities  and  Original  Capital
Securities  constitute Series A Capital Securities.  We have not participated in
the preparation of the Registration  Statement and assume no responsibility  for
its contents.

        The  opinions  in this  letter  are  limited to the laws of the State of
Delaware  (excluding the securities laws of the State of Delaware),  and we have
not  considered  and  express no opinion on the laws of any other  jurisdiction,
including federal laws and rules and regulations relating thereto.

        Based   upon   the   foregoing,   and   subject   to  the   assumptions,
qualifications,  limitations  and  exceptions  set forth  herein,  we are of the
opinion that:
   
        1. The  Trust has been  duly  formed  and is  validly  existing  in good
standing as a business  trust under the Delaware  Business Trust Act, 12 Del. C.
ss. 3801, et seq. (the "Act").
    
        2. The  Exchange  Capital  Securities,  when duly  issued,  executed and
authenticated in accordance with the Declaration and duly issued in exchange for
the Original  Capital  Securities  pursuant to the Exchange  Offer in accordance
with the Declaration and the Registration Statement, will be validly issued and,
subject to the  qualifications  set forth in  paragraph 3 below,  fully paid and
nonassessable undivided beneficial interests in the assets of the Trust.

        3. The Exchange Capital Security  Holders,  as beneficial  owners of the
Trust, will be entitled to the same limitation of personal liability extended to
stockholders  of private  corporations  for profit  organized  under the General
Corporation  Law of the State of  Delaware.  We note that the  Exchange  Capital
Security  Holders  may  be  obligated  to  make  payments  as  provided  in  the
Declaration.
   
         We consent to the filing of this opinion letter with the Securities and
Exchange  Commission as an exhibit to the Registration  Statement and we consent
to the use of our name under the heading  "Validity of Exchange  Securities"  in
the Prospectus. In giving the foregoing
    


<PAGE>



consent,  we do not hereby  admit that we come  within the  category  of Persons
whose  consent is required  under  Section 7 of the  Securities  Act of 1933, as
amended,  or the rules and regulations of the Securities and Exchange Commission
thereunder.  Except as stated  above,  without our prior written  consent,  this
opinion  letter may not be  furnished or quoted to, or relied upon by, any other
Person for any purpose.



                                            Very truly yours,



                          [LETTERHEAD HOGAN & HARTSON]





                                December 8, 1997




TeleBanc Financial Corporation
1111 North Highland Street
Arlington, Virginia  22201

                  RE:      TELEBANC CAPITAL TRUST I
                           11% CAPITAL SECURITIES, SERIES B

Ladies and Gentlemen:

                  We  have  acted  as  special  counsel  to  TeleBanc  Financial
Corporation,  a Delaware corporation (the "Corporation") and sponsor of TeleBanc
Capital  Trust I, a  statutory  business  trust  organized  under  the  Delaware
Business Trust Act, 12 Del. C. ss. 3801 et seq (the "Trust"), in connection with
a Registration  Statement on Form S-4 (the "Registration  Statement"),  filed by
the  Corporation  and the Trust on  November  17, 1997 with the  Securities  and
Exchange  Commission,  and amended on December 8, 1997, relating to the exchange
of up to  $10,000,000.00  aggregate  liquidation  amount of the  Trust's  11.00%
Capital  Securities,  Series B (the "Exchange  Capital  Securities")  for a like
liquidation  amount of the  Trust's  11.00%  Capital  Securities,  Series A (the
"Original Capital Securities") (the "Exchange Offer").  Pursuant to the Exchange
Offer,  the Company is offering to exchange (i) up to  $10,000,000.00  aggregate
principal  amount  of  its  11.00%  Junior   Subordinated   Deferrable  Interest
Debentures,  Series B (the "Exchange Junior Subordinated Debentures") for a like
aggregate principal amount of its 11.00% Junior Subordinated Deferrable Interest
Debentures,  Series A (the "Original Junior Subordinated Debentures"),  and (ii)
its guarantee of payments of cash  distributions  and payments on liquidation of
the Trust or  redemption  of the  Exchange  Capital  Securities  (the  "Exchange
Guarantee") for a like guarantee in respect of the Original  Capital  Securities
(the  "Original  Guarantee").  Capitalized  terms  used in this  letter  and not
otherwise  defined  herein  shall have the meaning  set forth in the  prospectus
("Prospectus") included as part of the Registration Statement.

                  The  opinion  set forth in this  letter  is based on  relevant
current  provisions  of the  Internal  Revenue  Code of 1986,  as  amended  (the
"Code"),  Treasury

<PAGE>
HOGAN & HARTSON L.L.P.

TeleBanc Financial Corporation
December 8, 1997
Page 2


Regulations  thereunder (including proposed and temporary Treasury Regulations),
and   interpretations   of  the  foregoing  as  expressed  in  court  decisions,
administrative determinations (including administrative explanations of proposed
and final Treasury Regulations),  and legislative history as of the date hereof.
These provisions and  interpretations  are subject to changes,  which may or may
not be retroactive in effect, that might result in material modifications of our
opinion.

                  In rendering  the  following  opinion,  we have  examined such
statutes,  regulations,  records,  certificates  and other  documents as we have
considered necessary or appropriate as a basis for such opinions,  including the
following: (i) the Trust Agreement;  (ii) the Registration Statement;  (iii) the
form of the Capital Securities;  (iv) the Indenture;  and (v) other documents we
have deemed necessary to render the opinion set forth in this letter.

                  In our review, we have assumed that all of the representations
and statements set forth in such documents are true and correct,  and all of the
obligations  imposed by any such documents on the parties  thereto have been and
will  continue to be performed or satisfied in accordance  with their terms.  We
also have assumed the genuineness of all signatures, the proper execution of all
documents,  the authenticity of all documents submitted to us as originals,  the
conformity  to  originals  of  documents  submitted  to us as  copies,  and  the
authenticity of the originals from which any copies were made.

                  For  purposes of rendering  our  opinion,  we have not made an
independent  investigation of the facts set forth in any of the above-referenced
documents,   including  the  Prospectus  and  the  Trust   Agreement.   We  have
consequently  relied upon  representations  and  information  presented  in such
documents.

                  Based  upon,  and  subject  to, the  foregoing,  we are of the
opinion  that the  information  in the  Prospectus  under the  caption  "Certain
Federal  Income  Tax   Consequences,"   to  the  extent  that  such  information
constitutes  matters of law or legal conclusions or purports to describe certain
provisions of the U.S. federal income tax laws, has been reviewed by us and is a
correct summary in all material respects of the matters discussed therein.

                  We hereby  consent to the filing of this opinion as an exhibit
to the  Registration  Statement  and to the  reference  to us under the  caption
"Certain  Federal Income Tax  Consequences"  in the  Prospectus.  In giving such
consent,  we

<PAGE>
HOGAN & HARTSON L.L.P.

TeleBanc Financial Corporation
December 8, 1997
Page 3


do not admit that we are in the  category  of person  whose  consent is required
under Section 7 of the Securities Act of 1933, as amended.


                                             Very truly yours,


                                             /s/ Hogan & Hartson L.L.P.
                                             -----------------------------------
                                             Hogan & Hartson L.L.P.


                                                                   EXHIBIT 23.3

               Consent of Independent Public Accountants



As independent  public  accountants,  we hereby consent to the  incorporation by
reference in this  registration  statement of our report dated February 14, 1997
(except with  respect to the matters  discussed in Note 20, as to which the date
is February 28, 1997) included in the Corporation's  Annual Report on Form 10-K,
as amended,  for the year ended  December 31, 1996 and to all  references to our
Firm included in this registration statement.





                                                                    EXHIBIT 25.1
                                Registration No.



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM T-1

         STATEMENT OF ELIGIBILITY UNDER THE TRUST INDENTURE ACT OF 1939
                  OF A CORPORATION DESIGNATED TO ACT AS TRUSTEE


CHECK IF AN  APPLICATION  TO  DETERMINE  ELIGIBILITY  OF A TRUSTEE  PURSUANT  TO
SECTION 305(B)(2)

                            WILMINGTON TRUST COMPANY
               (Exact name of trustee as specified in its charter)

 Delaware                                                            51-0055023
(State of incorporation)                    (I.R.S. employer identification no.)

                               Rodney Square North
                            1100 North Market Street
                           Wilmington, Delaware 19890
                    (Address of principal executive offices)

                               Cynthia L. Corliss
                        Vice President and Trust Counsel
                            Wilmington Trust Company
                               Rodney Square North
                           Wilmington, Delaware 19890
                                 (302) 651-8516
            (Name, address and telephone number of agent for service)

                         TELEBANC FINANCIAL CORPORATION
                            TELEBANC CAPITAL TRUST I

               (Exact name of obligor as specified in its charter)

                  Delaware
                  Delaware
          (State of incorporation)          (I.R.S. employer identification no.)

                           1111 North Highland Street
                            Arlington, Virginia 22201
               (Address of principal executive offices) (Zip Code)

             Exchange Capital Securities of Telebanc Capital Trust I
                       (Title of the indenture securities)



<PAGE>



ITEM 1.     GENERAL INFORMATION.

                  Furnish the following information as to the trustee:

            (a) Name and address of each examining or  supervising  authority to
            which it is subject.

                  Federal Deposit Insurance Co.      State Bank Commissioner
                  Five Penn Center                   Dover, Delaware
                  Suite #2901
                  Philadelphia, PA

            (b) Whether it is authorized to exercise corporate trust powers.

                  The trustee is authorized to exercise corporate trust powers.

ITEM 2.     AFFILIATIONS WITH THE OBLIGOR.

                  If the obligor is an affiliate of the trustee,  describe  each
            affiliation:

                  Based  upon an  examination  of the books and  records  of the
trustee and upon  information  furnished by the  obligor,  the obligor is not an
affiliate of the trustee.

ITEM 3.  LIST OF EXHIBITS.

                  List below all  exhibits  filed as part of this  Statement  of
            Eligibility and Qualification.

            A.   Copy of the Charter of Wilmington Trust Company, which includes
                 the  certificate  of authority of  Wilmington  Trust Company to
                 commence  business and the  authorization  of Wilmington  Trust
                 Company to exercise corporate trust powers.
            B.   Copy of By-Laws of Wilmington Trust Company.
            C.   Consent of Wilmington  Trust Company required by Section 321(b)
                 of Trust Indenture Act.
            D.   Copy of most recent  Report of  Condition of  Wilmington  Trust
                 Company.

            Pursuant to the  requirements of the Trust Indenture Act of 1939, as
amended,  the trustee,  Wilmington  Trust Company,  a corporation  organized and
existing  under  the  laws of  Delaware,  has  duly  caused  this  Statement  of
Eligibility  to be  signed  on its  behalf by the  undersigned,  thereunto  duly
authorized,  all in the City of Wilmington and State of Delaware on the 13th day
of November, 1997.

WILMINGTON TRUST COMPANY
[SEAL]

Attest: /s/ Donald G. MacKelcan
        ------------------------

By: /s/ Norma P. Closs
    --------------------
    Assistant Secretary

Name:  Norma P. Closs
Title:  Vice President



<PAGE>



                                    EXHIBIT A

                                 AMENDED CHARTER

                            WILMINGTON TRUST COMPANY

                              WILMINGTON, DELAWARE

                           AS EXISTING ON MAY 9, 1987



<PAGE>



                                 AMENDED CHARTER

                                       OR

                              ACT OF INCORPORATION

                                       OF

                            WILMINGTON TRUST COMPANY

                  WILMINGTON TRUST COMPANY, originally incorporated by an Act of
the General  Assembly of the State of Delaware,  entitled "An Act to Incorporate
the Delaware Guarantee and Trust Company",  approved March 2, A.D. 1901, and the
name of which company was changed to "WILMINGTON  TRUST COMPANY" by an amendment
filed in the Office of the  Secretary of State on March 18, A.D.  1903,  and the
Charter  or Act of  Incorporation  of which  company  has been from time to time
amended and changed by merger  agreements  pursuant to the  corporation  law for
state banks and trust companies of the State of Delaware,  does hereby alter and
amend its  Charter or Act of  Incorporation  so that the same as so altered  and
amended shall in its entirety read as follows:

         FIRST: - The name of this corporation is WILMINGTON TRUST COMPANY.

         SECOND: - The location of its principal office in the State of Delaware
         is at Rodney Square  North,  in the City of  Wilmington,  County of New
         Castle;  the name of its resident  agent is  WILMINGTON  TRUST  COMPANY
         whose address is Rodney Square North, in said City. In addition to such
         principal  office,  the said corporation  maintains and operates branch
         offices in the City of Newark, New Castle County, Delaware, the Town of
         Newport, New Castle County,  Delaware, at Claymont,  New Castle County,
         Delaware,  at Greenville,  New Castle County  Delaware,  and at Milford
         Cross Roads,  New Castle  County,  Delaware,  and shall be empowered to
         open, maintain and operate branch offices at Ninth and Shipley Streets,
         418 Delaware Avenue, 2120 Market Street, and 3605 Market Street, all in
         the City of  Wilmington,  New Castle County,  Delaware,  and such other
         branch offices or places of business as may be authorized  from time to
         time by the  agency  or  agencies  of the  government  of the  State of
         Delaware empowered to confer such authority.

         THIRD:  - (a) The nature of the  business  and the objects and purposes
         proposed to be transacted,  promoted or carried on by this  Corporation
         are to do any or all of the things herein mentioned as fully and to the
         same extent as natural persons might or could do and in any part of the
         world, viz.:

                  (1) To sue and be sued,  complain  and  defend in any Court of
                  law or equity and to make and use a common seal, and alter the
                  seal at  pleasure,  to hold,  purchase,  convey,  mortgage  or
                  otherwise deal in real and personal estate and property, and



<PAGE>



                  to appoint  such  officers  and agents as the  business of the
                  Corporation  shall require,  to make by-laws not  inconsistent
                  with the  Constitution or laws of the United States or of this
                  State, to discount bills, notes or other evidences of debt, to
                  receive  deposits of money,  or securities  for money,  to buy
                  gold and silver  bullion  and foreign  coins,  to buy and sell
                  bills of exchange,  and  generally to use,  exercise and enjoy
                  all the powers, rights,  privileges and franchises incident to
                  a   corporation   which  are  proper  or  necessary   for  the
                  transaction of the business of the Corporation hereby created.

                  (2) To insure  titles to real and  personal  property,  or any
                  estate or interests  therein,  and to guarantee  the holder of
                  such property, real or personal,  against any claim or claims,
                  adverse  to his  interest  therein,  and to  prepare  and give
                  certificates  of title for any lands or  premises in the State
                  of Delaware, or elsewhere.

                  (3)  To  act as  factor,  agent,  broker  or  attorney  in the
                  receipt,  collection,  custody,  investment  and management of
                  funds,  and the  purchase,  sale,  management  and disposal of
                  property of all  descriptions,  and to prepare and execute all
                  papers which may be necessary or proper in such business.

                  (4) To prepare and draw agreements,  contracts, deeds, leases,
                  conveyances,  mortgages,  bonds  and  legal  papers  of  every
                  description,  and to carry on the business of  conveyancing in
                  all its branches.

                  (5) To receive upon deposit for  safekeeping  money,  jewelry,
                  plate, deeds, bonds and any and all other personal property of
                  every   sort  and  kind,   from   executors,   administrators,
                  guardians,  public  officers,  courts,  receivers,  assignees,
                  trustees, and from all fiduciaries, and from all other persons
                  and  individuals,  and from all  corporations  whether  state,
                  municipal,  corporate  or private,  and to rent boxes,  safes,
                  vaults and other receptacles for such property.

                  (6)  To  act  as  agent  or  otherwise   for  the  purpose  of
                  registering,    issuing,    certificating,     countersigning,
                  transferring  or  underwriting  the  stock,   bonds  or  other
                  obligations  of  any   corporation,   association,   state  or
                  municipality,  and may  receive  and manage any  sinking  fund
                  therefor on such terms as may be agreed  upon  between the two
                  parties,  and in  like  manner  may  act as  Treasurer  of any
                  corporation or municipality.

                  (7) To act as Trustee under any deed of trust, mortgage,  bond
                  or other instrument  issued by any state,  municipality,  body
                  politic,  corporation,  association or person, either alone or
                  in conjunction  with any other person or persons,  corporation
                  or corporations.

                  (8) To guarantee  the validity,  performance  or effect of any
                  contract or  agreement,  and the  fidelity of persons  holding
                  places of responsibility or trust; to



<PAGE>



                 become  surety for any  person,  or persons,  for the  faithful
                 performance of any trust,  office, duty, contract or agreement,
                 either by itself or in  conjunction  with any other person,  or
                 persons, corporation, or corporations, or in like manner become
                 surety upon any bond, recognizance, obligation, judgment, suit,
                 order,  or decree to be entered  in any court of record  within
                 the  State  of  Delaware  or  elsewhere,  or  which  may now or
                 hereafter  be required by any law,  judge,  officer or court in
                 the State of Delaware or elsewhere.

                  (9) To act by any and every method of  appointment as trustee,
                  trustee  in  bankruptcy,   receiver,   assignee,  assignee  in
                  bankruptcy, executor,  administrator,  guardian, bailee, or in
                  any other trust capacity in the receiving,  holding, managing,
                  and  disposing  of any and all  estates  and  property,  real,
                  personal  or  mixed,  and to be  appointed  as  such  trustee,
                  trustee  in  bankruptcy,   receiver,   assignee,  assignee  in
                  bankruptcy, executor, administrator, guardian or bailee by any
                  persons,  corporations,  court, officer, or authority,  in the
                  State of Delaware or elsewhere;  and whenever this Corporation
                  is so appointed by any person, corporation,  court, officer or
                  authority  such  trustee,  trustee  in  bankruptcy,  receiver,
                  assignee,  assignee in  bankruptcy,  executor,  administrator,
                  guardian, bailee, or in any other trust capacity, it shall not
                  be required to give bond with  surety,  but its capital  stock
                  shall be taken and held as security for the performance of the
                  duties devolving upon it by such appointment.

                  (10)  And  for  its  care,  management  and  trouble,  and the
                  exercise  of  any of  its  powers  hereby  given,  or for  the
                  performance  of any of the duties which it may undertake or be
                  called  upon  to  perform,   or  for  the  assumption  of  any
                  responsibility the said Corporation may be entitled to receive
                  a proper compensation.

                  (11) To  purchase,  receive,  hold and own  bonds,  mortgages,
                  debentures,  shares of capital  stock,  and other  securities,
                  obligations,  contracts and evidences of indebtedness,  of any
                  private,  public or municipal  corporation  within and without
                  the State of  Delaware,  or of the  Government  of the  United
                  States,  or of any state,  territory,  colony,  or  possession
                  thereof,  or of any foreign government or country; to receive,
                  collect,  receipt for, and dispose of interest,  dividends and
                  income upon and from any of the bonds, mortgages,  debentures,
                  notes,  shares  of  capital  stock,  securities,  obligations,
                  contracts,  evidences of indebtedness  and other property held
                  and owned by it, and to exercise in respect of all such bonds,
                  mortgages,   debentures,   notes,  shares  of  capital  stock,
                  securities,  obligations, contracts, evidences of indebtedness
                  and  other  property,  any  and  all the  rights,  powers  and
                  privileges of individual  owners thereof,  including the right
                  to vote  thereon;  to  invest  and deal in and with any of the
                  moneys of the  Corporation  upon such  securities  and in such
                  manner as it may think fit and  proper,  and from time to time
                  to vary or realize such investments; to issue bonds and secure
                  the same by pledges or deeds of trust or  mortgages of or upon
                  the  whole  or any part of the  property  held or owned by the
                  Corporation, and to sell and pledge such bonds,



<PAGE>



                 as and when the Board of Directors shall determine,  and in the
                 promotion of its said  corporate  business of investment and to
                 the extent authorized by law, to lease,  purchase,  hold, sell,
                 assign, transfer, pledge, mortgage and convey real and personal
                 property  of any name and  nature  and any  estate or  interest
                 therein.

         (b) In furtherance of, and not in limitation,  of the powers  conferred
         by the laws of the State of Delaware,  it is hereby expressly  provided
         that the said Corporation shall also have the following powers:

                  (1) To do any or all of the things  herein  set forth,  to the
                  same extent as natural  persons  might or could do, and in any
                  part of the world.

                  (2) To acquire the good will, rights,  property and franchises
                  and to  undertake  the  whole  or any part of the  assets  and
                  liabilities of any person,  firm,  association or corporation,
                  and to pay for the  same in cash,  stock of this  Corporation,
                  bonds or otherwise; to hold or in any manner to dispose of the
                  whole or any part of the property so purchased;  to conduct in
                  any  lawful  manner the whole or any part of any  business  so
                  acquired,   and  to  exercise  all  the  powers  necessary  or
                  convenient  in and about the  conduct and  management  of such
                  business.

                  (3) To take,  hold,  own, deal in, mortgage or otherwise lien,
                  and to  lease,  sell,  exchange,  transfer,  or in any  manner
                  whatever  dispose  of  property,   real,  personal  or  mixed,
                  wherever situated.

                  (4) To enter into,  make,  perform and carry out  contracts of
                  every kind with any person, firm,  association or corporation,
                  and,  without  limit  as to  amount,  to draw,  make,  accept,
                  endorse, discount, execute and issue promissory notes, drafts,
                  bills of  exchange,  warrants,  bonds,  debentures,  and other
                  negotiable or transferable instruments.

                  (5) To have one or more offices, to carry on all or any of its
                  operations  and  businesses,  without  restriction to the same
                  extent as natural  persons  might or could do, to  purchase or
                  otherwise acquire, to hold, own, to mortgage,  sell, convey or
                  otherwise  dispose of, real and  personal  property,  of every
                  class and description,  in any State,  District,  Territory or
                  Colony of the United  States,  and in any  foreign  country or
                  place.

                  (6) It is the intention that the objects,  purposes and powers
                  specified  and  clauses  contained  in  this  paragraph  shall
                  (except where otherwise expressed in said paragraph) be nowise
                  limited or  restricted  by reference to or inference  from the
                  terms of any other  clause of this or any other  paragraph  in
                  this  charter,  but  that the  objects,  purposes  and  powers
                  specified  in each of the clauses of this  paragraph  shall be
                  regarded as independent objects, purposes and powers.



