UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

        [X]    QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
               SECURITIES EXCHANGE ACT OF 1934

               For the quarterly period ended December 31, 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 0-27940

                        HARRINGTON FINANCIAL GROUP, INC.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)

                  Indiana                                       48-1050267
- ---------------------------------------------------     ------------------------
(State or other jurisdiction of incorporation or             (I.R.S. Employer
                organization)                             Identification Number)

                 722 East Main
              Richmond, Indiana                                   47374
- ---------------------------------------------------     ------------------------
     (Address of principal executive office)                    (Zip Code)

                                 (765) 962-8531
              ----------------------------------------------------
             (Registrant's telephone number, including area code)

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

        Indicate  the  number  of  shares  outstanding  of each of the  issuer's
classes of common stock, as of the latest  practicable  date: As of February 10,
2000,  there were issued and outstanding  3,205,382  shares of the  Registrant's
Common Stock, par value $.125 per share.

                 HARRINGTON FINANCIAL GROUP, INC. AND SUBSIDIARY

                                TABLE OF CONTENTS
                                                                            Page
Part I. Financial Information

Item 1. Financial Statements

           Consolidated Balance Sheets as of December 31, 1999
           (unaudited) and June 30, 1999                                      1

           Consolidated Statements of Operations (unaudited) for the three
           and six months ended December 31, 1999 and 1998                    2

           Consolidated Statements of Cash Flows (unaudited) for the six
           months ended December 31, 1999 and 1998                            3

           Notes to Unaudited Consolidated Financial Statements               4

Item 2. Management's Discussion and Analysis of Financial Condition and
        Results of Operations                                                 7

Item 3. Quantitative and Qualitative Disclosures About Market Risk           18

Part II.Other Information

Item 1. Legal Proceedings                                                    20
Item 2. Changes in Securities                                                20
Item 3. Defaults Upon Senior Securities                                      20
Item 4. Submission of Matters to a Vote of Security-Holders                  20
Item 5. Other Information                                                    21
Item 6. Exhibits and Reports on Form 8-K                                     21

Signatures



                     HARRINGTON FINANCIAL GROUP, INC. AND SUBSIDIARY

                               Consolidated Balance Sheets
                                  (Dollars in Thousands)
                                       (Unaudited)
                                                               December 31,     June 30,
                                                                  1999            1999
                                                                ---------      ---------
                                                                         
 ASSETS
    Cash                                                        $   3,358      $   1,414
    Interest-bearing deposits                                      10,031          8,087
                                                                ---------      ---------
      Total cash and cash equivalents                              13,389          9,501
    Securities held for trading - at fair value
      (amortized cost of $121,141 and $188,130)                   116,571        183,200
    Securities available for sale - at fair value
      (amortized cost of $1,310 and $461)                           1,356            502
    Securities held to maturity - at amortized cost                 1,651           --
    Loans receivable, net                                         276,361        259,674
    Interest receivable, net                                        2,153          2,340
    Premises and equipment, net                                     6,205          6,499
    Federal Home Loan Bank of Indianapolis stock                    4,879          4,878
    Other                                                           5,266          4,745
                                                                ---------      ---------
      Total assets                                              $ 427,831      $ 471,339
                                                                =========      =========

 LIABILITIES AND STOCKHOLDERS' EQUITY
    Deposits                                                    $ 362,078      $ 333,245
    Securities sold under agreements to repurchase                 28,820         60,198
    Federal Home Loan Bank advances                                  --           40,000
    Interest payable on securities sold under agreements to
      repurchase                                                       25             66
    Other interest payable                                          2,044          1,925
    Note payable                                                   14,995         13,995
    Advance payments by borrowers for taxes & insurance               705            795
    Accrued expenses payable and other liabilities                    746          1,039
                                                                ---------      ---------
      Total liabilities                                           409,413        451,263
                                                                ---------      ---------

    Minority interest                                                 888            937
                                                                ---------      ---------

    Common stock                                                      425            425
    Additional paid-in-capital                                     16,946         16,946
    Treasury stock, 194,556 shares at cost                         (2,162)        (2,162)
    Retained earnings                                               2,293          3,905
    Accumulated other comprehensive income, net of taxes               28             25
                                                                ---------      ---------
      Total stockholders' equity                                   17,530         19,139
                                                                ---------      ---------
        Total liabilities and stockholders' equity              $ 427,831      $ 471,339
                                                                =========      =========

            See notes to unaudited consolidated financial statements.

                                            1



                                HARRINGTON FINANCIAL GROUP, INC. AND SUBSIDIARY
                                     Consolidated Statements of Operations
                                    (Dollars in Thousands Except Share Data)
                                                  (Unaudited)

                                                              Three Months Ended           Six Months Ended
                                                                  December 31,                December 31,
                                                           ----------------------       ----------------------
                                                             1999          1998           1999          1998
                                                           --------      --------       --------      --------
                                                                                          
 INTEREST INCOME
    Securities held for trading                            $  3,033      $  5,168       $  6,290      $ 10,936
    Securities available for sale                                26            19             36            39
    Securities held to maturity                                  29          --               34          --
    Loans receivable                                          5,025         3,709          9,766         6,905
    Dividends on Federal Home Loan Bank stock                    98            98            197           197
    Deposits                                                    201           161            373           278
    Net interest income (expense) on interest rate
      contracts maintained in the trading portfolio              41          (271)           (56)         (553)
                                                           --------      --------       --------      --------
    Interest income                                           8,453         8,884         16,640        17,802
                                                           --------      --------       --------      --------

 INTEREST EXPENSE
    Deposits                                                  4,466         3,495          8,664         6,221
    Federal Home Loan Bank advances                             353           654          1,106         1,155
    Short-term borrowings                                     1,052         3,402          2,014         7,856
    Long-term borrowings                                        323           274            614           568
                                                           --------      --------       --------      --------
    Interest expense                                          6,194         7,825         12,398        15,800
                                                           --------      --------       --------      --------
 NET INTEREST INCOME                                          2,259         1,059          4,242         2,002
 PROVISION FOR LOAN LOSSES                                      197            95            314           245
                                                           --------      --------       --------      --------
 NET INTEREST INCOME AFTER
    PROVISION FOR LOAN LOSSES                                 2,062           964          3,928         1,757
                                                           --------      --------       --------      --------

