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 September 30, 1999

                                     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  1-13842

                   Texarkana First Financial Corporation
          (Exact name of registrant as specified in its charter)

               Texas                                  71-0771419
  (State or other jurisdiction of                 (I.R.S. Employer
    incorporation or organization)                 Identification No.)

      3rd and Olive Streets
       Texarkana, Arkansas                            71854-5917
          (Address)                                   (Zip Code)

  Registrant's telephone number, including area code: (870) 773-1103

  Securities registered pursuant to Section 12(b) of the Act: None

  Securities registered pursuant to Section 12(g) of the Act:
                 Common Stock (par value $.01 per share)
                            (Title of Class)

Indicate by check mark whether the Registrant (1) has filed all reports
required 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 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 ]

The aggregate market value of the 1,241,446 shares of voting stock held by
non-affiliates of the registrant was $23.9 million, based on the closing sale
price of $19.25 per share on December 2, 1999.  For purposes of this
calculation only, affiliates are deemed to be directors, executive officers
and certain beneficial owners.

Number of shares of Common Stock outstanding at December 2, 1999: 1,539,342

                    DOCUMENTS INCORPORATED BY REFERENCE
(1) Portions of the Annual Report to Stockholders for the year ended
    September 30, 1999 are incorporated into Part II, Items 5 through 8.
(2) Portions of the definitive proxy statement for the 1999 Annual Meeting
    of Stockholders are incorporated into Part III, Items 10 through 13.


<PAGE>
                    TEXARKANA FIRST FINANCIAL CORPORATION

                                  Form 10-K



                              TABLE OF CONTENTS


                                                                     Page
                                   PART 1

   Item 1   Business................................................   1

   Item 2   Properties..............................................  36

   Item 3   Legal Proceedings.......................................  36

   Item 4   Submission of Matters To Vote of Security Holders.......  36

                                  PART II

   Item 5   Market for Registrant's Common Equity
            and Related Stockholder Matters.........................  37

   Item 6   Selected Financial Data.................................  37

   Item 7   Management's Discussion and Analysis of
            Financial Condition and Results of Operations...........  37

   Item 8   Financial Statements and Supplementary Data.............  37

   Item 9   Changes in and Disagreements With Accountants
            on Accounting and Financial Disclosure..................  37

                                  PART III

   Item 10  Directors and Executive Officers of the Registrant......  38

   Item 11  Executive Compensation..................................  38

   Item 12  Security Ownership of Certain
            Beneficial Owners and Management........................  38

   Item 13  Certain Relationships and Related Transactions..........  38

                                  PART IV

   Item 14  Exhibits, Financial Statement Schedules
            and Reports on Form 8-K.................................  39



<PAGE>
PART I.

Item 1.  Business


General

Texarkana First Financial Corporation (the "Company") is a Texas corporation
organized in March 1995 by First Federal Savings and Loan Association of
Texarkana ("First Federal" or the "Association") for the purpose of becoming a
unitary holding company of the Association.  In July 1995, the Association
converted from a federally chartered mutual savings and loan association to a
federally chartered stock savings and loan association (the "Conversion").
The Association is the only subsidiary of the Company and the Company's
investment in the subsidiary is its only significant asset.

The business and management of the Company consists primarily of the business
and management of the Association which is a federally chartered stock savings
and loan association conducting business through its main office and four full
service branch offices.

First Federal is primarily engaged in attracting deposits from the general
public and using such deposits primarily to originate single-family (one-to-
four units) residential loans and to a significantly lesser extent,
nonresidential or commercial real estate loans, construction loans on
primarily residential properties, consumer loans and multi-family loans.  To a
limited extent, the Association also invests in securities issued by the
United States ("U.S.") Government and agencies thereof and mortgage-backed
securities.  The Association derives its income principally from interest
earned on loans and investments and, to a lesser extent, from fees received in
connection with the origination of loans and for other services.  The
Association's primary expenses are interest expense on deposits and general
operating expenses.  Funds for activities are provided primarily by deposits,
amortization and prepayments of outstanding loans and other sources.

The Association serves its market area of southwest Arkansas and northeast
Texas as a community oriented, independent financial institution dedicated
primarily to financing home ownership while providing needed financial
services to its customers in an efficient manner.

The Association is subject to regulation by the Office of Thrift Supervision
(the "OTS"), as its chartering authority and primary regulator, and by the
Federal Deposit Insurance Corporation (the "FDIC"), which insures the
Association's deposits up to applicable limits.  The Association also is
subject to certain reserve requirements established by the Board of Governors
of the Federal Reserve System ("Federal Reserve Board") and is a member of the
Federal Home Loan Bank ("FHLB") of Dallas, which is one of the 12 banks which
comprise the FHLB System.

The Company's and the Association's executive offices are located at 3rd and
Olive Streets, Texarkana, Arkansas.  Their mailing address is P.O. Box 2950,
Texarkana, Arkansas 75504-2950 and their telephone number is (870) 773-1103.

                                        1
<PAGE>
Market Area

First Federal is headquartered in Texarkana, Arkansas which is located where
the southwest corner of Arkansas and the northeast corner of Texas meet.  It
is approximately 70 miles north of Shreveport, Louisiana, 140 miles southwest
of Little Rock, Arkansas and 180 miles northeast of Dallas, Texas.  Texarkana,
Arkansas and Texarkana, Texas are the focal points of this general market area
and serve as the hub of economic activity.  The Association's market area is
comprised of Little River, Hempstead, Miller, Sevier and Howard Counties in
Arkansas and Bowie County, Texas ("market area").  The Association conducts
business through its five offices in the Arkansas cities of Texarkana,
Ashdown, DeQueen, Hope and Nashville.  The Association's market area is
characterized by a limited number of major employers or industries with a
significantly higher level of residents employed in manufacturing and a lower
level of people employed in the wholesale/retail trade industry.  At September
30, 1999, the unemployment rate of the Association's principal market area of
Miller County, Arkansas and Bowie County, Texas was 4.8%.  The unemployment
rate of Miller County, Arkansas and Bowie County, Texas was 3.9% and 5.2%,
respectively, and the statewide unemployment rate of Arkansas and Texas was
4.3% and 4.5%, respectively.




Lending Activities

General
At September 30, 1999, the Association's total portfolio of loans receivable,
net of unearned income, amounted to $161.2 million or 80.1% of the Company's
$201.1 million of total assets at such time.

The Association has traditionally concentrated its lending activities on
conventional first mortgage loans secured by single-family residential
property.  Consistent with such approach, $106.7 million or 63.5% of the total
loan portfolio consisted of one-to-four family residential loans.  The
Association also originates multi-family residential loans, nonresidential
real estate and land loans, construction loans, commercial business loans and
consumer loans.  For each of these loan categories, the amount and percent of
the total loan portfolio at September 30, 1999 was $1.5 million or .9% of
multi-family residential loans, $26.2 million or 15.6% of nonresidential real
estate and land loans, $16.5 million or 9.8% of construction loans, $2.7
million or 1.6% of commercial business loans, and $14.6 million or 8.7% of
consumer loans.

                                        2
<PAGE>
Loan Portfolio Composition
The following table sets forth the composition of First Federal's loan
portfolio by type of loan at the dates indicated.

                                              September 30,
                            _________________________________________________
                                 1999             1998             1997
                            _______________  _______________  _______________
   (Dollars in Thousands)    Amount    %      Amount    %      Amount    %
                            ________ ______  ________ ______  ________ ______
Real estate loans:
 One-to-four family.........$106,719  63.50% $105,369  65.16% $105,163  69.27%
 Multi-family...............   1,454    .86     1,582    .98       806    .53
 Nonresidential and land....  26,204  15.59    25,517  15.78    25,889  17.05
 Construction...............  16,454   9.79    13,000   8.04     5,620   3.70
                            ________ ______  ________ ______  ________ ______
  Total real estate loans... 150,831  89.74   145,468  89.96   137,478  90.55
Commercial loans............   2,654   1.58     2,841   1.76     2,384   1.57
Consumer loans..............  14,586   8.68    13,394   8.28    11,966   7.88
                            ________ ______  ________ ______  ________ ______
   Total loans.............. 168,071 100.00%  161,703 100.00%  151,828 100.00%
                                     ======           ======           ======
Less:
 Loans in process...........   6,725            5,801            3,241
 Deferred fees and discounts     138              121              116
                            ________         ________         ________
   Loans, net of UI.........$161,208         $155,781         $148,471
                            ========         ========         ========


Contractual Maturities
The following table presents the scheduled maturities of First Federal's loans
at September 30, 1999.  Demand loans, loans having no stated schedule of
repayment and no stated maturity, and overdraft loans are reported as due in
one year or less.  The amounts shown for each maturity period do not take into
consideration loan prepayments but do reflect normal amortization.

                             Amounts Due After September 30, 1999 in Years
                         _____________________________________________________
                            One      Two     Three     Six     After
                             or             through  through    Ten
   (Dollars in Thousands)   Less             Five      Ten              Total
                         ________ ________ ________ ________ ________ ________
Real estate loans:
 One-to-four family..... $    968 $    549 $  3,908 $ 16,241 $ 85,053 $106,719
 Multi-family...........       --       --       --       18    1,436    1,454
 Nonresidential and land    1,524      436    2,678    7,275   14,291   26,204
 Construction...........   16,454       --       --       --       --   16,454
Commercial loans........      482       60      483    1,623        6    2,654
Consumer loans..........    3,992    2,254    5,926    1,352    1,062   14,586
                         ________ ________ ________ ________ ________ ________
  Total loans........... $ 23,420 $  3,299 $ 12,995 $ 26,509 $101,848 $168,071
                         ======== ======== ======== ======== ======== ========


                                        3
<PAGE>
Loan Portfolio Rates
The following table sets forth the dollar amount of total loans at September
30, 1999 which have fixed interest rates or which have floating or adjustable
interest rates.

                                               September 30, 1999
                                     _____________________________________
                                                  Floating or
                                       Fixed      Adjustable
          (Dollars in Thousands)        Rate         Rate           Total
                                     ________     ___________     ________
   Real estate loans:
    One-to-four family.............. $ 12,452      $ 94,267       $106,719
    Multi-family....................       18         1,436          1,454
    Nonresidential and land.........    4,614        21,590         26,204
    Construction....................    8,257         8,197         16,454
   Commercial loans.................    1,183         1,471          2,654
   Consumer loans...................   13,284         1,302         14,586
                                     ________      ________       ________
     Total loans.................... $ 39,808      $128,263       $168,071
                                     ========      ========       ========


Origination, Purchase and Sale of Loans
The lending activities of the Association are subject to the written, non-
discriminatory, underwriting standards and loan origination procedures
established by the Association's Board of Directors and management.  Loan
originations are obtained by a variety of sources, including builders,
realtors, walk-in customers, branch managers and advertising.  The Association
stresses its community ties, customized, personal service and an efficient
underwriting and approval process.  The Association uses either an in-house or
independent appraiser on all loans and typically uses an independent appraiser
for nonresidential real estate loans over $400,000.  In addition, the
Association requires hazard, title and, to the extent applicable, flood
insurance on all secured property.

Loan applications are initially processed by loan officers or branch managers.
Generally, loan officers and branch managers may approve loans up to $100,000
and all other loans up to $300,000 are approved by the Association's Loan
Committee consisting of the Association's Chief Executive Officer, President,
Executive Vice President and certain other employees.  The Chief Executive
Officer and one outside director may jointly approve loans between $300,000
and $500,000, and loans over $500,000 must be approved by the Board of
Directors.  All loans are ratified by the Association's Board of Directors.

In recent years, the Association has not been an active purchaser of loans.
No loans were purchased in fiscal 1999, 1998 and 1997.

As part of its asset/liability management, the Association sells many of its
conventional fixed-rate residential loans to the Federal Home Loan Mortgage
Corporation ("FHLMC") with servicing retained and without recourse.  Sales of
loans produce future servicing income if servicing is retained and provide
funds for additional lending and other purposes.  The Association sold $9.8
million, $13.6 million and $2.2 million of fixed-rate loans during fiscal
1999, 1998 and 1997, respectively.

                                        4
<PAGE>
Loans sold to the FHLMC are not sold pursuant to forward sales commitments.
Some loans have an interest rate that is set at the origination date and
others have a rate that is set at the closing date.  For those loans with a
rate set at origination, the Association assumes some interest rate risk since
the market rate at date of sale could differ from the rate set at the
origination date.