<PAGE>



         FOURTH:  - (a) The total number of shares of all classes of stock which
         the  Corporation  shall have  authority to issue is  forty-one  million
         (41,000,000) shares, consisting of:

                  (1) One million  (1,000,000)  shares of Preferred  stock,  par
                  value $10.00 per share (hereinafter  referred to as "Preferred
                  Stock"); and

                  (2) Forty million  (40,000,000)  shares of Common  Stock,  par
                  value  $1.00 per share  (hereinafter  referred  to as  "Common
                  Stock").

         (b) Shares of Preferred Stock may be issued from time to time in one or
         more  series  as may from  time to time be  determined  by the Board of
         Directors each of said series to be distinctly  designated.  All shares
         of  any  one  series  of  Preferred  Stock  shall  be  alike  in  every
         particular,  except  that  there  may be  different  dates  from  which
         dividends, if any, thereon shall be cumulative, if made cumulative. The
         voting powers and the preferences and relative, participating, optional
         and other special rights of each such series,  and the  qualifications,
         limitations or restrictions  thereof,  if any, may differ from those of
         any and all other series at any time  outstanding;  and, subject to the
         provisions of  subparagraph 1 of Paragraph (c) of this Article  FOURTH,
         the Board of Directors of the Corporation is hereby  expressly  granted
         authority to fix by  resolution  or  resolutions  adopted  prior to the
         issuance of any shares of a particular  series of Preferred  Stock, the
         voting powers and the designations,  preferences and relative, optional
         and other  special  rights,  and the  qualifications,  limitations  and
         restrictions  of such  series,  including,  but  without  limiting  the
         generality of the foregoing, the following:

                  (1) The  distinctive  designation of, and the number of shares
                  of Preferred Stock which shall  constitute such series,  which
                  number may be increased  (except where  otherwise  provided by
                  the Board of Directors) or decreased (but not below the number
                  of shares thereof then  outstanding) from time to time by like
                  action of the Board of Directors;

                  (2) The rate and times at which,  and the terms and conditions
                  on which, dividends, if any, on Preferred Stock of such series
                  shall be paid,  the extent of the  preference or relation,  if
                  any, of such  dividends to the dividends  payable on any other
                  class or  classes,  or  series  of the same or other  class of
                  stock  and  whether  such  dividends  shall be  cumulative  or
                  non-cumulative;

                  (3) The right,  if any, of the holders of  Preferred  Stock of
                  such series to convert the same into or exchange the same for,
                  shares of any other  class or  classes or of any series of the
                  same or any other class or classes of stock of the Corporation
                  and the terms and conditions of such conversion or exchange;

                  (4) Whether or not  Preferred  Stock of such  series  shall be
                  subject to redemption,  and the redemption price or prices and
                  the time or times at which,  and the terms and  conditions  on
                  which, Preferred Stock of such series may be redeemed.



<PAGE>



                  (5) The rights,  if any, of the holders of Preferred  Stock of
                  such series upon the  voluntary  or  involuntary  liquidation,
                  merger,   consolidation,   distribution  or  sale  of  assets,
                  dissolution or winding-up, of the Corporation.

                  (6) The terms of the sinking  fund or  redemption  or purchase
                  account,  if any, to be provided  for the  Preferred  Stock of
                  such series; and

                  (7) The voting  powers,  if any, of the holders of such series
                  of Preferred Stock which may,  without limiting the generality
                  of the foregoing  include the right,  voting as a series or by
                  itself or together with other series of Preferred Stock or all
                  series  of  Preferred  Stock as a class,  to elect one or more
                  directors  of the  Corporation  if  there  shall  have  been a
                  default in the payment of  dividends on any one or more series
                  of  Preferred  Stock or under such  circumstances  and on such
                  conditions as the Board of Directors may determine.

         (c) (1) After the requirements  with respect to preferential  dividends
         on the  Preferred  Stock (fixed in  accordance  with the  provisions of
         section (b) of this Article  FOURTH),  if any,  shall have been met and
         after the Corporation shall have complied with all the requirements, if
         any,  with  respect to the  setting  aside of sums as sinking  funds or
         redemption  or  purchase   accounts   (fixed  in  accordance  with  the
         provisions of section (b) of this Article FOURTH),  and subject further
         to any conditions  which may be fixed in accordance with the provisions
         of section  (b) of this  Article  FOURTH,  then and not  otherwise  the
         holders of Common Stock shall be entitled to receive such  dividends as
         may be declared from time to time by the Board of Directors.

                  (2) After distribution in full of the preferential  amount, if
                  any,  (fixed in accordance  with the provisions of section (b)
                  of this Article  FOURTH),  to be distributed to the holders of
                  Preferred  Stock in the  event  of  voluntary  or  involuntary
                  liquidation,  distribution  or sale of assets,  dissolution or
                  winding-up,  of the  Corporation,  the  holders  of the Common
                  Stock shall be entitled to receive all of the remaining assets
                  of the Corporation,  tangible and intangible, of whatever kind
                  available  for   distribution  to   stockholders   ratably  in
                  proportion  to the  number of shares of Common  Stock  held by
                  them respectively.

                  (3)  Except  as may  otherwise  be  required  by law or by the
                  provisions of such resolution or resolutions as may be adopted
                  by the Board of  Directors  pursuant  to  section  (b) of this
                  Article  FOURTH,  each  holder of Common  Stock shall have one
                  vote in  respect  of each  share of Common  Stock  held on all
                  matters voted upon by the stockholders.

         (d) No holder  of any of the  shares of any class or series of stock or
         of options, warrants or other rights to purchase shares of any class or
         series of stock or of other  securities of the  Corporation  shall have
         any preemptive right to purchase or subscribe for any unissued



<PAGE>



         stock of any class or series or any  additional  shares of any class or
         series to be issued by reason of any increase of the authorized capital
         stock of the Corporation of any class or series, or bonds, certificates
         of  indebtedness,  debentures or other  securities  convertible into or
         exchangeable  for stock of the  Corporation of any class or series,  or
         carrying  any right to purchase  stock of any class or series,  but any
         such unissued stock, additional authorized issue of shares of any class
         or series of stock or securities  convertible  into or exchangeable for
         stock,  or  carrying  any right to  purchase  stock,  may be issued and
         disposed of pursuant to  resolution  of the Board of  Directors to such
         persons, firms,  corporations or associations,  whether such holders or
         others,  and upon such terms as may be deemed advisable by the Board of
         Directors in the exercise of its sole discretion.

         (e) The  relative  powers,  preferences  and  rights of each  series of
         Preferred  Stock in relation to the relative  powers,  preferences  and
         rights of each other series of Preferred  Stock shall, in each case, be
         as fixed from time to time by the Board of Directors in the  resolution
         or resolutions  adopted pursuant to authority granted in section (b) of
         this  Article  FOURTH  and the  consent,  by  class or  series  vote or
         otherwise,  of the holders of such of the series of Preferred  Stock as
         are  from  time to  time  outstanding  shall  not be  required  for the
         issuance by the Board of  Directors  of any other  series of  Preferred
         Stock whether or not the powers,  preferences  and rights of such other
         series  shall be fixed by the Board of  Directors as senior to, or on a
         parity with,  the powers,  preferences  and rights of such  outstanding
         series, or any of them; provided,  however, that the Board of Directors
         may  provide  in the  resolution  or  resolutions  as to any  series of
         Preferred Stock adopted  pursuant to section (b) of this Article FOURTH
         that  the  consent  of the  holders  of a  majority  (or  such  greater
         proportion as shall be therein fixed) of the outstanding shares of such
         series voting  thereon shall be required for the issuance of any or all
         other series of Preferred Stock.

         (f) Subject to the  provisions of section (e),  shares of any series of
         Preferred  Stock  may be  issued  from  time to time  as the  Board  of
         Directors of the Corporation  shall determine and on such terms and for
         such consideration as shall be fixed by the Board of Directors.

         (g) Shares of Common Stock may be issued from time to time as the Board
         of Directors of the  Corporation  shall determine and on such terms and
         for such consideration as shall be fixed by the Board of Directors.

         (h) The  authorized  amount of shares of Common  Stock and of Preferred
         Stock may,  without a class or series  vote,  be increased or decreased
         from time to time by the affirmative  vote of the holders of a majority
         of the stock of the Corporation entitled to vote thereon.

         FIFTH:  - (a) The  business  and  affairs of the  Corporation  shall be
         conducted and managed by a Board of Directors.  The number of directors
         constituting the entire Board shall be not less than five nor more than
         twenty-five  as fixed  from time to time by vote of a  majority  of the
         whole Board, provided, however, that the number of directors shall not



<PAGE>



         be  reduced so as to shorten  the term of any  director  at the time in
         office, and provided further, that the number of directors constituting
         the  whole  Board  shall  be  twenty-four  until  otherwise  fixed by a
         majority of the whole Board.

         (b) The Board of  Directors  shall be divided  into three  classes,  as
         nearly   equal  in  number  as  the  then  total  number  of  directors
         constituting  the whole Board  permits,  with the term of office of one
         class  expiring each year.  At the annual  meeting of  stockholders  in
         1982,  directors of the first class shall be elected to hold office for
         a term expiring at the next succeeding annual meeting, directors of the
         second class shall be elected to hold office for a term expiring at the
         second succeeding annual meeting and directors of the third class shall
         be elected to hold office for a term  expiring at the third  succeeding
         annual meeting. Any vacancies in the Board of Directors for any reason,
         and any newly created directorships  resulting from any increase in the
         directors,  may be  filled  by the  Board  of  Directors,  acting  by a
         majority of the directors then in office,  although less than a quorum,
         and any  directors  so chosen  shall hold office  until the next annual
         election of directors. At such election, the stockholders shall elect a
         successor to such  director to hold office  until the next  election of
         the class for which such director  shall have been chosen and until his
         successor shall be elected and qualified.  No decrease in the number of
         directors shall shorten the term of any incumbent director.

         (c)  Notwithstanding  any other  provisions  of this  Charter or Act of
         Incorporation  or the By-Laws of the Corporation  (and  notwithstanding
         the fact that some lesser  percentage  may be  specified  by law,  this
         Charter or Act of Incorporation or the By-Laws of the Corporation), any
         director or the entire  Board of Directors  of the  Corporation  may be
         removed at any time without cause,  but only by the affirmative vote of
         the holders of two-thirds or more of the outstanding  shares of capital
         stock of the Corporation  entitled to vote generally in the election of
         directors  (considered for this purpose as one class) cast at a meeting
         of the stockholders called for that purpose.

         (d)  Nominations for the election of directors may be made by the Board
         of Directors or by any stockholder entitled to vote for the election of
         directors.  Such  nominations  shall  be made  by  notice  in  writing,
         delivered or mailed by first class United States mail, postage prepaid,
         to the Secretary of the Corporation not less than 14 days nor more than
         50  days  prior  to any  meeting  of the  stockholders  called  for the
         election of directors;  provided,  however,  that if less than 21 days'
         notice of the meeting is given to  stockholders,  such  written  notice
         shall be delivered or mailed,  as  prescribed,  to the Secretary of the
         Corporation  not later than the close of the seventh day  following the
         day on which notice of the meeting was mailed to  stockholders.  Notice
         of  nominations  which are proposed by the Board of Directors  shall be
         given by the Chairman on behalf of the Board.

         (e) Each notice under subsection (d) shall set forth (i) the name, age,
         business  address  and,  if known,  residence  address of each  nominee
         proposed in such notice, (ii) the principal occupation or employment of
         such nominee and (iii) the number of shares of stock of the Corporation
         which are beneficially owned by each such nominee.



<PAGE>



         (f) The  Chairman of the meeting may, if the facts  warrant,  determine
         and declare to the meeting that a nomination was not made in accordance
         with the foregoing procedure,  and if he should so determine,  he shall
         so  declare  to the  meeting  and the  defective  nomination  shall  be
         disregarded.

         (g) No action  required to be taken or which may be taken at any annual
         or special  meeting of  stockholders  of the  Corporation  may be taken
         without a meeting, and the power of stockholders to consent in writing,
         without a meeting, to the taking of any action is specifically denied.

         SIXTH: - The Directors  shall choose such officers,  agent and servants
         as may be  provided  in the  By-Laws as they may from time to time find
         necessary or proper.

         SEVENTH:  - The  Corporation  hereby  created is hereby  given the same
         powers,  rights and  privileges as may be conferred  upon  corporations
         organized   under  the  Act  entitled  "An  Act   Providing  a  General
         Corporation  Law",  approved  March  10,  1899,  as  from  time to time
         amended.

         EIGHTH: - This Act shall be deemed and taken to be a private Act.

                  NINTH: - This Corporation is to have perpetual existence.

         TENTH: - The Board of Directors,  by resolution passed by a majority of
         the whole Board,  may  designate  any of their number to  constitute an
         Executive  Committee,  which Committee,  to the extent provided in said
         resolution,  or in the  By-Laws  of the  Company,  shall  have  and may
         exercise all of the powers of the Board of Directors in the  management
         of the business and affairs of the Corporation, and shall have power to
         authorize the seal of the Corporation to be affixed to all papers which
         may require it.

         ELEVENTH:  - The  private  property  of the  stockholders  shall not be
         liable for the payment of corporate debts to any extent whatever.

         TWELFTH:  - The  Corporation  may transact  business in any part of the
         world.

         THIRTEENTH:  - The Board of Directors of the  Corporation  is expressly
         authorized to make, alter or repeal the By-Laws of the Corporation by a
         vote of the majority of the entire Board.  The  stockholders  may make,
         alter or repeal any By-Law  whether  or not  adopted by them,  provided
         however, that any such additional By-Laws, alterations or repeal may be
         adopted only by the  affirmative  vote of the holders of  two-thirds or
         more of the  outstanding  shares of  capital  stock of the  Corporation
         entitled to vote generally in the election of directors (considered for
         this purpose as one class).

                  FOURTEENTH: - Meetings of the Directors may be held outside



<PAGE>



         of the  State of  Delaware  at such  places as may be from time to time
         designated  by the Board,  and the  Directors may keep the books of the
         Company  outside of the State of Delaware at such places as may be from
         time to time designated by them.

         FIFTEENTH:  - (a) In addition to any affirmative  vote required by law,
         and except as otherwise  expressly  provided in sections (b) and (c) of
         this Article FIFTEENTH:

                  (A) any  merger or  consolidation  of the  Corporation  or any
                  Subsidiary  (as  hereinafter  defined)  with or  into  (i) any
                  Interested  Stockholder (as  hereinafter  defined) or (ii) any
                  other  corporation   (whether  or  not  itself  an  Interested
                  Stockholder), which, after such merger or consolidation, would
                  be an  Affiliate  (as  hereinafter  defined) of an  Interested
                  Stockholder, or

                  (B) any sale, lease, exchange,  mortgage,  pledge, transfer or
                  other  disposition  (in one transaction or a series of related
                  transactions)  to or with any  Interested  Stockholder  or any
                  Affiliate of any  Interested  Stockholder of any assets of the
                  Corporation or any Subsidiary  having an aggregate fair market
                  value of $1,000,000 or more, or

                  (C)  the  issuance  or  transfer  by  the  Corporation  or any
                  Subsidiary  (in  one   transaction  or  a  series  of  related
                  transactions)  of any  securities  of the  Corporation  or any
                  Subsidiary to any  Interested  Stockholder or any Affiliate of
                  any Interested Stockholder in exchange for cash, securities or
                  other property (or a combination  thereof) having an aggregate
                  fair market value of $1,000,000 or more, or

                  (D) the adoption of any plan or proposal  for the  liquidation
                  or dissolution of the Corporation, or

                  (E) any reclassification of securities  (including any reverse
                  stock split), or recapitalization  of the Corporation,  or any
                  merger or  consolidation  of the  Corporation  with any of its
                  Subsidiaries or any similar  transaction  (whether or not with
                  or into or  otherwise  involving  an  Interested  Stockholder)
                  which has the effect,  directly or  indirectly,  of increasing
                  the proportionate share of the outstanding shares of any class
                  of equity or convertible  securities of the Corporation or any
                  Subsidiary  which  is  directly  or  indirectly  owned  by any
                  Interested  Stockholder,  or any  Affiliate of any  Interested
                  Stockholder,

shall require the affirmative  vote of the holders of at least two-thirds of the
outstanding  shares  of  capital  stock  of the  Corporation  entitled  to  vote
generally  in the  election  of  directors,  considered  for the purpose of this
Article FIFTEENTH as one class ("Voting Shares"). Such affirmative vote shall be
required  notwithstanding  the fact that no vote may be  required,  or that some
lesser percentage may be specified, by law or in any agreement with any national
securities exchange or otherwise.



<PAGE>



                           (2) The term "business  combination"  as used in this
                           Article FIFTEENTH shall mean any transaction which is
                           referred  to any one or more of clauses  (A)  through
                           (E) of paragraph 1 of the section (a).

                  (b) The  provisions  of section (a) of this Article  FIFTEENTH
                  shall not be applicable to any particular business combination
                  and  such  business   combination   shall  require  only  such
                  affirmative   vote  as  is  required  by  law  and  any  other
                  provisions of the Charter or Act of  Incorporation  of By-Laws
                  if such business  combination  has been approved by a majority
                  of the whole Board.

                  (c) For the purposes of this Article FIFTEENTH:

         (1) A "person"  shall mean any  individual  firm,  corporation or other
entity.

         (2)  "Interested  Stockholder"  shall mean,  in respect of any business
         combination,  any person (other than the Corporation or any Subsidiary)
         who  or  which  as  of  the  record  date  for  the   determination  of
         stockholders  entitled  to  notice  of and to  vote  on  such  business
         combination,  or  immediately  prior  to the  consummation  of any such
         transaction:

                  (A) is the beneficial owner,  directly or indirectly,  of more
                  than 10% of the Voting Shares, or

                  (B) is an Affiliate of the  Corporation and at any time within
                  two years prior thereto was the beneficial owner,  directly or
                  indirectly,  of not  less  than  10% of the  then  outstanding
                  voting Shares, or

                  (C) is an assignee of or has otherwise  succeeded in any share
                  of  capital  stock of the  Corporation  which were at any time
                  within  two  years  prior  thereto  beneficially  owned by any
                  Interested  Stockholder,  and such  assignment  or  succession
                  shall have occurred in the course of a  transaction  or series
                  of  transactions  not involving a public  offering  within the
                  meaning of the Securities Act of 1933.

         (3) A person shall be the "beneficial owner" of any Voting Shares:

                  (A) which such person or any of its  Affiliates and Associates
                  (as  hereafter   defined)   beneficially   own,   directly  or
                  indirectly, or

                  (B) which such person or any of its  Affiliates  or Associates
                  has  (i)  the  right  to  acquire   (whether   such  right  is
                  exercisable  immediately  or only after the  passage of time),
                  pursuant to any  agreement,  arrangement or  understanding  or
                  upon the  exercise  of  conversion  rights,  exchange  rights,
                  warrants or options,  or otherwise,  or (ii) the right to vote
                  pursuant to any agreement, arrangement or understanding, or



<PAGE>



                  (C) which are beneficially owned,  directly or indirectly,  by
                  any other person with which such first mentioned person or any
                  of its Affiliates or Associates has any agreement, arrangement
                  or understanding for the purpose of acquiring, holding, voting
                  or   disposing   of  any  shares  of  capital   stock  of  the
                  Corporation.

         (4) The  outstanding  Voting Shares shall  include  shares deemed owned
         through  application  of paragraph  (3) above but shall not include any
         other Voting Shares which may be issuable pursuant to any agreement, or
         upon exercise of conversion rights, warrants or options or otherwise.

         (5)  "Affiliate"  and  "Associate"  shall have the respective  meanings
         given those terms in Rule 12b-2 of the  General  Rules and  Regulations
         under the Securities Exchange Act of 1934, as in effect on December 31,
         1981.

         (6) "Subsidiary"  shall mean any corporation of which a majority of any
         class of equity  security  (as  defined in Rule  3a11-1 of the  General
         Rules and Regulations under the Securities  Exchange Act of 1934, as in
         effect in December 31, 1981) is owned,  directly or indirectly,  by the
         Corporation; provided, however, that for the purposes of the definition
         of  Investment  Stockholder  set forth in paragraph (2) of this section
         (c), the term  "Subsidiary"  shall mean only a  corporation  of which a
         majority  of each  class of  equity  security  is  owned,  directly  or
         indirectly, by the Corporation.

                  (d) majority of the directors shall have the power and duty to
                  determine  for the purposes of this  Article  FIFTEENTH on the
                  basis of  information  known to them, (1) the number of Voting
                  Shares  beneficially  owned by any person (2) whether a person
                  is an Affiliate or Associate of another,  (3) whether a person
                  has an agreement, arrangement or understanding with another as
                  to the matters referred to in paragraph (3) of section (c), or
                  (4) whether the assets subject to any business  combination or
                  the  consideration  received  for the  issuance or transfer of
                  securities  by  the  Corporation,  or  any  Subsidiary  has an
                  aggregate fair market value of $1,00,000 or more.

                  (e)  Nothing  contained  in this  Article  FIFTEENTH  shall be
                  construed  to  relieve  any  Interested  Stockholder  from any
                  fiduciary obligation imposed by law.

         SIXTEENTH:  Notwithstanding  any other provision of this Charter or Act
         of  Incorporation or the By-Laws of the Corporation (and in addition to
         any other  vote that may be  required  by law,  this  Charter or Act of
         Incorporation  by the By-Laws),  the affirmative vote of the holders of
         at least  two-thirds of the outstanding  shares of the capital stock of
         the Corporation entitled to vote generally in the election of directors
         (considered  for this purpose as one class) shall be required to amend,
         alter or repeal any provision of Articles FIFTH, THIRTEENTH,  FIFTEENTH
         or SIXTEENTH of this Charter or Act of Incorporation.



<PAGE>



         SEVENTEENTH:  (a) a Director of this Corporation shall not be liable to
         the Corporation or its  stockholders for monetary damages for breach of
         fiduciary duty as a Director,  except to the extent such exemption from
         liability or  limitation  thereof is not  permitted  under the Delaware
         General  Corporation  Laws  as the  same  exists  or may  hereafter  be
         amended.