 OTHER INCOME (LOSS)
    Gain (loss) on sale of securities held for trading         (959)        2,927         (2,008)       (6,314)
    Unrealized gain (loss) on securities held for
       trading                                                1,352        (1,963)           360         3,808
    Other                                                       195           114            336           214
                                                           --------      --------       --------      --------
    Total other income (loss)                                   588         1,078         (1,312)       (2,292)
                                                           --------      --------       --------      --------




                                                                                          
 OTHER EXPENSE
    Salaries and employee benefits                            1,300           984          2,656         1,931
    Premises and equipment expense                              391           286            794           574
    FDIC insurance premiums                                      50            26             96            52
    Marketing                                                   118            81            220           181
    Computer services                                           160            88            302           170
    Consulting fees                                              70            76            143           150
    Other                                                       413           351            813           748
                                                           --------      --------       --------      --------
    Total other expenses                                      2,502         1,892          5,024         3,806
                                                           --------      --------       --------      --------
 INCOME (LOSS) BEFORE INCOME TAX
    PROVISION AND MINORITY INTEREST                             148           150         (2,408)       (4,341)
 INCOME TAX PROVISION (BENEFIT)                                  56            60           (940)       (1,721)
                                                           --------      --------       --------      --------
 NET INCOME (LOSS) BEFORE MINORITY
    INTEREST                                                     92            90         (1,468)       (2,620)
 MINORITY INTEREST                                               20          --               49          --
                                                           --------      --------       --------      --------
 NET INCOME (LOSS)                                         $    112      $     90      $  (1,419)     $ (2,620)
                                                           ========      ========      =========      ========
 BASIC EARNINGS (LOSS) PER SHARE                           $   0.03      $   0.03      $   (0.44)     $  (0.81)
                                                           ========      ========      =========      ========

 DILUTED EARNINGS (LOSS) PER SHARE                         $   0.03      $   0.03      $   (0.44)     $  (0.81)
                                                           ========      ========      =========      ========
 

            See notes to unaudited consolidated financial statements.

                                       2



                       HARRINGTON FINANCIAL GROUP, INC. AND SUBSIDIARY

                            Consolidated Statements of Cash Flows
                                   (Dollars in Thousands)
                                         (Unaudited)
                                                                       Six Months Ended
                                                                         December 31,
                                                                  --------------------------
                                                                      1999           1998
                                                                   ---------      ---------
                                                                            
 CASH FLOWS FROM OPERATING ACTIVITIES:
 Net loss                                                          $  (1,419)     $  (2,620)
 Adjustments to reconcile net loss to net cash provided by
    operating activities:
    Provision for loan losses                                            314            245
    Depreciation                                                         384            250
    Premium and discount amortization of securities, net               1,068          1,109
    Loss on sale of securities held for trading                        2,008          6,314
    Unrealized gain on securities held for trading                      (360)        (3,808)
    Effect of minority interest                                          (49)          --
    Purchases of securities held for  trading                       (290,894)      (363,271)
    Increase in amounts due to brokers                                  --            3,898
    Proceeds from maturities of securities held for trading            8,340         26,619
    Proceeds from sales of securities held for trading               346,467        339,687
    Deferred income tax provision and other                            1,023             95
    Net decrease in assets and other liabilities                      (1,583)          (434)
                                                                   ---------      ---------

      Net cash provided by operating activities                       65,299          8,084
                                                                   ---------      ---------

 CASH FLOWS FROM INVESTING ACTIVITIES:
    Purchases of securities held to maturity                          (1,662)          --
    Purchases of securities available for sale                          (980)          --
    Proceeds from maturities of securities held to maturity               11           --
    Proceeds from maturities of securities available for sale            127             39
    Increase in loans receivable, net                                (17,080)       (71,563)
    Purchases of premises and equipment                                  (90)          (492)
                                                                   ---------      ---------
      Net cash used in investing activities                          (19,674)       (72,016)
                                                                   ---------      ---------




                                                                            
 CASH FLOWS FROM FINANCING ACTIVITIES:
    Net increase in deposits                                          28,833         99,602
    Decrease in securities sold under agreements to repurchase       (31,378)       (49,271)
    Proceeds from Federal Home Loan Bank advances                      3,000         53,000
    Principal repayments on Federal Home Loan Bank advances          (43,000)       (39,000)
    Proceeds from note payable                                         1,000           --
    Purchase of treasury stock                                          --             (784)
    Proceeds from issuance of treasury stock                            --               73
    Dividends paid on common stock                                      (192)          (194)
                                                                   ---------      ---------
      Net cash provided by (used in) financing activities            (41,737)        63,426
                                                                   ---------      ---------

 NET INCREASE (DECREASE) IN CASH AND EQUIVALENTS                       3,888           (506)
 CASH AND CASH EQUIVALENTS
    Beginning of period                                                9,501         11,779
                                                                   ---------      ---------
 CASH AND CASH EQUIVALENTS
    End of period                                                  $  13,389      $  11,273
                                                                   =========      =========

 SUPPLEMENTAL DISCLOSURES OF CASH FLOW
 INFORMATION:
    Cash paid for interest                                         $  12,132      $  16,277


            See notes to unaudited consolidated financial statements.