When loans are sold to the FHLMC, the Association retains the responsibility
for servicing the loans, including collecting and remitting mortgage loan
payments, accounting for principal and interest and holding and disbursing
escrow or impound funds for real estate taxes and insurance premiums.  The
Association receives a servicing fee for performing these services for others.
At September 30, 1999, mortgage loans serviced for others amounted to $36.1
million.

The Association also originates mortgage loans insured by the Federal Housing
Administration ("FHA") and mortgage loans guaranteed by the Office of Veterans
Affairs ("VA").  Such loans are sold to an independent mortgage company with
servicing rights and without recourse.

The following table shows total loans originated, purchased, sold and repaid
during the periods indicated.

                                                 Year Ended September 30,
                                               ___________________________
              (Dollars in Thousands)             1999      1998      1997
                                               _______   _______   _______
   Loan originations:
    One-to-four family residential............ $32,193   $33,005   $18,172
    Multi-family residential..................      --     1,291       193
    Nonresidential and land...................   3,164     2,990     7,173
    Construction..............................  19,502    13,854     8,543
    Commercial................................     508       751       714
    Consumer..................................  12,388    11,363     9,448
                                               _______   _______   _______
     Total loan originations..................  67,755    63,254    44,243
                                               _______   _______   _______

   Loan purchases.............................      --        --        --
                                               _______   _______   _______

     Total loan originations and purchases....  67,755    63,254    44,243
                                               _______   _______   _______

   Less sales and loan principal repayments:
    Loans sold................................   9,839    13,643     2,160
    Loan principal repayments.................  48,356    39,358    29,948
                                               _______   _______   _______
     Total loans sold and principal repayments  58,195    53,001    32,108
                                               _______   _______   _______

   Increase (decrease) due to other items, net  (3,192)     (378)     (794)
                                               _______   _______   _______
   Net increase (decrease) in total loans..... $ 6,368   $ 9,875   $11,341
                                               =======   =======   =======


                                        5
<PAGE>
Loans-to-One Borrower
A savings institution generally may not make loans to one borrower and related
entities in an amount which exceeds 15% of its unimpaired capital and surplus,
although loans in an amount equal to an additional 10% of unimpaired capital
and surplus may be made to a borrower if the loans are fully secured by
readily marketable securities.  At September 30, 1999, the Association's limit
on loans-to-one borrower was approximately $4.1 million.  The Association's
largest loan or group of loans-to-one borrower, including persons or entities
related to the borrower, is an aggregate of five loans with total outstanding
balances of $3.5 million and includes three commercial real estate loans
totaling $3.4 million, one commercial business loan of $6,000 and one consumer
loan of $117,000.  The Association also has outstanding loans to four
different borrowers in Ft. Worth, Texas secured by four commercial buildings
with total outstanding balances of $3.4 million.  As of September 30, 1999,
these loans were current as to payments of principal and interest and are
performing according to the terms of the loan documents.

One-to-Four Family Residential Real Estate Loans
The Association has historically concentrated its lending activities on the
origination of loans secured by first mortgage liens on existing one-to-four
family residences.  At September 30, 1999, $106.7 million or 63.5% of the
total loan portfolio consisted of one-to-four family residential real estate
loans.  The Association originated $32.2 million, $33.0 million and $18.2
million of one-to-four family residential loans in fiscal 1999, 1998 and 1997,
respectively, and intends to continue to emphasize the origination of
permanent loans secured by first mortgage liens on one-to-four family
residential properties in the future.  Of the $106.7 million of such loans at
September 30, 1999, $94.3 million or 88.3% had adjustable-rates of interest
and $12.5 million or 11.7% had fixed-rates of interest.  The Association's
fixed-rate loans are originated primarily with terms of 15, 20 and 30 years.
Many of the Association's fixed-rate residential loans are originated pursuant
to commitments to sell such loans to the FHLMC with servicing retained.

The Association currently originates for its portfolio one-to-four family
residential mortgage loans which typically provide for an interest rate which
adjusts every year in accordance with a designated index (the weekly average
yield on U.S. Treasury securities adjusted to a constant comparable maturity
of one year) plus a margin.  Such loans are typically based on a 15 to 30-year
amortization schedule.  The Association does not offer "teaser" rates, and,
generally, the amount of any increase or decrease in the interest rate after
the initial one year period is limited to 2% per year, with a limit of 5% over
the life of the loan.  The Association also originates residential mortgage
loans with an interest rate which is fixed for three or five years and adjusts
every three or five year period thereafter.  Generally, such loans have a
lifetime ceiling of 5% over the initial rate.  The Association's adjustable-
rate loans are assumable and do not contain prepayment penalties.  The
Association underwrites its adjustable rate loans on the basis of the
borrowers ability to pay at the rate after the first adjustment.

Adjustable-rate loans decrease the risks associated with changes in interest
rates but involve other risks, primarily because as interest rates rise, the
payment by the borrower rises to the extent permitted by the terms of the
loan, thereby increasing the potential for default.  At the same time, the
marketability of the underlying property may be adversely affected by higher
interest rates.  The Association believes that these risks, which have not had
a material adverse effect on the Association to date, generally are less than
the risks associated with holding fixed-rate loans in an increasing interest
rate environment.

                                        6
<PAGE>
The Association's residential mortgage loans typically do not exceed 80% of
the appraised value of the security property.  However, the Association is
permitted to lend up to 100% of the appraised value of the real property
securing a residential loan; however, if the amount of a residential loan
originated or refinanced exceeds 90% of the appraised value, the Association
is required by federal regulations to obtain private mortgage insurance on the
portion of the principal amount that exceeds 80% of the appraised value of the
security property.  Pursuant to underwriting guidelines adopted by the Board
of Directors, the Association can lend up to 95% of the appraised value of the
property securing a one-to-four family residential loan, and generally
requires borrowers to obtain private mortgage insurance on the portion of the
principal amount of the loan that exceeds 80% of the appraised value of the
security property.

Multi-Family Residential Real Estate Loans
Although the Association does not emphasize multi-family residential loans and
has not been active in this area, the Association has, in the past, originated
mortgage loans for the acquisition and refinancing of existing multi-family
residential properties.  At September 30, 1999, $1.5 million or .9% of the
total loan portfolio consisted of loans secured by existing multi-family
residential real estate properties.  Such amount primarily represents loans
secured by apartment buildings located in the Association's primary market
area.

Multi-family loans are made on terms up to 25 years with adjustable rates.
Loan to value ratios on the Association's multi-family real estate loans are
currently limited to 75%.  It is also the Association's general policy to
obtain corporate or personal guarantees, as applicable, on its multi-family
residential real estate loans from the principals of the borrower.

Multi-family real estate lending entails significant additional risks as
compared with one-to-four family residential property lending.  Such loans
typically involve large loan balances to single borrowers or groups of related
borrowers.  The payment experience on such loans is typically dependent on the
successful operation of the real estate project.  The success of such projects
is sensitive to changes in supply and demand conditions in the market for
multi-family real estate as well as economic conditions generally.

Nonresidential Real Estate and Land Loans
The Association originates mortgage loans for the acquisition and refinancing
of nonresidential or commercial real estate properties and land development
loans to local developers and individuals.  At September 30, 1999, $22.2
million or 13.2% of the total loan portfolio consisted of loans secured by
existing commercial real estate properties and $4.0 million or 2.4% of the
total loan portfolio consisted of land loans.  Management currently
anticipates that commercial real estate loans will continue to comprise a
substantial portion of the loan portfolio in the future.

The majority of the Association's commercial real estate loans are secured by
office buildings, churches, retail shops and manufacturing facilities.
Substantially all of the Association's commercial real estate loans are
secured by property located in the Association's market area.

The Association requires appraisals of all properties securing commercial real
estate loans.  Appraisals are performed by an in-house appraiser or an
independent appraiser designated by the Association, depending upon the size
of the loan, all of which are reviewed by management.  The Association
considers the quality and location of the real estate, the credit of the
borrower, cash flow of the project and the quality of management involved with
the property.

                                        7
<PAGE>
The Association will originate commercial real estate loans with fixed
interest rates or interest rates which adjust in accordance with a designated
index.  Such loans are typically based on a 10 to 20 year amortization
schedule.  Loan to value ratios on the Association's commercial real estate
loans are generally limited to 85%.  As part of the criteria for underwriting
multi-family and commercial real estate loans, the Association generally
imposes a debt coverage ratio (the ratio of net cash from operations before
payment of debt service to debt service) of not less than 1.25.  It is also
the Association's policy to typically obtain corporate or personal guarantees,
as applicable, on its commercial real estate loans from the principals of the
borrower.

Commercial real estate lending entails significant additional risks as
compared with single-family residential property lending.  Such loans
typically involve large loan balances to single borrowers or groups of related
borrowers.  The payment experience on such loans is typically dependent on the
successful operation of the real estate project.  The success of such projects
is sensitive to changes in supply and demand conditions in the market for
commercial real estate as well as regional and economic conditions generally.

The Association originates land loans to local developers for the purpose of
developing the land (i.e., roads, sewer and water).  In addition, the
Association originates loans to individuals for the purpose of acquiring home
sites.  Such loans are secured by a lien on the property and are typically
limited to 80% of the value of the secured property.  Land loans to developers
are limited to a term of eight years while loans to individuals are limited to
a term of 15 years.

Construction Loans
The Association also originates primarily residential construction loans,
although the Association has originated nonresidential construction loans to a
limited degree.  Construction loans are classified as either residential or
nonresidential at the time of origination, depending on the nature of the
property securing the loan.  The Association's construction lending activities
are limited to the Association's primary market area.  At September 30, 1999,
construction loans amounted to $16.5 million or 9.8% of the total loan
portfolio, of which $11.0 million consisted of residential construction loans
and $5.5 million consisted of nonresidential construction loans.  The
Association's construction loans generally have fixed interest rates for a
term of six months, with payments being made monthly on an interest-only
basis.  However, the Association is permitted to extend a construction loan up
to two years under its loan policy.  Construction loans to builders are made
with a maximum loan to value ratio of 75%.  Construction loans to individuals
are typically made with a loan to value ratio of 80%, although the Association
will make such loans with a loan to value ratio up to 95% with private
mortgage insurance.

With limited exceptions, the Association's construction loans are made to
individual homeowners and a limited number of local real estate builders and
developers for the purpose of constructing one-to-four family residential
homes.  Upon application, credit review and analysis of personal and corporate
financial statements, the Association will make loans to local builders.
These loans may be used for the purpose of construction of speculative (or
unsold) residential properties although a majority of the loans to builders
are for the construction of pre-sold single-family homes.  Once approved for a
construction line, draws are granted on a percentage of completion basis.  The
Association also inspects construction projects as draws are requested.

                                        8
<PAGE>
Construction lending is generally considered to involve a higher level of risk
as compared to one-to-four family residential lending, due to the
concentration of principal in a limited number of loans and borrowers and the
effects of general economic conditions on developers and builders.  Moreover,
a construction loan can involve additional risks because of the inherent
difficulty in estimating both a property's value at completion of the project
and the estimated cost (including interest) of the project.  The nature of
these loans is such that they are generally more difficult to evaluate and
monitor.  In addition, speculative construction loans to a builder are not
pre-sold and thus pose a greater potential risk to the Association than
construction loans to individuals on their personal residences.

The Association has attempted to minimize the foregoing risks by, among other
things, limiting the extent of its construction lending generally and by
limiting its construction lending to primarily residential properties.  In
addition, the Association has adopted underwriting guidelines which impose
stringent loan-to-value, debt service and other requirements for loans which
are believed to involve higher elements of credit risk, by limiting the
geographic area in which the Association will do business and by working with
builders with whom it has established relationships.

Commercial Business Loans
The Association offers commercial business loans which include working capital
lines of credit and term loans for financing inventory, accounts receivable,
equipment and acquisitions.  Depending on the collateral pledged to secure the
extension of credit, maximum loan to value ratios range from 50% of used
equipment value to 90% of pledged deposits at the Association.  Also, personal
guarantees are generally obtained from the principals of the borrower.  Loan
terms vary from one year for lines of credit to 10 years for equipment and
business acquisition loans.  The interest rates can be fixed or adjustable.
At September 30, 1999, commercial business loans amounted to $2.7 million or
1.6% of the total loan portfolio.

Consumer Loans
The Association offers consumer loans in order to provide a full range of
financial services to its customers.  The consumer loans offered by the
Association include home improvement loans, automobile loans, deposit account
secured loans and other personal loans.  At September 30, 1999, consumer loans
amounted to $14.6 million or 8.7% of the total loan portfolio with $2.6
million in home improvement loans, $6.6 million in automobile loans, $1.1
million in loans secured by deposit accounts and $4.3 million in other
personal loans.

