TELEBANC FINANCIAL CORP
S-4, 1997-11-17
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: GROVE PROPERTY TRUST, 8-K/A, 1997-11-17
Next: LIBERTY PROPERTY TRUST, 424B5, 1997-11-17



    As filed with the Securities and Exchange Commission on November 17, 1997

                                                    Registration No. 333-______

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

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

                                    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.

                              --------------------
<TABLE>
<CAPTION>
                                                          CALCULATION OF REGISTRATION FEE
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                   Proposed      Proposed maximum
                                                                                    maximum          aggregate
                                                                Amount to be    offering price    offering price        Amount of
Title of each class of securities to be registered               registered      per unit (1)           (1)         registration fee
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                             <C>                  <C>            <C>                 <C>      
Exchange Capital Securities of TeleBanc Capital Trust I         $10,000,000          100%           $10,000,000         $3,030.30
- ------------------------------------------------------------------------------------------------------------------------------------
Exchange Junior Subordinated Debentures of TeleBanc
Financial Corporation (2)
- ------------------------------------------------------------------------------------------------------------------------------------
TeleBanc Financial Corporation Exchange Guarantee with
respect to Exchange Capital Securities (2)
- ------------------------------------------------------------------------------------------------------------------------------------
Total (3)                                                     $10,000,000 (4)        100%         $10,000,000 (4)       $3,030.30
- ------------------------------------------------------------------------------------------------------------------------------------
(1) Estimated solely for the purpose of computing the registration fee.
(2) No  separate   consideration  will  be  received  for  the  Exchange  Junior
    Subordinated  Debentures of TeleBanc Financial Corporation  distributed upon
    any liquidation of TeleBanc  Capital Trust I, and no separate  consideration
    will be received for the TeleBanc Financial Corporation Exchange Guarantee.
(3) This Registration Statement is deemed to cover rights of holders of Exchange
    Junior Subordinated Debentures under the Indenture, the rights of holders of
    Exchange  Capital  Securities  under an Amended and Restated  Declaration of
    Trust, and the rights of holders of such Exchange  Capital  Securities under
    the Exchange Guarantee and certain backup undertakings as described herein.
(4) Such amount represents the liquidation  amount of the Capital  Securities to
    be  exchanged   hereunder  and  the  principal  amount  of  Exchange  Junior
    Subordinated  Debentures  that may be distributed to holders of such Capital
    Securities upon any liquidation of TeleBanc Capital Trust I.

         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.
====================================================================================================================================
</TABLE>
<PAGE>


The  information  contained  herein is subject to  completion  or  amendment.  A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  Prospectus  shall  not  constitute  an  offer  to  sell or the
solicitation of an offer to buy nor shall there be any sale of these  securities
in any State in which such offer,  solicitation  or sale would be unlawful prior
to registration or qualification under the securities laws of any such State.


<PAGE>

                    SUBJECT TO COMPLETION, DATED ______, 1997

PROSPECTUS

                            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)
          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 ________, 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  $10,000,000  aggregate  Liquidation  Amount of its 11.00%  Exchange  Capital
Securities (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 (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  Original  Capital
Securities  (the  "Original  Guarantee")  for a like guarantee in respect of the
Exchange  Capital  Securities (the "Exchange  Guarantee")  and (ii)  $10,000,000
aggregate principal amount of its 11.00% Junior Subordinated Deferrable Interest
Debentures due June 1, 2027 (the "Original 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 ______, 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 ____, 1997



<PAGE>
(Continued from the previous page)

like  aggregate  principal  amount of its 11.00%  Exchange  Deferrable  Interest
Debentures due June 1, 2027 (the  "Exchange  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  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.  Although the Initial  Purchaser has informed the  Corporation and
the Trust that it  currently  intends to make a market in the  Exchange  Capital
Securities,  it is not  obligated  to do so, and any such  market  making may be
discontinued at any time without notice. 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 ________________, 1997 (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.

                                     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  effectiveness  of the Bank's  marketing  efforts and  attention to
customer  service can be measured by the  conversion  of inquiries  into deposit
relationships  and the percent of new  accounts  acquired  through  referrals by
existing  customers.  For the nine months ended  September  30,  1997,  the Bank
estimates that the conversion ratio of inquiries into deposit  relationships was
approximately  40% and  approximately 10% of all new accounts were the result of
referrals by existing customers of the Bank.

         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 $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
                                  December 1, 1997.

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.  Although the Initial  Purchaser
                                  has  informed  the  Corporation  and the Trust
                                  that it currently  intends to make a market in
                                  the Exchange Capital  Securities,  the Initial
                                  Purchaser  is not  obligated to do so, and any
                                  such market making may be  discontinued at any
                                  time without notice. 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  "Appendix."  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 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."