                                       3

                 HARRINGTON FINANCIAL GROUP, INC. AND SUBSIDIARY

              Notes to Unaudited Consolidated Financial Statements

Note 1 - Business of the Company
         -----------------------

        Harrington    Financial    Group,    Inc.   (the    "Company")   is   an
        Indiana-chartered,  registered  thrift holding  company  incorporated in
        1988  to  acquire  and  hold  all of the  outstanding  common  stock  of
        Harrington Bank, FSB (the "Bank"),  a federally  chartered  savings bank
        with  principal  offices in  Richmond,  Indiana  and eight  full-service
        banking  offices,  five of which were opened  within the past two years.
        The  Company is a  community-focused  financial  institution  with three
        distinct  banking  units in Indiana,  Kansas,  and North  Carolina.  The
        Company's  business includes the gathering of deposits,  the origination
        of  mortgage  related  and  consumer  loans,  and  the  operation  of  a
        commercial  loan  division  for business  customers.  It also owns a 51%
        interest in Harrington Wealth Management Company ("HWM"), which provides
        trust,  investment management,  and custody services for individuals and
        institutions  (see  Note 2).  The  Company  manages  a  hedged  mortgage
        investment  portfolio,  on a  mark-to-market  basis,  to utilize  excess
        capital until it can be deployed in community banking assets.

        Earnings per Share
        ------------------

        The following is a reconciliation  of the weighted average common shares
        for the basic and diluted earnings per share  computations in accordance
        with Statement of Accounting Standards (SFAS) No. 128:


                                                         Three Months Ended               Six Months Ended
                                                             December 31,                    December 31,
                                                      ---------------------------      --------------------------
                                                        1999              1998           1999             1998
                                                      ---------         ---------      ---------        ---------
                                                                                            
       Basic earnings per share:
          Weighted average common shares              3,205,382         3,205,339      3,205,382        3,227,694
                                                      =========         =========      =========        =========

       Diluted earnings per share:
          Weighted average common shares              3,205,382         3,205,339      3,205,382        3,227,694
          Dilutive effect of stock options (1)              ---               ---            ---              ---
                                                      ---------         ---------      ---------        ---------
          Weighted average common and
            incremental shares                        3,205,382         3,205,339      3,205,382        3,227,694
                                                     =========         =========      =========        =========


(1)      No dilutive  effect of stock options for the three and six months ended
         December 31, 1999 and 1998 was used in the  calculation  as the effects
         of the stock options were anti-dilutive.



Note 2 - Basis of Presentation
         ---------------------

        The  accompanying  unaudited  consolidated  financial  statements of the
        Company have been prepared in accordance with instructions to Form 10-Q.
        Accordingly,  they do not include all of the  information  and footnotes
        required  by  generally  accepted  accounting  principles  for  complete
        financial statements. However, such information reflects all adjustments
        (consisting  solely of normal recurring  adjustments)  which are, in the
        opinion of management,  necessary for a fair presentation of results for
        the interim periods.


                                       4

        The results of  operations  for the three and six months ended  December
        31, 1999 are not  necessarily  indicative  of the results to be expected
        for the year ending June 30, 2000. The unaudited  consolidated financial
        statements  and notes  thereto  should be read in  conjunction  with the
        audited  financial  statements and notes thereto for the year ended June
        30, 1999.

        In February 1999,  the Company  formed HWM. HWM is a strategic  alliance
        between  the Bank  (51%  owner)  and Los  Padres  Bank  (49%  owner),  a
        federally  chartered  savings bank located in  California.  HWM provides
        trust  and   investment   management   services  for   individuals   and
        institutions.  The accompanying  unaudited  consolidated  balance sheets
        include  100  percent  of the  assets  and  liabilities  of HWM  and the
        ownership  of Los Padres Bank is recorded as  "Minority  interest."  The
        results of  operations  for the three and six months ended  December 31,
        1999  include 100 percent of the  revenues  and expenses of HWM from the
        date of  formation,  and the ownership of Los Padres Bank is recorded as
        "Minority interest" net of taxes.

Note 3 - Recent Accounting Pronouncements
         --------------------------------

        The Company adopted SFAS No. 130,  Comprehensive Income,  effective July
        1, 1998.  It  requires  that  changes in the  amounts of certain  items,
        including  gains  and  losses  on  certain  securities,  be shown in the
        financial  statements.  SFAS No. 130 does not require a specific  format
        for the financial statement in which  comprehensive  income is reported,
        but does require that an amount representing total comprehensive  income
        be reported in that statement.  All prior year financial statements have
        been reclassified for comparative purposes.

        The following is a summary of the Company's total  comprehensive  income
        (loss) for the interim three and six month  periods  ended  December 31,
        1999 and 1998 under SFAS No. 130:


                                                     Three Months Ended        Six Months Ended
(Dollars in Thousands)                                  December 31,             December 31,
                                                     1999         1998        1999          1998
                                                    -------      -------     -------      -------
                                                                              
 Net income (loss)                                  $   112      $    90     $(1,419)     $(2,620)
                                                    -------      -------     -------      -------
 Other comprehensive income, net of tax:
   Unrealized gains (losses) on securities:
      Unrealized holding gains (losses) arising
      during period                                      (1)           6           3           19
                                                    -------      -------     -------      -------

 Other comprehensive income (loss)                       (1)           6           3           19
                                                    -------      -------     -------      -------

 COMPREHENSIVE INCOME (LOSS)                        $   111      $    96     $(1,416)     $(2,601)
                                                    =======      =======     =======      =======


        SFAS  No.  133,  Accounting  for  Derivative   Instruments  and  Hedging
        Activities,  was  issued  in June  1998 and  amended  by SFAS  No.  137,
        Accounting for Derivative Instruments and Hedging Activities-Deferral of
        the  Effective  Date of SFAS 133.  SFAS 133,  as amended by SFAS 137, is
        effective for all fiscal  quarters of all fiscal years  beginning  after
        June 15, 2000.  This  statement  establishes  accounting  and  reporting
        standards for  derivative  instruments  and for hedging  activities.  It
        requires that an entity  recognize all  derivatives  as either assets or
        liabilities  in the  statement of financial  condition and measure those
        instruments at fair value.  If certain  conditions are met, a derivative
        may be specifically


                                       5

        designated  as a fair  value  hedge,  a cash flow  hedge,  or a hedge of
        foreign currency exposure.  The accounting for changes in the fair value
        of a derivative  (that is, gains and losses) depends on the intended use
        of the derivative and the resulting designation. Management is currently
        in the process of determining the effect, if any, of the new standard on
        the financial statements.