                  (b) Any  repeal or  modification  of the  foregoing  paragraph
                  shall  not  adversely  affect  any  right or  protection  of a
                  Director of the Corporation existing hereunder with respect to
                  any act or omission occurring prior to the time of such repeal
                  or modification."



<PAGE>



                                    EXHIBIT B

                                     BY-LAWS


                            WILMINGTON TRUST COMPANY

                              WILMINGTON, DELAWARE

                         AS EXISTING ON JANUARY 16, 1997


<PAGE>



                       BY-LAWS OF WILMINGTON TRUST COMPANY


                                    ARTICLE I
                             STOCKHOLDERS' MEETINGS

                  Section 1. The Annual Meeting of Stockholders shall be held on
the third Thursday in April each year at the principal  office at the Company or
at such other date,  time,  or place as may be  designated  by resolution by the
Board of Directors.

                  Section 2. Special  meetings of all stockholders may be called
at any  time by the  Board  of  Directors,  the  Chairman  of the  Board  or the
President.

                  Section 3. Notice of all meetings of the stockholders shall be
given by mailing to each stockholder at least ten (10) days before said meeting,
at his last known address, a written or printed notice fixing the time and place
of such meeting.

                  Section 4. A majority  in the amount of the  capital  stock of
the Company  issued and  outstanding  on the record date, as herein  determined,
shall constitute a quorum at all meetings of stockholders for the transaction of
any business, but the holders of a small number of shares may adjourn, from time
to time,  without further notice,  until a quorum is secured.  At each annual or
special meeting of stockholders, each stockholder shall be entitled to one vote,
either  in  person  or by proxy,  for each  shares  of stock  registered  in the
stockholder's  name on the books of the  Company on the record date for any such
meeting as determined herein.

                                   ARTICLE II
                                    DIRECTORS

                  Section  1. The  number  and  classification  of the  Board of
Directors shall be as set forth in the Charter of the Bank.

                  Section 2. No person who has attained  the age of  seventy-two
(72) years shall be  nominated  for  election to the Board of  Directors  of the
Company,  provided,  however, that this limitation shall not apply to any person
who was serving as director of the Company on September 16, 1971.

                  Section 3. The class of Directors so elected shall hold office
for three years or until their successors are elected and qualified.

                  Section 4. The  affairs and  business of the Company  shall be
managed and conducted by the Board of Directors.

                  Section 5. The Board of Directors  shall meet at the principal
office  of the  Company  or  elsewhere  in its  discretion  at such  times to be
determined  by a majority of its members,  or at the call of the Chairman of the
Board of Directors or the President.



<PAGE>



                  Section 6. Special  meetings of the Board of Directors  may be
called  at any  time  by  the  Chairman  of the  Board  of  Directors  or by the
President,  and shall be called  upon the  written  request of a majority of the
directors.

                  Section 7. A majority of the  directors  elected and qualified
shall be necessary to constitute a quorum for the transaction of business at any
meeting of the Board of Directors.

                  Section  8.  Written  notice  shall  be  sent  by mail to each
director of any special meeting of the Board of Directors,  and of any change in
the time or place of any  regular  meeting,  stating  the time and place of such
meeting, which shall be mailed not less than two days before the time of holding
such meeting.

                  Section  9. In the event of the death,  resignation,  removal,
inability to act, or disqualification  of any director,  the Board of Directors,
although  less than a quorum,  shall have the right to elect the  successor  who
shall hold office for the  remainder  of the full term of the class of directors
in which the vacancy  occurred,  and until such director's  successor shall have
been duly elected and qualified.

                  Section 10. The Board of Directors at its first  meeting after
its election by the stockholders shall appoint an Executive  Committee,  a Trust
Committee, an Audit Committee and a Compensation Committee, and shall elect from
its own members a Chairman of the Board of Directors  and a President who may be
the same  person.  The Board of  Directors  shall also  elect at such  meeting a
Secretary and a Treasurer,  who may be the same person,  may appoint at any time
such other  committees  and elect or appoint such other  officers as it may deem
advisable.  The Board of  Directors  may also elect at such  meeting one or more
Associate Directors.

                  Section  11. The Board of  Directors  may at any time  remove,
with or  without  cause,  any  member of any  Committee  appointed  by it or any
associate  director  or  officer  elected  by it and may  appoint  or elect  his
successor.

                  Section 12. The Board of Directors may designate an officer to
be in charge of such of the  departments  or  division  of the Company as it may
deem advisable.


                                   ARTICLE III
                                   COMMITTEES

                  Section I.  Executive Committee


                    (A) The  Executive  Committee  shall be composed of not more
than nine members who shall be selected by the Board of  Directors  from its own
members and who shall hold office during the pleasure of the Board.



<PAGE>



                    (B) The Executive Committee shall have all the powers of the
Board of Directors when it is not in session to transact all business for and in
behalf of the Company that may be brought before it.

                    (C) The  Executive  Committee  shall  meet at the  principal
office  of the  Company  or  elsewhere  in its  discretion  at such  times to be
determined  by a majority of its members,  or at the call of the Chairman of the
Executive  Committee or at the call of the  Chairman of the Board of  Directors.
The majority of its members  shall be  necessary to  constitute a quorum for the
transaction of business. Special meetings of the Executive Committee may be held
at any time when a quorum is present.

                    (D) Minutes of each meeting of the Executive Committee shall
be kept and submitted to the Board of Directors at its next meeting.

                    (E) The Executive Committee shall advise and superintend all
investments  that may be made of the funds of the Company,  and shall direct the
disposal of the same, in accordance with such rules and regulations as the Board
of Directors from time to time make.

                    (F) In the  event  of a  state  of  disaster  of  sufficient
severity to prevent the conduct and  management  of the affairs and  business of
the Company by its directors and officers as  contemplated  by these By-Laws any
two available  members of the  Executive  Committee as  constituted  immediately
prior to such disaster shall  constitute a quorum of that Committee for the full
conduct and  management of the affairs and business of the Company in accordance
with the  provisions  of Article  III of these  By-Laws;  and if less than three
members of the Trust Committee is constituted immediately prior to such disaster
shall be available for the transaction of its business, such Executive Committee
shall also be  empowered  to  exercise  all of the powers  reserved to the Trust
Committee   under   Article  III   Section  2  hereof.   In  the  event  of  the
unavailability,  at such  time,  of a minimum of two  members of such  Executive
Committee,   any  three  available  directors  shall  constitute  the  Executive
Committee for the full conduct and management of the affairs and business of the
Company in accordance with the foregoing provisions of this Section. This By-Law
shall be subject to  implementation  by  Resolutions  of the Board of  Directors
presently  existing or hereafter passed from time to time for that purpose,  and
any  provisions of these By-Laws  (other than this Section) and any  resolutions
which are contrary to the provisions of this Section or to the provisions of any
such  implementary  Resolutions shall be suspended during such a disaster period
until it shall be determined  by any interim  Executive  Committee  acting under
this  section  that it shall be to the  advantage  of the  Company to resume the
conduct  and  management  of its  affairs  and  business  under all of the other
provisions of these By-Laws.

                  Section 2.  Trust Committee

                    (A) The Trust  Committee  shall be composed of not more than
thirteen members who shall be selected by the Board of Directors,  a majority of
whom shall be members of the Board of Directors and who shall hold office during
the pleasure of the Board.



<PAGE>



                    (B) The Trust Committee shall have general  supervision over
the Trust Department and the investment of trust funds, in all matters, however,
being subject to the approval of the Board of Directors.

                    (C) The Trust Committee  shall meet at the principal  office
of the Company or elsewhere in its  discretion at such times to be determined by
a majority  of its  members or at the call of its  chairman.  A majority  of its
members  shall be  necessary  to  constitute  a quorum  for the  transaction  of
business.

                    (D) Minutes of each meeting of the Trust  Committee shall be
kept and promptly submitted to the Board of Directors.

                    (E) The Trust  Committee  shall  have the  power to  appoint
Committees  and/or  designate  officers  or  employees  of the  Company  to whom
supervision  over the  investment of trust funds may be delegated when the Trust
Committee is not in session.

                  Section 3.  Audit Committee

                    (A) The Audit  Committee  shall be composed of five  members
who shall be selected by the Board of Directors  from its own  members,  none of
whom shall be an officer of the  Company,  and shall hold office at the pleasure
of the Board.

                    (B) The Audit Committee shall have general  supervision over
the Audit Division in all matters  however  subject to the approval of the Board
of  Directors;  it shall  consider all matters  brought to its  attention by the
officer in charge of the Audit  Division,  review all reports of  examination of
the Company made by any governmental agency or such independent auditor employed
for that purpose,  and make such  recommendations to the Board of Directors with
respect thereto or with respect to any other matters  pertaining to auditing the
Company as it shall deem desirable.

                    (C) The Audit Committee shall meet whenever and wherever the
majority of its members  shall deem it to be proper for the  transaction  of its
business, and a majority of its Committee shall constitute a quorum.

                  Section 4.  Compensation Committee

                    (A) The Compensation Committee shall be composed of not more
than five (5) members who shall be selected by the Board of  Directors  from its
own members who are not officers of the Company and who shall hold office during
the pleasure of the Board.

                    (B) The Compensation  Committee shall in general advise upon
all matters of policy  concerning  the Company  brought to its  attention by the
management  and from time to time review the  management  of the Company,  major
organizational matters,



<PAGE>





including  salaries and employee benefits and specifically  shall administer the
Executive Incentive Compensation Plan.

                    (C) Meetings of the Compensation  Committee may be called at
any time by the  Chairman of the  Compensation  Committee,  the  Chairman of the
Board of Directors, or the President of the Company.

                  Section 5.  Associate Directors

                    (A) Any person  who has served as a director  may be elected
by the Board of Directors as an associate director, to serve during the pleasure
of the Board.

                    (B) An  associate  director  shall be entitled to attend all
directors  meetings and  participate in the discussion of all matters brought to
the Board,  with the exception that he would have no right to vote. An associate
director will be eligible for appointment to Committees of the Company, with the
exception  of  the  Executive   Committee,   Audit  Committee  and  Compensation
Committee, which must be comprised solely of active directors.

                  Section  6.  Absence  or  Disqualification  of Any Member of a
                               Committee

                    (A) In the absence or  disqualification of any member of any
Committee  created under Article III of the By-Laws of this Company,  the member
or members  thereof  present at any meeting and not  disqualified  from  voting,
whether or not he or they constitute a quorum,  may unanimously  appoint another
member of the Board of  Directors to act at the meeting in the place of any such
absence or disqualified member.

                                   ARTICLE IV
                                    OFFICERS

                  Section  1.  The  Chairman  of the  Board of  Directors  shall
preside at all meetings of the Board and shall have such further  authority  and
powers and shall  perform such duties as the Board of Directors may from time to
time  confer and direct.  He shall also  exercise  such powers and perform  such
duties as may from time to time be agreed upon between himself and the President
of the Company.

                  Section 2. The Vice  Chairman of the Board.  The Vice Chairman
of the  Board  of  Directors  shall  preside  at all  meetings  of the  Board of
Directors at which the Chairman of the Board shall not be present and shall have
such further  authority and powers and shall perform such duties as the Board of
Directors or the Chairman of the Board may from time to time confer and direct.

                  Section  3. The  President  shall  have the  powers and duties
pertaining  to the office of the  President  conferred  or  imposed  upon him by
statute  or  assigned  to him by the Board of  Directors  in the  absence of the
Chairman  of the Board the  President  shall  have the  powers and duties of the
Chairman of the Board.



<PAGE>



                  Section  4. The  Chairman  of the  Board of  Directors  or the
President as designated  by the Board of Directors,  shall carry into effect all
legal directions of the Executive  Committee and of the Board of Directors,  and
shall at all times exercise general  supervision over the interest,  affairs and
operations of the Company and perform all duties incident to his office.

                  Section 5. There may be one or more Vice  Presidents,  however
denominated  by the  Board of  Directors,  who may at any time  perform  all the
duties of the Chairman of the Board of Directors  and/or the  President and such
other  powers  and  duties as may from time to time be  assigned  to them by the
Board of Directors,  the Executive  Committee,  the Chairman of the Board or the
President  and by the officer in charge of the  department  or division to which
they are assigned.

                  Section 6. The Secretary  shall attend to the giving of notice
of  meetings  of the  stockholders  and the Board of  Directors,  as well as the
Committees  thereof, to the keeping of accurate minutes of all such meetings and
to recording  the same in the minute  books of the  Company.  In addition to the
other notice  requirements of these By-Laws and as may be practicable  under the
circumstances,  all such notices  shall be in writing and mailed well in advance
of the  scheduled  date of any  other  meeting.  He shall  have  custody  of the
corporate  seal  and  shall  affix  the  same to any  documents  requiring  such
corporate seal and to attest the same.

                  Section 7. The Treasurer shall have general  supervision  over
all  assets  and  liabilities  of the  Company.  He  shall be  custodian  of and
responsible  for all  monies,  funds and  valuables  of the  Company and for the
keeping of proper records of the evidence of property or indebtedness and of all
the  transactions  of the  Company.  He shall have  general  supervision  of the
expenditures  of the Company and shall  report to the Board of Directors at each
regular  meeting of the condition of the Company,  and perform such other duties
as may be  assigned  to him from time to time by the Board of  Directors  of the
Executive Committee.

                  Section  8.  There  may be a  Controller  who  shall  exercise
general  supervision  over the internal  operations  of the  Company,  including
accounting,  and shall render to the Board of Directors at  appropriate  times a
report relating to the general condition and internal operations of the Company.

                  There may be one or more subordinate  accounting or controller
officers however  denominated,  who may perform the duties of the Controller and
such duties as may be prescribed by the Controller.

                  Section 9. The officer designated by the Board of Directors to
be in charge of the Audit  Division of the Company  with such title as the Board
of Directors shall prescribe,  shall report to and be directly  responsible only
to the Board of Directors.

                  There  shall be an Auditor  and there may be one or more Audit
Officers, however denominated, who may perform all the duties of the Auditor and
such duties as may be prescribed by the officer in charge of the Audit Division.



<PAGE>



                  Section 10. There may be one or more officers,  subordinate in
rank to all Vice Presidents  with such functional  titles as shall be determined
from  time to time by the Board of  Directors,  who  shall ex  officio  hold the
office  Assistant  Secretary  of this Company and who may perform such duties as
may be prescribed by the officer in charge of the department or division to whom
they are assigned.

                  Section 11. The powers and duties of all other officers of the
Company shall be those usually pertaining to their respective  offices,  subject
to the direction of the Board of Directors, the Executive Committee, Chairman of
the  Board of  Directors  or the  President  and the  officer  in  charge of the
department or division to which they are assigned.


                                    ARTICLE V
                          STOCK AND STOCK CERTIFICATES

                  Section 1. Shares of stock shall be transferrable on the books
of the Company and a transfer book shall be kept in which all transfers of stock
shall be recorded.

                  Section 2.  Certificate  of stock shall bear the  signature of
the  President  or any  Vice  President,  however  denominated  by the  Board of
Directors  and  countersigned  by the  Secretary  or  Treasurer  or an Assistant
Secretary,  and the seal of the  corporation  shall be  engraved  thereon.  Each
certificate  shall recite that the stock  represented  thereby is  transferrable
only upon the books of the Company by the holder  thereof or his attorney,  upon
surrender  of the  certificate  properly  endorsed.  Any  certificate  of  stock
surrendered  to the Company  shall be  cancelled  at the time of  transfer,  and
before a new  certificate  or  certificates  shall be  issued  in lieu  thereof.
Duplicate  certificates  of stock shall be issued only upon giving such security
as may be satisfactory to the Board of Directors or the Executive Committee.

                  Section 3. The Board of Directors of the Company is authorized
to fix in  advance  a record  date  for the  determination  of the  stockholders
entitled  to notice  of, and to vote at, any  meeting  of  stockholders  and any
adjournment  thereof, or entitled to receive payment of any dividend,  or to any
allotment  or rights,  or to  exercise  any  rights in  respect  of any  change,
conversion or exchange of capital  stock,  or in connection  with  obtaining the
consent of  stockholders  for any  purpose,  which record date shall not be more
than 60 nor less than 10 days proceeding the date of any meeting of stockholders
or the date for the payment of any  dividend,  or the date for the  allotment of
rights,  or the date when any change or  conversion or exchange of capital stock
shall go into effect, or a date in connection with obtaining such consent.

                                   ARTICLE VI
                                      SEAL

                  Section 1. The  corporate  seal of the Company shall be in the
following form:

                    Between two concentric circles the words



<PAGE>



                   "Wilmington Trust Company" within the inner
                    circle the words "Wilmington, Delaware."

                                   ARTICLE VII
                                   FISCAL YEAR

                  Section  1.  The  fiscal  year  of the  Company  shall  be the
calendar year.

                                  ARTICLE VIII
                     EXECUTION OF INSTRUMENTS OF THE COMPANY

                  Section 1. The  Chairman of the Board,  the  President  or any
Vice President,  however denominated by the Board of Directors,  shall have full
power and  authority to enter into,  make,  sign,  execute,  acknowledge  and/or
deliver and the Secretary or any Assistant  Secretary  shall have full power and
authority to attest and affix the  corporate  seal of the Company to any and all
deeds, conveyances,  assignments, releases, contracts, agreements, bonds, notes,
mortgages and all other instruments  incident to the business of this Company or
in acting as executor,  administrator,  guardian, trustee, agent or in any other
fiduciary or  representative  capacity by any and every method of appointment or
by whatever  person,  corporation,  court  officer or  authority in the State of
Delaware, or elsewhere, without any specific authority,  ratification,  approval
or  confirmation by the Board of Directors or the Executive  Committee,  and any
and all such  instruments  shall  have the same  force  and  validity  as though
expressly authorized by the Board of Directors and/or the Executive Committee.

                                   ARTICLE IX
               COMPENSATION OF DIRECTORS AND MEMBERS OF COMMITTEES

                  Section 1.  Directors and associate  directors of the Company,
other than  salaried  officers  of the  Company,  shall be paid such  reasonable
honoraria or fees for attending  meetings of the Board of Directors as the Board
of Directors may from time to time determine.  Directors and associate directors
who serve as  members  of  committees,  other  than  salaried  employees  of the
Company, shall be paid such reasonable honoraria or fees for services as members
of  committees as the Board of Directors  shall from time to time  determine and
directors  and  associate  directors  may be  employed  by the  Company for such
special  services as the Board of Directors may from time to time  determine and
shall be paid for such special services so performed reasonable  compensation as
may be determined by the Board of Directors.

                                    ARTICLE X
                                 INDEMNIFICATION

                  Section  1.  (A) The  Corporation  shall  indemnify  and  hold
harmless,  to the fullest  extent  permitted by  applicable  law as it presently
exists  or may  hereafter  be  amended,  any  person  who  was or is  made or is
threatened  to be made a party or is otherwise  involved in any action,  suit or
proceeding,   whether  civil,  criminal,   administrative  or  investigative  (a
"proceeding")  by reason  of the fact  that he,  or a person  for whom he is the
legal representative, is or was a



<PAGE>




director,  officer, employee or agent of the Corporation or is or was serving at
the request of the Corporation as a director,  officer,  employee,  fiduciary or
agent  of  another  corporation  or  of a  partnership,  joint  venture,  trust,
enterprise  or  non-profit  entity,  including  service with respect to employee
benefit plans,  against all liability and loss suffered and expenses  reasonably
incurred by such person.  The Corporation shall indemnify a person in connection
with a proceeding initiated by such person only if the proceeding was authorized
by the Board of Directors of the Corporation.

                    (B) The  Corporation  shall  pay the  expenses  incurred  in
defending any proceeding in advance of its final disposition, provided, however,
that the payment of expenses incurred by a Director officer in his capacity as a
Director or officer in advance of the final  disposition of the proceeding shall
be made only upon receipt of an  undertaking by the Director or officer to repay
all amounts advanced if it should be ultimately  determined that the Director or
officer is not entitled to be indemnified under this Article or otherwise.

                    (C) If a claim for  indemnification  or payment of expenses,
under  this  Article X is not paid in full  within  ninety  days after a written
claim therefor has been received by the  Corporation  the claimant may file suit
to recover  the unpaid  amount of such claim and, if  successful  in whole or in
part, shall be entitled to be paid the expense of prosecuting such claim. In any
such action the  Corporation  shall have the burden of proving that the claimant
was not entitled to the requested  indemnification  of payment of expenses under
applicable law.

                    (D) The rights  conferred  on any  person by this  Article X
shall not be  exclusive  of any  other  rights  which  such  person  may have or
hereafter  acquire  under  any  statute,  provision  of  the  Charter  or Act of
Incorporation,  these By-Laws,  agreement, vote of stockholders or disinterested
Directors or otherwise.

                    (E) Any repeal or modification  of the foregoing  provisions
of this Article X shall not adversely  affect any right or protection  hereunder
of any person in respect of any act or omission  occurring  prior to the time of
such repeal or modification.

                                   ARTICLE XI
                            AMENDMENTS TO THE BY-LAWS

                  Section 1. These By-Laws may be altered,  amended or repealed,
in whole or in part,  and any new  By-Law or By-Laws  adopted at any  regular or
special  meeting of the Board of  Directors by a vote of the majority of all the
members of the Board of Directors then in office.



<PAGE>



                                    EXHIBIT C


                             SECTION 321(B) CONSENT

            Pursuant to Section  321(b) of the Trust  Indenture  Act of 1939, as
amended,  Wilmington  Trust Company hereby consents that reports of examinations
by Federal, State,  Territorial or District authorities may be furnished by such
authorities to the Securities and Exchange Commission upon requests therefor.


WILMINGTON TRUST COMPANY


Dated: November 13, 1997

By: /s/ Norma P. Closs
    ------------------
Name: Norma P. Closs

Title: Vice President



<PAGE>



                                    EXHIBIT D



                                     NOTICE

         This form is intended to assist state nonmember banks and savings banks
         with state  publication  requirements.  It has not been approved by any
         state  banking  authorities.  Refer to your  appropriate  state banking
         authorities for your state publication requirements.