         The Original Capital Securities provide, among other things, that, if a
registration  statement  relating to the  Exchange  Offer has not been  declared
effective  by  December 6, 1997,  the  Distribution  rate borne by the  Original
Capital Securities, commencing on December 1, 1997, will increase by 0.25% until
the Exchange Offer is  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
"Description of Original Securities."

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).
The  Corporation  and the Trust have been advised by the Initial  Purchaser that
the Initial Purchaser presently intends to make a market in the Exchange Capital
Securities.  However,  the Initial  Purchaser is not  obligated to do so and any
market-making  activity with respect to the Exchange  Capital  Securities may be
discontinued  at any  time  without  notice.  In  addition,  such  market-making
activity  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 "Appendix."

         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,  among  other  things,  that,  if  a  registration
statement  relating to the  Exchange  Offer has not been  declared  effective by
December  6, 1997,  then the  Distribution  rate borne by the  Original  Capital
Securities will increase by .25% per annum until such registration  statement is
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 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  $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
_______________,  1997 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 after 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 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  December 1, 1997,  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  December  1,  1997.  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  Distribution  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 of the Corporation  related to the issuance of
such  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
Exchange Capital Securities will no longer be deemed to be outstanding, (ii) DTC
or its nominee,  as the record holder of the Exchange Capital  Securities,  will
receive  a  registered  global  certificate  or  certificates  representing  the
Exchange Junior  Subordinated  Debentures to be delivered upon such distribution
with respect to Exchange Capital Securities held by DTC or its nominee and (iii)
any certificates representing Exchange Capital 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  Exchange
Capital  Securities,  and bearing accrued and unpaid interest in an amount equal
to the accumulated and unpaid  Distributions on such Exchange Capital Securities
until  such  certificates  are  presented  to the  Corporation  or its 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; provided,
however,  that in each such 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.

         Interests in the Global Capital Securities will trade in DTC's Same-Day
Funds  Settlement  System and 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  December 1, 1997, 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 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  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),  except that if such next succeeding Business Day
falls in the next  succeeding  calendar year, then 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.  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  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  Option  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 (as  previously
defined,  the "Special  Event  Prepayment  Price")  equal to, for each  Exchange
Capital  Security,  the Make-Whole  Amount for a corresponding  $1,000 principal
amount  of  Exchange  Junior  Subordinated   Debentures  together  with  accrued
Distributions to, but excluding, the date fixed for redemption.  The "Make-Whole
Amount" shall be equal to the greater of (i) 100% of the principal  amount to be
prepaid or (ii) 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,


                                       53
<PAGE>

in the  case of each of  clauses  (i) and  (ii),  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  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), 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,  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); 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 in any material  respect any other
     agreement or covenants 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 the  outstanding
     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 of (or premium, if any) or
interest or  Liquidated  Damages,  if any, on the Exchange  Junior  Subordinated
Debentures  (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.

         The Exchange  Guarantee  will rank  subordinate  and junior in right of
payment to all Senior Indebtedness to the extent provided therein. See "--Status
of the Exchange  Guarantee."  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 that  subsidiary,  except to the
extent  the  Corporation  may  itself  be  recognized  as  a  creditor  of  that
subsidiary.  Accordingly,  the  Corporation's  obligations  under  the  Exchange
Guarantee   effectively   will  be  subordinated  to  all  existing  and  future
liabilities  of the  Corporation's  Subsidiaries  (including  the  Corporation's
Subsidiaries'   deposit   liabilities),   and  all  liabilities  of  any  future
subsidiaries of


                                       61
<PAGE>

the Corporation. Claimants should look only to the assets of the Corporation for
payments under the Exchange Guarantee. See "--Description of the Exchange Junior
Subordinated  Debentures--General."  The Exchange  Guarantee  does not limit the
incurrence  or issuance of other secured or unsecured  debt of the  Corporation,
including Senior Indebtedness,  whether under the Indenture, any other indenture
that the Corporation may enter into in the future or otherwise.

         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.

         The Exchange Guarantee will rank pari passu with the Original Guarantee
and all Other  Guarantees  issued by the  Corporation  after the Issue Date with
respect to capital  securities  (if any) issued by Other  Trusts.  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.  The  Exchange  Guarantee  does  not  place  a
limitation on the amount of additional Senior  Indebtedness that may be incurred
by the Corporation.

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 Capital Securities,  Tax Counsel
is of the 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.


                                       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.

                                   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.
<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.



<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.



<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.