                                       6

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

Financial Condition

        At December  31, 1999,  the  Company's  total assets  amounted to $427.8
million,  as compared to $471.3  million at June 30, 1999.  The $43.5 million or
9.2% decrease in total assets during the six months ended  December 31, 1999 was
primarily the result of a $66.6 million  decrease in securities held for trading
which was partially offset with a $16.7 million increase in net loans receivable
and a $3.9  million  increase  in cash and cash  equivalents.  The  decrease  in
securities  held for trading is a result of the Company's  reduction in the size
of its investment  portfolio due to narrowing  mortgage spreads to Treasury,  to
allow for growth of loans, and to somewhat reduce earnings  volatility from mark
to market accounting.  The increase in net loans receivable  primarily reflected
the  Company's  increase  in the  origination  of  business  loans  through  its
commercial division.  The decrease in the Company's assets from June 30, 1999 to
December 31, 1999 resulted in a $31.4 million  decrease in securities sold under
agreements to repurchase and a $40.0 million  decrease in Federal Home Loan Bank
advances  which were partially  offset by a $28.8 million  increase in deposits.
The growth in the deposits was primarily due to the retail  deposit  growth from
the new North Carolina banking unit.

        Minority interest decreased by $49,000 to $888,000 at December 31, 1999.
The  financial  statements  as of and for the three and six month  periods ended
December  31,  1999  include  all of the  assets,  liabilities,  and  results of
operations for HWM. The minority interest  represents the portion of the assets,
liabilities, and results of operations attributable to the ownership interest of
Los Padres Bank.

        At December 31, 1999,  the Company's  stockholders'  equity  amounted to
$17.5 million,  as compared to $19.1 million at June 30, 1999. The 8.4% decrease
in  stockholders'  equity  was  primarily  due to the $1.4  million  of net loss
recognized  during  the six  month  period  and the  quarterly  $0.03  per share
payments of cash dividends totaling  $192,000.  At December 31, 1999, the Bank's
Tier 1 core capital  amounted to $31.7 million or 7.4% of adjusted total assets,
which exceeded the minimum 4.0% requirement by $14.7 million.  Additionally,  as
of such date, the Bank's  risk-based  capital  totaled $32.9 million or 11.3% of
total risk-adjusted  assets, which exceeded the minimum 8.0% requirement by $9.5
million.


Results of Operations

        General.  The Company  reported  earnings of $112,000 or $0.03 per share
and losses of $1.4  million  or $0.44 per share  during the three and six months
ended  December 31, 1999,  as compared to earnings of $90,000 or $0.03 per share
and  losses  of $2.6  million  or $0.81 per share  during  the prior  comparable
periods. The $22,000 increase in earnings during the three months ended December
31, 1999, as compared to the same period in the prior year, was primarily due to
a $1.2 million  increase in net interest income which was partially  offset by a
$610,000  increase in operating  expenses,  a $571,000  decrease in realized and
unrealized net gains on securities held for trading,  and a $102,000 increase in
the  provision for loan losses.  The $1.2 million  decrease in losses during the
six months ended  December 31, 1999, as compared to the same period in the


                                       7

prior year, was primarily due to a $2.2 million  increase in net interest income
and a $858,000 decrease in realized and unrealized net losses on securities held
for trading which were partially  offset by a $1.2 million increase in operating
expenses, and a $781,000 decrease in the Company's income tax provision.

        Selected   Financial  Ratios.  The  following  schedule  shows  selected
financial ratios for the three and six months ended December 31, 1999 and 1998.


                                                             At or for the Three               At or for the Six
                                                                 Months Ended                     Months Ended
                                                                 December 31,                     December 31,
                                                           -----------------------          -----------------------
                                                             1999            1998            1999             1998
                                                             ----            ----            ----             ----
                                                                                                
Return on average assets                                     0.09%            0.06%          -0.58%          -0.90%
Return on average equity                                     2.58             1.93          -16.18          -26.19
Interest rate spread (1)                                     1.76             0.75            1.67            0.68
Net interest margin (2)                                      1.89             0.75            1.76            0.72
Operating expenses to average assets                         2.05             1.28            2.05            1.31
Efficiency ratio (3)                                       110.85           175.51          117.83          193.10
Non-performing assets to total assets                        0.15             0.15            0.15            0.15
Loan loss reserves to non-performing loans                 515.33           289.47          515.33          289.47

- -------------------------
(1)  Interest  rate  spread  is the  difference  between  interest  income  as a
percentage of  interest-earning  assets and interest  expense as a percentage of
interest-bearing liabilities.
(2)  Net   interest   margin  is  net   interest   income   divided  by  average
interest-earning assets.
(3) The  efficiency  ratio is total  other  expense as a  percentage  of the net
interest  income after  provision for loan losses plus other  income,  excluding
gains and losses on securities held for trading.

        Interest  Income.  Interest income  decreased by $431,000 or 4.9% during
the three months ended  December 31, 1999, as compared to the same period in the
prior year.  This  decrease  was  primarily  due to a $2.1  million  decrease in
interest  income from the  Company's  investment  portfolio  which was partially
offset by a $1.3 million increase in interest income from the loan portfolio and
a  $312,000  decrease  in  net  interest  expense  on  interest  rate  contracts
maintained in the trading  portfolio.  The decrease in interest  income from the
Company's  investment portfolio was a result of a $148.6 million decrease in the
level of the average  investment  portfolio  which was partially  offset by a 41
basis point  increase in the interest  yield earned.  The Company  substantially
reduced the  investment  portfolio for three  reasons:  (1) mortgage  spreads to
Treasury have narrowed,  (2) to allow for the growth of loans, and (3) to reduce
earnings  volatility from  mark-to-market  accounting.  The increase in interest
income on the loan  portfolio was a direct result of the $60.2 million  increase
in the level of the  average  loan  portfolio  in  addition  to a 37 basis point
increase in the interest yield earned.  The net increase in the average  balance
and interest  yield earned on the Company's  loan  portfolio is primarily due to
the origination of business loans through its commercial division.