The Association's home improvement loans are typically adjustable rate loans
with terms of between five and ten years.   Although the Association does not
require that it hold the first mortgage on the secured property, the
Association does hold the first mortgage on a significant majority of its home
improvement loans.  The Association generally limits the mortgages on the
secured property to 80% of the value of the secured property.

The Association's automobile loans are originated by the Association and are
typically for the purchase of new and used cars and trucks.  Such loans are
generally originated with a maximum term of five years.

Loans secured by deposit accounts are originated for up to 90% of the account
balance, with a hold placed on the account restricting the withdrawal of the
account balance.


                                        9
<PAGE>
Asset Quality

When a borrower fails to make a required payment on a loan, the Association
attempts to cure the deficiency by contacting the borrower and seeking the
payment.  Depending upon the type of loan, late notices are sent and/or
personal contacts are made.  In most cases, deficiencies are cured promptly.
While the Association generally prefers to work with borrowers to resolve such
problems, when a mortgage loan becomes 90 days delinquent, the Association
institutes foreclosure or other proceedings, as necessary, to minimize any
potential loss.

Loans are placed on non-accrual status when, in the judgment of management,
the probability of collection of interest is deemed to be insufficient to
warrant further accrual.  When a loan is placed on non-accrual status,
previously accrued but unpaid interest is deducted from interest income.  The
Association does not accrue interest on real estate loans past due 90 days or
more unless, in the opinion of management, the value of the property securing
the loan substantially exceeds the outstanding balance of the loan (principal,
interest and escrows) and collection is probable.  Loans may be reinstated to
accrual status when all payments are brought current and, in the opinion of
management, collection of the remaining balance can be reasonably expected.

Real estate acquired by the Association as a result of foreclosure or by deed-
in-lieu of foreclosure is classified as other real estate owned until sold.
Pursuant to a statement of position ("SOP 92-3") issued by the AICPA in April
1992, which provides guidance on determining the balance sheet treatment of
foreclosed assets in annual financial statements for periods ending on or
after December 15, 1992, there is a rebuttable presumption that foreclosed
assets are held for sale and such assets are recommended to be carried at the
lower of fair value minus estimated costs to sell the property, or cost
(generally the balance of the loan on the property at the date of
acquisition).  After the date of acquisition, all costs incurred in
maintaining the property are expended and costs incurred for the improvement
or development of such property are capitalized up to the extent of their net
realizable value.  The Association's accounting for its real estate acquired
by foreclosure complies with the guidance set forth in SOP 92-3.

Under Generally Accepted Accounting Principles, the Association is required to
account for certain loan modifications or restructurings as "troubled debt
restructurings."  In general, the modification or restructuring of a debt
constitutes a troubled debt restructuring if the Association, for economic or
legal reasons related to the borrower's financial difficulties, grants a
concession to the borrower that the Association would not otherwise consider.
Debt restructurings or loan modifications for a borrower do not necessarily
always constitute troubled debt restructurings, however, and troubled debt
restructurings do not necessarily result in non-accrual loans.  The
Association did not have any troubled debt restructurings as of September 30,
1999.

Delinquent Loans
The following table sets forth information concerning delinquent loans as of
September 30, 1999, in dollar amounts and as a percentage of First Federal's
total loan portfolio.  The amounts presented represent the total outstanding
principal balances of the related loans, rather than the actual payment
amounts which are past due.

                                       10
<PAGE>
                                          September 30, 1999
                           _________________________________________________
                                            Days Delinquent
                           _________________________________________________
                              30-59 Days       60-89 Days    90 or More Days
                           _______________  _______________  _______________
                                   Percent          Percent          Percent
                                  of Total         of Total         of Total
  (Dollars in Thousands)   Amount  Loans    Amount  Loans    Amount  Loans
                           ______ ________  ______ ________  ______ ________
Real estate loans:
 One-to-four family....... $  745    .45%   $  297    .18%   $  346    .20%
 Multi-family.............     18    .01        --     --        --     --
 Nonresidential and land..    189    .11        --     --       164    .10
 Construction.............     --     --        --     --       128    .08
Commercial loans..........     15    .01        --     --        --     --
Consumer loans............    139    .08        23    .01        21    .01
                           ______           ______           ______
  Total delinquent loans.. $1,106    .66%   $  320    .19%   $  659    .39%
                           ======           ======           ======


Nonperforming Assets
The following table sets forth the amounts, net of specific valuation
allowances, and categories of First Federal's nonperforming assets and
troubled debt restructurings and other selected statistics at the dates
indicated.

                                                     September 30,
                                              __________________________
                (Dollars in Thousands)         1999      1998      1997
                                              ______    ______    ______
     Non-accruing loans:
       One-to-four family residential........ $   --    $   --    $   --
       Multi-family residential..............     --        --        --
       Nonresidential and land...............    410        --        --
       Construction..........................     --        --        --
       Commercial............................     --        --        --
       Consumer..............................     --        --        --
                                              ______    ______    ______
         Total non-accruing loans............    410        --        --
     Accruing loans 90 days or
       more delinquent.......................    659       293       280
     Restructured debt.......................     --        --        --
                                              ______    ______    ______
         Total nonperforming loans...........  1,069       293       280
                                              ______    ______    ______
     Real estate owned, net..................     --        56       127
                                              ______    ______    ______
         Total nonperforming assets.......... $1,069    $  349    $  407
                                              ======    ======    ======

     Loans, net of unearned income......... $161,208  $155,781  $148,471
     Total assets..........................  201,147   189,451   178,710

     Total nonperforming loans to
       loans, net of unearned income.......     .66%      .19%      .19%
     Total nonperforming assets to
       total assets........................     .53%      .18%      .23%


                                       11
<PAGE>
Interest income that would have been recorded under the original terms of the
Association's non-accruing loans for fiscal years 1999, 1998 and 1997 amounted
to $45,000, $0 and $0, respectively, and the interest recognized during fiscal
years 1999, 1998 and 1997 amounted to $26,000, $0 and $0, respectively.

Classified Assets
Federal regulations require that each insured savings association classify its
assets on a regular basis.  In addition, in connection with examinations of
insured institutions, federal examiners have authority to identify problem
assets and, if appropriate, classify them.  There are three classifications
for problem assets: "substandard," "doubtful" and "loss."  Substandard assets
have one or more defined weaknesses and are characterized by the distinct
possibility that the insured institution will sustain some loss if the
deficiencies are not corrected.  Doubtful assets have the weaknesses of
substandard assets with the additional characteristic that the weaknesses make
collection or liquidation in full on the basis of currently existing facts,
conditions and values questionable, and there is a high possibility of loss.
An asset classified loss is considered uncollectible and of such little value
that continuance as an asset of the institution is not warranted.  At
September 30, 1999, the Association had $1.0 million of loans which were
classified as substandard.

Allowance for Loan Losses
It is management's policy to maintain an allowance for estimated losses based
on the perceived risk of loss in the loan portfolio and the adequacy of the
allowance.  Management's periodic evaluation of the adequacy of the allowance
is based on the Association's past loan loss experience, known and inherent
risks in the portfolio, adverse situations that may affect the borrower's
ability to repay, the estimated value of the underlying collateral and current
economic conditions.  The allowance is increased by provisions for loan losses
which are charged against income.

Although management uses the best information available to make determinations
with respect to the provisions for loan losses, additional provisions for loan
losses may be required to be established in the future should economic or
other conditions change substantially.  In addition, the OTS and the FDIC, as
an integral part of their examination process, periodically review the
Association's allowance for possible loan losses.  Such agencies may require
the Association to recognize additions to such allowance based on their
judgments about information available to them at the time of their
examination.

                                       12
<PAGE>
The following table summarizes changes in the allowance for possible loan
losses and other selected statistics for the periods presented.

                                                 Year Ended September 30,
                                             ________________________________
        (Dollars in Thousands)                1999         1998         1997
                                             ______       ______       ______
   Allowance for loan losses, beginning
    of period..............................  $1,003       $1,124       $1,145
                                             ______       ______       ______
   Loans charged-off:
     Residential real estate...............      (5)          (1)          (2)
     Nonresidential real estate............      --           --           --
     Commercial loans......................      --           --           --
     Consumer loans........................      (3)         (20)         (19)
                                             ______       ______       ______
      Total charge-offs....................      (8)         (21)         (21)
                                             ______       ______       ______
   Recoveries of loans
    previously charged-off:
     Residential real estate...............      --           --           --
     Nonresidential real estate............      --           --           --
     Commercial loans......................      --           --           --
     Consumer loans........................      --           --           --
                                             ______       ______       ______
      Total recoveries.....................      --           --           --
                                             ______       ______       ______
      Net charge-offs......................      (8)         (21)         (21)
                                             ______       ______       ______
   Provision for loan losses...............      --         (100)          --
                                             ______       ______       ______
   Allowance for loan losses, end
    of period..............................  $  995       $1,003       $1,124
                                             ======       ======       ======

   Loans, net of unearned income...........$161,208     $155,781     $148,471
   Total nonperforming loans...............   1,069          293          280
   Average total loans..................... 156,073      149,774      141,830

   Allowance for loan losses to
    loans, net of unearned income..........    .62%         .64%         .76%
   Allowance for loan losses to
    nonperforming loans....................  93.08%      342.32%      401.43%
   Net charge-offs to
    average total loans....................   .005%        .014%        .015%


                                       13
<PAGE>
The following table presents the allocation of First Federal's allowance for
possible loan losses by loan classification at each of the dates indicated.

                                                     September 30,
                                            ______________________________
            (Dollars in Thousands)           1999        1998        1997
                                            ______      ______      ______
     Real estate loans:
      One-to-four family................... $  209      $  207      $  205
      Multi-family.........................      7           8           6
      Nonresidential and land..............    440         540         542
      Construction.........................     23          18          12
     Commercial loans......................     26          28          34
     Consumer loans........................    108          99          86
     Unallocated/general...................    182         103         239
                                            ______      ______      ______
       Total allowance..................... $  995      $1,003      $1,124
                                            ======      ======      ======


The following table presents, for each of the dates indicated, the percentage
of the allowance for loan losses allocated to each loan classification, and
the percentage of total loans applicable to each loan classification.

                                               September 30,
                            __________________________________________________
                                  1999             1998             1997
                            ________________ ________________ ________________
                            Allowance Loans  Allowance Loans  Allowance Loans
                            _________ ______ _________ ______ _________ ______
Real estate loans:
 One-to-four family.........   21.0%   63.5%    20.6%   65.1%    18.2%   69.3%
 Multi-family...............     .7      .8       .8     1.0       .5      .5
 Nonresidential and land....   44.2    15.6     53.8    15.8     48.2    17.0
 Construction...............    2.3     9.8      1.8     8.0      1.1     3.7
Commercial loans............    2.6     1.6      2.8     1.8      3.0     1.6
Consumer loans..............   10.9     8.7      9.9     8.3      7.7     7.9
Unallocated/general.........   18.3      --     10.3      --     21.3      --
                              _____   _____    _____   _____    _____   _____
  Total.....................  100.0%  100.0%   100.0%  100.0%   100.0%  100.0%
                              =====   =====    =====   =====    =====   =====


Investment Activities

Mortgage-Backed Securities
Mortgage-backed securities (which also are known as mortgage participation
certificates or pass-through certificates) typically represent a participation
interest in a pool of single-family or multi-family mortgages, the principal
and interest payments on which are passed from the mortgage originators,
through intermediaries (generally U.S. Government agencies and government
sponsored enterprises) that pool and repackage the participation interests in
the form of securities, to investors such as the Association.  Such U.S.
Government agencies and government sponsored enterprises, which guarantee the
payment of principal and interest to investors, primarily include the FHLMC,
the Federal National Mortgage Association ("FNMA") and the Government National
Mortgage Association ("GNMA").

                                       14
<PAGE>
The FHLMC is a public corporation chartered by the U.S. government and
guarantees the timely payment of interest and the ultimate return of principal
within one year.  The FHLMC mortgage-backed securities are not backed by the
full faith and credit of the United States, but because the FHLMC is a U.S.
government sponsored enterprise, these securities are considered high quality
investments with minimal credit risks.  The GNMA is a government agency within
the Department of Housing and Urban Development which is intended to help
finance government assisted housing programs.  The GNMA guarantees the timely
payment of principal and interest, and GNMA securities are backed by the full
faith and credit of the U.S. Government.  The FNMA guarantees the timely
payment of principal and interest, and FNMA securities are indirect
obligations of the U.S. Government.