R E P O R T   O F   C O N D I T I O N

Consolidating domestic subsidiaries of the
<TABLE>
<CAPTION>

           WILMINGTON TRUST COMPANY                        of     WILMINGTON
<S>              <C>                                                                <C>                    <C>
                 Name of Bank                                                       City

in the State of   DELAWARE  , at the close of business on September 30, 1997.



ASSETS
                  Thousands of dollars  Cash and  balances  due from  depository
institutions:
         Noninterest-bearing balances and currency and coins................................................206,619
         Interest-bearing balances..............................................................................  0
Held-to-maturity securities...............................................................................  364,899
Available-for-sale securities.............................................................................1,038,826
Federal funds sold and securities purchased under agreements to resell......................................126,000
Loans and lease financing receivables:
                  Loans and leases, net of unearned income. . . . . . . 3,830,772
                  LESS:  Allowance for loan and lease losses. . . . . .    55,936
                  LESS:  Allocated transfer risk reserve. . . . . . . .             0
         Loans and leases, net of unearned income, allowance, and reserve.................................3,774,836
Assets held in trading accounts...................................................................................0
Premises and fixed assets (including capitalized leases)....................................................118,895
Other real estate owned...................................................................................... 1,830
Investments in unconsolidated subsidiaries and associated companies............................................  34
Customers' liability to this bank on acceptances outstanding......................................................0
Intangible assets ............................................................................................5,215
Other assets      .......................................................................................... 91,240
Total assets..............................................................................................5,728,394


                                                          CONTINUED ON NEXT PAGE


<PAGE>



LIABILITIES

Deposits:
In domestic offices................................................................................................
3,980,001
                  Noninterest-bearing . . . . . . . .    859,817
                  Interest-bearing. . . . . . . . . .   3,120,184
Federal funds purchased and Securities sold under agreements to repurchase................................. 327,543
Demand notes issued to the U.S. Treasury.....................................................................89,508
Trading liabilities (from Schedule RC-D)..........................................................................0
Other borrowed money:.......................................................................................///////
         With original maturity of one year or less.........................................................734,000
         With original maturity of more than one year........................................................43,000
Bank's liability on acceptances executed and outstanding..........................................................0
Subordinated notes and debentures.................................................................................0
Other liabilities (from Schedule RC-G)....................................................................  104,674
Total liabilities ........................................................................................5,278,726


EQUITY CAPITAL

Perpetual preferred stock and related surplus.....................................................................0
Common Stock      ..............................................................................................500
Surplus (exclude all surplus related to preferred stock).....................................................62,118
Undivided profits and capital reserves......................................................................380,993
Net unrealized holding gains (losses) on available-for-sale securities........................................6,057
Total equity capital...............................................................................................
449,668
Total liabilities, limited-life preferred stock, and equity capital.......................................5,728,394
</TABLE>


                                                                    EXHIBIT 25.2

                                Registration No.

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM T-1

         STATEMENT OF ELIGIBILITY UNDER THE TRUST INDENTURE ACT OF 1939
                  OF A CORPORATION DESIGNATED TO ACT AS TRUSTEE

CHECK IF AN APPLICATION TO DETERMINE ELIGIBILITY OF A TRUSTEE PURSUANT TO
SECTION 305(B)(2)

                            WILMINGTON TRUST COMPANY
               (Exact name of trustee as specified in its charter)

Delaware                                                             51-0055023
(State of incorporation)                    (I.R.S. employer identification no.)

                               Rodney Square North
                            1100 North Market Street
                           Wilmington, Delaware 19890
                    (Address of principal executive offices)

                               Cynthia L. Corliss
                        Vice President and Trust Counsel
                            Wilmington Trust Company
                               Rodney Square North
                           Wilmington, Delaware 19890
                                 (302) 651-8516
            (Name, address and telephone number of agent for service)


                         TELEBANC FINANCIAL CORPORATION
               (Exact name of obligor as specified in its charter)

                  Delaware
         (State of incorporation)           (I.R.S. employer identification no.)

1111 North Highland Street
Arlington, Virginia                                    22201
(Address of principal executive offices)               (Zip Code)


                     Exchange Junior Subordinated Debentures
                        of TeleBanc Financial Corporation
                       (Title of the indenture securities)



<PAGE>



ITEM 1.     GENERAL INFORMATION.

                  Furnish the following information as to the trustee:

            (a)Name and address of each examining or supervising authority
                 to which it is subject.

                  Federal Deposit Insurance Co.      State Bank Commissioner
                  Five Penn Center                   Dover, Delaware
                  Suite #2901
                  Philadelphia, PA

            (b) Whether it is authorized to exercise corporate trust powers.

                  The trustee is authorized to exercise corporate trust powers.

ITEM 2.     AFFILIATIONS WITH THE OBLIGOR.

                  If the obligor is an affiliate of the trustee,  describe  each
            affiliation:

                  Based  upon an  examination  of the books and  records  of the
trustee and upon  information  furnished by the  obligor,  the obligor is not an
affiliate of the trustee.

ITEM 3.  LIST OF EXHIBITS.

            List  below  all  exhibits  filed  as  part  of  this  Statement  of
            Eligibility and Qualification.

            A.      Copy of the  Charter  of  Wilmington  Trust  Company,  which
                    includes the  certificate  of authority of Wilmington  Trust
                    Company  to  commence  business  and  the  authorization  of
                    Wilmington Trust Company to exercise corporate trust powers.
            B.      Copy of By-Laws of Wilmington Trust Company.
            C.      Consent of  Wilmington  Trust  Company  required  by Section
                    321(b) of Trust Indenture Act.
            D.      Copy of most recent Report of Condition of Wilmington  Trust
                    Company.

            Pursuant to the  requirements of the Trust Indenture Act of 1939, as
amended,  the trustee,  Wilmington  Trust Company,  a corporation  organized and
existing  under  the  laws of  Delaware,  has  duly  caused  this  Statement  of
Eligibility  to be  signed  on its  behalf by the  undersigned,  thereunto  duly
authorized,  all in the City of Wilmington and State of Delaware on the 13th day
of November, 1997.

WILMINGTON TRUST COMPANY
[SEAL]

Attest: /s/ Donald G. MacKelcan
        -------------------------
By: /s/ Norma P. Closs
    ---------------------
      Assistant Secretary

Name:  Norma P. Closs
Title:  Vice President



                                                                    EXHIBIT 25.3

                                Registration No.


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM T-1

         STATEMENT OF ELIGIBILITY UNDER THE TRUST INDENTURE ACT OF 1939
                  OF A CORPORATION DESIGNATED TO ACT AS TRUSTEE


CHECK IF AN  APPLICATION  TO  DETERMINE  ELIGIBILITY  OF A TRUSTEE  PURSUANT  TO
SECTION 305(B)(2)

                            WILMINGTON TRUST COMPANY
               (Exact name of trustee as specified in its charter)

Delaware                                                      51-0055023
(State of incorporation)                    (I.R.S. employer identification no.)

                               Rodney Square North
                            1100 North Market Street
                           Wilmington, Delaware 19890
                    (Address of principal executive offices)

                               Cynthia L. Corliss
                        Vice President and Trust Counsel
                            Wilmington Trust Company
                               Rodney Square North
                           Wilmington, Delaware 19890
                                 (302) 651-8516
            (Name, address and telephone number of agent for service)

                         TELEBANC FINANCIAL CORPORATION
               (Exact name of obligor as specified in its charter)

         Delaware
(State of incorporation)                   (I.R.S. employer identification no.)

1111 North Highland Street
Arlington, Virginia                                    22201
(Address of principal executive offices)               (Zip Code)


              TeleBanc Financial Corporation Guarantee with respect
                         to Exchange Capital Securities
                       (Title of the indenture securities)



<PAGE>



ITEM 1.     GENERAL INFORMATION.

                  Furnish the following information as to the trustee:

            (a)  Name and address of each examining or supervising  authority to
                 which it is subject.

                  Federal Deposit Insurance Co.       State Bank Commissioner
                  Five Penn Center                    Dover, Delaware
                  Suite #2901
                  Philadelphia, PA

            (b) Whether it is authorized to exercise corporate trust powers.

                  The trustee is authorized to exercise corporate trust powers.

ITEM 2.     AFFILIATIONS WITH THE OBLIGOR.

                  If the obligor is an affiliate of the trustee,  describe  each
            affiliation:

                       Based upon an examination of the books and records of the
                     trustee and upon information  furnished by the obligor, the
                     obligor is not an affiliate of the trustee.

ITEM 3.  LIST OF EXHIBITS.

            List  below  all  exhibits  filed  as  part  of  this  Statement  of
Eligibility and Qualification.

            A.      Copy of the  Charter  of  Wilmington  Trust  Company,  which
                    includes the  certificate  of authority of Wilmington  Trust
                    Company  to  commence  business  and  the  authorization  of
                    Wilmington Trust Company to exercise corporate trust powers.
            B.      Copy of By-Laws of Wilmington Trust Company.
            C.      Consent of  Wilmington  Trust  Company  required  by Section
                    321(b) of Trust Indenture Act.
            D.      Copy of most recent Report of Condition of Wilmington  Trust
                    Company.

            Pursuant to the  requirements of the Trust Indenture Act of 1939, as
amended,  the trustee,  Wilmington  Trust Company,  a corporation  organized and
existing  under  the  laws of  Delaware,  has  duly  caused  this  Statement  of
Eligibility  to be  signed  on its  behalf by the  undersigned,  thereunto  duly
authorized,  all in the City of Wilmington and State of Delaware on the 13th day
of November, 1997.

WILMINGTON TRUST COMPANY
[SEAL]


Attest:      /s/ Donald G. MacKelcan
             -----------------------
             Assistant Secretary

By:          /s/ Norma P. Closs
             ---------------------
             Name:  Norma P. Closs
             Title:  Vice President


- --------
                  Insert in Definitive Capital Securities only.
                  Insert in Global Capital Securities only.
                  Signature  must  be  guaranteed  by  an  "eligible   guarantor
institution" that is a bank, stockbroker, savings and loan association or credit
union meeting the  requirements  of the Registrar,  which  requirements  include
membership or participation in the Securities  Transfer Agents Medallion Program
("STAMP") or such other  "signature  guarantee  program" as may be determined by
the Registrar in addition to, or in substitution  for, STAMP,  all in accordance
with the Securities Exchange Act of 1934, as amended.

                                                                    EXHIBIT 99.1

                             LETTER OF TRANSMITTAL

                            TELEBANC CAPITAL TRUST I

                             OFFER TO EXCHANGE ITS
                       11.00% EXCHANGE CAPITAL SECURITIES
                        ("EXCHANGE CAPITAL SECURITIES")
                (LIQUIDATION AMOUNT $1,000 PER CAPITAL SECURITY)
          WHICH HAVE BEEN REGISTERED UNDER THE SECURITIES ACT OF 1933
                       FOR ANY AND ALL OF ITS OUTSTANDING
                       11.00% ORIGINAL CAPITAL SECURITIES
                        ("ORIGINAL CAPITAL SECURITIES")
                (LIQUIDATION AMOUNT $1,000 PER CAPITAL SECURITY)
         FULLY AND UNCONDITIONALLY GUARANTEED, AS DESCRIBED HEREIN, BY

                         TELEBANC FINANCIAL CORPORATION

             PURSUANT TO THE PROSPECTUS DATED DECEMBER _____, 1997
         (AS THE SAME MAY BE AMENDED OR SUPPLEMENTED, THE "PROSPECTUS")

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

                 THE EXCHANGE OFFER AND WITHDRAWAL RIGHTS WILL
         EXPIRE AT 5:00 P.M., NEW YORK CITY TIME, ON JANUARY ___, 1998,
                     OR ON SUCH LATER DATE OR TIME TO WHICH
                          THE CORPORATION OR THE TRUST
             MAY EXTEND THE EXCHANGE OFFER (THE "EXPIRATION DATE").
                  TENDERS MAY BE WITHDRAWN PRIOR TO 5:00 P.M.,
                  NEW YORK CITY TIME, ON THE EXPIRATION DATE.

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

                 The Exchange Agent For The Exchange Offer Is:

                            Wilmington Trust Company

           By Hand, Overnight Delivery, Registered or Certified Mail:

                              Rodney Square North
                            1100 North Market Street
                           Wilmington, DE 19890-0001

                     Attention: Corporate Trust Department

                      Confirm by Telephone: (302) 651-1000

                    Facsimile Transmissions: (302) 651-8882
                          (ELIGIBLE INSTITUTIONS ONLY)

         DELIVERY OF THIS LETTER OF  TRANSMITTAL TO AN ADDRESS OTHER THAN AS SET
FORTH ABOVE OR  TRANSMISSION  OF THIS LETTER OF  TRANSMITTAL  VIA FACSIMILE TO A
NUMBER OTHER THAN AS SET FORTH ABOVE DOES NOT CONSTITUTE A VALID DELIVERY.

<PAGE>

         Capitalized  terms  used but not  defined  herein  shall  have the same
meaning given them in the Prospectus.  As used herein, the term "Holder" means a
holder  of  Original  Capital   Securities,   including  any  participant  ("DTC
Participant") in the book-entry transfer facility system of The Depository Trust
Company ("DTC") whose name appears on a security  position  listing as the owner
of the Original  Capital  Securities.  As used herein,  the term  "Certificates"
means physical certificates representing Original Capital Securities.

         To participate in the Exchange Offer (as defined  below),  Holders must
tender by (a)  book-entry  transfer  pursuant to the procedures set forth in the
Prospectus  under  "The  Exchange   Offer--Procedures   for  Tendering  Original
Capital," or (b) forwarding Certificates herewith.

         Holders who are DTC Participants  tendering by book-entry transfer must
execute such tender through the Automated  Tender Offer Program ("ATOP") of DTC.
A Holder  using ATOP should  transmit its  acceptance  to DTC on or prior to the
Expiration Date. DTC will verify such acceptance,  execute a book-entry transfer
of the tendered Original Capital Securities into the Exchange Agent's account at
DTC and then send to the Exchange Agent confirmation of such book-entry transfer
(a "book-entry confirmation"),  including an agent's message ("Agent's Message")
confirming that DTC has received an express acknowledgment from such Holder that
such Holder has  received  and agrees to be bound by this Letter of  Transmittal
and that the Trust and the  Corporation  may enforce this Letter of  Transmittal
against  such  Holder.  The  book-entry  confirmation  must be  received  by the
Exchange  Agent  in order  for the  tender  relating  thereto  to be  effective.
Book-entry  transfer  to  DTC in  accordance  with  DTC's  procedures  does  not
constitute delivery of the book-entry confirmation to the Exchange Agent.

         If the tender is not made through ATOP,  Certificates,  as well as this
Letter of  Transmittal  (or  facsimile  thereof),  properly  completed  and duly
executed,  with any  required  signature  guarantees,  and any  other  documents
required by this Letter of  Transmittal,  must be received by the Exchange Agent
at its address set forth herein on or prior to the Expiration  Date in order for
such tender to be effective.

         Holders  of  Original  Capital   Securities  who  cannot  complete  the
procedures  for  delivery  by  book-entry  transfer  of  such  Original  Capital
Securities on a timely basis or who cannot deliver their  Certificates  for such
Original  Capital  Securities and all other  required  documents to the Exchange
Agent on or prior to the Expiration  Date,  must, in order to participate in the
Exchange  Offer,  tender  their  Original  Capital  Securities  according to the
guaranteed  delivery  procedures set forth in the Prospectus under "The Exchange
Offer--Procedures for Tendering Original Capital Securities."

         THE METHOD OF DELIVERY OF THE BOOK-ENTRY  CONFIRMATION OR CERTIFICATES,
THIS LETTER OF  TRANSMITTAL,  AND ALL OTHER REQUIRED  DOCUMENTS IS AT THE OPTION
AND SOLE RISK OF THE TENDERING HOLDER, AND THE DELIVERY WILL BE DEEMED MADE ONLY
WHEN ACTUALLY RECEIVED BY THE EXCHANGE AGENT. IF DELIVERY IS BY MAIL, REGISTERED
MAIL WITH RETURN RECEIPT  REQUESTED,  PROPERLY  INSURED,  OR OVERNIGHT  DELIVERY
SERVICE IS  RECOMMENDED.  IN ALL  CASES,  SUFFICIENT  TIME  SHOULD BE ALLOWED TO
ENSURE TIMELY DELIVERY.

                                      E-2


<PAGE>

      NOTE: SIGNATURES MUST BE PROVIDED BELOW.

      PLEASE READ THE ACCOMPANYING INSTRUCTIONS CAREFULLY.

      ALL TENDERING HOLDERS COMPLETE THIS BOX:

<TABLE>
<CAPTION>
====================================================================================================================
                                          DESCRIPTION OF ORIGINAL CAPITAL SECURITIES
- --------------------------------------------------------------------------------------------------------------------
If blank, please print name and                           Original Capital Securities tendereD
address of registered holder.                             (Attach additional list if necessary)
- --------------------------------------------------------------------------------------------------------------------
<S>                                          <C>                 <C>                           <C>
                                                                                               Liquidation Amount
                                             Certificate              Aggregate                of Original Capital
                                              Number(s)*         Liquidation Amount            Securities Tendered
                                                                 of Original Capital           (if less than all)**
                                                                      Securities
                                             ------------------------------------------------------------------------

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

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

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

                                             ------------------------------------------------------------------------
                                               TOTAL AMOUNT
                                                 TENDERED
- ---------------------------------------------------------------------------------------------------------------------
*   Need not be completed by book-entry holders.
**  Original  Capital  Securities  may  be  tendered  in  whole  or in  part indenominations of $100,000 and integral
    multiples  of  $1,000  in excess thereof,  provided that if any Original  Capital  Securities  are  tendered  for
    exchange in  part, the untendered Liquidation Amount thereof must be $100,000 or any integral  multiple of $1,000
    in excess thereof.  All Original Capital Securities held shall be deemed  tendered  unless  a  lesser  number  is
    specified in this column. See Instruction 4.
=====================================================================================================================
</TABLE>


                                      E-3


<PAGE>

            BOXES BELOW TO BE CHECKED BY ELIGIBLE INSTITUTIONS ONLY

[ ] CHECK HERE IF TENDERED  ORIGINAL  CAPITAL  SECURITIES ARE BEING DELIVERED BY
    BOOK-ENTRY  TRANSFER MADE TO THE ACCOUNT  MAINTAINED  BY THE EXCHANGE  AGENT
    WITH DTC, AND COMPLETE THE FOLLOWING:

Name of Tendering Institution:__________________________________________________

DTC Account Number:_____________________________________________________________

Transaction Code Number:________________________________________________________

[ ] CHECK HERE AND ENCLOSE A PHOTOCOPY OF THE NOTICE OF  GUARANTEED  DELIVERY IF
    TENDERED  ORIGINAL  CAPITAL  SECURITIES  ARE BEING  DELIVERED  PURSUANT TO A
    NOTICE OF GUARANTEED  DELIVERY  PREVIOUSLY SENT TO THE EXCHANGE  AGENT,  AND
    COMPLETE THE FOLLOWING:

    Name of Registered Holder(s):_______________________________________________

    Window Ticket Number (if any):______________________________________________

    Date of Execution of Notice of Guaranteed Delivery:_________________________

    Name of Institution which Guaranteed Delivery:______________________________

    If Guaranteed Delivery is to be made By Book-Entry Transfer:________________

    Name of Tendering Institution:______________________________________________

    DTC Account Number:_________________________________________________________

    Transaction Code Number:____________________________________________________

[ ] CHECK HERE IF YOU ARE A  BROKER-DEALER  WHO ACQUIRED  THE  ORIGINAL  CAPITAL
    SECURITIES  FOR YOUR OWN  ACCOUNT  AS A RESULT  OF  MARKET  MAKING  OR OTHER
    TRADING  ACTIVITIES  AND  WISH  TO  RECEIVE  TEN  ADDITIONAL  COPIES  OF THE
    PROSPECTUS AND TEN COPIES OF ANY AMENDMENTS OR SUPPLEMENTS THERETO.

Name:___________________________________________________________________________

Address:________________________________________________________________________


                                      E-4

<PAGE>

Ladies and Gentlemen:

         The  undersigned  hereby  tenders to TeleBanc  Capital Trust I, a trust
formed  under the laws of the  State of  Delaware  (the  "Trust")  and  TeleBanc
Financial  Corporation,  a Delaware corporation (the  "Corporation"),  the above
described   aggregate   Liquidation  Amount  of  the  Trust's  Original  Capital
Securities in exchange for a like  aggregate  Liquidation  Amount of the Trust's
Exchange Capital  Securities which have been registered under the Securities Act
of 1933, as amended (the  "Securities  Act"),  upon the terms and subject to the
conditions set forth in the Prospectus, receipt of which is hereby acknowledged,
and in  this  Letter  of  Transmittal  (which,  together  with  the  Prospectus,
constitute the "Exchange Offer").

         Subject to and effective upon the acceptance for exchange of all or any
portion of the Original Capital Securities  tendered herewith in accordance with
the terms and conditions of the Exchange Offer (including, if the Exchange Offer
is  extended or  amended,  the terms and  conditions  of any such  extension  or
amendment),  the undersigned hereby sells,  assigns and transfers to or upon the
order of the Trust all right, title and interest in and to such Original Capital
Securities as are being tendered  herewith.  The undersigned  hereby irrevocably
constitutes  and appoints the Exchange  Agent as its agent and  attorney-in-fact
(with full  knowledge  that the  Exchange  Agent is also  acting as agent of the
Corporation and the Trust in connection with the Exchange Offer) with respect to
the tendered Original Capital Securities,  with full power of substitution (such
power of  attorney  being  deemed to be an  irrevocable  power  coupled  with an
interest)  subject only to the right of withdrawal  described in the Prospectus,
to (i) deliver  Certificates for Original Capital  Securities to the Corporation
or  the  Trust  together  with  all  accompanying   evidences  of  transfer  and
authenticity  to, or upon the order of, the Trust,  upon receipt by the Exchange
Agent,  as the  undersigned's  agent, of the Exchange  Capital  Securities to be
issued  in  exchange  for  such  Original  Capital   Securities,   (ii)  present
Certificates for such Original Capital Securities for transfer,  and to transfer
the Original Capital Securities on the books of the Trust, and (iii) receive for
the  account of the Trust all  benefits  and  otherwise  exercise  all rights of
beneficial ownership of such Original Capital Securities, all in accordance with
the terms and conditions of the Exchange Offer.