        Interest income decreased by $1.2 million or 6.53% during the six months
ended December 31, 1999, as compared to the same period in the prior year.  This
decrease was  primarily due to a $4.6 million  decrease in interest  income from
the Company's  investment portfolio which was partially offset by a $2.9 million
increase in interest  income from the loan portfolio and a $497,000  decrease in
net  interest  expense on  interest  rate  contracts  maintained  in the trading
portfolio.  The  decrease  in  interest  income  from the  Company's  investment
portfolio was a result of a $154.2 million  decrease in the level of the average
investment  portfolio which

                                       8

was partially  offset by a 21 basis point increase in the interest yield earned.
The increase in interest income on the loan portfolio was a direct result of the
$72.8 million increase in the level of the average loan portfolio in addition to
a 19 basis point increase in the interest yield earned.

        Interest Expense.  Interest expense decreased by $1.6 million during the
three  months ended  December  31,  1999,  as compared to the same period in the
prior year.  This decrease was primarily due to a $98.4 million  decrease in the
level of average  interest-bearing  liabilities and a 23 basis point decrease in
the cost of interest-bearing  liabilities  resulting from an overall decrease in
the wholesale and retail funding costs and a higher mix of low cost deposits.

        Interest  expense  decreased by $3.4 million during the six months ended
December  31,  1999,  as compared  to the same  period in the prior  year.  This
increase was primarily  due to a $86.1 million  decrease in the level of average
interest-bearing  liabilities  and a 41  basis  point  decrease  in the  cost of
interest-bearing liabilities.

        Net Interest  Income.  Net interest income  increased by $1.2 million or
113.3% during the three months ended  December 31, 1999, as compared to the same
period in the prior year.  Net  interest  income  increased  by $2.2  million or
111.9%  during the six months ended  December 31, 1999,  as compared to the same
period in the prior year.

        Provision  for Loan  Losses.  During  the  three  and six  months  ended
December 31, 1999, the Company  increased the general  allowance for loan losses
by $197,000  and  $314,000,  respectively,  in response  to the  continued  loan
growth.  Delinquencies  and loan  write-offs  continue  to be  minimal,  and the
non-performing  assets  remain  stable.  During the three and six  months  ended
December 31, 1998, the Company  increased the general  allowance for loan losses
by $95,000 and $245,000, respectively, in response to the continued loan growth.

        Other Income (Loss).  Total other income (loss) amounted to $588,000 and
$(1.3)  million  during the three and six months ended  December  31,  1999,  as
compared to $1.1 million and $(2.3) million during the respective periods in the
prior year. Other income (loss) principally represents the net market value gain
or loss (realized or unrealized) on securities  held for trading,  offset by the
net  market  value  gain or loss  (realized  or  unrealized)  on  interest  rate
contracts used for hedging such securities.  Management's  goal is to attempt to
offset any change in the fair value of its securities  portfolio with the change
in  the  fair  value  of  the  interest  rate  risk  management   contracts  and
mortgage-backed  derivative  securities  utilized  by the  Company  to hedge its
interest rate exposure.  In addition,  management attempts to produce a positive
hedged excess return (i.e.  total return,  which includes  interest  income plus
realized and unrealized  net  gains/losses  on  investments  minus the one month
LIBOR  funding  cost  for  the  period)  on  the  investment   portfolio   using
option-adjusted pricing analysis.

        During the three months ended December 31, 1999, the Company  recognized
$3.5 million of realized losses on the sale of securities held for trading, $2.5
million of realized gains on futures  instruments and $1.4 million of unrealized
gains on  securities  and hedges held for  trading.  During the six months ended
December 31, 1999, the Company recognized $4.3 million of realized losses on the
sale of securities  held for trading,  $2.3 million of realized gains on futures
instruments  and $360,000 of unrealized  gains on securities and hedges held for
trading. The total net realized and unrealized gain of $393,000 for the December
31, 1999 quarter was  attributable to the narrowing of mortgage  spreads and the
selection of high performing CMBS

                                       9

(commercial mortgage backed securities),  as the gain on interest rate contracts
hedging the investment portfolio exceeded the loss on the investment securities.
The total net  realized and  unrealized  loss of $1.6 million for the six months
ended  December 31, 1999 was due to overall  wider  spreads  between  comparable
duration U.S. Treasury hedges and mortgage rates existing on June 30, 1999. This
period's spread widening was  supply-driven,  as the issuance of corporate bonds
was very heavy in the quarter,  and financing and thus mortgage spreads were put
under pressure as the Year 2000 approached.

        During the three months ended December 31, 1998, the Company  recognized
$1.1 million of realized gains on the sale of securities held for trading,  $1.8
million  realized  gains on futures  instruments  and $2.0 million of unrealized
losses on  securities  and hedges held for trading.  During the six months ended
December 31, 1998, the Company  recognized $1.9 million of realized gains on the
sale of securities held for trading,  $8.2 million of realized losses on futures
instruments  and $3.8 million of unrealized  gains on securities and hedges held
for trading.  Losses on hedge contracts  during the first half of the six months
ended December 31, 1998 substantially  exceeded gains on mortgage investments as
U.S. Treasury and mortgage rates declined to the lowest level in many years. The
primary  reasons  for the  underperformance  of  mortgages  were (1) fears of an
unprecedented  wave of  mortgage  refinancings  and (2)  dramatically  increased
volatility in many financial  markets  (stocks,  corporate  bonds,  and emerging
markets).  This  volatility  caused a flight  to  quality  that  increased  risk
premiums and widened spreads to comparable  Treasury  securities in all of these
markets, including mortgage securities. During the latter half of the six months
ended  December  31, 1998,  the slight  narrowing  of risk  adjusted  spreads on
mortgages and strategic  trades  between  adjustable  and fixed rate  securities
contributed to a significant improvement in performance, as hedge gains exceeded
the losses on the mortgage investments.