Mortgage-backed securities typically are issued with stated principal amounts,
and the securities are backed by pools of mortgages that have loans with
interest rates that are within a range and have varying maturities.  The
underlying pool of mortgages, i.e., fixed rate or adjustable rate, as well as
the prepayment risk, are passed on to the certificate holder.  Accordingly,
the life of a mortgage-backed pass-through security approximates the life of
the underlying mortgages.  At September 30, 1999, $5.8 million of the
mortgage-backed securities were classified as available for sale and $.4
million were classified as held to maturity.

The following table presents the composition of the mortgage-backed securities
portfolio at each of the dates indicated.

                                               September 30,
                              ________________________________________________
                                   1999             1998             1997
                              ______________   ______________   ______________
                                      Market           Market           Market
    (Dollars in Thousands)     Cost   Value     Cost   Value     Cost   Value
                              ______  ______   ______  ______   ______  ______
Mortgage-backed securities:
Held to maturity:
  FHLMC.....................  $  311  $  319   $  437  $  452   $  588  $  619
  FNMA......................      75      75      412     416      705     711
                              ______  ______   ______  ______   ______  ______
    Total held to maturity..     386     394      849     868    1,293   1,330
                              ______  ______   ______  ______   ______  ______
Available for sale:
  FNMA......................     274     272      578     581       --      --
  GNMA......................   5,525   5,528    7,378   7,320    5,460   5,460
                              ______  ______   ______  ______   ______  ______
    Total available for sale   5,799   5,800    7,956   7,901    5,460   5,460
                              ______  ______   ______  ______   ______  ______
    Total Mortgage-backed
    securities..............  $6,185  $6,194   $8,805  $8,769   $6,753  $6,790
                              ======  ======   ======  ======   ======  ======


                                       15
<PAGE>
The following table sets forth the contractual maturities of the mortgage-
backed securities portfolio at September 30, 1999.

                               Amounts at September 30, 1999 Which Mature In
                              ________________________________________________
                               1 Year    1 to 5    5 to 10   Over 10
    (Dollars in Thousands)     or Less    Years     Years     Years     Total
                              ________  ________  ________  ________  ________
Mortgage-backed securities:
Held to maturity:
  FHLMC....................... $   --    $   --    $  311    $   --    $  311
  FNMA........................     75        --        --        --        75
                               ______    ______    ______    ______    ______
    Total held to maturity....     75        --       311        --       386
                               ______    ______    ______    ______    ______
Available for sale:
  FNMA........................     --        --        --       274       274
  GNMA........................     --        --        --     5,525     5,525
                               ______    ______    ______    ______    ______
    Total available for sale..     --        --        --     5,799     5,799
                               ______    ______    ______    ______    ______
    Total mortgage-backed
    securities................ $   75    $   --    $  311    $5,799    $6,185
                               ======    ======    ======    ======    ======


Mortgage-backed securities generally increase the quality of the Association's
assets by virtue of the insurance or guarantees that back them, are more
liquid than individual mortgage loans and may be used to collateralize
borrowings or other obligations of the Association.  At September 30, 1999,
$5.8 million of the Association's mortgage-backed securities were pledged to
secure obligations of the Association.

The actual maturity of a mortgage-backed security may be less than its stated
maturity due to prepayments of the underlying mortgages.  Prepayments that are
faster than anticipated may shorten the life of the security and adversely
affect its yield to maturity.  The yield is based upon the interest income and
the amortization of any premium or discount related to the mortgage-backed
security.  In accordance with generally accepted accounting principles,
premiums and discounts are amortized over the estimated lives of the loans,
which decrease and increase interest income, respectively.  The prepayment
assumptions used to determine the amortization period for premiums and
discounts can significantly affect the yield of the mortgage-backed security,
and these assumptions are reviewed periodically to reflect actual prepayments.
Although prepayments of underlying mortgages depend on many factors, including
the type of mortgages, the coupon rate, the age of mortgages, the geographical
location of the underlying real estate collateralizing the mortgages and
general levels of market interest rates, the difference between the interest
rates on the underlying mortgages and the prevailing mortgage interest rates
generally is the most significant determinant of the rate of prepayments.
During periods of falling mortgage interest rates, if the coupon rate of the
underlying mortgages exceeds the prevailing market interest rates offered for
mortgage loans, refinancing generally increases and accelerates the prepayment
of the underlying mortgages and the related security.  Under such
circumstances, the Association may be subject to reinvestment risk because to
the extent that the Association's mortgage-backed securities amortize or
prepay faster than anticipated, the Association may not be able to reinvest
the proceeds of such repayments and prepayments at a comparable rate.

                                       16
<PAGE>
Investment Securities
The investment policy, as established by the Board of Directors, is designed
primarily to provide and maintain liquidity and to generate a favorable return
on investments without incurring undue interest rate risk, credit risk, and
investment portfolio asset concentrations.  The investment policy is currently
implemented by the Chairman, President and Chief Financial Officer within the
parameters set by the Board of Directors.

The Company and the Association are authorized to invest in obligations issued
or fully guaranteed by the U.S. Government, certain federal agency
obligations, certain time deposits, negotiable certificates of deposit issued
by commercial banks and other insured financial institutions, investment grade
corporate debt securities and other specified investments.

Securities that management has the intent and positive ability to hold to
maturity are classified as held to maturity and are reported at amortized
cost.  Securities classified as available for sale are reported at fair value,
with unrealized gains and losses excluded from earnings and reported in a
separate component of equity.  At September 30, 1999, $26.3 million of the
investment securities were classified as available for sale and $1.3 million
were classified as held to maturity.

The following table sets forth the composition of the investment securities
portfolio at the dates indicated.

                                                September 30,
                             _________________________________________________
                                   1999             1998             1997
                             _______________  _______________  _______________
                                      Market           Market           Market
    (Dollars in Thousands)     Cost   Value     Cost   Value     Cost   Value
                             _______ _______  _______ _______  _______ _______
Investment securities:
Available for sale:
 U.S. Government securities..$25,928 $25,328  $17,106 $17,415  $13,184 $13,307
 Equity securities...........    396     329      396     335       --      --
                             _______ _______  _______ _______  _______ _______
  Total available for sale... 26,324  25,657   17,502  17,750   13,184  13,307
                             _______ _______  _______ _______  _______ _______
Held to maturity:
 Federal Home Loan Bank stock  1,252   1,252    1,185   1,185    1,116   1,116
                             _______ _______  _______ _______  _______ _______
  Total held to maturity.....  1,252   1,252    1,185   1,185    1,116   1,116
                             _______ _______  _______ _______  _______ _______
  Total investment securities$27,576 $26,909  $18,687 $18,935  $14,300 $14,423
                             ======= =======  ======= =======  ======= =======


                                       17
<PAGE>
The following table sets forth the amount of investment securities which
mature during each of the periods indicated.

                               Amounts at September 30, 1999 Which Mature In
                              _______________________________________________
                              1 Year     1 to 5   5 to 10   Over 10
    (Dollars in Thousands)    or Less     Years    Years     Years     Total
                              _______   _______   _______   _______   _______
Investment securities
Available for sale:
 U.S. Government securities.. $ 1,989   $19,519   $ 3,420   $ 1,000   $25,928
 Equity securities...........     396        --        --        --       396
                              _______   _______   _______   _______   _______
  Total available for sale...   2,385    19,519     3,420     1,000    26,324
                              _______   _______   _______   _______   _______
Held to maturity:
 Federal Home Loan Bank stock   1,252        --        --        --     1,252
                              _______   _______   _______   _______   _______
  Total held to maturity.....   1,252        --        --        --     1,252
                              _______   _______   _______   _______   _______
  Total investment securities $ 3,637   $19,519   $ 3,420   $ 1,000   $27,576
                              =======   =======   =======   =======   =======


Sources of Funds

General
Deposits are the primary source of the Association's funds for lending and
other investment purposes.  In addition to deposits, the Association derives
funds from loan principal repayments, prepayments and advances from the FHLB
of Dallas.  Loan repayments are a relatively stable source of funds, while
deposit inflows and outflows are significantly influenced by general interest
rates and money market conditions.  Borrowings may be used on a short-term
basis to compensate for reductions in the availability of funds from other
sources.  They may also be used on a longer term basis for general business
purposes.

Deposits
The Association's deposit products include a broad selection of deposit
instruments, including NOW accounts, money market accounts, regular savings
accounts and term certificate accounts.  Deposit account terms vary, with the
principal differences being the minimum balance required, the time periods the
funds must remain on deposit and the interest rate.

The Association considers its primary market area to be southwest Arkansas and
northeast Texas.  The Association utilizes traditional marketing methods to
attract new customers and savings deposits.  The Association does not
advertise for deposits outside of its primary market area or utilize the
services of deposit brokers, and management believes that an insignificant
number of deposit accounts were held by non-residents of Arkansas and Texas at
September 30, 1999.

The Association has been competitive in the types of accounts and in interest
rates it has offered on its deposit products but does not necessarily seek to
match the highest rates paid by competing institutions.  Although market
demand generally dictates which deposit maturities and rates will be accepted
by the public, the Association intends to continue to promote longer term
deposits to the extent possible and consistent with its asset and liability
management goals.

                                       18
<PAGE>
The following table sets forth, by type of deposit, the distribution of the
amount of deposits and the percentage of total deposits as of the dates
indicated.

                                               September 30,
                             ________________________________________________
                                  1999             1998             1997
                             ______________   ______________   ______________
    (Dollars in Thousands)    Amount    %      Amount    %      Amount    %
                             ________ _____   ________ _____   ________ _____
Certificates of deposit:
    2.01% to  4.00%......... $     68   0.0%  $    200    .1%  $    295    .2%
    4.01% to  6.00%.........  119,458  77.6    118,730  78.2    109,606  76.6
    6.01% to  8.00%.........   11,131   7.2     11,996   7.9     13,923   9.7
    8.01% and over..........        5   0.0          5   0.0          4   0.0
                             ________ _____   ________ _____   ________ _____
 Total certificate accounts   130,662  84.8    130,931  86.2    123,828  86.5
                             ________ _____   ________ _____   ________ _____
Passbook and statement
 savings accounts...........    6,833   4.5      6,272   4.1      5,257   3.7
Money market accounts.......    7,246   4.7      7,981   5.3      7,500   5.2
NOW accounts................    5,889   3.8      5,371   3.5      5,262   3.7
Noninterest bearing deposits    3,362   2.2      1,400    .9      1,360    .9
                             ________ _____   ________ _____   ________ _____
 Total deposits............. $153,992 100.0%  $151,955 100.0%  $143,207 100.0%
                             ======== =====   ======== =====   ======== =====




The following table presents, by type of deposit, the average balance and the
average rate paid for the periods indicated.

                                         Year Ended September 30,
                             ________________________________________________
                                  1999             1998             1997
                             ______________   ______________   ______________
                                 Average          Average          Average
    (Dollars in Thousands)    Balance  Rate    Balance  Rate    Balance  Rate
                             ________ _____   ________ _____   ________ _____

Certificates of deposit..... $130,321  5.28%  $126,634  5.48%  $117,718  5.42%
Passbook and statement
 savings accounts...........    6,703  3.07      5,713  3.30      5,417  3.26
Money market and
 NOW accounts...............   14,457  2.34     14,664  2.81     14,044  2.72
Noninterest bearing accounts    1,665    --      1,359    --      1,200    --
                             ________  ____   ________  ____   ________  ____
  Total deposits............ $153,146  4.90%  $148,370  5.08%  $138,379  5.01%
                             ========  ====   ========  ====   ========  ====


                                       19
<PAGE>
The following table sets forth the net deposit flows during the periods
indicated.

                                                   Year Ended September 30,
                                                _____________________________
           (Dollars in Thousands)                 1999       1998       1997
                                                _______    _______    _______

Increase(decrease) before interest credited.... $(3,009)   $ 3,610    $ 5,504
Interest credited..............................   5,046      5,138      4,632
                                                _______    _______    _______
 Net increase(decrease) in deposits............ $ 2,037    $ 8,748    $10,136
                                                =======    =======    =======



The following table presents, by various interest rate categories, the amount
of certificates of deposit at September 30, 1999 and the amounts which mature
during the periods indicated.

                                             Amounts at September 30, 1999
                            September 30,           Maturing Within
                            _____________ ___________________________________
                                                                       After
   (Dollars in Thousands)        1999      1 Year   2 Years  3 Years  3 Years
                            _____________ ________ ________ ________ ________
Certificates of deposit:
    2.01% to 4.00%.........    $     68   $     68 $     -- $     -- $     --
    4.01% to 6.00%.........     119,458     94,989   13,216    5,970    5,283
    6.01% to 8.00%.........      11,131      9,284    1,847       --       --
    8.01% and over.........           5         --       --       --        5
                               ________   ________ ________ ________ ________
 Total certificate accounts    $130,662   $104,341 $ 15,063 $  5,970 $  5,288
                               ========   ======== ======== ======== ========



The following table sets forth maturities of certificates of deposit of
$100,000 or more at September 30, 1999 by time remaining to maturity.