         THE UNDERSIGNED HEREBY REPRESENTS AND WARRANTS THAT THE UNDERSIGNED HAS
FULL POWER AND  AUTHORITY  TO TENDER,  EXCHANGE,  SELL,  ASSIGN AND TRANSFER THE
ORIGINAL CAPITAL SECURITIES TENDERED HEREBY AND THAT, WHEN THE SAME ARE ACCEPTED
FOR EXCHANGE,  THE TRUST WILL ACQUIRE GOOD,  MARKETABLE AND  UNENCUMBERED  TITLE
THERETO,  FREE AND CLEAR OF ALL LIENS,  RESTRICTIONS,  CHARGES AND ENCUMBRANCES,
AND THAT THE ORIGINAL CAPITAL SECURITIES  TENDERED HEREBY ARE NOT SUBJECT TO ANY
ADVERSE  CLAIMS OR PROXIES.  THE  UNDERSIGNED  WILL,  UPON REQUEST,  EXECUTE AND
DELIVER ANY ADDITIONAL DOCUMENTS DEEMED BY THE TRUST OR THE EXCHANGE AGENT TO BE
NECESSARY OR DESIRABLE TO COMPLETE THE EXCHANGE,  ASSIGNMENT AND TRANSFER OF THE
ORIGINAL CAPITAL  SECURITIES  TENDERED  HEREBY,  AND THE UNDERSIGNED WILL COMPLY
WITH ITS OBLIGATIONS UNDER THE REGISTRATION AGREEMENT.  THE UNDERSIGNED HAS READ
AND AGREES TO ALL OF THE TERMS OF THE EXCHANGE OFFER.

         The name(s) and address(es) of the registered Holder(s) of the Original
Capital  Securities  tendered  hereby  should  be  printed  in the box  entitled
"Description of Original Capital  Securities" above, if they are not already set
forth in such box, as they appear on the Certificates representing such Original
Capital Securities or on the records of DTC, as the case may be. The Certificate
number(s) of any such  Certificates  and the  principal  amount of such Original
Capital Securities should be specified in such box as indicated therein.

         The undersigned understands that tenders of Original Capital Securities
pursuant   to  any  one  of  the   procedures   described   in   "The   Exchange
Offer--Procedures  for Tendering Original Capital  Securities" in the Prospectus
and in the  instructions  attached hereto will, upon the  Corporation's  and the
Trust's  acceptance for exchange of such tendered  Original Capital  Securities,
constitute a binding agreement between the undersigned,  the Corporation and the
Trust upon the terms and subject to the conditions of the Exchange Offer.

                                      E-5
<PAGE>

         The undersigned  recognizes that, under certain circumstances set forth
in the  Prospectus,  the Corporation and the Trust may not be required to accept
for exchange any of the Original Capital Securities tendered hereby.

         Unless  otherwise  indicated  in the  box  entitled  "Special  Issuance
Instructions"  below,  the undersigned  hereby directs that the Exchange Capital
Securities  be issued in the  name(s)  of the  undersigned  or  credited  to the
account at DTC indicated above in the case of a book-entry  transfer of Original
Capital Securities.

         If any Original  Capital  Securities  are  submitted  for more Original
Capital  Securities  than are tendered or accepted for exchange,  then,  without
expense  to  the  tendering  Holder,   promptly   following  the  expiration  or
termination of the Exchange Offer, such  non-exchanged or non-tendered  Original
Capital Securities will, if evidenced by Certificates,  be returned, or will, if
evidenced by book-entry,  be credited to the account at DTC indicated  above. If
applicable,  substitute Certificates representing non-exchanged Original Capital
Securities will be issued to the undersigned or  non-exchanges  Original Capital
Securities will be credited to the account at DTC indicated above in the case of
a book-entry transfer of Original Capital Securities.

         Unless  otherwise  indicated  under  "Special  Delivery  Instructions,"
certificates for Original Capital Securities and for Exchange Capital Securities
will  be  delivered  to  the   undersigned   at  the  address  shown  below  the
undersigned's signature.

         BY TENDERING  ORIGINAL CAPITAL  SECURITIES AND EXECUTING THIS LETTER OF
TRANSMITTAL,   THE  UNDERSIGNED  HEREBY  REPRESENTS  AND  AGREES  THAT  (1)  THE
UNDERSIGNED IS NOT AN  "AFFILIATE"  (AS DEFINED IN RULE 144 UNDER THE SECURITIES
ACT) OF THE CORPORATION OR THE TRUST, (2) ANY EXCHANGE CAPITAL  SECURITIES TO BE
RECEIVED BY THE  UNDERSIGNED  ARE BEING  ACQUIRED IN THE ORDINARY  COURSE OF ITS
BUSINESS,  (3) THE  UNDERSIGNED  HAS NO  ARRANGEMENT OR  UNDERSTANDING  WITH ANY
PERSON TO PARTICIPATE  IN A  DISTRIBUTION  (WITHIN THE MEANING OF THE SECURITIES
ACT) OF EXCHANGE  CAPITAL  SECURITIES TO BE RECEIVED IN THE EXCHANGE OFFER,  AND
(4) IF THE  UNDERSIGNED IS NOT A  BROKER-DEALER,  THE UNDERSIGNED IS NOT ENGAGED
IN, AND DOES NOT INTEND TO ENGAGE IN, A DISTRIBUTION  (WITHIN THE MEANING OF THE
SECURITIES  ACT) OF SUCH  EXCHANGE  CAPITAL  SECURITIES.  BY TENDERING  ORIGINAL
CAPITAL  SECURITIES  PURSUANT TO THE EXCHANGE OFFER AND EXECUTING THIS LETTER OF
TRANSMITTAL,  A HOLDER OF ORIGINAL  CAPITAL  SECURITIES  THAT IS A BROKER-DEALER
REPRESENTS AND AGREES,  CONSISTENT WITH CERTAIN  INTERPRETIVE  LETTERS ISSUED BY
THE STAFF OF THE DIVISION OF CORPORATION  FINANCE OF THE SECURITIES AND EXCHANGE
COMMISSION TO THIRD PARTIES,  THAT (1) SUCH ORIGINAL CAPITAL SECURITIES ARE HELD
BY SUCH BROKER-DEALER ONLY AS A NOMINEE, OR (2) SUCH ORIGINAL CAPITAL SECURITIES
WERE ACQUIRED BY IT FOR ITS OWN ACCOUNT AS A RESULT OF MARKET-MAKING  ACTIVITIES
OR OTHER  TRADING  ACTIVITIES  AND IT WILL  DELIVER THE  PROSPECTUS  MEETING THE
REQUIREMENTS  OF THE  SECURITIES  ACT IN  CONNECTION  WITH  ANY  RESALE  OF SUCH
EXCHANGE  CAPITAL  SECURITIES   (PROVIDED  THAT,  BY  SO  ACKNOWLEDGING  AND  BY
DELIVERING  THE  PROSPECTUS,  IT  WILL  NOT BE  DEEMED  TO  ADMIT  THAT IT IS AN
"UNDERWRITER" WITHIN THE MEANING OF THE SECURITIES ACT).

         THE  CORPORATION  AND  THE  TRUST  HAVE  AGREED  THAT,  SUBJECT  TO THE
PROVISIONS  OF  THE  REGISTRATION  AGREEMENT,  THE  PROSPECTUS  MAY BE  USED  IN
CONNECTION WITH RESALES OF EXCHANGE CAPITAL SECURITIES  RECEIVED IN EXCHANGE FOR
ORIGINAL  CAPITAL  SECURITIES BY A BROKER-DEALER  WHO ACQUIRED  ORIGINAL CAPITAL
SECURITIES  FOR ITS OWN ACCOUNT AS A RESULT OF  MARKET-MAKING  OR OTHER  TRADING
ACTIVITIES (A "PARTICIPATING  BROKER-DEALER") FOR A PERIOD ENDING 180 DAYS AFTER
THE EXPIRATION DATE (SUBJECT TO EXTENSION  UNDER CERTAIN  LIMITED  CIRCUMSTANCES
DESCRIBED IN THE  PROSPECTUS)  OR, IF EARLIER,  WHEN ALL SUCH  EXCHANGE  CAPITAL
SECURITIES HAVE BEEN DISPOSED OF

                                      E-6

<PAGE>


BY  SUCH  PARTICIPATING  BROKER-DEALER.   IN  THAT  REGARD,  EACH  PARTICIPATING
BROKER-DEALER,  BY TENDERING SUCH ORIGINAL CAPITAL SECURITIES AND EXECUTING THIS
LETTER OF  TRANSMITTAL  OR BY  TENDERING  THROUGH  BOOK-ENTRY  TRANSFER  IN LIEU
THEREOF,  AGREES THAT,  UPON RECEIPT OF NOTICE FROM THE CORPORATION OR THE TRUST
OF THE  OCCURRENCE  OF ANY EVENT OR THE  DISCOVERY  OF ANY FACT WHICH  MAKES ANY
STATEMENT CONTAINED OR INCORPORATED BY REFERENCE IN THE PROSPECTUS UNTRUE IN ANY
MATERIAL RESPECT OR WHICH CAUSES THE PROSPECTUS TO OMIT TO STATE A MATERIAL FACT
NECESSARY IN ORDER TO MAKE THE STATEMENTS CONTAINED OR INCORPORATED BY REFERENCE
THEREIN,  IN  LIGHT  OF THE  CIRCUMSTANCES  UNDER  WHICH  THEY  WERE  MADE,  NOT
MISLEADING  OR OF THE  OCCURRENCE  OF  CERTAIN  OTHER  EVENTS  SPECIFIED  IN THE
REGISTRATION AGREEMENT,  SUCH PARTICIPATING  BROKER-DEALER WILL SUSPEND THE SALE
OF  EXCHANGE  CAPITAL  SECURITIES  PURSUANT  TO THE  PROSPECTUS  UNTIL  (1)  THE
CORPORATION AND THE TRUST HAVE AMENDED OR SUPPLEMENTED THE PROSPECTUS TO CORRECT
SUCH  MISSTATEMENT  OR  OMISSION  AND HAVE  FURNISHED  COPIES OF THE  AMENDED OR
SUPPLEMENTED   PROSPECTUS  TO  THE   PARTICIPATING   BROKER-DEALER  OR  (2)  THE
CORPORATION OR THE TRUST HAS GIVEN NOTICE THAT THE SALE OF THE EXCHANGE  CAPITAL
SECURITIES MAY BE RESUMED,  AS THE CASE MAY BE. IF THE  CORPORATION OR THE TRUST
GIVES SUCH NOTICE TO SUSPEND THE SALE OF THE EXCHANGE CAPITAL  SECURITIES,  THEY
SHALL EXTEND THE 180-DAY  PERIOD  REFERRED TO ABOVE  DURING WHICH  PARTICIPATING
BROKER-DEALERS  ARE ENTITLED TO USE THE PROSPECTUS IN CONNECTION WITH THE RESALE
OF EXCHANGE CAPITAL  SECURITIES BY THE NUMBER OF DAYS DURING THE PERIOD FROM AND
INCLUDING  THE DATE OF THE GIVING OF SUCH  NOTICE TO AND  INCLUDING  THE DATE ON
WHICH  (1)  PARTICIPATING  BROKER-DEALERS  SHALL  HAVE  RECEIVED  COPIES  OF THE
SUPPLEMENTED OR AMENDED  PROSPECTUS  NECESSARY TO PERMIT RESALES OF THE EXCHANGE
CAPITAL SECURITIES OR (2) THE CORPORATION OR THE TRUST HAS GIVEN NOTICE THAT THE
SALE OF EXCHANGE CAPITAL SECURITIES MAY BE RESUMED, AS THE CASE MAY BE.

         AS A RESULT,  A  PARTICIPATING  BROKER-DEALER  WHO  INTENDS  TO USE THE
PROSPECTUS IN CONNECTION WITH RESALES OF EXCHANGE CAPITAL SECURITIES RECEIVED IN
EXCHANGE FOR ORIGINAL  CAPITAL  SECURITIES  PURSUANT TO THE EXCHANGE  OFFER MUST
NOTIFY THE  CORPORATION AND THE TRUST, OR CAUSE THE CORPORATION AND THE TRUST TO
BE NOTIFIED,  ON OR PRIOR TO THE  EXPIRATION  DATE,  THAT IT IS A  PARTICIPATING
BROKER-DEALER.  SUCH NOTICE MAY BE GIVEN IN THE SPACE  PROVIDED  ABOVE OR MAY BE
DELIVERED TO THE EXCHANGE AGENT AT THE ADDRESS SET FORTH IN THE PROSPECTUS UNDER
"THE EXCHANGE OFFER--EXCHANGE AGENT."

         Holders whose  Original  Capital  Securities  are accepted for exchange
will not receive  Distributions  on such  Original  Capital  Securities  and the
undersigned  hereby  waives  the  right to  receive  any  Distributions  on such
Original  Capital  Securities  accumulated  from  and  including  June 9,  1997.
Accordingly,  holders of Exchange Capital Securities (as of the record date) for
the  payment  of   Distributions  on  December  1,  1997  will  be  entitled  to
Distributions accumulated from and including June 9, 1997.

         The undersigned will, upon request,  execute and deliver any additional
documents deemed by the Corporation or the Trust to be necessary or desirable to
complete the sale,  assignment and transfer of the Original  Capital  Securities
tendered  hereby.  All authority  herein  conferred or agreed to be conferred in
this  Letter  of  Transmittal  shall  survive  the  death or  incapacity  of the
undersigned  and any obligation of the  undersigned  hereunder  shall be binding
upon the heirs, executors, administrators, personal representatives, trustees in
bankruptcy,  legal  representatives,  successors and assigns of the undersigned.
Except as stated in the Prospectus, this tender is irrevocable.

         THE  UNDERSIGNED,  BY  COMPLETING  THE  BOX  ENTITLED  "DESCRIPTION  OF
ORIGINAL CAPITAL  SECURITIES"  ABOVE AND SIGNING THIS LETTER,  WILL BE DEEMED TO
HAVE TENDERED THE ORIGINAL CAPITAL SECURITIES AS SET FORTH IN SUCH BOX.


                                      E-7

<PAGE>

                              HOLDER(S) SIGN HERE
                     (SEE ATTACHED INSTRUCTIONS 2, 5 AND 6)
             (PLEASE COMPLETE SUBSTITUTE FORM W-9 ON THE LAST PAGE)
      (NOTE: SIGNATURE(S) MUST BE GUARANTEED IF REQUIRED BY INSTRUCTION 2)

         Must be signed by registered  Holder(s) exactly as name(s) appear(s) on
Certificate(s)  for the Original  Capital  Securities  hereby tendered or on the
records of DTC, as the case may be, or by any person(s) authorized to become the
registered   Holder(s)  by  endorsements  and  documents   transmitted  herewith
(including such opinions of counsel, certifications and other information as may
be required by the Trust to comply with the restrictions on transfer  applicable
to the Original  Capital  Securities).  If signature is by an  attorney-in-fact,
executor, administrator,  trustee, guardian, officer of a corporation or another
acting  in a  fiduciary  capacity  or  representative  capacity,  set  forth the
signatory's full title. See Instruction 5.




________________________________________________________________________________
                          (SIGNATURE(S) OF HOLDER(S))


Date: __________________________________________, 1997



Name(s):________________________________________________________________________
                                 (PLEASE PRINT)


Capacity (full title):__________________________________________________________


Address:________________________________________________________________________
                               (INCLUDE ZIP CODE)


Area Code and Telephone Number:_________________________________________________


Tax Identification or Social Security Number(s):________________________________


                                      E-8

<PAGE>

                           GUARANTEE OF SIGNATURE(S)
                      (SEE ATTACHED INSTRUCTIONS 2 AND 5)


________________________________________________________________________________
                             (AUTHORIZED SIGNATURE)


Date:__________________________________________, 1997


Name of Firm:___________________________________________________________________
                                 (PLEASE PRINT)


Capacity (full title):__________________________________________________________


Address:________________________________________________________________________
                               (INCLUDE ZIP CODE)


Area Code and Telephone Number:_________________________________________________

                                       E-9

<PAGE>

                         SPECIAL ISSUANCE INSTRUCTIONS
                     (SEE ATTACHED INSTRUCTIONS 1, 5 AND 6)

         To be completed ONLY if certificates for Exchange Capital Securities or
non-tendered or non-exchanged  Original  Capital  Securities are to be issued in
the name of someone other than the registered  Holder(s) of the Original Capital
Securities whose name(s) appear(s) above.

Issue:

[ ]       Non-tendered or non-exchanged Original Capital Securities to:
[ ]       Exchange Capital Securities to:


Name(s):________________________________________________________________________


Address:________________________________________________________________________
                               (INCLUDE ZIP CODE)

Area Code and
Telephone Number:_______________________________________________________________


Tax Identification or Social Security Number(s):________________________________


                                      E-10


<PAGE>

                         SPECIAL DELIVERY INSTRUCTIONS
                     (SEE ATTACHED INSTRUCTIONS 1, 5 AND 6)

         To be completed ONLY if certificates for Exchange Capital Securities or
non-tendered  or  non-exchanged  Original  Capital  Securities are to be sent to
someone other than the registered  Holder(s) of the Original Capital  Securities
whose name(s) appear(s) above, or such registered  Holder(s) at an address other
than that shown above.

Mail:

[ ]       Non-tendered or non-exchanged Original Capital Securities to:
[ ]       Exchange Capital Securities to:


Name(s):________________________________________________________________________


Address:________________________________________________________________________
                               (INCLUDE ZIP CODE)


Area Code and
Telephone Number:_______________________________________________________________



Tax Identification or Social Security Number(s):________________________________


                                      E-11


<PAGE>

                                  INSTRUCTIONS
         FORMING PART OF THE TERMS AND CONDITIONS OF THE EXCHANGE OFFER

         1.  BOOK-ENTRY   TRANSFER;   DELIVERY  OF  LETTER  OF  TRANSMITTAL  AND
CERTIFICATES;  GUARANTEED DELIVERY PROCEDURES.  To tender in the Exchange Offer,
Holders must tender by (a)  forwarding  Certificates  herewith or (b) book-entry
transfer pursuant to the procedures set forth in "The Exchange  Offer-Procedures
for Tendering  Original Capital  Securities" in the Prospectus.  Holders who are
DTC  Participants  tendering  by  book-entry  transfer  must execute such tender
through DTC's ATOP system. A Holder using ATOP should transmit its acceptance to
DTC on or prior to the Expiration Date. DTC will verify such acceptance, execute
a  book-entry  transfer of the tendered  Original  Capital  Securities  into the
Exchange Agent's account at DTC and then send to the Exchange Agent a book-entry
confirmation,  including an Agent's Message  confirming that DTC has received an
express acknowledgment from such Holder that such Holder has received and agrees
to be bound by this Letter of Transmittal and that the Trust and the Corporation
may enforce  this Letter of  Transmittal  against such  Holder.  The  book-entry
confirmation  must be  received  by the  Exchange  Agent in order for the tender
relating thereto to be effective.  Book-entry transfer to DTC in accordance with
DTC's procedure does not constitute  delivery of the book-entry  confirmation to
the Exchange Agent.

         IF THE TENDER IS NOT MADE THROUGH ATOP,  CERTIFICATES,  AS WELL AS THIS
LETTER OF  TRANSMITTAL  (OR  FACSIMILE  THEREOF),  PROPERLY  COMPLETED  AND DULY
EXECUTED,  WITH ANY  REQUIRED  SIGNATURE  GUARANTEES,  AND ANY  OTHER  DOCUMENTS
REQUIRED BY THIS LETTER OF  TRANSMITTAL,  MUST BE RECEIVED BY THE EXCHANGE AGENT
AT ITS ADDRESS SET FORTH HEREIN ON OR PRIOR TO THE EXPIRATION  DATE IN ORDER FOR
SUCH TENDER TO BE EFFECTIVE.

         Original Capital  Securities may be tendered in whole or in part in the
Liquidation  Amount of $100,000 (100 Capital  Securities) and integral multiples
of $1,000 in excess thereof,  provided that, if any Original Capital  Securities
are tendered for exchange in part,  the  untendered  Liquidation  Amount thereof
must be $100,000 (100 Capital  Securities) or any integral multiple of $1,000 in
excess thereof.

         Holders who wish to tender their  Original  Capital  Securities and (i)
whose  Original  Capital  Securities are not  immediately  available or (ii) who
cannot deliver their Original Capital Securities, this Letter of Transmittal and
all other required documents to the Exchange Agent on or prior to the Expiration
Date or (iii) who cannot  complete the  procedures  for  delivery by  book-entry
transfer on a timely  basis,  may tender their  Original  Capital  Securities by
properly   completing  and  duly  executing  a  notice  to  the  Exchange  Agent
guaranteeing delivery to the Exchange Agent of either certificates  representing
the Original Capital Securities or a book-entry  confirmation in compliance with
the  requirements  set  forth  in the  Prospectus  (the  "Notice  of  Guaranteed
Delivery"),  pursuant to the  guaranteed  delivery  procedures  set forth in the
Prospectus under "The Exchange  Offer--Procedures for Tendering Original Capital
Securities--Guaranteed  Delivery." Pursuant to such procedures:  (i) such tender
must be made by or through an Eligible  Institution (as defined  below);  (ii) a
properly   completed   and  duly  executed   Notice  of   Guaranteed   Delivery,
substantially  in the form  accompanying  this  Letter of  Transmittal,  must be
received by the Exchange Agent on or prior to the Expiration Date; and (iii) (a)
a book-entry  confirmation  or (b) the  certificates  representing  all tendered
Original  Capital  Securities,  in proper  form for  transfer,  together  with a
properly  completed  and duly  executed  Letter  of  Transmittal  (or  facsimile
thereof),  with  any  required  signature  guarantees  and any  other  documents
required by this Letter of  Transmittal,  must be received by the Exchange Agent
within three New York Stock Exchange trading days after the date of execution of
such Notice of Guaranteed Delivery, all as provided in the Prospectus under "The
Exchange Offer--Procedures for Tendering Original Capital Securities--Guaranteed
Delivery".