        Other  Expense.  Total other  expense  amounted to $2.5 million and $5.0
million  during the three and six months ended December 31, 1999, as compared to
$1.9 million and $3.8 million  during the  respective  period in the prior year.
The increase in total other  expense was due to increases in salaries,  premises
and equipment expense,  and other operating  expenses,  which were primarily the
result of the  Company's  retail  growth  (including  the  opening of new branch
offices in Mission,  Kansas and Chapel  Hill,  North  Carolina),  the  operating
systems conversion, and Year 2000 compliance related expenses.

        Income Tax  Provision  (Benefit).  The  Company  recorded  an income tax
provision of $56,000 during the three months ended December 31, 1999 as compared
to $60,000  during the  respective  period in the prior year. For the six months
ended  December 31, 1999 and 1998, the Company  recorded  income tax benefits of
$940,000 and $1.7 million,  respectively.  During the three and six months ended
December 31, 1999, the Company's  effective tax rate amounted to 37.8% and 39.0%
as compared to 40.0% and 39.6% during the same periods in 1998.


Liquidity and Capital Resources

        The Bank is required under  applicable  federal  regulations to maintain
specified  levels of  "liquid"  investments  as  defined by the Office of Thrift
Supervision  ("OTS"). As of November 24, 1997, the required level of such liquid
investments  was changed from 5% to 4% of certain  liabilities as defined by the
OTS.  In addition to the change in the  percentage  of required  level of

                                       10

liquid  assets,  the OTS also modified its  definition of  investments  that are
considered  liquid. As a result of this change, the level of assets eligible for
regulatory liquidity calculations increased considerably.

        The  total  eligible  regulatory  liquidity  of the  Bank  was  14.6% at
December  31,  1999,  as  compared to 16.7% and 15.6% at June 30, 1999 and 1998,
respectively.  At December 31, 1999, the Bank's average  "liquid" assets totaled
approximately  $67.0  million,  which was $48.7 million in excess of the current
OTS minimum requirement.

        At December 31, 1999,  the  Company's  total  approved  originated  loan
commitments outstanding amounted to $8.9 million, and the unused lines of credit
outstanding totaled $19.9 million. At the same date, commitments  outstanding to
purchase  investment  securities and loans were $25.0 million.  Certificates  of
deposit  scheduled  to mature in one year or less at December  31, 1999  totaled
$143.3  million.  The Company  believes  that it has adequate  resources to fund
ongoing  commitments  such as investment  security and loan purchases as well as
deposit account withdrawals and loan commitments.


"Safe Harbor"  Statement under the Private  Securities  Litigation Reform Act of
1995

        In addition to historical  information,  forward-looking  statements are
contained  herein that are subject to risks and  uncertainties  that could cause
actual results to differ materially from those reflected in the  forward-looking
statements.  Factors  that  could  cause  future  results  to vary from  current
expectations, include, but are not limited to, the impact of economic conditions
(both  generally  and more  specifically  in the  markets  in which the  Company
operates),  the impact of  competition  for the Company's  customers  from other
providers  of  financial  services,  the impact of  government  legislation  and
regulation  (which  changes  from time to time and over which the Company has no
control),  and other risks detailed in this Form 10-Q and in the Company's other
Securities and Exchange  Commission (SEC) filings.  Readers are cautioned not to
place  undue  reliance  on  these  forward-looking  statements,   which  reflect
management's  analysis  only as of the date hereof.  The Company  undertakes  no
obligation  to publicly  revise  these  forward-looking  statements,  to reflect
events or  circumstances  that  arise  after  the date  hereof.  Readers  should
carefully review the risk factors described in other documents the Company files
from time to time with the SEC.

Year 2000

         The Year 2000 issue is the result of computer  programs  being  written
using two digits rather than four to define the  applicable  year. The Company's
computer  programs  and those of  third-party  computer  related  providers  may
recognize  a date using "00" as the year 1900  rather  than the year 2000.  This
situation could result in system failures or miscalculations  causing disruption
of  operations  that  could  affect  the  ability  of  the  Company  to  operate
effectively and service customers.

I.       THE COMPANY'S STATE OF READINESS

         The Company has  prepared  for the Year 2000 by testing and  evaluating
both its information technology (IT) and non-information technology systems. The
Company  does not

                                       11

have any mission  critical  processes that are dependent on non-IT systems.  The
non-IT systems, such as the telephone system, are currently Year 2000 compliant.
The IT systems used by the Company have been extensively  tested. The components
of the IT systems that were examined are: 1) personal computers (PCs),  hardware
and software, 2) data service bureau, and 3) other service providers.

         The  hardware and software on all the PCs used by the Company have been
inventoried  and tested.  The limited  number of PCs and software  that were not
Year 2000 compliant were replaced in the first quarter of calendar year 1999.

         The Company  converted its data service provider to the Vision platform
supplied by FISERV.  The conversion was  accomplished  in April of 1999.  FISERV
provided the Company with assurances and  documentation  that the Vision product
was Year 2000 compliant.  Over one hundred sixty (160) FISERV clients tested the
Vision  platform in 1998 and did not find any material Year 2000  problems.  The
Company  conducted  tests in May 1999 on the Vision  software  system to confirm
this  compliance.  The tests  performed by the Company did not find any problems
related to the Year 2000.

         Other service  providers,  such as the Company's  financial advisors or
the FHLB of  Indianapolis,  have provided the Company with  materials  that show
that they are Year 2000 compliant. As part of the Company's Year 2000 compliance
program, the Company has been monitoring the vendors' progress toward compliance
and, if necessary, has tested systems to help ensure compliance.


II.      THE COSTS TO ADDRESS THE COMPANY'S YEAR 2000 ISSUES

         The  limited  number  of PCs and  software  that  were  not  Year  2000
compliant  were replaced in the first quarter of calendar year 1999. The cost of
replacing these machines and software was  approximately  $43,500 in capitalized
fixed  assets in fiscal year 1999.  The  Company  did not incur any  significant
outlays related to Year 2000 issues or readiness as of December 31, 1999.