                       (Dollars in Thousands)             Amount
                                                         _______

                Three months or less.................... $ 3,622
                Three months through six months.........   5,686
                Six months through 12 months............  11,231
                Over 12 months..........................   4,346
                                                         _______
                 Total.................................. $24,885
                                                         =======


Borrowed Funds
The Association may obtain advances from the FHLB of Dallas upon the security
of the common stock it owns in that bank and certain of its residential
mortgage loans and securities held to maturity, provided certain standards
related to creditworthiness have been met.  Such advances are made pursuant to
several credit programs, each of which has its own interest rate and range of
maturities.  Such advances are generally available to meet seasonal and other
withdrawals of deposit accounts and to permit increased lending.  Recently,
the Association has utilized such advances as a supplemental source of funds
for the Association's investment and lending activities.

                                       20
<PAGE>
The following table presents certain information regarding borrowed funds for
the periods indicated.

                                                  Year Ended September 30,
                                               ______________________________
   (Dollars in Thousands)                        1999       1998       1997
                                               ________   ________   ________
FHLB advances:
  Average balance outstanding................. $12,222    $ 6,423    $   706
  Maximum amount outstanding at any
    month-end during the period...............  17,500      7,200      4,967
  Balance outstanding at end of period........  17,500      6,600      4,967
  Weighted average interest rate
    during the period.........................    4.36%      5.52%      5.53%
  Weighted average interest rate
    at the end of the period..................    4.55%      4.59%      5.54%

Repurchase agreements:
  Average balance outstanding................. $    --    $    --    $    82
  Maximum amount outstanding at any
    month-end during the period...............      --         --         --
  Balance outstanding at end of period........      --         --         --
  Weighted average interest rate
    during the period.........................      --         --       5.58%
  Weighted average interest rate
    at the end of the period..................      --         --         --

Other borrowed money:
  Average balance outstanding................. $    --    $    13    $    39
  Maximum amount outstanding at any
    month-end during the period...............      --         22         43
  Balance outstanding at end of period........      --         --         22
  Weighted average interest rate
    during the period.........................      --       6.50%      6.61%
  Weighted average interest rate
    at the end of the period..................      --         --       6.50%

Total borrowings:
  Average balance outstanding................. $12,222    $ 6,436    $   827
  Maximum amount outstanding at any
    month-end during the period...............  17,500      7,222      4,989
  Balance outstanding at end of period........  17,500      6,600      4,989
  Weighted average interest rate
    during the period.........................    4.36%      5.63%      5.72%
  Weighted average interest rate
    at the end of the period..................    4.55%      4.59%      5.61%


Employees

The Company and the Association had 40 full-time employees and two part-time
employees at September 30, 1999.  None of these employees is represented by a
collective bargaining agent, and the Company believes that it enjoys good
relations with its personnel.


                                       21
<PAGE>
Subsidiaries

As of September 30, 1999, the Company had no subsidiaries other than First
Federal, and First Federal had no subsidiaries.


Competition

The Association faces strong competition both in attracting deposits and
making real estate loans.  Its most direct competition for deposits has
historically come from other savings associations, credit unions and
commercial banks, including many large financial institutions which have
greater financial and marketing resources available to them.  In addition,
during times of high interest rates, the Association has faced additional
significant competition for investors' funds from short-term money market
securities, mutual funds and other corporate and government securities.  The
ability of the Association to attract and retain savings deposits depends on
its ability to generally provide a rate of return, liquidity and risk
comparable to that offered by competing investment opportunities.

The Association experiences strong competition for real estate loans
principally from commercial banks and mortgage companies.  The Association
competes for loans principally through the interest rates and loan fees it
charges and the efficiency and quality of services it provides borrowers.
Competition may increase as a result of the continuing reduction of
restrictions on the interstate operations of financial institutions.


Regulation  -  The Company

General
The Company, as a registered savings and loan holding company within the
meaning of the Home Owners' Loan Act ("HOLA"), is subject to OTS regulations,
examinations, supervision and reporting requirements.  As a subsidiary of a
savings and loan holding company, First Federal is subject to certain
restrictions in its dealings with the Company and affiliates thereof.

Activities Restrictions
There are generally no restrictions on the activities of a savings and loan
holding company which holds only one subsidiary savings institution.  However,
if the Director of the OTS determines that there is reasonable cause to
believe that the continuation by a savings and loan holding company of an
activity constitutes a serious risk to the financial safety, soundness or
stability of its subsidiary savings institution, the Director may impose such
restrictions as deemed necessary to address such risk, including limiting (i)
payment of dividends by the savings institution; (ii) transactions between the
savings institution and its affiliates; and (iii) any activities of the
savings institution that might create a serious risk that the liabilities of
the holding company and its affiliates may be imposed on the savings
institution.  Notwithstanding the above rules as to permissible business
activities of unitary savings and loan holding companies, if the savings
institution subsidiary of such a holding company fails to meet the QTL test,
as discussed under "The Association - Qualified Thrift Lender Test", then such
unitary holding company becomes subject to the activities restrictions
applicable to multiple savings and loan holding companies and, unless the
savings institution requalifies as a QTL within one year thereafter, must
register as, and become subject to the restrictions applicable to, a bank
holding company.

                                       22
<PAGE>
If the Company were to acquire control of another savings institution, other
than through merger or other business combination with First Federal, the
Company would thereupon become a multiple savings and loan holding company.
Except where such acquisition is pursuant to the authority to approve
emergency thrift acquisitions and where each subsidiary savings institution
meets the QTL test, as set forth below, the activities of the Company and any
of its subsidiaries (other than First Federal or other subsidiary savings
institutions) would thereafter be subject to further restrictions.  Among
other things, no multiple savings and loan holding company or subsidiary
thereof which is not a savings institution may commence or continue for a
limited period of time after becoming a multiple savings and loan holding
company or subsidiary thereof any business activity, upon prior notice to, and
no objection by the OTS, other than: (i) furnishing or performing management
services for a subsidiary savings institution; (ii) conducting an insurance
agency or escrow business; (iii) holding, managing, or liquidating assets
owned by or acquired from a subsidiary savings institution; (iv) holding or
managing properties used or occupied by a subsidiary savings institution; (v)
acting as trustee under deeds of trust; (vi) those activities authorized by
regulation as of March 5, 1987, to be engaged in by multiple savings and loan
holding companies; or (vii) unless the Director of the OTS by regulation
prohibits or limits such activities for savings and loan holding companies,
those activities authorized by the FRB as permissible for bank holding
companies.  Those activities described in (vii) above also must be approved by
the Director of the OTS prior to being engaged in by a multiple savings and
loan holding company.

Limitations on Transactions with Affiliates
Transactions between savings institutions and any affiliate are governed by
Sections 23A and 23B of the Federal Reserve Act.  An affiliate of a savings
institution is any company or entity which controls, is controlled by or is
under common control with the savings institution.  In a holding company
context, the parent holding company of a savings institution (such as the
Company) and any companies which are controlled by such parent holding company
are affiliates of the savings institution.  Generally, Sections 23A and 23B
(i) limit the extent to which the savings institution or its subsidiaries may
engage in "covered transactions" with any one affiliate to an amount equal to
10% of such institution's capital stock and surplus, and contain an aggregate
limit on all such transactions with all affiliates to an amount equal to 20%
of such capital stock and surplus and (ii) require that all such transactions
be on terms substantially the same, or at least as favorable, to the
institution or subsidiary as those provided to a non-affiliate.  The term
"covered transaction" includes the making of loans, purchase of assets,
issuance of a guarantee and other similar transactions.  In addition to the
restrictions imposed by Sections 23A and 23B, no savings institution may (i)
loan or otherwise extend credit to an affiliate, except for any affiliate
which engages only in activities which are permissible for bank holding
companies, or (ii) purchase or invest in any stocks, bonds, debentures, notes
or similar obligations of any affiliate, except for affiliates which are
subsidiaries of the savings institution.

                                       23
<PAGE>
In addition, Sections 22(h) and (g) of the Federal Reserve Act place
restrictions on loans to executive officers, directors and principal
stockholders.  Under Section 22(h), loans to a director, an executive officer
and to a greater than 10% stockholder of a savings institution, and certain
affiliated interests of either, may not exceed, together with all other
outstanding loans to such person and affiliated interests, the savings
institution's loans to one borrower limit (generally equal to 15% of the
institution's unimpaired capital and surplus).  Section 22(h) also requires
that loans to directors, executive officers and principal stockholders be made
on terms substantially the same as offered in comparable transactions to other
persons and also requires prior board approval for certain loans.  In
addition, the aggregate amount of extensions of credit by a savings
institution to all insiders cannot exceed the institution's unimpaired capital
and surplus.  Furthermore, Section 22(g) places additional restrictions on
loans to executive officers.  At September 30, 1999, First Federal was in
compliance with the above restrictions.

Restrictions on Acquisitions
Except under limited circumstances, savings and loan holding companies are
prohibited from acquiring, without prior approval of the Director of the OTS,
(i) control of any other savings institution or savings and loan holding
company or substantially all the assets thereof or (ii) more than 5% of the
voting shares of a savings institution or holding company thereof which is not
a subsidiary.  Except with the prior approval of the Director of the OTS, no
director or officer of a savings and loan holding company or person owning or
controlling by proxy or otherwise more than 25% of such company's stock, may
acquire control of any savings institution, other than a subsidiary savings
institution, or of any other savings and loan holding company.

The Director of the OTS may only approve acquisitions resulting in the
formation of a multiple savings and loan holding company which controls
savings institutions in more than one state if (i) the multiple savings and
loan holding company involved controls a savings institution which operated a
home or branch office located in the state of the institution to be acquired
as of March 5, 1987; (ii) the acquiror is authorized to acquire control of the
savings institution pursuant to the emergency acquisition provisions of the
Federal Deposit Insurance Act ("FDIA"); or (iii) the statutes of the state in
which the institution to be acquired is located specifically permit
institutions to be acquired by the state-chartered institutions or savings and
loan holding companies located in the state where the acquiring entity is
located (or by a holding company that controls such state-chartered savings
institutions).

The Financial Institutions Reform, Recovery, and Enforcement Act of 1989
("FIRREA") amended provisions of the Bank Holding Company Act of 1956 to
specifically authorize the FRB to approve an application by a bank holding
company to acquire control of a savings institution.  FIRREA also authorized a
bank holding company that controls a savings institution to merge or
consolidate the assets and liabilities of the savings institution with, or
transfer assets and liabilities to, any subsidiary bank which is a member of
the Bank Insurance Fund ("BIF") with the approval of the appropriate federal
banking agency and the FRB.  As a result of these provisions, there have been
a number of acquisitions of savings institutions by bank holding companies in
recent years.

                                       24
<PAGE>
Regulation  -  The Association

General
The OTS has extensive authority over the operations of federally chartered
savings institutions.  As part of this authority, savings institutions are
required to file periodic reports with the OTS and are subject to periodic
examinations by the OTS and the FDIC.  The investment and lending authority of
savings institutions are prescribed by federal laws and regulations, and such
institutions are prohibited from engaging in any activities not permitted by
such laws and regulations.  Those laws and regulations generally are
applicable to all federally chartered savings institutions and may also apply
to state-chartered savings institutions.  Such regulation and supervision is
primarily intended for the protection of depositors.

The OTS' enforcement authority over all savings institutions and their holding
companies was substantially enhanced by FIRREA.  This enforcement authority
includes, among other things, the ability to assess civil money penalties, to
issue cease and desist or removal orders and to initiate injunctive actions.
In general, these enforcement actions may be initiated for violations of laws
and regulations and unsafe or unsound practices.  Other actions or inactions
may provide the basis for enforcement action, including misleading or untimely
reports filed with the OTS.  FIRREA significantly increased the amount of and
grounds for civil money penalties.

On December 19, 1991, the Federal Deposit Insurance Corporation Improvement
Act of 1991 ("FDICIA") was enacted into law.  The FDICIA provides for, among
other things, the recapitalization of the BIF, the authorization of the FDIC
to make emergency special assessments under certain circumstances against BIF
members and members of the Savings Association Insurance Fund ("SAIF"), the
establishment of risk-based deposit insurance premiums, and improved
examinations and reporting requirements.  The FDICIA also provides for
enhanced federal supervision of depository institutions based on, among other
things, an institution's capital level.