         A Notice of Guaranteed Delivery may be delivered by hand or transmitted
by facsimile or mail to the Exchange  Agent,  and must include a guarantee by an
Eligible  Institution in the form set forth in such Notice. For Original Capital
Securities  to  be  properly  tendered  pursuant  to  the  guaranteed   delivery
procedure, the Exchange Agent must receive a Notice of Guaranteed Delivery on or
prior to the Expiration  Date. As used herein and in the  Prospectus,  "Eligible


                                      E-12

<PAGE>


Institution"  means a firm or other entity  identified in Rule 17Ad-15 under the
Exchange Act as "an eligible  guarantor  institution,"  including (as such terms
are defined  therein) (i) a bank; (ii) a broker,  dealer,  municipal  securities
broker or dealer  or  government  securities  broker or  dealer;  (iii) a credit
union; (iv) a national securities exchange, registered securities association or
clearing  agency;  or (v) a  savings  association  that  is a  participant  in a
Securities Transfer Association.

         THE METHOD OF DELIVERY OF THE BOOK-ENTRY  CONFIRMATION OR CERTIFICATES,
THIS LETTER OF  TRANSMITTAL,  AND ALL OTHER REQUIRED  DOCUMENTS IS AT THE OPTION
AND SOLE RISK OF THE TENDERING  HOLDER AND THE DELIVERY WILL BE DEEMED MADE ONLY
WHEN ACTUALLY RECEIVED BY THE EXCHANGE AGENT. IF DELIVERY IS BY MAIL, REGISTERED
MAIL WITH RETURN RECEIPT  REQUESTED,  PROPERLY  INSURED,  OR OVERNIGHT  DELIVERY
SERVICE IS  RECOMMENDED.  IN ALL  CASES,  SUFFICIENT  TIME  SHOULD BE ALLOWED TO
ENSURE TIMELY DELIVERY.

         Neither  the  Corporation  nor the Trust will  accept any  alternative,
conditional or contingent tenders. Each tendering Holder, by book-entry transfer
through ATOP or execution of a Letter of  Transmittal  (or  facsimile  thereof),
waives any right to receive any notice of the acceptance of such tender.

         2.  GUARANTEE OF SIGNATURES.  No signature  guarantee on this Letter of
Transmittal is required if:

    (i)  this Letter of  Transmittal  is signed by the  registered  Holder(s) of
         Original Capital Securities  tendered  herewith,  unless such Holder(s)
         has completed either the box entitled "Special  Issuance  Instructions"
         or the box entitled "Special Delivery Instructions" above, or

    (ii) such Original Capital Securities are tendered for the account of a firm
         that is an Eligible Institution.

         In  all  other  cases,  an  Eligible  Institution  must  guarantee  the
signature(s) on this Letter of Transmittal. See Instruction 5.

         3.  INADEQUATE  SPACE.  If the  space  provided  in the  box  captioned
"Description  of Original  Capital  Securities" is inadequate,  the  Certificate
number(s)  and/or the principal  amount of Original  Capital  Securities and any
other required  information should be listed on a separate signed schedule which
is attached to this Letter of Transmittal.

         4.  PARTIAL TENDERS AND WITHDRAWAL RIGHTS.  Tenders of Original Capital
Securities  will be accepted  only in the  Liquidation  Amount of $100,000  (100
Capital Securities) and integral multiples of $1,000 in excess thereof, provided
that if any Original  Capital  Securities are tendered for exchange in part, the
untendered  Liquidation Amount thereof must be $100,000 (100 Capital Securities)
or any  integral  multiple  of $1,000 in  excess  thereof.  If less than all the
Original Capital  Securities are to be tendered,  fill in the Liquidation Amount
of Original  Capital  Securities  that are to be  tendered  in the box  entitled
"Liquidation Amount of Original Capital Securities Tendered." If applicable, new
Certificate(s)  for the Original Capital  Securities that were not tendered will
be sent to the  address  designated  herein by such  Holder  promptly  after the
Expiration  Date. All Original  Capital  Securities  represented by Certificates
delivered  to the  Exchange  Agent will be deemed to have been  tendered  unless
otherwise indicated.

         Except as  otherwise  provided  herein,  tenders  of  Original  Capital
Securities may be withdrawn at any time on or prior to the  Expiration  Date. In
order for a  withdrawal  to be  effective on or prior to such date, a written or
facsimile  transmission  of such notice of withdrawal must be timely received by
the Exchange  Agent at one of its addresses set forth above or in the Prospectus
on or prior to such date. Any such notice of withdrawal must specify the name of
the person who tendered the Original  Capital  Securities to be  withdrawn,  the
aggregate principal amount of Original Capital Securities to be withdrawn,  and,
if any Certificates for Original Capital Securities have been

                                      E-13

<PAGE>

tendered,  the name of the registered Holder of the Original Capital  Securities
as set forth on any such Certificates,  if different from that of the person who
tendered such Original  Capital  Securities.  If  Certificates  for the Original
Capital  Securities have been delivered or otherwise  identified to the Exchange
Agent,  then prior to the physical release of such  Certificates,  the tendering
Holder must submit the serial numbers shown on the particular Certificates to be
withdrawn and the signature on the notice of withdrawal must be guaranteed by an
Eligible Institution, except in the case of Original Capital Securities tendered
for the account of an Eligible Institution.  If Original Capital Securities have
been tendered  pursuant to the procedures  for book-entry  transfer set forth in
the Prospectus  under "The Exchange  Offer--  Procedures for Tendering  Original
Capital  Securities,"  the notice of withdrawal must specify the name and number
of the account at DTC to be credited  with the  withdrawal  of Original  Capital
Securities.  Withdrawals  of tenders of Original  Capital  Securities may not be
rescinded.  Original Capital  Securities  properly  withdrawn will not be deemed
validly  tendered for purposes of the Exchange  Offer,  but may be retendered at
any subsequent  time on or prior to the Expiration  Date by following any of the
procedures described herein.

         All questions as to the validity,  form and eligibility (including time
of receipt) of such withdrawal notices will be determined by the Corporation and
the Trust,  in their sole  discretion,  whose  determination  shall be final and
binding on all parties.  Neither the  Corporation,  the Trust, any affiliates or
assigns of the Corporation or the Trust, the Exchange Agent nor any other person
shall be under any duty to give any  notification of any  irregularities  in any
notice  of  withdrawal  or incur  any  liability  for  failure  to give any such
notification. Any Original Capital Securities which have been tendered but which
are withdrawn will be returned or transferred by book-entry, as the case may be,
to the Holder thereof without cost to such Holder promptly after withdrawal.

         5. SIGNATURES ON LETTER OF TRANSMITTAL,  ASSIGNMENTS AND  ENDORSEMENTS.
If this  Letter of  Transmittal  is signed by the  registered  Holder(s)  of the
Original Capital  Securities  tendered hereby,  the signature(s) must correspond
exactly with the name(s) as written on the face of the  Certificate(s)  for such
Original  Capital  Securities,  without  alteration,  enlargement  or any change
whatsoever,  or as recorded in DTC's book-entry transfer facility system, as the
case may be.

         If any Certificates  tendered hereby are owned of record by two or more
joint owners, all such owners must sign this Letter of Transmittal.

         If any tendered Original Capital Securities are registered in different
names on several Certificates, it will be necessary to complete, sign and submit
as many separate Letters of Transmittal as there are different  registrations of
Certificates.  If any tendered  Original  Capital  Securities  are registered in
different names in several book-entry accounts, proper procedures for book-entry
transfer must be followed for each account.

         If this Letter of  Transmittal or any  Certificates  or bond powers are
signed by trustees,  executors,  administrators,  guardians,  attorneys-in-fact,
officers  of  corporations  or others  acting in a fiduciary  or  representative
capacity,  such persons  should so indicate  when signing and must submit proper
evidence   satisfactory  to  the  Corporation  and  the  Trust,  in  their  sole
discretion, of each such person's authority so to act.

         When this Letter of Transmittal  is signed by the registered  Holder(s)
of the Original Capital Securities listed and transmitted  hereby, or book-entry
transfer is effectuated by such Holder(s),  no  endorsement(s) of Certificate(s)
or separate bond power(s) are required except if Exchange Capital Securities are
to be issued in the name of a person  other than the  registered  Holder(s).  If
such exception  applies,  signature(s) on such  Certificate(s)  or bond power(s)
must be guaranteed by an Eligible Institution.

         If this  Letter of  Transmittal  is signed by a person  other  than the
registered   Holder(s)  of  the  Original   Capital   Securities   listed,   the
Certificate(s)  must be endorsed or  accompanied  by  appropriate  bond  powers,
signed  exactly as the  name(s) of the  registered  Holder(s)  appear(s)  on the
Certificates,  and  also  must be  accompanied  by  such  opinions  of  counsel,
certifications and other information as the Corporation or the Trust may require
in accordance with the restrictions on


                                      E-14

<PAGE>

transfer  applicable  to  the  Original  Capital  Securities.   In  such  event,
signatures on such Certificates or bond powers must be guaranteed by an Eligible
Institution.

         6.  SPECIAL  ISSUANCE AND DELIVERY  INSTRUCTIONS.  If Exchange  Capital
Securities  are to be issued in the name of a person  other  than the  signer of
this Letter of Transmittal,  or if Exchange Capital Securities are to be sent to
someone  other than the signer of this  Letter of  Transmittal  or to an address
other than that shown above, the appropriate boxes on this Letter of Transmittal
should be completed. Original Capital Securities not exchanged will be returned,
if evidenced by Certificates, by mail or, if tendered by book-entry transfer, by
crediting the account at DTC indicated above in Instruction 4.

         7.  IRREGULARITIES.  The Corporation  and the Trust will determine,  in
their sole  discretion,  all  questions as to the form of  documents,  validity,
eligibility  (including  time of receipt)  and  acceptance  for  exchange of any
tender of Original Capital  Securities,  which  determination shall be final and
binding on all parties. The Corporation and the Trust reserve the absolute right
to reject any and all tenders  determined  by either of them not to be in proper
form or the  acceptance  of which,  or  exchange  for which,  may in the view of
counsel to the  Corporation  and the Trust be unlawful.  The Corporation and the
Trust also reserve the absolute  right,  subject to applicable law, to waive any
of the conditions of the Exchange  Offer set forth in the Prospectus  under "The
Exchange   Offer--Conditions  to  the  Exchange  Offer"  or  any  conditions  or
irregularity  in any tender of Original  Capital  Securities  of any  particular
Holder  whether or not similar  conditions or  irregularities  are waived in the
case of other Holders.  The Corporation's and the Trust's  interpretation of the
terms and conditions of the Exchange Offer (including this Letter of Transmittal
and the  instructions  hereto) will be final and binding.  No tender of Original
Capital  Securities  will  be  deemed  to  have  been  validly  made  until  all
irregularities  with  respect to such  tender  have been  cured or  waived.  The
Corporation, the Trust, any affiliates or assigns of the Corporation, the Trust,
the  Exchange  Agent,  or any other  person  shall not be under any duty to give
notification of any irregularities in tenders or incur any liability for failure
to give such notification.

         8. QUESTIONS,  REQUESTS FOR ASSISTANCE AND ADDITIONAL COPIES. Questions
and requests for assistance may be directed to the Exchange Agent at its address
and telephone number set forth on the front cover of this Letter of Transmittal.
Additional copies of the Prospectus,  the Notice of Guaranteed Delivery and this
Letter of  Transmittal  may be  obtained  from the  Exchange  Agent or from your
broker, dealer, commercial bank, trust company or other nominee.

         9. 31% BACKUP  WITHHOLDING;  SUBSTITUTE  FORM W-9.  Under U.S.  Federal
income tax law, a Holder whose tendered Original Capital Securities are accepted
for  exchange  is  required to provide  the  Exchange  Agent with such  Holder's
correct taxpayer  identification number ("TIN") on Substitute Form W-9 below. If
the Exchange  Agent is not provided  with the correct TIN, the Internal  Revenue
Service (the "IRS") may subject the Holder or other payee to a $50  penalty.  In
addition,  payments to such  Holders or other  payees  with  respect to Original
Capital  Securities  exchanged  pursuant to the Exchange Offer may be subject to
31% backup withholding.

         The box in Part 2 of the  Substitute  Form  W-9 may be  checked  if the
tendering  Holder has not been issued a TIN and has applied for a TIN or intends
to apply  for a TIN in the near  future.  If the box in Part 2 is  checked,  the
Holder or other payee must also complete the  Certificate  of Awaiting  Taxpayer
Identification   Number   below   in  order   to   avoid   backup   withholding.
Notwithstanding  that  the  box in Part 2 is  checked  and  the  Certificate  of
Awaiting Taxpayer  Identification  Number is completed,  the Exchange Agent will
withhold 31% of all payments made prior to the time a properly  certified TIN is
provided to the  Exchange  Agent.  The  Exchange  Agent will retain such amounts
withheld during the 60-day period following the date of the Substitute Form W-9.
If the Holder furnishes the Exchange Agent with its TIN within 60 days after the
date of the Substitute  Form W-9, the amounts  retained during the 60-day period
will be  remitted  to the Holder and no further  amounts  shall be  retained  or
withheld from payments made to the Holder  thereafter.  If, however,  the Holder
has not  provided  the  Exchange  Agent with its TIN within such 60-day  period,
amounts withheld will be remitted to the IRS as backup withholding. In addition,

                                      E-15

<PAGE>


31% of all  payments  made  thereafter  will be withheld and remitted to the IRS
until a correct TIN is provided.

         The Holder is required to give the Exchange Agent the TIN (e.g., social
security number or employer  identification  number) of the registered  owner of
the  Original  Capital  Securities  or of the last  transferee  appearing on the
transfers attached to, or endorsed on, the Original Capital  Securities.  If the
Original  Capital  Securities are registered in more than one name or are not in
the name of the actual owner, consult the enclosed "Guidelines for Certification
of  Taxpayer  Identification  Number  on  Substitute  Form  W-9" for  additional
guidance on which number to report.

         Certain  Holders  (including,  among  others,  corporations,  financial
institutions  and certain  foreign  persons)  may not be subject to these backup
withholding  and  reporting  requirements.   Such  Holders  should  nevertheless
complete the attached  Substitute Form W-9 below, and write "exempt" on the face
thereof,  to avoid possible erroneous backup  withholding.  A foreign person may
qualify as an exempt recipient by submitting a properly  completed IRS Form W-8,
signed under  penalties of perjury,  attesting to that holder's  exempt  status.
Please  consult  the  enclosed   "Guidelines  for   Certification   of  Taxpayer
Identification  Number on Substitute Form W-9" for additional  guidance on which
Holders are exempt from backup withholding.

         Backup  withholding  is not an  additional  U.S.  Federal  income  tax.
Rather,  the U.S.  Federal  income tax  liability of a person  subject to backup
withholding  will be  reduced  by the  amount of tax  withheld.  If  withholding
results in an overpayment of taxes, a refund may be obtained.

         10.  WAIVER OF CONDITIONS.  The  Corporation  and the Trust reserve the
absolute right to waive satisfaction of any or all conditions  enumerated in the
Prospectus.

         11.  NO CONDITIONAL TENDERS. No alternative,  conditional or contingent
tenders will be accepted.  All tendering Holders, by execution of this Letter of
Transmittal,  shall  waive any right to  receive  notice  of the  acceptance  of
Original Capital Securities for exchange.

         Neither the  Corporation,  the Trust,  the Exchange Agent nor any other
person is obligated to give notice of any defect or irregularity with respect to
any  tender of  Original  Capital  Securities  nor  shall any of them  incur any
liability for failure to give any such notice.

         12.  LOST,  DESTROYED  OR STOLEN  CERTIFICATES.  If any  Certificate(s)
representing  Original Capital  Securities have been lost,  destroyed or stolen,
the Holder should promptly  notify the Exchange  Agent.  The Holder will then be
instructed  as to the  steps  that  must  be  taken  in  order  to  replace  the
Certificate(s).  This  Letter of  Transmittal  and related  documents  cannot be
processed  until  the  procedures  for  replacing  lost,   destroyed  or  stolen
Certificate(s) have been followed.

         13.  SECURITY TRANSFER TAXES. Holders who tender their Original Capital
Securities  for exchange  will not be  obligated  to pay any  transfer  taxes in
connection  therewith.  If,  however,  Exchange  Capital  Securities  are  to be
delivered  to, or are to be issued in the name of,  any  person  other  than the
registered Holder of the Original Capital Securities tendered,  or if a transfer
tax is  imposed  for any reason  other than the  exchange  of  Original  Capital
Securities in connection  with the Exchange  Offer,  then the amount of any such
transfer tax (whether  imposed on the  registered  holder or any other  persons)
will be payable by the tendering Holder. If satisfactory  evidence of payment of
such  taxes  or  exemption  therefrom  is not  submitted  with  this  Letter  of
Transmittal,  the amount of such transfer taxes will be billed  directly to such
tendering Holder.

              IMPORTANT: BOOK-ENTRY CONFIRMATION OR THIS LETTER OF
                TRANSMITTAL (OR FACSIMILE THEREOF) AND ALL OTHER
                   REQUIRED DOCUMENTS MUST BE RECEIVED BY THE
               EXCHANGE AGENT ON OR PRIOR TO THE EXPIRATION DATE.


                                      E-16

<PAGE>

               TO BE COMPLETED BY ALL TENDERING SECURITY HOLDERS

                              (SEE INSTRUCTION 9)

                      PAYOR'S NAME: WILMINGTON TRUST COMPANY

 <TABLE>

<S>                            <C>                                                                      <C>
- -----------------------------------------------------------------------------------------------------------------------------
SUBSTITUTE                     PART 1 - PLEASE PROVIDE YOUR TIN IN THE BOX AT  RIGHT AND CERTIFY
FORM W-9                       BY SIGNING AND DATING BELOW.                                         -------------------------
DEPARTMENT OF THE TREASURY                                                                          SOCIAL SECURITY NUMBER OR
INTERNAL REVENUE SERVICE                                                                             TAXPAYER IDENFICIATION
SERVICE                                                                                                      NUMBER
                                                                                                  
PAYER' REQUEST FOR
TAXPAYER
IDENTIFICATION NUMBER                                                                          
("TIN")                        
AND CERTIFICATION              ----------------------------------------------------------------------------------------------
                               PART 2 - TIN APPLIED FOR [ ]1                                                                 
                               ----------------------------------------------------------------------------------------------
                               CERTIFICATION: UNDER THE PENALTIES OF PERJURY, I CERTIFY THAT:
                               
                               (1) The number shown on this form is my correct taxpayer identification number (or I am waiting
                                   for a number to be issued to me).
                               (2) I am not subject to backup witholding either because(i) I am exempt from backup witholding,
                                   (ii) I have not been notified by the Internal Revenue Service ("IRS") that I am  subject to
                                   backup withholding as a result of a failure to report all interest or dividends,  or  (iii)
                                   IRS has notified me that I am no longer subject to backup withholding, and
                               (3) any other information provided on this form is true and correct.

                               The Internal Revenue Service does not require your consent to any provision of this document
                               other than the Certifications required to be avoid backup witholding.



                               SIGNATURE: ________________________________  DATED: _________________________________




- -----------------------------------------------------------------------------------------------------------------------------
You must cross out item (iii) in Part (2) above if you  have  been  notified  by the IRS that  you  are  subject  to   backup
withholding  because  of underreporting interest or dividends  on your tax return and you have not been  notified by the  IRS
that you are no longer subject to backup withholding.



NOTE: FAILURE  TO  COMPLETE  AND RETURN  THIS FORM MAY IN CERTAIN  CIRCUMSTANCES RESULT IN BACKUP WITHHOLDING OF 31%  OF  ANY
      AMOUNTS PAID TO YOU PURSUANT TO THE EXCHANGE OFFER. PLEASE REVIEW THE ENCLOSED GUIDELINES FOR CERTIFICATION OF TAXPAYER
      IDENTIFICATION NUMBER ON SUBSTITUTE FORM W-9 FOR ADDITIONAL DETAILS.

           YOU MUST COMPLETE THE FOLLOWING CERTIFICATE IF YOU CHECKED THE BOX IN PART 2 OF SUBSTITUTE FORM W-9.

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

                                 CERTIFICATE OF AWAITING TAXPAYER IDENTIFICATION NUMBER


I CERTIFY UNDER  PENALTIES OF PERJURY THAT A TAXPAYER  IDENTIFICATION  NUMBER HAS NOT BEEN ISSUED TO ME, AND EITHER (1) I HAVE
MAILED OR DELIVERED AN APPLICATION TO RECEIVE A TAXPAYER  IDENTIFICATION  NUMBER TO THE APPROPRIATE  INTERNAL  REVENUE SERVICE
CENTER OR SOCIAL  SECURITY  ADMINISTRATION  OFFICE,  OR (2) I INTEND TO MAIL OR DELIVER AN APPLICATION  IN THE NEAR FUTURE.  I
UNDERSTAND THAT IF I DO NOT PROVIDE A TAXPAYER  IDENTIFICATION  NUMBER BY THE TIME OF PAYMENT,  31% OF ALL PAYMENTS MADE TO ME
THEREAFTER WILL BE WITHHELD AND REMITTED TO THE INTERNAL REVENUE SERVICE UNTIL I PROVIDE A TAXPAYER IDENTIFICATION NUMBER.