III.     THE RISKS OF THE COMPANY'S YEAR 2000 ISSUES

         The Company has established  parameters and processes for management to
identify material customers,  evaluate their  preparedness,  assess their credit
risk and  implement  controls to manage the risk arising  from their  failure to
properly  address  Year 2000  technology  issues.  The Company  faces  increased
credit,  liquidity,  or counterparty  trading risk when customers encounter Year
2000-related problems.  Customers that must be evaluated and monitored are those
that,  if  adversely  impacted  by Year  2000  technology  issues,  represent  a
significant  financial exposure to the Company in terms of either credit loss or
liquidity.  The organizations that have been identified as material customers of
the Company are being  monitored  because of their  reliance on  technology  for
their successful business operations.

         Failure of borrowers,  counterparties or servicers to address Year 2000
problems may increase  credit risk to the Company through the inability of these
parties  to meet the  terms of


                                       12


their  contracts  and make timely  payments  of  principal  and  interest to the
Company.  Liquidity  risk may result if  depositors,  lenders or  counterparties
experience Year 2000-related business disruption or operational failures and are
unable to provide funds or fulfill funding  commitments to the Company.  Capital
market  counterparties,  such as trading counterparties or interest rate swap or
interest rate cap/floor counterparties, provide contracts that allow the Company
to enter into  forward  commitments  to  purchase or sell  securities  or to use
hedges to reduce  interest  rate risk.  Liquidity  and credit risk may result if
capital market counterparties are unable to fulfill contractual  commitments due
to operational problems caused by the Year 2000 date change.

         In those  cases  where  the  Company  is not fully  satisfied  that its
counterparties will be Year 2000 ready,  mitigating controls will be established
such  as  early   termination   agreements,   additional   collateral,   netting
arrangements, and third-party payment arrangements or guarantees. In cases where
the Company has a high degree of uncertainty regarding a counterparty's  ability
to address its Year 2000 problems,  the Company  avoided all  transactions  with
that  counterparty  that  mature on or after  January  1,  2000 with  liquidity,
credit,  or  settlement  risk.  The Company will not resume  normal  transaction
activities until the  counterparty has demonstrated  that it is prepared for the
Year 2000.


IV.      THE COMPANY'S CONTINGENCY PLAN

DATA SERVICE BUREAU
- -------------------

         In the event, the data service bureau used by the Bank fails to operate
satisfactorily  after  the turn of the  century,  the Bank  would be  forced  to
operate  on a manual  system  until a  conversion  could be made to a  different
service bureau or the existing  service bureau  corrects its problems.  The Bank
would establish  ledger cards for each customer  account and would manually post
transactions  to the cards each day.  Transactions  would  also be  batched  and
manually posted to the general ledger. The ledger cards would be balanced to the
general  ledger  frequently to provide some  assurance that the manual system is
functioning accurately.

         The Bank would have to make some temporary  changes in its product menu
during the time  operating  on a manual  system.  For  instance,  the Bank would
probably  discontinue  originating  mortgage  loans because of the  complexities
involved with them. The Bank would also stop opening new checking accounts.  The
Bank might have to convert its existing  checking  accounts to savings  accounts
(with  appropriate  advance notice and disclosures to the customers) so that the
Bank could more efficiently process these accounts.

         Undoubtedly, the Bank would experience significant deposit run-off were
the Bank to function in such a limited capacity for any length of time. However,
the Bank has a substantial mortgage-backed security portfolio which provides the
Bank with ready liquidity should the need arise to liquidate deposits.

INVESTMENT SECURITIES
- ---------------------

         The Company has received  assurances  that the major brokers with which
it trades are Year 2000 compliant. Some of the smaller regional brokers have yet
to provide these  assurances.  Beginning in November  1999,  the Company did not
enter into any transactions  with any brokers

                                       13

that were not Year 2000  compliant.  In this way,  the  Company  controlled  its
exposure  to  Year  2000  risks  with  these  brokers.  After  the  turn  of the
millennium,  the Company will carefully  evaluate regional brokers  individually
before  resuming  business with them.  Most of the Company's  securities  are in
safekeeping at the FHLB of Indianapolis, which has provided documentation to the
Company that they are Year 2000 compliant.

PERSONAL COMPUTERS
- ------------------

         By the end of the first quarter of calendar year 1999,  the Company had
replaced  or  upgraded  all of its  personal  computers  that  failed  Year 2000
compliance  tests.  Thus,  it is  expected  that  the  Company's  PCs will be in
compliance  when the  century  turns.  The  Company  has  previously  tested the
software  used on its PCs,  and those  software  packages  that did not properly
handle the Year 2000 have been replaced.

OTHER VENDORS AND SERVICE PROVIDERS
- -----------------------------------

         The  Company  closely  monitored  all of its other  vendors and service
providers to determine  that they would be Year 2000  compliant.  As of December
31, 1999, the vendors and service providers used by the Company had provided the
Company with assurances that they were Year 2000 compliant.  The Company did not
have to replace any of its vendors or service providers.

GENERAL
- -------

         The costs of the  project  and the date on which the  Company  plans to
complete  the Year  2000  compliance  program  are  based on  management's  best
estimates  which were derived  utilizing  numerous  assumptions of future events
including  the  continued   availability  of  certain  resources,   third  party
modification  plans and other factors.  However,  there can be no guarantee that
these  estimates will be achieved,  and actual  results could differ  materially
from these estimates.

         The information  contained  within this document is intended to provide
general  information  regarding  the  efforts of the Company to address the Year
2000  computer  problem and is not  intended  to be a formal or legally  binding
representation as to Year 2000 compliance.  Any assessment or proposed timetable
is subject to change without prior notice. This information  constitutes a "Year
2000 Readiness Disclosure."

         As of the  filing  date of  this  Form  10-Q,  the  Company's  business
operations have not been materially impacted by Year 2000 matters.