Insurance of Accounts
The deposits of First Federal are insured to the maximum extent permitted by
the SAIF, which is administered by the FDIC, and  are backed by the full faith
and credit of the U.S. Government.  As insurer, the FDIC is authorized to
conduct examinations of, and to require reporting by, FDIC-insured
institutions.  It also may prohibit any FDIC-insured institution from engaging
in any activity the FDIC determines by regulation or order to pose a serious
threat to the FDIC.  The FDIC also has the authority to initiate enforcement
actions against savings institutions, after giving the OTS an opportunity to
take such action.

On September 30, 1996, the Omnibus Appropriations Act was signed into law.
The legislation authorized a one-time charge on SAIF insured institutions in
the amount of .657 dollars for every one hundred dollars of assessable
deposits.  Additional provisions of the Act include new BIF and SAIF premiums
for repayment of the Financing Corporation ("FICO") bonds plus any regular
insurance assessment, currently nothing for the lowest risk category
institutions.  Until full pro-rata FICO sharing is in effect, the FICO
premiums for BIF and SAIF were set at 1.3 and 6.4 basis points, respectively,
beginning January 1, 1997.  Full pro-rata FICO sharing was to begin no later
than January 1, 2000.

                                       25
<PAGE>
Under the current risk classification system, institutions are assigned to one
of three capital groups which are based solely on the level of an
institution's capital - "well capitalized", "adequately capitalized" and
"undercapitalized" - which are defined in the same manner as the regulations
establishing the prompt corrective action system under Section 38 of the FDIA,
as discussed below.  These three groups are then divided into three subgroups
which reflect varying levels of supervisory concern, from those which are
considered to be healthy to those which are considered to be of substantial
supervisory concern.  The matrix so created results in nine assessment risk
classifications, with rates ranging from zero basis points for well
capitalized, healthy institutions to 27 basis points for under capitalized
institutions with substantial supervisory concerns.

The FDIC may terminate the deposit insurance of any insured depository
institution, including First Federal, if it determines after a hearing that
the institution has engaged or is engaging in unsafe or unsound practices, is
in an unsafe or unsound condition to continue operations, or has violated any
applicable law, regulation, order or any condition imposed by an agreement
with the FDIC.  It also may suspend deposit insurance temporarily during the
hearing process for the permanent termination of insurance, if the institution
has no tangible capital.  If insurance of accounts is terminated, the accounts
at the institution at the time of the termination, less subsequent
withdrawals, continue to be insured for a period of six months to two years,
as determined by the FDIC.  Management is aware of no existing circumstances
which would result in termination of the Association's deposit insurance.

Regulatory Capital Requirements
Federally insured savings institutions are required to maintain certain levels
of regulatory capital.  OTS-regulated savings associations must comply with
two overlapping sets of regulatory capital standards (1) capital adequacy and
minimum standards pursuant to FIRREA, and (2) various capital measures
pursuant to FDICIA "Prompt Corrective Action".

Pursuant to FIRREA, savings institutions are required to satisfy three
different capital requirements.  Under these standards, savings institutions
must maintain "tangible" capital equal to at least 1.5% of adjusted total
assets, "core" capital equal to at least 3.0% of adjusted total assets and
"total" capital (a combination of core and "supplementary" capital) equal to
at least 8.0% of "risk-weighted" assets.  For purposes of the regulation, core
capital generally consists of common stockholders' equity (including retained
earnings), noncumulative perpetual preferred stock and related surplus,
minority interests in the equity accounts of fully consolidated subsidiaries,
certain nonwithdrawable accounts and pledged deposits and "qualifying
supervisory goodwill."  Tangible capital is given the same definition as core
capital but does not include qualifying supervisory goodwill and is reduced by
the amount of all the savings institution's intangible assets, with only a
limited exception for purchased mortgage servicing rights.  Both core and
tangible capital are further reduced by an amount equal to a savings
institution's debt and equity investments in subsidiaries engaged in
activities not permissible to national banks (other than subsidiaries engaged
in activities undertaken as agent for customers or in mortgage banking
activities and subsidiary depository institutions or their holding companies).
At September 30, 1999, the Association had no goodwill or other intangible
assets and had no subsidiaries engaged in impermissible activities.

                                       26
<PAGE>
In determining compliance with the risk-based capital requirement, a savings
institution is allowed to include both core capital and supplementary capital
in its total capital, provided that the amount of supplementary capital
included does not exceed the savings institution's core capital.
Supplementary capital generally consists of hybrid capital instruments;
perpetual preferred stock which is not eligible to be included as core
capital; subordinated debt and intermediate-term preferred stock; and general
allowances for loan losses up to a maximum of 1.25% of risk-weighted assets.
In determining the required amount of risk-based capital, total assets,
including certain off-balance sheet items, are multiplied by a risk weight
based on the risks inherent in the type of assets.  The risk weights assigned
by the OTS for principal categories of assets are (i) 0% for cash and
securities issued by the U.S. Government or unconditionally backed by the full
faith and credit of the U.S. Government; (ii) 20% for securities (other than
equity securities) issued by U.S. Government-sponsored agencies and mortgage-
backed securities issued by, or fully guaranteed as to principal and interest
by, the FNMA or the FHLMC, except for those classes with residual
characteristics or stripped mortgage-related securities; (iii) 50% for
prudently underwritten permanent one-to-four family first lien mortgage loans
not more than 90 days delinquent and having a loan-to-value ratio of not more
than 80% at origination unless insured to such ratio by an insurer approved by
the FNMA or the FHLMC, qualifying residential bridge loans made directly for
the construction of one-to four-family residences and qualifying multi-family
residential loans; and (iv) 100% for all other loans and investments,
including consumer loans, commercial loans, and one-to-four family residential
real estate loans more than 90 days delinquent, and for repossessed assets.

At September 30, 1999, pursuant to FIRREA, First Federal exceeded all of its
regulatory capital requirements with a tangible capital ratio of 13.2%, a core
capital ratio of 13.2% and a risk-based capital ratio of 22.5%.

Pursuant to FDICIA "Prompt Corrective Action", each federal banking agency is
required to implement a system of prompt corrective action for institutions
which it regulates.  The federal banking agencies, including the OTS, have
adopted substantially similar regulations, which became effective December 19,
1992.  Under the regulations, an institution shall be deemed to be (i) "well
capitalized" if it has total risk-based capital of 10.0% or more, has a Tier I
risk-based capital ratio of 6.0% or more, has a Tier I leverage capital ratio
of 5.0% or more and is not subject to any order or final capital directive to
meet and maintain a specific capital level for any capital measure, (ii)
"adequately capitalized" if it has a total risk-based capital ratio of 8.0% or
more, a Tier I risk-based capital ratio of 4.0% or more and a Tier I leverage
capital ratio of 4.0% or more (3.0% under certain circumstances) and does not
meet the definition of "well capitalized", (iii) "undercapitalized" if it has
a total risk-based capital ratio that is less than 8.0%, a Tier I risk-based
capital ratio that is less than 4.0% or a Tier I leverage capital ratio that
is less than 4.0% (3.0% under certain circumstances), (iv) "significantly
undercapitalized" if it has a total risk-based capital ratio that is less than
6.0%, a Tier I risk-based capital ratio that is less than 3.0% or a Tier I
leverage capital ratio that is less than 3.0%, and (v) "critically
undercapitalized" if it has a ratio of tangible equity to total assets that is
equal to or less than 2.0%.  The FDIA and the regulations promulgated
thereunder also specify circumstances under which a federal banking agency may
reclassify a well capitalized institution as adequately capitalized and may
require an adequately capitalized institution or an undercapitalized
institution to comply with supervisory actions as if it were in the next lower
category (except that the FDIC may not reclassify a significantly
undercapitalized institution as critically undercapitalized).

At September 30, 1999, pursuant to FDICIA, the Association was in the "well
capitalized" category with a total risk-based ratio of 22.5%, a Tier 1 risk-
based ratio of 22.0% and a Tier 1 leverage ratio of 13.2%.

                                       27
<PAGE>
The following table sets forth First Federal's compliance with each of the
above-described capital requirements at September 30, 1999 and 1998.

                                                  September 30, 1999
                                        ______________________________________
                                          Tier 1        Tier 1         Total
                                         Leverage     Risk-based    Risk-based
         (Dollars in Thousands)           Capital       Capital       Capital
                                        __________    __________    __________
GAAP capital............................ $ 26,191      $ 26,191      $ 26,191
Adjustments to capital:
   Non-allowable assets.................       --            --          (304)
   Unrealized loss on securities........      395           395           395
   Allowable allowance for loan losses..       --            --           947
                                         ________      ________      ________
Regulatory capital...................... $ 26,586      $ 26,586      $ 27,229
                                         ========      ========      ========

Total adjusted assets................... $201,435      $120,875      $120,875
                                         ========      ========      ========

Regulatory capital ratio................    13.20%        21.99%        22.53%
                                            =====         =====         =====
Ratios for:
   Adequately capitalized requirement...     4.00%         4.00%         8.00%
   Well capitalized requirement.........     5.00%         6.00%        10.00%


                                                  September 30, 1998
                                        ______________________________________
                                          Tier 1        Tier 1         Total
                                         Leverage     Risk-based    Risk-based
         (Dollars in Thousands)           Capital       Capital       Capital
                                        __________    __________    __________
GAAP capital............................ $ 27,158      $ 27,158      $ 27,158
Adjustments to capital:
   Non-allowable assets.................       --            --          (319)
   Unrealized gain on securities........     (167)         (167)         (167)
   Allowable allowance for loan losses..       --            --           955
                                         ________      ________      ________
Regulatory capital...................... $ 26,991      $ 26,991      $ 27,627
                                         ========      ========      ========

Total adjusted assets................... $188,847      $114,840      $114,840
                                         ========      ========      ========

Regulatory capital ratio................    14.29%        23.50%        24.06%
                                            =====         =====         =====
Ratios for:
   Adequately capitalized requirement...     4.00%         4.00%         8.00%
   Well capitalized requirement.........     5.00%         6.00%        10.00%


                                       28
<PAGE>
Liquidity Requirements
All savings institutions are required to maintain an average daily balance of
liquid assets equal to a certain percentage of the sum of its average daily
balance of net withdrawable deposit accounts and borrowings payable in one
year or less.  The liquidity requirement may vary from time to time (between
4% and 10%) depending upon economic conditions and savings flows of all
savings institutions.   At the present time, the required minimum liquid asset
ratio is 4%.  At September 30, 1999, First Federal's liquidity ratio was
19.7%.

Capital Distributions
OTS regulations govern capital distributions by savings institutions.
Generally, regulations create a safe harbor for specified levels of capital
distributions from institutions meeting certain regulatory requirements.
Savings institutions that do not qualify for the safe harbor are required to
obtain prior OTS approval before making any capital distributions.

In January 1999, the OTS issued regulations containing regulatory requirements
pertaining to capital distributions with an effective date of April 1, 1999.
Specific regulatory criteria determine whether an association must make
application and receive prior approval or give notice of a proposed capital
distribution.  Previously, all thrifts had to give OTS notice or apply to the
agency to make a distribution.  The new rule updates and streamlines OTS'
capital distribution rule and makes it more consistent with those of other
federal banking regulators.  The agency's action reflects the solid capital
built up by the thrift industry since the previous capital distribution
regulation was adopted in 1990.  Well run, healthy institutions that satisfy
certain criteria will no longer have to notify their federal regulator before
paying cash dividends.  Institutions that are not subsidiaries of a savings
and loan holding company can qualify for a capital distribution without a
notice or application to OTS, if they meet certain conditions, including
retaining their well capitalized designation following the distribution and
having CAMELS and compliance ratings of 1 or 2.  Other institutions either
have to notify OTS or obtain the agency's approval, depending on the condition
of the institution and the amount and nature of the capital distribution, but
they may now file a schedule of proposed capital distributions for a year at a
time, rather than filing separate notices.

A capital distribution is defined by regulation as: (a) a distribution of cash
or other property to a savings association's owners, made on account of their
ownership, but excludes: (1) any dividend consisting only of association
shares or rights to purchase association shares; or (2) if the association is
a mutual savings association, any payment that it is required to make under
the terms of a deposit instrument and any other amount paid on deposits that
the OTS determines is not a capital distribution; (b) an association's payment
to repurchase, redeem, retire or otherwise acquire any of its shares or other
ownership interests, any payment to repurchase, redeem, or otherwise acquire
debt instruments included in total capital, and any extension of credit to
finance an affiliate's acquisition of those shares or interests; (c) any
direct or indirect payment of cash or other property to owners or affiliates
made in connection with a corporate restructuring, including a payment of cash
or property to shareholders of another association or to shareholders of its
holding company to acquire ownership in that association, other than by a
distribution of shares; (d) any other distribution charged against the
association's capital accounts if the association would not be well
capitalized following the distribution; and (e) any transaction that the OTS
or FDIC determines, by order or regulation, to be in substance a distribution
of capital.