<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


<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




<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.




<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.




<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.



<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.




<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,




<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.




<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.




<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>

<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>


<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.




<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>





<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%
                                          =========        ======



<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%.




<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>





<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%




<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




<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




<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




<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.****



<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.




<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>



<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.










<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>










                                     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.


<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


<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.


<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


<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


<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


<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


<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.


<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.


<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


<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.


<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.


<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.


<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.


<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.


<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.


<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)



<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


<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


<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


<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,


<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.


<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





                         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>





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


<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

<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.
<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.


<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>
<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.


<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>


<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.


<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.


<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>

<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


<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.


<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.


<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.




<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.


<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>

<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>


<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



<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.


<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.


<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>

<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.


<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.


<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>


<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


<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




<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%



<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



<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>



<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.

     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
<PAGE>
<TABLE>
<CAPTION>

STATEMENT 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>

<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)

<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>

<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>


Exhibit 21



                 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






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
<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

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)

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





                                                                    Exhibit 99.3

                                    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

<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.
- --------------------------------------------------------------------------------



<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

<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

                                       2

<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.

                                       3

<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.

                                       4

<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.

                                       5

<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.
                                       6
<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>

                                       7
<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

                                       8
<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

                                       9
<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.

                                       10
<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.

                                       11

<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.

                                       12
<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

                                       13
<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

                                       14
<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>


                                       15


<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.

                                       16

<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

                                       17

<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.

                                       18
<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

                                       19

<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

                                       20
<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

                                       21
<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.

                                       22
<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

                                       23
<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,

                                       24
<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.

                                       25
<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.

                                       26
<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


                                       27
<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

                                      A-1
<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

                                      A-2
<PAGE>



                           the  holder or  holders  of  record of the  shares of
                           voting Common Stock represented thereby.


                                      A-3
<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".


                                      B-1
<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 words  "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)."


                                      C-1
<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.

                                      D-1
<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.

                                      D-2
<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

                                      D-3
<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

                                      D-4
<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

                                      D-5
<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.

                           D-6
<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

                                      D-7
<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

                                      D-8
<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.

                                      * * *

                                      D-9
<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



                                      D-10







<PAGE>




APPENDIX II

Quarterly Report of the Corporation on Form 10-K 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)



<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



<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.


<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.


<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.

<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.


<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 cash used in investing activities                                                (147,989)            (65,407)
                                                                                     ---------           ---------
</TABLE>

                                   (continued)

          See accompanying notes to consolidated financial statements.



<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.


<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:


<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>


<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.

<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.



<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



<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.


<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.

<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.

<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

<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.


<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.


<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>




<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.


<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


<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      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

25       Form T-1 Statement of Eligibility of Wilmington Trust Company to act as
         trustee. *

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.

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

         *   To be filed by amendment.


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 November 17, 1997.

         TELEBANC FINANCIAL CORPORATION


         By:                            /s/ Mitchell H. Caplan
                                        ----------------------------------------
                                        Mitchell H. Caplan
                                        Vice Chairman of the Board and President



         TELEBANC CAPITAL TRUST I


         By:                            /s/ David A. Smilow
                                        ----------------------------------------
                                        David A. Smilow,
                                             as Administrative Trustee


         By:                            /s/ Mitchell H. Caplan
                                        ----------------------------------------
                                        Mitchell H. Caplan,
                                             as Administrative Trustee


         By:                            /s/ Aileen Lopez Pugh
                                        ----------------------------------------
                                        Aileen Lopez Pugh,
                                             as Administrative Trustee



         KNOW  ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears  below  appoints  David A.  Smilow or Aileen  Lopez  Pugh,  jointly  and
severally, each in his own capacity, his true and lawful attorneys-in-fact, with
full power of substitution  for him and in his name, place and stead, in any and
all capacities to sign any  amendments to this  registration  statement,  and to
file the same,  with all exhibits  thereto,  and other  documents in  connection
therewith,  with the Commission,  hereby  ratifying and confirming all that said
attorney-in-fact,  or their substitute or substitutes,  may lawfully do or cause
to be done by virtue hereof.

         Pursuant to the  requirements of the Securities Act, this  registration
statement has been signed by the following  persons in the capacities  indicated
on November 17, 1997.