- ------------------------------------------------------------------------   --------------------------------------------------
                SIGNATURE                                                                       DATE
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>

                                      E-17




                                                                    EXHIBIT 99.2

                         NOTICE OF GUARANTEED DELIVERY
                                 FOR TENDER OF

                       11.00% ORIGINAL CAPITAL SECURITIES
                (LIQUIDATION AMOUNT $1,000 PER CAPITAL SECURITY)
                                       OF
                            TELEBANC CAPITAL TRUST I

                    FULLY AND UNCONDITIONALLY GUARANTEED BY
                         TELEBANC FINANCIAL CORPORATION

         This Notice of Guaranteed Delivery, or one substantially  equivalent to
this form,  must be used to accept the Exchange  Offer (as defined below) if (i)
certificates  for  the  Trust's  (as  defined  below)  11.00%  Original  Capital
Securities (the "Original  Capital  Securities") are not immediately  available,
(ii)  Original  Capital  Securities,  the  Letter of  Transmittal  and all other
required  documents  cannot  be  delivered  to  Wilmington  Trust  Company  (the
"Exchange  Agent")  on or  prior  to the  Expiration  Date  (as  defined  in the
Prospectus referred to below) or (iii) the procedures for delivery by book-entry
transfer  cannot be  completed  on a timely  basis.  This  Notice of  Guaranteed
Delivery may be delivered by hand,  overnight courier or mail, or transmitted by
facsimile   transmission,   to   the   Exchange   Agent.   See   "The   Exchange
Offer--Procedures  for Tendering Original Capital Securities" in the Prospectus.
In addition,  in order to utilize the  guaranteed  delivery  procedure to tender
Original Capital Securities pursuant to the Exchange Offer, a completed,  signed
and dated Letter of Transmittal  relating to the Original Capital Securities (or
facsimile  thereof)  must also be received by the Exchange  Agent on or prior to
the  Expiration  Date.  Capitalized  terms not defined  herein have the meanings
assigned to them in the Prospectus.

                 The Exchange Agent For The Exchange Offer Is:

                            Wilmington Trust Company

           By Hand, Overnight Delivery, Registered or Certified Mail:

                              Rodney Square North
                            1100 North Market Street
                           Wilmington, DE 19890-0001

                     Attention: Corporate Trust Department

                      Confirm by Telephone: (302) 651-1000

                    Facsimile Transmissions: (302) 651-8882
                          (ELIGIBLE INSTITUTIONS ONLY)

     Delivery of this Notice of Guaranteed  Delivery to an address other than as
set forth  above or  transmission  of this  Notice of  Guaranteed  Delivery  via
facsimile to a number other than as set forth above will not  constitute a valid
delivery.

         THIS  NOTICE  OF  GUARANTEED  DELIVERY  IS NOT TO BE USED TO  GUARANTEE
SIGNATURES.  IF A  SIGNATURE  ON A  LETTER  OF  TRANSMITTAL  IS  REQUIRED  TO BE
GUARANTEED BY AN "ELIGIBLE  INSTITUTION"  UNDER THE INSTRUCTIONS  THERETO,  SUCH
SIGNATURE  GUARANTEE  MUST  APPEAR  IN  THE  APPLICABLE  SPACE  PROVIDED  IN THE
SIGNATURE BOX ON THE LETTER OF TRANSMITTAL.

                                      E-19

<PAGE>
 Ladies and Gentlemen:

         The undersigned  hereby tenders to TeleBanc Capital Trust I, a Delaware
business trust (the "Trust") and to TeleBanc Financial  Corporation,  a Delaware
Corporation  (the  "Corporation"),  upon the terms and subject to the conditions
set forth in the Prospectus dated December  _________,  1997 (as the same may be
amended or supplemented  from time to time, the  "Prospectus"),  and the related
Letter of Transmittal (which together constitute the "Exchange Offer"),  receipt
of which is hereby  acknowledged,  the aggregate  liquidation amount of Original
Capital  Securities  set  forth  below  pursuant  to  the  guaranteed   delivery
procedures  set  forth  in  the  Prospectus  under  the  caption  "The  Exchange
Offer--Procedures for Tendering Original Capital Securities."

Aggregate Liquidation Amount:___________________________________________________


Name(s) of Registered Holder(s):________________________________________________


Amount Tendered: $_____________________________________________________________*

Certificate No(s)
(if available):_________________________________________________________________


Total   Liquidation   Amount   Represented   by  Original   Capital   Securities
Certificate(s): $_____________


If Original Capital Securities will be tendered by book-entry transfer,  provide
the following information:


         DTC Account Number:____________________________________________________

         Date:__________________________________________________________________


- --------------------------------
*   Must be in denominations of a Liquidation  Amount of $1,000 and any integral
    multiple thereof, and not less than $100,000 aggregate Liquidation Amount.

                                      E-20

<PAGE>

- --------------------------------------------------------------------------------
         All authority  herein conferred or agreed to be conferred shall survive
the  death  or  incapacity  of  the  undersigned  and  every  obligation  of the
undersigned hereunder shall be binding upon the heirs, personal representatives,
successors and assigns of the undersigned.
- --------------------------------------------------------------------------------

         PLEASE SIGN HERE:


X_______________________________________          ______________________________

X_______________________________________          ______________________________
         Signature(s) of Owner(s)                            Date
         or Authorized Signatory


Area Code and Telephone Number:_________________________________________________


         This Notice of  Guaranteed  Delivery must be signed by the holder(s) of
the Original Capital  Securities as their name(s)  appear(s) on certificates for
Original Capital  Securities or on a security position listing,  or by person(s)
authorized  to  become   registered   holder(s)  by  endorsement  and  documents
transmitted  with this  Notice of  Guaranteed  Delivery.  If  signature  is by a
trustee, executor, administrator,  guardian, attorney-in-fact,  officer or other
person acting in a fiduciary or  representative  capacity,  such person must set
forth his or her full title below.

Please print name(s) and address(es):


Name(s):     ___________________________________________________________________

             ___________________________________________________________________

             ___________________________________________________________________


Capacity:    ___________________________________________________________________


Address(es): ___________________________________________________________________

             ___________________________________________________________________

             ___________________________________________________________________


                                      E-21

<PAGE>


                                   GUARANTEE
                    (NOT TO BE USED FOR SIGNATURE GUARANTEE)


         The  undersigned,  a firm or other  entity  identified  in Rule 17Ad-15
under the Securities Exchange Act of 1934, as amended, as an "eligible guarantor
institution,"  including (as such terms are defined therein): (i) a bank; (ii) a
broker,  dealer,  municipal  securities  broker,  municipal  securities  dealer,
government  securities broker or government  securities  dealer;  (iii) a credit
union; (iv) a national securities exchange, registered securities association or
clearing  agency;  or (v) a  savings  association  that  is a  participant  in a
Securities Transfer Association  recognized program (each of the foregoing being
referred to as an "Eligible  Institution"),  hereby guarantees to deliver to the
Exchange  Agent,  at one of its addresses  set forth above,  either the Original
Capital Securities tendered hereby in proper form for transfer,  or confirmation
of the book-entry  transfer of such Original Capital  Securities to the Exchange
Agent's account at The Depository Trust Company,  pursuant to the procedures for
book-entry  transfer set forth in the  Prospectus,  in either case together with
one or more properly  completed and duly executed  Letter(s) of Transmittal  (or
facsimile  thereof) and any other required  documents within three business days
after the date of execution of this Notice of Guaranteed Delivery.

         The  undersigned  acknowledges  that it must  deliver the  Letter(s) of
Transmittal and the Original Capital Securities  tendered hereby to the Exchange
Agent  within the time  period set forth  above and that  failure to do so could
result in a financial loss to the undersigned.


- ---------------------------------            -----------------------------------
         Name of Firm                                Authorized Signature


- ---------------------------------            -----------------------------------
         Address                                  Please Type or Print Name


- ---------------------------------            -----------------------------------
         Zip Code                                           Title


Area Code and Telephone No.  __________________________   Dated:________________


NOTE: DO NOT SEND  CERTIFICATES FOR ORIGINAL CAPITAL  SECURITIES WITH THIS FORM.
CERTIFICATES  FOR  ORIGINAL  CAPITAL  SECURITIES  SHOULD  ONLY BE SENT WITH YOUR
LETTER OF TRANSMITTAL.

                                      E-22





                                                                    Exhibit 99.3


                                                     December __, 1997


Wilmington Trust Company
Corporate Trust Department
Rodney Square North
1100 North Market Street
Wilmington, DE  19890-0001


Ladies and Gentlemen:

         TeleBanc Capital Trust I, a trust formed under the laws of the State of
Delaware  (the  "Trust")  proposes  to make an offer (the  "Exchange  Offer") to
exchange any and all of its outstanding 11.00% Capital  Securities  (Liquidation
Amount $1,000 per Capital Security) (the "Original Capital  Securities") for its
11.00%  Exchange  Capital  Securities  (Liquidation  Amount  $1,000 per  Capital
Security) (the "Exchange Capital  Securities").  All of the beneficial interests
represented  by common  securities of the Trust are owned by TeleBanc  Financial
Corporation,   a  Delaware  corporation  (the  "Corporation").   The  terms  and
conditions of the Exchange  Offer as currently  contemplated  are set forth in a
prospectus,  dated  December  _____,  1997  (as  the  same  may  be  amended  or
supplemented  from time to time,  the  "Prospectus"  and the  related  Letter of
Transmittal,  which together constitute the "Exchange Offer"), to be distributed
to all  record  holders  of  the  Original  Capital  Securities.  A copy  of the
Prospectus is attached hereto as Exhibit A. The Original Capital  Securities and
the  Exchange  Capital  Securities  are  collectively  referred to herein as the
"Securities."  Capitalized terms used but not defined herein shall have the same
meaning given them in the Prospectus.

         A copy of each of the form of the  Letter of  Transmittal,  the form of
the Notice of Guaranteed Delivery, the form of letter to brokers and the form of
letter to clients are attached hereto as Exhibit B.

         The Trust hereby  authorizes and appoints  Wilmington  Trust Company to
act as exchange  agent (the  "Exchange  Agent") in connection  with the Exchange
Offer and  Wilmington  Trust Company  hereby agrees to act as Exchange  Agent in
connection with the Exchange Offer.  References hereinafter to "you" shall refer
to Wilmington Trust Company.

         The Exchange Offer is expected to be commenced by the Trust on or about
December ___, 1997. The Letter of Transmittal accompanying the Prospectus (or in
the case of book entry securities, the ATOP system) is to be used by the holders
of the Original  Capital  Securities  to accept the Exchange  Offer and contains
instructions  with  respect to (a) the  delivery of  certificates  for  Original
Capital


                                      E-23

<PAGE>


Securities  tendered in connection  therewith and (b) the book-entry transfer of
Securities to the Exchange Agent's account.

         The Exchange  Offer shall expire at 5:00 p.m.,  New York City time,  on
January ___, 1998 or on such later date or time to which the  Corporation or the
Trust may extend the  Exchange  Offer (the  "Expiration  Date").  Subject to the
terms and conditions set forth in the Prospectus,  the Corporation and the Trust
expressly  reserve the right to extend the  Exchange  Offer from time to time by
giving oral (to be  confirmed  in writing) or written  notice to you before 9:00
a.m., New York City time, on the Business Day following the previously scheduled
Expiration Date.

         The  Trust  expressly  reserves  the  right to amend or  terminate  the
Exchange Offer, and not to accept for exchange any Original  Capital  Securities
not  theretofore  accepted  for  exchange,  upon  the  occurrence  of any of the
conditions of the Exchange Offer  specified in the Prospectus  under the caption
"The Exchange  Offer--Conditions to the Exchange Offer." The Trust will give you
prompt  oral  (confirmed  in  writing)  or  written  notice  of  any  amendment,
termination or nonacceptance of Original Capital Securities.

         In  carrying  out your  duties  as  Exchange  Agent,  you are to act in
accordance with the following instructions:

         14.  You  will  perform  such  duties  and  only  such  duties  as  are
specifically set forth in the section of the Prospectus  captioned "The Exchange
Offer" or as specifically set forth herein;  provided,  however,  that in no way
will your general duty to act in good faith be discharged by the foregoing.

         15.  You will establish an account with respect to the Original Capital
Securities at The Depository Trust Company (the "Book-Entry  Transfer Facility")
for  purposes of the Exchange  Offer within two Business  Days after the date of
the  Prospectus,  and any financial  institution  that is a  participant  in the
Book-Entry  Transfer  Facility's  system  may make  book-entry  delivery  of the
Original  Capital  Securities  by causing the  Book-Entry  Transfer  Facility to
transfer such Original  Capital  Securities into your account in accordance with
the Book-Entry Transfer Facility's procedure for such transfer.

         16.  You  are  to  examine  each  of the  Letters  of  Transmittal  and
certificates  for Original  Capital  Securities (or  confirmation  of book-entry
transfer into your account at the  Book-Entry  Transfer  Facility) and any other
documents  delivered or mailed to you by or for holders of the Original  Capital
Securities to ascertain  whether:  (a) the Letters of  Transmittal  and any such
other  documents  are duly executed and properly  completed in  accordance  with
instructions  set  forth  therein,  (b) the  Original  Capital  Securities  have
otherwise been properly  tendered,  and (c) tendering  registered holders of the
Original  Capital  Securities  have provided  their  correct Tax  Identification
Number or required  certification.  In each case where the Letter of Transmittal
or any other  document  has been  improperly  completed  or  executed,  or where
book-entry  confirmations  are  not in due  and  proper  form  or  omit  certain
information,  or any of the certificates for Original Capital

                                      E-24

<PAGE>

Securities  are not in proper form for  transfer or some other  irregularity  in
connection  with the acceptance of the Exchange Offer exists,  you will endeavor
to inform such holders of the need for  fulfillment of all  requirements  and to
take  any  other  action  as  may  be  necessary  or  advisable  to  cause  such
irregularity to be corrected.

         17.  With the  approval of any  Administrative  Trustee of the Trust or
any person  designated in writing by the  Corporation (a  "Designated  Officer")
(such approval,  if given orally, to be confirmed in writing) or any other party
designated by any such Administrative  Trustee or Designated Officer in writing,
you are authorized to waive any  irregularities in connection with any tender of
Original Capital Securities pursuant to the Exchange Offer.

         18.  Tenders of  Original  Capital  Securities  may be made only as set
forth  in  the  Letter  of  Transmittal  and in the  section  of the  Prospectus
captioned  "The  Exchange   Offer--Procedures  for  Tendering  Original  Capital
Securities,"  and  Original  Capital  Securities  shall be  considered  properly
tendered to you only when tendered in accordance  with the  procedures set forth
therein.

         Notwithstanding  the provisions of this  paragraph 5, Original  Capital
Securities that any Administrative Trustee of the Trust or Designated Officer of
the  Corporation  shall  approve  as  having  been  properly  tendered  shall be
considered to be properly  tendered.  Such approval,  if given orally,  shall be
confirmed in writing.

         19.  You shall advise the Trust and the Corporation with respect to any
Original  Capital  Securities  received  subsequent to the  Expiration  Date and
accept their  instructions  with respect to disposition of such Original Capital
Securities.

         20.  You shall accept tenders:

         (a)  in cases where the Original  Capital  Securities are registered in
         two or more names only if signed by all named holders;

         (b)  in cases where the signing  person (as  indicated on the Letter of
         Transmittal) is acting in a fiduciary or a representative capacity only
         when proper evidence of such person's authority so to act is submitted;
         and

         (c)  from persons other than the registered  holder of Original Capital
         Securities  provided that customary  transfer  requirements,  including
         satisfaction of any applicable transfer taxes, are fulfilled.

         You shall accept partial tenders of Original  Capital  Securities where
so  indicated  and as  permitted  in  the  Letter  of  Transmittal  and  deliver
certificates for Original Capital  Securities to the transfer agent for division
and return any  untendered  Original  Capital  Securities to the holder (or such
other person as may be designated in the Letter of  Transmittal)  as promptly as
practicable after expiration or termination of the Exchange Offer.

                                      E-25
<PAGE>


     21. Upon  satisfaction  or waiver of all of the  conditions to the Exchange
Offer, the Trust will notify you (such notice,  if given orally, to be confirmed
in  writing) of its  acceptance,  promptly  after the  Expiration  Date,  of all
Original Capital  Securities  properly tendered and you, on behalf of the Trust,
will exchange such Original Capital  Securities for Exchange Capital  Securities
and cause such Original Capital Securities to be canceled.  Delivery of Exchange
Capital  Securities  will be made on  behalf  of the Trust by you at the rate of
$1,000  Liquidation  Amount  of  Exchange  Capital  Securities  for each  $1,000
Liquidation  Amount of the corresponding  series of Original Capital  Securities
tendered promptly after notice (such notice, if given orally, to be confirmed in
writing)  of  acceptance  of said  Original  Capital  Securities  by the  Trust;
provided,  however,  that in all cases,  Original  Capital  Securities  tendered
pursuant to the Exchange  Offer will be exchanged  only after timely  receipt by
you of certificates  for such Original  Capital  Securities (or  confirmation of
book-entry transfer into your account at the Book-Entry  Transfer  Facility),  a
properly  completed  and duly  executed  Letter  of  Transmittal  (or  facsimile
thereof)  with  any  required  signature   guarantees  and  any  other  required
documents.  You shall issue  Exchange  Capital  Securities  only in  Liquidation
Amounts of $1,000 or any integral multiple thereof.  Original Capital Securities
may be  tendered  in whole or in part in  Liquidation  Amounts of  $100,000  and
integral  multiples of $1,000 in excess  thereof,  provided that if any Original
Capital Securities are tendered for exchange in part, the untendered Liquidation
Amount  thereof  must be $100,000 or any  integral  multiple of $1,000 in excess
thereof.

         22.  Tenders  pursuant to the Exchange  Offer are  irrevocable,  except
that,  subject to the terms and upon the  conditions set forth in the Prospectus
and the Letter of Transmittal,  Original Capital Securities tendered pursuant to
the Exchange  Offer may be  withdrawn at any time on or prior to the  Expiration
Date.

         23.  The Trust shall not be required to exchange any  Original  Capital
Securities tendered if any of the conditions set forth in the Exchange Offer are
not met.  Notice  of any  decision  by the Trust not to  exchange  any  Original
Capital Securities  tendered shall be given orally (and confirmed in writing) by
the Trust to you.

         24.  If, pursuant to the Exchange Offer,  the Trust does not accept for
exchange all or part of the Original Capital  Securities  tendered because of an
invalid  tender,  the  occurrence  of  certain  other  events  set  forth in the
Prospectus  under the caption "The  Exchange  Offer--Conditions  to the Exchange
Offer" or otherwise,  you shall  promptly after the expiration or termination of
the Exchange Offer return those  certificates  for unaccepted  Original  Capital
Securities  (or  effect  appropriate  book-entry  transfer),  together  with any
related required documents and the Letters of Transmittal  relating thereto that
are in your possession, to the persons who deposited them.

         25.  All  certificates  for  reissued   Original  Capital   Securities,
unaccepted  Original Capital Securities or for Exchange Capital Securities shall
be

                                      E-26


<PAGE>


forwarded (a) by first-class  certified mail, return receipt requested,  under a
blanket surety bond protecting you and the Trust from loss or liability  arising
out of the non-receipt or non-delivery of such  certificates;  (b) by registered
mail insured  separately for the replacement  value of each of such certificates
or (c) by effectuating appropriate book-entry transfer.

         26.  You are not  authorized  to pay or offer  to pay any  concessions,
commissions or solicitation fees to any broker, dealer, bank or other persons or
to engage or utilize any person to solicit tenders.

         27.  As Exchange Agent hereunder you:

         (a)  shall have no duties or obligations other than those  specifically
         set forth in the  section of the  Prospectus  captioned  "The  Exchange
         Offer," the Letter of Transmittal  or herein or as may be  subsequently
         agreed to in writing by you and the Trust;

         (b) will be  regarded  as  making  no  representations  and  having  no
         responsibilities as to the validity,  sufficiency, value or genuineness
         of  any  of  the  certificates  or  the  Original  Capital   Securities
         represented  thereby deposited with you pursuant to the Exchange Offer,
         and will not be required to and will make no  representation  as to the
         validity,  value or  genuineness  of the  Exchange  Offer or any  other
         disclosure materials delivered in connection therewith;

         (c)  shall not be obligated to take any legal  action  hereunder  which
         might in your  reasonable  judgment  involve any expense or  liability,
         unless  you  shall  have  been  furnished  with  indemnity   reasonably
         satisfactory to you;

         (d)  may reasonably  rely  on  and  shall  be  protected  in  acting in
         reliance upon any certificate,  instrument,  opinion,  notice,  letter,
         telegram or other document or security  delivered to you and reasonably
         believed  by you to be  genuine  and to have been  signed by the proper
         party or parties;

         (e)  may reasonably act upon any tender, statement, request,  agreement
         or other  instrument  whatsoever  not only as to its due  execution and
         validity and effectiveness of its provisions,  but also as to the truth
         and accuracy of any information  contained therein,  which you shall in
         good faith believe to be genuine or to have been signed or  represented
         by a proper person or persons;

         (f)  may rely on and shall be protected  in acting upon written or oral
         instructions from any  Administrative  Trustee of the Trust or from any
         Designated Officer of the Corporation;

         (g)  may consult with counsel satisfactory  to  you,  including counsel
         for the Trust,  with respect to any  questions  relating to your duties
         and responsibilities and the advice or opinion of such counsel shall be
         full and complete authorization and protection in respect of any action
         taken,  suffered

                                      E-27

<PAGE>

         or omitted to be taken by you hereunder in good faith and in accordance
         with the  advice or opinion of such  counsel,  provided  that you shall
         promptly  notify the  Corporation of any action taken or omitted by you
         in reliance upon such advice or opinion; and

         (h)  shall not advise any person tendering Original Capital  Securities
         pursuant to the  Exchange  Offer as to the wisdom of making such tender
         or as to the market value or decline or appreciation in market value of
         any Original Capital Securities.

         28.  You shall take such action as may from  time  to time be requested
by the Trust or its counsel or any Designated  Officer of the  Corporation  (and
such other action as you may reasonably  deem  appropriate) to furnish copies of
the Prospectus,  Letter of Transmittal and the Notice of Guaranteed  Delivery or
such  other  forms  as may be  approved  from  time to time by the  Trust or the
Corporation,  to all persons  requesting such documents and to accept and comply
with telephone requests for information relating to the Exchange Offer, provided
that such  information  shall relate only to the  procedures  for  accepting (or
withdrawing  from) the Exchange Offer. The Trust will furnish you with copies of
such documents at your request.  All other requests for information  relating to
the Exchange Offer shall be directed to the Trust, Attention: Aileen Lopez Pugh.