                                       29
<PAGE>
The regulations contain specific criteria which determine whether an
association must make application for approval of a proposed capital
distribution or give notice at least 30 days prior to a proposed distribution.
The determining regulatory criteria are: (1) the institution is eligible for
expedited treatment under OTS' Application Processing Regulation, in that it:
(i) has a CAMELS rating of 1 or 2; (ii) has a CRA rating of satisfactory or
better; (iii) has a compliance rating of 1 or 2; (iv) meets all capital
requirements before and after the capital distribution; and (v) is not
considered a problem or troubled institution by the OTS; (2) the total amount
of the distribution plus all previous capital distributions for the calendar
year does not exceed net income for that year to date plus retained net income
for the preceding two years; (3) the institution will be at least adequately
capitalized following the capital distribution; (4) the distribution does not
violate any statute, regulation or agreement; (5) the distribution does not
involve the redemption or retirement of any part of a savings association's
common or preferred stock, or debt instruments such as notes or debentures
included in capital; and (6) the institution is not a subsidiary of a savings
and loan holding company.

An association must make application to the OTS and receive prior approval for
a proposed capital distribution if criteria (1) through (4) are not met.  If
an association is not required to file an application, it must file a notice
with the OTS if criteria (5) and (6) are not met, or if criteria (5) and (6)
are met but the association will not be well capitalized following the
distribution.  If all six criteria are met and an association will be well
capitalized following the distribution, it need not make application nor give
prior notice to the OTS for capital distributions.  An application or notice
to the OTS may include proposed distributions over a specified period not to
exceed twelve months, and must be filed at least 30 days before the proposed
declaration of dividend or approval of the proposed capital distribution by
the association's board of directors.

Community Reinvestment
Under the Community Reinvestment Act of 1977, as amended ("CRA"), as
implemented by OTS regulations, a savings institution has a continuing and
affirmative obligation consistent with its safe and sound operation to help
meet the credit needs of its entire community, including low and moderate
income neighborhoods.  The CRA does not establish specific lending
requirements or programs for financial institutions nor does it limit an
institution's discretion to develop the types of products and services that it
believes are best suited to its particular community, consistent with the CRA.
The CRA requires the OTS, in connection with its examination of a savings
institution, to assess the institution's record of meeting the credit needs of
its community and to take such record into account in its evaluation of
certain applications by such institution.  FIRREA amended the CRA to require
public disclosure of an institution's CRA rating and require the OTS to
provide a written evaluation of an institution's CRA performance utilizing a
rating system which identifies four levels of performance that may describe an
institution's record of meeting community needs: "outstanding",
"satisfactory", "needs to improve" and "substantial noncompliance".  The CRA
also requires all institutions to make public disclosure of their CRA ratings.

Qualified Thrift Lender Test
All savings institutions are required to meet a QTL test set forth in Section
10(m) of the HOLA and regulations of the OTS thereunder to avoid certain
restrictions on their operations.  A savings institution that does not meet
the QTL test set forth in the HOLA and implementing regulations must either
convert to a bank charter or comply with the following restrictions on its
operations: (i) the institution may not engage in any new activity or make any
new investment, directly or indirectly, unless such activity or investment is
permissible for a national bank; (ii) the branching powers of the institution
shall be restricted to those of a national bank; (iii) the institution shall
not be eligible to obtain any advances from its FHLB; and (iv) payment of
dividends by the institution shall be subject to the rules regarding payment
of dividends by a national bank.  Upon the expiration of three years from the
date the savings institution ceases to be a QTL, it must cease any activity
and not retain any investment not permissible for a national bank and
immediately repay any outstanding FHLB advances (subject to safety and
soundness considerations).

                                       30
<PAGE>
Currently, the QTL test requires that 65% of an institution's "portfolio
assets" (as defined) consist of certain housing and consumer related assets on
a monthly average basis in nine out of every 12 months.  Assets that qualify
without limit for inclusion as part of the 65% requirement are loans made to
purchase, refinance, construct, improve or repair domestic residential housing
and manufactured housing; home equity loans; mortgage-backed securities (where
the mortgages are secured by domestic residential housing or manufactured
housing); stock issued by the FHLB of Dallas; and direct or indirect
obligations of the FDIC.  In addition, the following assets, among others, may
be included in meeting the test subject to an overall limit of 20% of the
savings institution's portfolio assets: 50% of residential mortgage loans
originated and sold within 90 days of origination; 100% of consumer and
educational loans (limited to 10% of total portfolio assets); and stock issued
by the FHLMC or the FNMA.  Portfolio assets consist of total assets minus the
sum of: (i) goodwill and other intangible assets; (ii) property used by the
savings institution to conduct its business; and (iii) liquid assets up to 20%
of the institution's total assets.  At September 30, 1999, the qualified
thrift investments of First Federal were approximately 88% of its portfolio
assets.

Branching by Federal Savings Institutions
OTS policy permits interstate branching to the full extent permitted by
statute (which is essentially unlimited).  Generally, federal law prohibits
federal savings institutions from establishing, retaining or operating a
branch outside the state in which the federal institution has its home office
unless the institution meets the IRS domestic building and loan test
(generally, 60% of a thrift's assets must be housing-related) ("IRS Test").
The IRS Test requirement does not apply if, among other things, the law of the
state where the branch would be located would permit the branch to be
established if the federal savings institution were chartered by the state in
which its home office is located.  Furthermore, the OTS will evaluate a
branching applicant's regulatory capital and record of compliance with the
Community Reinvestment Act of 1977.  An unsatisfactory CRA record may be the
basis for denial of a branching application.

Accounting Requirements
FIRREA requires the OTS to establish accounting standards to be applicable to
all savings institutions for purposes of complying with regulations, except to
the extent otherwise specified in the capital standards.  Such standards must
incorporate GAAP to the same degree as is prescribed by the federal banking
agencies for banks or may be more stringent than such requirements.

The accounting principles for depository institutions are currently undergoing
review to determine whether the historical cost model or market-based measure
of valuation is the appropriate measure for reporting the assets of such
institutions in their financial statements.  Such proposal is controversial
because any change in applicable accounting principles which requires
depository institutions to carry mortgage-backed securities and mortgage loans
at fair market value could result in substantial losses to such institutions
and increased volatility in their liquidity and operations.  Currently, it
cannot be predicted whether there may be any changes in the accounting
principles for depository institutions in this regard beyond those imposed by
SFAS No. 115 or when any such changes might become effective.

                                       31
<PAGE>
Federal Home Loan Bank System
First Federal is a member of the FHLB of Dallas, which is one of 12 regional
FHLBs that administers the home financing credit function of savings
institutions.  Each FHLB serves as a reserve or central bank for its members
within its assigned region.  It is funded primarily from proceeds derived from
the sale of consolidated obligations of the FHLB System.  It makes loans to
members (i.e., advances) in accordance with policies and procedures
established by the Board of Directors of the FHLB.  At September 30, 1999, the
Association had $17.5 million in advances from the FHLB of Dallas.

As a member, First Federal is required to purchase and maintain stock in the
FHLB of Dallas in an amount equal to at least 1% of its aggregate unpaid
residential mortgage loans, home purchase contracts or similar obligations at
the beginning of each year.  At September 30, 1999, First Federal had $1.3
million in FHLB stock, which was in compliance with this requirement.

As a result of FIRREA, the FHLBs are required to provide funds for the
resolution of troubled savings institutions and to contribute to affordable
housing programs through direct loans or interest subsidies on advances
targeted for community investment and low and moderate income housing
projects.

Federal Reserve System
The FRB requires all depository institutions to maintain reserves against
their transaction accounts (primarily NOW and Super NOW checking accounts) and
non-personal time deposits.  As of September 30, 1999, no reserves were
required to be maintained on the first $4.9 million of transaction accounts,
reserves of 3% were required to be maintained against the next $41.6 million
of net transaction accounts (with such dollar amounts subject to adjustment by
the FRB), and a reserve of 10% against all remaining net transaction accounts.
Because required reserves must be maintained in the form of vault cash or a
noninterest-bearing account at a Federal Reserve Bank, the effect of this
reserve requirement is to reduce an institution's earning assets.


Taxation  -  Federal

General
The Company and First Federal are subject to the generally applicable
corporate tax provisions of the Code, and First Federal is subject to certain
additional provisions of the Code which apply to thrift and other types of
financial institutions.  The following discussion of federal taxation is
intended only to summarize certain pertinent federal income tax matters and is
not a comprehensive discussion of the tax rules applicable to the Company and
First Federal.

Tax Year
The Company and the Association file consolidated federal income tax returns
on the basis of a fiscal year ending on September 30.

                                       32
<PAGE>
Bad Debt Reserves
Savings institutions, such as First Federal, which meet certain definitional
tests primarily relating to their assets and the nature of their businesses,
are permitted to establish a reserve for bad debts and to make annual
additions to the reserve.  These additions may, within specified formula
limits, be deducted in arriving at the institution's taxable income.  For
purposes of computing the deductible addition to its bad debt reserve, the
institution's loans are separated into "qualifying real property loans" (i.e.,
generally those loans secured by certain interests in real property) and all
other loans ("non-qualifying loans").  The deduction with respect to non-
qualifying loans must be computed under the experience method as described
below.  The following formulas may be used to compute the bad debt deduction
with respect to qualifying real property loans:  (i) actual loss experience,
or (ii) a percentage of taxable income.  Reasonable additions to the reserve
for losses on non-qualifying loans must be based upon actual loss experience
and would reduce the current year's addition to the reserve for losses on
qualifying real property loans, unless that addition is also determined under
the experience method.  The sum of the additions to each reserve for each year
is the institution's annual bad debt deduction.

Under the experience method, the deductible annual addition to the
institution's bad debt reserves is the amount necessary to increase the
balance of the reserve at the close of the taxable year to the greater of (a)
the amount which bears the same ratio to loans outstanding at the close of the
taxable year as the total net bad debts sustained during the current and five
preceding taxable years bear to the sum of the loans outstanding at the close
of the six years, or (b) the lower of (i) the balance of the reserve account
at the close of the Association's "base year," which was its tax year ended
September 30, 1988, or (ii) if the amount of loans outstanding at the close of
the taxable year is less than the amount of loans outstanding at the close of
the base year, the amount which bears the same ratio to loans outstanding at
the close of the taxable year as the balance of the reserve at the close of
the base year bears to the amount of loans outstanding at the close of the
base year.

Under the percentage of taxable income method, the bad debt deduction equals
8% of taxable income determined without regard to that deduction and with
certain adjustments.  The availability of the percentage of taxable income
method permits a qualifying savings institution to be taxed at a lower
effective federal income tax rate than that applicable to corporations in
general.  This resulted generally in an effective federal income tax rate
payable by a qualifying savings institution fully able to use the maximum
deduction permitted under the percentage of taxable income method, in the
absence of other factors affecting taxable income, of 31.3% exclusive of any
minimum tax or environmental tax (as compared to 34% for corporations
generally).  For tax years beginning on or after January 1, 1993, the maximum
corporate tax rate was increased to 35%, which increased the maximum effective
federal income tax rate payable by a qualifying savings institution fully able
to use the maximum deduction to 32.2%.  Any savings institution at least 60%
of whose assets are qualifying assets, as described in the Code, will
generally be eligible for the full deduction of 8% of taxable income.  As of
September 30, 1999, approximately 88% of the assets of First Federal were
"qualifying assets" as defined in the Code.

                                       33
<PAGE>
Under the percentage of taxable income method, the bad debt deduction for an
addition to the reserve for qualifying real property loans cannot exceed the
amount necessary to increase the balance in this reserve to an amount equal to
6% of such loans outstanding at the end of the taxable year.  The bad debt
deduction is also limited to the amount which, when added to the addition to
the reserve for losses on non-qualifying loans, equals the amount by which 12%
of deposits at the close of the year exceeds the sum of surplus, undivided
profits and reserves at the beginning of the year.  In addition, the deduction
for qualifying real property loans is reduced by an amount equal to all or
part of the deduction for non-qualifying loans.