Signature                                   Title
- ---------                                   -----


/s/ David A. Smilow           Chairman of the Board and Chief Executive Officer
- ---------------------------   (Principal Executive Officer)
David A. Smilow

/s/ Aileen Lopez Pugh         Executive Vice President - Chief Financial
- ---------------------------   Officer/ Treasurer, Director
Aileen Lopez Pugh             (Principal Financial and Accounting Officer)

/s/ Mitchell H. Caplan        Vice Chairman of the Board and President
- ---------------------------
Mitchell H. Caplan

                                      II-4
<PAGE>


/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/ David R. DeCamp           Director
- ---------------------------
David R. DeCamp

/s/  Mark Rollinson           Director
- ---------------------------
Mark Rollinson

                              Director
- ---------------------------
Michael A. Smilow



                                      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   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).

<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

   25    Form T-1 Statement of Eligibility of Wilmington Trust Company
         to act as trustee. *

  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.

- --------------
*  To be filed by amendment.





                                                                      EXHIBIT 12

              RATIO OF EARNINGS TO COMBINED FIXED CHARGES
<TABLE>
<CAPTION>
                                                                     9/30/97             9/30/96
                                                                     -------             -------
                                                                (in thousands, except ratio data)
<S>                                                                   <C>                 <C>  
Earnings
Net income before extraordinary items and
 cumulative effect of changes in accounting principles                2,975               1,347
Add: Applicable income tax                                            1,682                 528
     Applicable fixed charges:
        Interest expenses                                            33,291              25,840
Total earnings used in ratio calculation with
 interest on deposits                                                37,948              27,715

Combined fixed charges:
  Including interest on deposits                                     33,291              25,840
      Ratio:                                                           1.14                1.07
                                                                       ====                ====

Total earnings used in ratio calculation without
 interest on deposits
   Total earnings with deposits                                      37,948              27,715
   Less: interest expense on deposits                                18,686              15,419
Total earnings without interest deposits                             19,262              12,296

Combined fixed charges:
  Excluding interest on deposits                                     14,605              10,421
     Ratio:                                                            1.32                1.18
                                                                       ====                ====
</TABLE>







                                                                    EXHIBIT 21.2

               Subsidiaries of TeleBanc Capital Trust I



         TeleBanc Capital Trust I does not have any subsidiaries.



                                 



                                                                   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.


                                                         /s/ Arthur Andersen LLP
                                                         -----------------------
November 17, 1997



                                 



                                                                    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)
          UNCONDITIONALLY GUARANTEED, AS DESCRIBED HEREIN, BY

                    TELEBANC FINANCIAL CORPORATION

         PURSUANT TO THE PROSPECTUS DATED NOVEMBER _____, 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 _________________, 1997,
                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)


                                 
<PAGE>



                  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.

                  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 Securities," 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.

                                 

<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>
                                                                                              Principal Amount of
                                                                      Aggregate Principal       Original Capital
                                                  Certificate         Amount of Original       Securities Tendered
                                                  Number(s)*          Capital Securities      (if less than all)**
                                             ---------------------- ------------------------ -------------------------

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

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

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

                                             ---------------------- ------------------------ -------------------------
                                             TOTAL AMOUNT TENDERED
- ----------------------------------------------------------------------------------------------------------------------

*    Need not be completed by book-entry holders.
**   Original  Capital  Securities  may be tendered in whole or in part in  denominations  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  principal 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>


                                 

<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:
        ------------------------------------------------------------------------


                                      

<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.


                                      

<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


                                       

<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

                                      

<PAGE>

DEEMED TO HAVE  TENDERED THE ORIGINAL  CAPITAL  SECURITIES  AS SET FORTH IN SUCH
BOX.












                                      


<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):
                                                --------------------------------



                                      

<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:
                               -------------------------------------------------



                                      

<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):
                                                --------------------------------



                                      

<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):
                                                --------------------------------



                                      

<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 principal  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  principal  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


                                      

<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  principal  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  principal  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 principal
amount  of  Original  Capital  Securities  that  are to be  tendered  in the box
entitled  "Principal  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


                                      

<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


                                      

<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,


                                      

<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.


                                      

<PAGE>

                TO BE COMPLETED BY ALL TENDERING SECURITYHOLDERS

                               (SEE INSTRUCTION 9)
<TABLE>
<CAPTION>
                       PAYOR'S NAME: BANKERS TRUST COMPANY
- --------------------------------------------------------------------------------------------------------------------------------
<S>                                                                                           <C>
SUBSTITUTE                          PART 1 - PLEASE  PROVIDE  YOUR TIN IN THE
FORM W-9                            BOX AT RIGHT AND CERTIFY BY SIGNING AND
DEPARTMENT OF THE TREASURY          DATING BELOW:                                               Social Security Number or
INTERNAL REVENUE SERVICE                                                                      Taxpayer Identification Number

PAYER'S REQUEST FOR TAXPAYER
IDENTIFICATION NUMBER ("TIN")
AND CERTIFICATION
                                    --------------------------------------------------------------------------------------------
                                    PART 2 - TIN Applied For [ ]
                                    --------------------------------------------------------------------------------------------
                                    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 withholding
                                          either  because  (i) I am exempt  from
                                          backup  withholding,  (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)   the  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.


