TELEBANC FINANCIAL CORP
10-K, 1997-03-31
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: AVERT INC, 10KSB, 1997-03-31
Next: METRO ONE TELECOMMUNICATIONS INC, 10KSB40, 1997-03-31



                       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.



                                       1
<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.



                                       2
<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.




<PAGE>






         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,
          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.

         (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 are attached.

 
         (d)      Not applicable.


     99.1  Independent Auditor's report of Arthur Andersen LLP.

     99.2  Independent Auditor's report of KPMG Peat Marwick.


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

     *    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.






<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.

         (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 are attached.

         (d)      Not applicable.

     99.1  Independent Auditor's report of Arthur Andersen LLP.

     99.2  Independent Auditor's report of KPMG Peat Marwick.
- ------------------

     *    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.



</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)
- -----------------------------------------------------------------------------------------------------------
<C>                                     <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



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