In August 1996, the Small Business Job Protection Act was signed into law.
This Act repealed the percentage method of computing the bad debt deduction
for tax years beginning after December 31, 1995.  If certain conditions apply,
the Company would have to include in income previous bad debt deductions.  For
federal tax purposes the conditions do not apply, and so long as the
Association continues to qualify as a thrift or a bank no repayment of the tax
on prior bad debt deductions will be required.  Should the Association fail to
qualify as a thrift or bank the tax would have to be repaid ratably over a six
year period.  The Association is currently in no jeopardy of failing to
qualify as a thrift or bank.

First Federal used the experience method for the periods ended September 30,
1999, 1998 and 1997.

Distributions
If First Federal were to distribute cash or property to its sole stockholder,
and the distribution was treated as being from its accumulated bad debt
reserves, the distribution would cause First Federal to have additional
taxable income.  A distribution is deemed to have been made from accumulated
bad debt reserves to the extent that (a) the reserves exceed the amount that
would have been accumulated on the basis of actual loss experience, and (b)
the distribution is a "non-qualified distribution."  A distribution with
respect to stock is a non-qualified distribution to the extent that, for
federal income tax purposes, (i) it is in redemption of shares, (ii) it is
pursuant to a liquidation of the institution, or (iii) in the case of a
current distribution, together with all other such distributions during the
taxable year, it exceeds the institution's current and post-1951 accumulated
earnings and profits.  The amount of additional taxable income created by a
non-qualified distribution is an amount that when reduced by the tax
attributable to it is equal to the amount of the distribution.

Minimum Tax
The Code imposes an alternative minimum tax at a rate of 20%.  The alternative
minimum tax generally applies to a base of regular taxable income plus certain
tax preferences ("alternative minimum taxable income" or "AMTI") and is
payable to the extent such AMTI is in excess of an exemption amount.  The Code
provides that an item of tax preference is the excess of the bad debt
deduction allowable for a taxable year pursuant to the percentage of taxable
income method over the amount allowable under the experience method.  Other
items of tax preference that constitute AMTI include (a) tax-exempt interest
on newly issued (generally, issued on or after August 8, 1986) private
activity bonds other than certain qualified bonds and (b) 75% of the excess
(if any) of (i) adjusted current earnings as defined in the Code, over (ii)
AMTI (determined without regard to this preference and prior to reduction by
net operating losses).

                                       34
<PAGE>
Net Operating Loss Carryovers
Prior to the 1997 Tax Law, a corporation could carry back net operating losses
("NOLs") to the preceding three taxable years and forward to the succeeding 15
taxable years, applicable to losses incurred in taxable years beginning after
1986.  The 1997 Tax Law reduced the carryback period from three years to two
years and increased the carryforward period from 15 years to 20 years,
effective for NOLs for taxable years beginning after July 1997.  At September
30, 1999, the Company and First Federal had no NOL carryforwards for federal
income tax purposes.

Capital Gains and Corporate Dividends-Received Deduction
Corporate net capital gains are taxed at a maximum rate of 34%.  The corporate
dividends-received deduction is 80% in the case of dividends received from
corporations with which a corporate recipient does not file a consolidated tax
return, and corporations which own less than 20% of the stock of a corporation
distributing a dividend may deduct only 70% of dividends received or accrued
on their behalf.  However, a corporation may deduct 100% of dividends from a
member of the same affiliated group of corporations.

Other Matters
Federal legislation is introduced from time to time that would limit the
ability of individuals to deduct interest paid on mortgage loans.  Individuals
are currently not permitted to deduct interest on consumer loans.  Significant
increases in tax rates or further restrictions on the deductibility of
mortgage interest could adversely affect First Federal.

First Federal's federal income tax returns for the tax years ended September
30, 1996 forward are open under the statute of limitations and are subject to
review by the IRS.

Taxation  -  State

The Association is subject to Arkansas corporation income tax which includes a
graduated rate schedule with the highest rate of 6.5% of earnings in excess of
$100,000.

The state of Arkansas repealed the percentage method of computing the bad debt
deduction for years beginning after January 1, 1997.  As a result, the Company
will have to repay tax on approximately $1.5 million of bad debt deductions
ratably over a six year period for state tax purposes.  The Company has made
provision in the amount of $89,000 for this tax in prior financial statements
and repayment will have no effect on income.

The Association is subject to Arkansas franchise tax in an amount equal to
 .27% of Arkansas apportioned capital stock.  The Arkansas apportioned capital
stock is the Association's capital stock (par value) multiplied by the ratio
of Arkansas assets to total assets.

The Company is incorporated under Texas law and is subject to Texas franchise
tax in an amount equal to the greater of 4.5% of Texas apportioned earned
surplus, or .25% of Texas apportioned capital and surplus.  The Texas
apportioned earned surplus and capital is calculated using the ratio of Texas
gross receipts to total gross receipts.

                                       35
<PAGE>
Item 2. Properties

The Association conducts its business from its executive office in Texarkana,
Arkansas, and four full-service offices, all of which are located in Southwest
Arkansas.  The following table sets forth the net book value (including land,
leasehold improvements and equipment) and certain other information with
respect to the offices and other properties at September 30, 1999.

                               Leased/       Net Book Value      Amount of
                                Owned         of Property        Deposits
_________________________   ______________   ______________   ______________
                                                  (Dollars In Thousands)

Third & Olive Streets           Owned            $1,234         $103,457
Texarkana, Arkansas

611 East Wood Street            Owned                75           11,806
Ashdown, Arkansas

6th & S. Main                   Owned               121           15,793
Hope, Arkansas

1011 W. Collin Raye Drive       Owned               683           19,885
DeQueen, Arkansas

111 W. Shepherd                Leased(1)             --            3,051
Nashville, Arkansas

5700 Richmond Road              Owned(2)            578               --
Texarkana, Texas



____________________

(1)  Property is leased on a month to month basis.

(2)  Building in process.  Construction of a full-service branch office
     began in July 1999 with an estimated completion date of March 2000 and
     an approximate cost of $850,000 excluding land and equipment cost.



Item 3.  Legal Proceedings

The Company is not involved in any pending legal proceedings other than
nonmaterial legal proceedings occurring in the ordinary course of business.



Item 4.  Submission of Matters to Vote of Security Holders

None submitted during the fourth quarter of the fiscal year.


                                       36
<PAGE>
PART II.



Item 5. Market for Company's Common Equity and Related Stockholder Matters

Shares of Texarkana First Financial Corporation's common stock are traded
under the name Texarkana, symbol "FTF", on the American Stock Exchange.  At
September 30, 1999, the Company had approximately 400 stockholders of record.

Cash dividends declared and any additional information required herein, to the
extent applicable, is incorporated by reference from pages 3 and 4 of the
Company's 1999 Annual Report to Stockholders ("Annual Report").



Item 6. Selected Financial Data

The information required herein is incorporated by reference from pages 3 and
4 of the 1999 Annual Report.



Item 7. Management's Discussion and Analysis of Financial Condition and
        Results of Operations

The information required herein is incorporated by reference from pages 5 to
16 of the 1999 Annual Report.



Item 8. Financial Statements and Supplementary Data

The information required herein is incorporated by reference from pages 17 to
42 of the 1999 Annual Report.



Item 9. Changes in and Disagreements With Accountants on Accounting and
        Financial Disclosure

None.


                                       37
<PAGE>
PART III.



Item 10. Directors and Executive Officers of the Company

The information required herein is incorporated by reference from pages 2 to 4
of the definitive proxy statement of the Company for the Annual Meeting of
Stockholders to be held on January 25, 2000, which was filed on December 27,
1999 ("Definitive Proxy Statement").



Item 11. Executive Compensation

The information required herein is incorporated by reference from pages 7 to 9
of the Definitive Proxy Statement.



Item 12. Security Ownership of Certain Beneficial Owners and Management

The information required herein is incorporated by reference from pages 5 and
6 of the Definitive Proxy Statement.



Item 13. Certain Relationships and Related Transactions

The information required herein is incorporated by reference from page 9 of
the Definitive Proxy Statement, and page 37 of the Annual Report, Note 16 in
the Notes to the Consolidated Financial Statements.


                                       38
<PAGE>
PART IV.



Item 14. Exhibits, Financial Statement Schedules and Reports on Form 8-K

(a)  Documents Filed as Part of this Report

(1)  The following financial statements are incorporated by reference from
Item 8 hereof (see Exhibit 13.0):

     Report of Independent Auditors
     Consolidated Statements of Financial Condition as of September 30, 1999
       and 1998.
     Consolidated Statements of Income for the Fiscal Periods Ended September
       30, 1999, 1998 and 1997
     Consolidated Statements of Stockholders' Equity for the Fiscal Periods
       Ended September 30, 1999, 1998 and 1997.
     Consolidated Statements of Cash Flows for the Fiscal Periods ended
       September 30, 1999, 1998 and 1997.
     Notes to Consolidated Financial Statements.

(2)  All schedules for which provision is made in the applicable accounting
regulation of the Securities and Exchange Commission ("SEC") are omitted
because of the absence of conditions under which they are required or because
the required information is included in the consolidated financial statements
and related notes thereto.

(3)  The following exhibits are filed as part of this Form 10-K, and this list
includes the Exhibit index.

                                Exhibit Index                            Page

 2.1  Plan of Conversion                                                  *
 3.1  Articles of Incorporation of Texarkana First Financial Corporation  *
 3.2  Bylaws of Texarkana First Financial Corporation                     *
 4.1  Stock Certificate of Texarkana First Financial Corporation          **
10.1  Employment Agreement among First Federal Savings and Loan
        Association of Texarkana, Texarkana First Financial Corporation
        and James W. McKinney                                             *
10.2  Employment Agreement among First Federal Savings and Loan
        Association of Texarkana, Texarkana First Financial Corporation
        and John E. Harrison                                              *
10.3  1996 Key Employee Stock Compensation Program                        *
10.4  1996 Management Recognition Plan for Officers                       *
10.5  1996 Management Recognition Plan for Directors                      *
10.6  1996 Directors' Stock Option Plan                                   *
11.0  Earnings Per Share Computation                                      E-1
13.0  1999 Annual Report to Stockholders                                  ***


____________________


                                       39
<PAGE>
*   Incorporated herein by reference from the Corporation's Registration
    Statement on Form S-1 (Registration No. 33-900834) filed by the Company
    with the SEC on March 31, 1995, as subsequently amended.

**  Incorporated herein by reference from the Company's Form 10-K for the
    year ended September 30, 1995.

*** Previously filed by EDGAR on December 27, 1999




(b)  Reports on Form 8-K

None filed during the fourth quarter of the fiscal year.

(c)  See (a)(3) above for all exhibits and the Exhibit Index.

(d)  There are no other financial statements and financial statement schedules
which were excluded from the 1999 Annual Report to Stockholders which are
required to be included herein.



                                       40
<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.
                                      TEXARKANA FIRST FINANCIAL CORPORATION

                                            /s/ James W. McKinney
                                           ___________________________
                                             James W. McKinney
                                               Chairman of the Board
                                               and Chief Executive Officer

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 and on the dates indicated.

/s/ James W. McKinney
______________________________                           December 28, 1999
  James W. McKinney
    Chairman of the Board
    and Chief Executive Officer

/s/ John E. Harrison
______________________________                           December 28, 1999
  John E. Harrison
    President, Chief Operation Officer,
    and Director

/s/ John M. Andres
______________________________                           December 28, 1999
  John M. Andres
    Director

/s/ Arthur L. McElmurry
______________________________                           December 28, 1999
  Arthur L. McElmurry
    Director

/s/ Donald N. Morriss
______________________________                           December 28, 1999
  Donald N. Morriss
    Director

/s/ Josh R. Morriss, Jr.
______________________________                           December 28, 1999
  Josh R. Morriss, Jr.
    Director

/s/ James L. Sangalli
______________________________                           December 28, 1999
  James L. Sangalli
    Chief Financial Officer


                                       41
<PAGE>
Form 10-K
Exhibit 11.0
EARNINGS PER SHARE COMPUTATION






                                                Years Ended September 30,
                                           __________________________________
                                              1999        1998        1997
                                           __________  __________  __________

Net Income................................ $3,227,028  $3,305,759  $2,883,956
                                            =========   =========   =========



Weighted average shares:
  Common shares outstanding...............  1,489,352   1,627,087   1,686,598
  Common stock equivalents due to
    assumed exercise of stock options.....     67,217      81,600      33,472
                                            _________   _________   _________
      Common shares assuming dilution.....  1,556,569   1,708,687   1,720,070
                                            =========   =========   =========



Net income per common share:
  Basic...................................      $2.17       $2.03       $1.71
  Assuming dilution.......................       2.07        1.94        1.68



____________________



                                      E-1
<PAGE>