                                    Signature:                                              Date:
                                             -----------------------------------                 -------------------------

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

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

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 THE 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 on  account of the  Exchange  Capital  Securities  shall be
retained until I provide a taxpayer  identification number to the Exchange Agent
and that, if I do not provide my taxpayer  identification number within 60 days,
such  retained  amounts  shall be remitted to the  Internal  Revenue  Service as
backup withholding and 31% of all reportable payments made to me thereafter will
be withheld  and  remitted to the  Internal  Revenue  Service  until I provide a
taxpayer identification number.


- -------------------------------                    -----------------------------
            Signature(s)                                      Date
- --------------------------------------------------------------------------------


                                      



                                                                    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

                          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.



                                      

<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 November  _________,  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 principal 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.


                                      

<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):
            --------------------------------------------------------------------

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

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





                                      

<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.



                                      



                                                                    EXHIBIT 99.3


                                                 November __, 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 November _____, 1997 (as the same may be amended or
supplemented  from time to time,  the  "Prospectus"),  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 appoints  Wilmington  Trust Company to act as
exchange agent (the  "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 November  ________,  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  Securities  tendered in connection  therewith and (b) the
book-entry transfer of Securities to the Exchange Agent's account.


                                      

<PAGE>

                  The Exchange  Offer shall  expire at 5:00 p.m.,  New York City
time,  on  ____________,  1997 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 Trust
expressly  reserves 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 and (b) the Original  Capital  Securities  have
otherwise been properly  tendered.  In each case where the Letter of Transmittal
or any other  document has been  improperly  completed or executed or any of the
certificates for Original Capital 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.


                                      

<PAGE>

                  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.

                  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


                                      

<PAGE>

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 principal amount of Exchange Capital Securities for each $1,000 principal
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  denominations  of  $1,000  or any
integral multiple thereof.  Original Capital Securities may be tendered in whole
or in part in  denominations  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  principal  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 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.


                                      

<PAGE>

                  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 the Letter of
         Transmittal 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 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



                                      
<PAGE>

         (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, as to
the number 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  principal
amount of Original Capital Securities  tendered,  the aggregate principal amount
of Original  Capital  Securities  accepted  and  deliver  said list to the Trust
promptly after the Expiration Date.

                  30. Letters of Transmittal and Notices of Guaranteed  Delivery
shall be stamped by you as to the date and the time of receipt 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
Trust,

                                      

<PAGE>

or any of its  subsidiaries  or  affiliates  pursuant  to  any  loan  or  credit
agreement with you or for compensation owed to you hereunder.

                  32. 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.

                  33. (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, incurred by you as a
result of, arising out of or in connection  with the  performance by you of your
duties under this Agreement or the compliance by you 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 the Trust shall be notified by you, 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 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.


                                      

<PAGE>

                  34. 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.

                  35. 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 such refund is received
by you.

                  36 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.

                  37.   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.

                  38. 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.

                  39.  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.

                  40. 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:


                                      

<PAGE>

                  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

                  41.  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 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.

                  42. This  Agreement  shall be binding and  effective as of the
date hereof.


                                      


<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:



                                      

<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.


                                      






                                                                    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  November
____,  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:

                  43.      The Prospectus dated November ______, 1997;

                  44.  The  Letter  of  Transmittal  for  your  use  and for the
                  information (or the use, where relevant) of your clients;

                  45. 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;

                  46. 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

                  47.  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 ____________, 1997, 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


                                      

<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


                                      



                                                                    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 November
______,  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 __________,  1997, 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:

         48. The Exchange Offer is for any and all Original Capital Securities.

         49.      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."

         50.      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.

         51.      The Exchange  Offer expires at 5:00 p.m.,  New York City time,
                  on ____________,  1997, 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.


                                      

<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:

<TABLE>
<CAPTION>
                                                                 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.

<S>                                                        <C> 
Dated:  __________________________, 1997


                                                          ---------------------------------------------------
                                                                               Signature(s)


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

                                                          ---------------------------------------------------
                                                                        Please print name(s) here


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


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


                                                          ---------------------------------------------------
                                                                               Addresses


                                                          ---------------------------------------------------
                                                                     Area code and telephone number


                                                          ---------------------------------------------------
                                                          Taxpayer Identification or Social Security Number(s)
</TABLE>

                  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.


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