         29.  You shall  advise by  facsimile  transmission  or  telephone,  and
promptly  thereafter  confirm in writing to Aileen Lopez Pugh of the Trust,  and
such other person or persons as the Trust or the Corporation may request,  daily
(and more frequently  during the week immediately  preceding the Expiration Date
and if  otherwise  requested)  up to and  including  the  Expiration  Date,  the
aggregate  Liquidation  Amount of Original  Capital  Securities  which have been
tendered  pursuant to the Exchange  Offer and the items received by you pursuant
to this Agreement, separately reporting and giving cumulative totals as to items
properly  received and items  improperly  received.  In addition,  you will also
inform,  and cooperate in making  available to, the Trust or the  Corporation or
any such other person or persons, upon oral request made from time to time on or
prior to the  Expiration  Date,  such  other  information  as it or such  person
reasonably  requests.  Such cooperation shall include,  without limitation,  the
granting by you to the Trust or the Corporation, and such person as the Trust or
the  Corporation  may request,  of access to those persons on your staff who are
responsible for receiving tenders,  in order to ensure that immediately prior to
the Expiration Date the Trust or the Corporation shall have received information
in  sufficient  detail to enable it to decide  whether  to extend  the  Exchange
Offer.  You  shall  prepare  a final  list of all  persons  whose  tenders  were
accepted,  the  aggregate  Liquidation  Amount of  Original  Capital  Securities
tendered,  the  aggregate  Liquidation  Amount of  Original  Capital  Securities
accepted and deliver said list to the Trust promptly after the Expiration Date.

         30.  Letters of  Transmittal, book-entry  confirmations  and Notices of
Guaranteed  Delivery  shall  be  stamped  by you as to the  date and the time of
receipt

                                      E-28

<PAGE>


thereof and shall be preserved by you for a period of time at least equal to the
period  of time  you  preserve  other  records  pertaining  to the  transfer  of
securities.

         31.  You  hereby  expressly  waive  any lien,  encumbrance  or right of
set-off  whatsoever  that you may have with respect to funds  deposited with you
for the payment of transfer taxes by reasons of amounts, if any, borrowed by the
Corporation  or the Trust,  or any of its or their  subsidiaries  or  affiliates
pursuant to any loan or credit  agreement with you or for  compensation  owed to
you hereunder.

     32. You hereby  acknowledge  receipt  of the  Prospectus  and the Letter of
Transmittal and the Notice of Guaranteed  Delivery and further  acknowledge that
you have examined each of them. Any inconsistency between this Agreement, on the
one hand,  and the  Prospectus,  the  Letter of  Transmittal  and the  Notice of
Guaranteed  Delivery (as they may be amended or supplemented from time to time),
on the other hand,  shall be resolved  in favor of the latter  three  documents,
except with respect to your duties,  liabilities and indemnification which shall
be controlled by this Agreement.

         33.  For services rendered as Exchange  Agent  hereunder,  you shall be
entitled  to the  compensation  set forth on  Schedule I attached  hereto,  plus
reasonable  out-of-pocket  expenses and reasonable  attorneys' fees, incurred in
connection with your services hereunder, within 30 days following receipt by the
Corporation  of an itemized  statement of such  expenses and fees in  reasonable
detail.

         34.  (a) The Trust covenants and  agrees  to  indemnify  and  hold  you
(which for purposes of this paragraph shall include your directors, officers and
employees)  harmless  in your  capacity  as Exchange  Agent  hereunder  from and
against any and all loss, liability,  cost, damage, expense and claim, including
but not limited to reasonable  attorneys'  fees and expenses,  you incurred as a
result of, arising out of or in connection with your  performance of your duties
under this Agreement or your compliance with the  instructions  set forth herein
or delivered hereunder;  provided,  however,  that the Trust shall not be liable
for indemnification or otherwise for any loss, liability,  cost, damage, expense
or claim arising out of your gross negligence or willful misconduct.  In no case
shall the Trust be liable under this indemnity with respect to any claim against
you unless and until you notify the Trust,  by letter or by facsimile  confirmed
by letter,  of the  written  assertion  of a claim  against  you or of any other
action  commenced  against you,  promptly after you shall have received any such
written  assertion  or notice of  commencement  of  action.  The Trust  shall be
entitled to  participate  at its own expense in the defense of any such claim or
other action,  and, if the Trust so elects,  the Trust may assume the defense of
any suit brought to enforce any such claim; provided that the Trust shall not be
entitled to assume the  defense of any such action if the named  parties to such
action include both the Trust and you and  representation of both parties by the
same  legal  counsel  would,  in the  written  opinion  of  counsel  to you,  be
inappropriate due to actual or potential  conflicting interests between them. In
the event that the Trust shall assume the defense of any such suit or threatened
action in respect of which  indemnification  may be

                                      E-29

<PAGE>

sought hereunder, the Trust shall not be liable for the fees and expenses of any
counsel  thereafter  retained by you.  The Trust shall not be liable  under this
paragraph for the fees and expenses of more than one legal counsel for you.

         (b)  You agree  that, without  the prior  written  consent of the Trust
(which  consent  shall  not be  unreasonably  withheld),  you will  not  settle,
compromise or consent to the entry of any pending or threatened  claim,  action,
or proceeding in respect of which  indemnification could be sought in accordance
with the indemnification provisions of this Agreement (whether or not you or the
Trust or any of its  trustees or  controlling  persons is an actual or potential
party to such claim, action or proceeding),  unless such settlement,  compromise
or consent includes an  unconditional  release of the Trust and its trustees and
controlling  persons  from all  liability  arising out of such claim,  action or
proceeding.

         35.  You shall arrange to comply  with all  requirements  under the tax
laws  of  the  United   States,   including   those   relating  to  missing  Tax
Identification Numbers, and shall file any appropriate reports with the Internal
Revenue  Service.  The  Trust  understands  that  you are  required  in  certain
instances to deduct 31% of the amounts to be paid with respect to interest  paid
on the  Exchange  Capital  Securities  and  proceeds  from the  sale,  exchange,
redemption  or retirement of the Exchange  Capital  Securities  from holders who
have not  supplied  their  correct  Taxpayer  Identification  Number or required
certification. Such funds will be turned over to the Internal Revenue Service in
accordance with applicable regulations. You shall notify the Corporation and the
Trust of any holder who has failed to supply such Taxpayer Identification Number
or certification.

         36.  You shall  notify the Trust of the  amount of any  transfer  taxes
payable in respect of the  exchange of Original  Capital  Securities  and,  upon
receipt of written  approval  from the Trust,  you shall  deliver or cause to be
delivered,  in a timely  manner  to each  governmental  authority  to which  any
transfer  taxes are  payable in  respect of the  exchange  of  Original  Capital
Securities,  your check in the amount of all transfer taxes so payable,  and the
Trust shall  reimburse you for the amount of any and all transfer  taxes payable
in respect of the exchange of Original Capital  Securities;  provided,  however,
that you shall  reimburse  the Trust for  amounts  refunded to you in respect of
your  payment of any such  transfer  taxes,  at such time as you  received  such
refund.

         37. This Agreement and your  appointment  as Exchange  Agent  hereunder
shall be construed and enforced in accordance  with the laws of the State of New
York  applicable to  agreements  made and to be performed  entirely  within such
state, and without regard to conflicts of law principles, and shall inure to the
benefit  of, and the  obligations  created  hereby  shall be binding  upon,  the
successors and assigns of each of the parties hereto,  and no other person shall
have any rights hereunder.

         38.  This  Agreement  may be executed  in  one  or  more  counterparts,
each of which shall be deemed to be an original and all of which taken  together
shall constitute one and the same agreement.

                                      E-30

<PAGE>

         39.  In case any provision of this Agreement shall be invalid,  illegal
or  unenforceable,  the validity,  legality and  enforceability of the remaining
provisions  shall not in any way be  affected  or  impaired  thereby.  Upon such
determination that any term or provision or the application  thereof is invalid,
illegal or  unenforceable,  the parties hereto shall  negotiate in good faith to
modify  this  Agreement  so as to effect the  original  intent of the parties as
closely as possible in a mutually acceptable manner in order that the agreements
contained  herein may be performed  as  originally  contemplated  to the fullest
extent possible.

         40.  This Agreement  shall not be deemed or  construed  to be modified,
amended, rescinded, canceled or waived, in whole or in part, except by a written
instrument  signed  by a  duly  authorized  representative  of the  party  to be
charged. This Agreement may not be modified orally.

         41. The descriptive  headings  contained in this Agreement are included
for convenience of reference only and shall not affect in any way the meaning or
interpretation of this Agreement.

         42.  Unless otherwise provided herein, all notices,  requests and other
communications to any party hereunder shall be in writing  (including  facsimile
or similar  writing)  and shall be given to such party,  addressed to it, at its
address or facsimile number set forth below:

         If to the Trust:

                  TeleBanc Capital Trust I
                  c/o TeleBanc Financial Corporation
                  1111 North Highland Street
                  Arlington, VA  22201

                  Facsimile:  (703) 247-5456
                  Attention:  Aileen Lopez Pugh

         If to the Exchange Agent:

                  Wilmington Trust Company
                  Corporate Trust Department
                  Rodney Square North
                  1100 North Market Street
                  Wilmington, DE  19890-0001

                  Facsimile: (302) 651-8882
                  Attention:  Corporate Trust Department

         43.  Unless terminated  earlier by the parties  hereto,  this Agreement
shall  terminate 180 days following the  Expiration  Date.  Notwithstanding  the
foregoing,  Paragraphs  19,  20 and 22 shall  survive  the  termination  of this

                                      E-31

<PAGE>

Agreement. Upon any termination of this Agreement, you shall promptly deliver to
the Trust any certificates for Securities, funds or property then held by you as
Exchange Agent under this Agreement.

         44.  This  Agreement  shall be  binding  and  effective  as of the date
hereof.








                                      E-32


<PAGE>


         Please   acknowledge   receipt  of  this   Agreement  and  confirm  the
arrangements herein provided by signing and returning the enclosed copy.


         TELEBANC CAPITAL TRUST I



         By: _____________________________
         Name:   ________________
         Title:     Administrative Trustee


         Accepted as the date first above written:


         WILMINGTON TRUST COMPANY, as Exchange Agent



         By:_________________________________
         Name:
         Title:


                                      E-33

<PAGE>

                                   SCHEDULE I
                                      FEES

                            Wilmington Trust Company
                           Corporate Trust Department


                                SCHEDULE OF FEES
                                      FOR
                            TELEBANC CAPITAL TRUST I

                       11.00% EXCHANGE CAPITAL SECURITIES



I.  Exchange Agent                                   $
    --------------                                    -------

Covers review of the Letter of  Transmittal,  the Exchange  Agent  Agreement and
other  related  documentation;  establishment  of accounts and systems link with
depositories;   operational  and  administrative   charges  and  time  spent  in
connection  with the review,  receipt and processing of Letters of  Transmittal,
Agent's Messages and Notices of Guaranteed Delivery.










Note: The fees set forth in this schedule are subject to review of documentation
and our internal credit and conflict review. The fees are also subject to change
should  circumstances   warrant.   Out-of-pocket   expenses  and  disbursements,
including counsel fees,  incurred in the performance of our duties will be added
to the billed fees. We may place orders to buy/sell  financial  instruments with
outside  broker-dealers  that we select,  as well as  __________________  or its
affiliates.  These  transactions (for which normal and customary spreads will be
earned in addition to the charges  quoted  above) will be executed on a riskless
principal  basis solely for your  account(s)  and without  recourse to us or our
affiliates. If you choose to invest in any mutual fund, _________________ and/or
our affiliates  may earn service  fees/expenses  associated  with these funds as
disclosed  in the mutual  fund  prospectus  provided  to you, in addition to the
charges quoted above. We will provide  periodic  account  statements  describing
transactions executed for your account(s). Trade confirms will be available upon
your request at no additional charge. If a deal should fail to close for reasons
beyond  our  control,  we  reserve  the  right to  charge  our  acceptance  plus
reimbursement for legal fees incurred.

Fees for any  services  not  specifically  covered  in this or other  applicable
schedules will be based on an appraisal of services rendered.

                                      E-34



                                                                    EXHIBIT 99.4

                            TELEBANC CAPITAL TRUST I

                           OFFER FOR ALL OUTSTANDING
                       11.00% ORIGINAL CAPITAL SECURITIES
                                IN EXCHANGE FOR
                       11.00% EXCHANGE CAPITAL SECURITIES


To:      Brokers, Dealers, Commercial Banks,
         Trust Companies and Other Nominees:

         TeleBanc Capital Trust I (the "Trust") is offering, upon and subject to
the terms and conditions set forth in a prospectus dated December ____, 1997 (as
the same may be amended or  supplemented  from time to time, the  "Prospectus"),
and the  enclosed  letter of  transmittal  (the  "Letter  of  Transmittal"),  to
exchange (the "Exchange  Offer") its 11.00% Exchange Capital  Securities for any
and all of its  outstanding  11.00% Original  Capital  Securities (the "Original
Capital  Securities").  The  Exchange  Offer is being  made in order to  satisfy
certain  obligations  of the  Trust  and  TeleBanc  Financial  Corporation  (the
"Corporation")  contained in the Registration  Rights  Agreement,  dated June 5,
1997, among the Trust, the Corporation, and Sandler O'Neill & Partners, L.P.

         We are  requesting  that you  contact  your  clients  for whom you hold
Original Capital  Securities  regarding the Exchange Offer. For your information
and for forwarding to your clients for whom you hold Original Capital Securities
registered  in your name or in the name of your  nominee,  or who hold  Original
Capital Securities registered in their own names, we are enclosing the following
documents:

         37.  The Prospectus dated December ______, 1997;

         38.  The Letter of Transmittal for your use and for the information (or
the use, where relevant) of your clients;

         39.  A Notice of Guaranteed  Delivery to be used to accept the Exchange
Offer if  certificates  for  Original  Capital  Securities  are not  immediately
available or time will not permit all  required  documents to reach the Exchange
Agent prior to the  Expiration  Date (as defined  below) or if the procedure for
book-entry transfer cannot be completed on a timely basis;

         40.  A form of  letter  which  may be sent to your  clients  for  whose
account you hold Original Capital Securities registered in your name or the name
of your nominee,  with space provided for obtaining  such clients'  instructions
with regard to the Exchange Offer; and

         41.  Guidelines for Certification of Taxpayer Identification  Number on
Substitute Form W-9.

         YOUR PROMPT ACTION IS REQUESTED. THE EXCHANGE OFFER WILL EXPIRE AT 5:00
P.M., NEW YORK CITY TIME, ON JANUARY ___, 1998, OR ON SUCH LATER DATE OR TIME TO
WHICH  THE  CORPORATION  OR  THE  TRUST  MAY  EXTEND  THE  EXCHANGE  OFFER  (THE
"EXPIRATION  DATE").  THE ORIGINAL CAPITAL  SECURITIES  TENDERED PURSUANT TO THE
EXCHANGE OFFER MAY BE WITHDRAWN AT ANY TIME BEFORE THE EXPIRATION DATE.

         To  participate  in the Exchange  Offer,  a duly  executed and properly
completed  Letter of  Transmittal  (or  facsimile  thereof),  with any  required
signature  guarantees  and any other required  documents,  should be sent to the
Exchange Agent and certificates  representing  the Original  Capital

                                      E-35

<PAGE>

Securities should be delivered to the Exchange Agent, all in accordance with the
instructions set forth in the Letter of Transmittal and the Prospectus.

         If holders of Original  Capital  Securities  wish to tender,  but it is
impracticable  for them to  forward  their  certificates  for  Original  Capital
Securities  prior to the  expiration of the Exchange Offer or to comply with the
book-entry  transfer  procedures on a timely basis,  a tender may be effected by
following the guaranteed delivery  procedures  described in the Prospectus under
"The Exchange Offer  --Procedures for Tendering  Original Capital  Securities --
Guaranteed Delivery."

         The Trust will, upon request,  reimburse brokers,  dealers,  commercial
banks and trust  companies  for  reasonable  and  necessary  costs and  expenses
incurred by them in forwarding the  Prospectus and the related  documents to the
beneficial owners of Original Capital Securities held by them as nominee or in a
fiduciary  capacity.  The Trust will pay or cause to be paid all stock  transfer
taxes applicable to the exchange of Original Capital Securities  pursuant to the
Exchange  Offer,  except  as  set  forth  in  Instruction  6 of  the  Letter  of
Transmittal.

         Any  inquiries  you may have with  respect to the  Exchange  Offer,  or
requests for additional copies of the enclosed materials,  should be directed to
Wilmington   Trust  Company,   the  Exchange  Agent  for  the  Original  Capital
Securities,  at its address and  telephone  number set forth on the front of the
Letter of Transmittal.


                                                        Very truly yours,



                                                        TELEBANC CAPITAL TRUST I


         NOTHING HEREIN OR IN THE ENCLOSED DOCUMENTS SHALL CONSTITUTE YOU OR ANY
PERSON AS AN AGENT OF THE TRUST OR THE EXCHANGE  AGENT,  OR AUTHORIZE YOU OR ANY
OTHER PERSON TO USE ANY DOCUMENT OR MAKE ANY  STATEMENTS  ON BEHALF OF EITHER OF
THEM WITH RESPECT TO THE EXCHANGE OFFER, EXCEPT FOR STATEMENTS EXPRESSLY MADE IN
THE PROSPECTUS OR THE LETTER OF TRANSMITTAL.


Enclosures
                                      E-36


                                                                    Exhibit 99.5

                            TELEBANC CAPITAL TRUST I

                           OFFER FOR ALL OUTSTANDING
                       11.00% ORIGINAL CAPITAL SECURITIES
                                IN EXCHANGE FOR
                       11.00% EXCHANGE CAPITAL SECURITIES

To Our Clients:

         Enclosed for you  consideration  is a prospectus dated December ______,
1997  (as the  same may be  amended  or  supplemented  from  time to  time,  the
"Prospectus"),   and  the  related  letter  of   transmittal   (the  "Letter  of
Transmittal"),  relating to the offer (the "Exchange Offer") of TeleBanc Capital
Trust I (the "Trust") and TeleBanc Financial  Corporation (the "Corporation") to
exchange the Trust's 11.00% Exchange  Capital  Securities for any and all of the
Trust's  outstanding  11.00% Original Capital  Securities (the "Original Capital
Securities"),  upon the terms and  subject to the  conditions  described  in the
Prospectus.  The  Exchange  Offer is being  made in  order  to  satisfy  certain
obligations  of the  Trust and the  Corporation  contained  in the  Registration
Rights  Agreement dated,  June 5, 1997,  among the Trust,  the Corporation,  and
Sandler O'Neill & Partners, L.P.

         This material is being forwarded to you as the beneficial  owner of the
Original Capital  Securities carried by us in your account but not registered in
your name. A TENDER OF SUCH ORIGINAL  CAPITAL  SECURITIES MAY ONLY BE MADE BY US
AS THE HOLDER OF RECORD AND PURSUANT TO YOUR INSTRUCTIONS.

         Accordingly,  we  request  instructions  as to  whether  you wish us to
tender  on your  behalf  the  Original  Capital  Securities  held by us for your
account,  pursuant  to the  terms  and  conditions  set  forth  in the  enclosed
Prospectus and Letter of Transmittal.

         Your instructions  should be forwarded to us as promptly as possible in
order to permit us to tender the Original  Capital  Securities on your behalf in
accordance with the provisions of the Exchange  Offer.  The Exchange Offer shall
expire at 5:00 p.m.,  New York City time, on January ___, 1998, or on such later
date or time to which  the  Corporation  or the Trust may  extend  the  Exchange
Offer. Any Original Capital  Securities  tendered pursuant to the Exchange Offer
may be withdrawn at any time before the Expiration Date.

         Your attention is directed to the following:

         42.  The Exchange Offer is for any and all Original Capital Securities.

         43.  The Exchange Offer is subject to certain  conditions  set forth in
the Prospectus in the section captioned "The Exchange  Offer--Conditions  to the
Exchange Offer."

         44.  Any transfer taxes  incident to the  transfer of Original  Capital
Securities from the holder to the Corporation  will be paid by the  Corporation,
except as otherwise provided in the Instructions in the Letter of Transmittal.

         45.  The Exchange Offer  expires at 5:00 p.m.,  New York City time,  on
January ___, 1998, or on such later date or time to which the Corporation or the
Trust may extend the Exchange Offer.

         If you wish to have us tender your Original Capital Securities,  please
so instruct us by completing, executing and returning to us the instruction form
on the back of this letter.  THE LETTER OF  TRANSMITTAL  IS FURNISHED TO YOU FOR
INFORMATION  ONLY AND MAY NOT BE USED DIRECTLY BY YOU TO TENDER ORIGINAL CAPITAL
SECURITIES.


                                      E-37

<PAGE>


                INSTRUCTIONS WITH RESPECT TO THE EXCHANGE OFFER

         The undersigned  acknowledge(s) receipt of your letter and the enclosed
material  referred to therein  relating to the  Exchange  Offer made by TeleBanc
Capital Trust I with respect to its Original Capital Securities.

         This will instruct you to tender the Original  Capital  Securities held
by you for the  account of the  undersigned,  upon and  subject to the terms and
conditions set forth in the Prospectus and the related Letter of Transmittal.

         Please  tender  the  Original  Capital  Securities  held  by you for my
account as indicated below:

                                  AGGREGATE PRINCIPAL AMOUNT AT MATURITY
                                   OF ORIGINAL CAPITAL SECURITIES TENDERED
                                  ----------------------------------------

11.00% Original Capital Securities

|_|           Please do not tender any Original  Capital  Securities held by you
              for my account.


Dated:  __________________________, 1997
                                             -----------------------------------


                                             -----------------------------------
                                                        Signature(s)

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


                                             -----------------------------------
                                                 Please print name(s) here

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


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


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


                                             -----------------------------------
                                                           Addresses


                                             -----------------------------------
                                                Area code and telephone number


                            ----------------------------------------------------
                            Taxpayer Identification or Social Security Number(s)

         None of the  Original  Capital  Securities  held by us for your account
will be  tendered  unless we  receive  written  instructions  from you to do so.
Unless a specific  contrary  instruction  is given in the space  provided,  your
signature(s)  hereon shall  constitute  an  instruction  to us to tender all the
Original Capital Securities held by us for your account.


                                      E-38




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