                                       14


Segment Information

        The Company's  principal business lines include community banking in the
Indiana,  Kansas and North Carolina  markets,  investment  activities  including
treasury management,  and other activities including HWM (see Notes 1 and 2) and
the unconsolidated holding company functions. For the three and six months ended
December 31, 1998, the other category also includes start-up costs for the North
Carolina bank which opened in July of 1999 and is treated as a separate  segment
from that time forward.  The community  banking segment provides a full range of
deposit  products  as well as  mortgage,  consumer  and  commercial  loans.  The
investment segment is comprised of the Company's held for trading, available for
sale  and  held to  maturity  securities,  as well  as the  treasury  management
function.  A standard  investment  return is allocated to each of the  Community
Banking  segments  based on  whether  the  segment is a funds  provider  (excess
deposits relative to loans) or user (excess loans relative to deposits).  If the
segment  generates  excess funds,  then it is assigned an  investment  return on
those  excess funds of one month LIBOR plus 1.00%.  If the banking  segment is a
funds user,  those funds are provided from the Investments  segment at one month
LIBOR flat. The overall  profitability  of the Investment and Community  Banking
segments  are  therefore  affected  by  this  funds  transfer  methodology.  The
financial  information for each operating  segment is reported on the basis used
internally by the  Company's  management  to evaluate  performance  and allocate
resources.

        The measurement of the performance of the operating segments is based on
the  management  and corporate  structure of the Company and is not  necessarily
comparable with similar  information for any other  financial  institution.  The
information presented is also not necessarily  indicative of the segments' asset
size and results of operations if they were independent entities.

                                       15



 (Dollars in Thousands)                                       Three Months Ended December 31, 1999
                                        ----------------------------------------------------------------------------------
                                                COMMUNITY BANKING
                                        --------------------------------------
                                                                      North
                                         Indiana         Kansas      Carolina        INVESTMENTS     OTHER          TOTAL
                                        ---------      ---------     ---------      ---------     ---------      ---------
                                                                                               
    Net interest income (1)             $   1,310      $     630     $      52      $     564     $    (297)     $   2,259
    Provision for loan losses                  58            126            13           --            --              197
                                        ---------      ---------     ---------      ---------     ---------      ---------
    Net interest income after
       provision for loan losses            1,252            504            39            564          (297)         2,062

    Other operating income                    155             13          --                2            25            195
    Depreciation expense                      135             23            20             13             3            194
    Other operating expense                 1,283            343           273            208           201          2,308
                                        ---------      ---------     ---------      ---------     ---------      ---------
    CORE BANKING INCOME
       (LOSS) BEFORE TAXES                    (11)           151          (254)           345          (476)          (245)

    Realized and unrealized gain
      on securities, net of hedging          --             --            --              391             2            393


                                        ---------      ---------     ---------      ---------     ---------      ---------
    Income (loss) before income
       taxes                                  (11)           151          (254)           736          (474)           148
    Applicable income taxes                    (5)            59           (98)           287          (187)            56
                                        ---------      ---------     ---------      ---------     ---------      ---------
    NET INCOME (LOSS)
       BEFORE MINORITY
       INTEREST                                (6)            92          (156)           449          (287)            92
    Minority interest, net of taxes          --             --            --             --              20             20
                                        ---------      ---------     ---------      ---------     ---------      ---------
    NET INCOME (LOSS)                   $      (6)     $      92     $    (156)     $     449     $    (267)     $     112
                                        =========      =========     =========      =========     =========      =========

    Identifiable assets                 $ 208,765      $  53,220     $   5,107      $ 136,212     $  24,527      $ 427,831
                                        =========      =========     =========      =========     =========      =========
 

(1) Interest income is presented net of interest expense



 (Dollars in Thousands)                                       Six Months Ended December 31, 1999
                                        ----------------------------------------------------------------------------------
                                                COMMUNITY BANKING
                                        ---------------------------------------
                                                                        North
                                          Indiana         Kansas      Carolina        INVESTMENTS     OTHER        TOTAL
                                         ---------      ---------     ---------      ---------     ---------      ---------
                                                                                                
    Net interest income (1)              $   2,460      $   1,130     $      53      $   1,166      $    (567)     $   4,242
    Provision for loan losses                  103            179            32           --             --              314
                                         ---------      ---------     ---------      ---------      ---------      ---------
    Net interest income after
       provision for loan losses             2,357            951            21          1,166           (567)         3,928


    Other operating income                     267             21            (1)             3             46            336
    Depreciation expense                       268             46            40             25              7            386
    Other operating expense                  2,555            691           511            421            460          4,638
                                         ---------      ---------     ---------      ---------      ---------      ---------
    CORE BANKING INCOME
       (LOSS) BEFORE TAXES                    (199)           235          (531)           723           (988)          (760)

    Realized and unrealized gain
      on securities, net of  hedging          --             --            --           (1,657)             9         (1,648)
                                         ---------      ---------     ---------      ---------      ---------      ---------
    Income (loss) before income
       taxes                                  (199)           235          (531)          (934)          (979)        (2,408)
    Applicable income taxes                    (78)            92          (206)          (363)          (385)          (940)
                                         ---------      ---------     ---------      ---------      ---------      ---------
    NET INCOME (LOSS)
       BEFORE MINORITY
       INTEREST                               (121)           143          (325)          (571)          (594)        (1,468)
    Minority interest, net of taxes           --             --            --             --               49             49


                                         ---------      ---------     ---------      ---------      ---------      ---------
    NET INCOME (LOSS)                    $    (121)     $     143     $    (325)     $    (571)     $    (545)     $  (1,419)
                                         =========      =========     =========      =========      =========      =========

    Identifiable assets                  $ 208,765      $  53,220     $   5,107      $ 136,212      $  24,527      $ 427,831
                                         =========      =========     =========      =========      =========      =========
 

(1)      Interest income is presented net of interest expense


                                       16



 (Dollars in Thousands)                                       Three Months Ended December 31, 1998
                                           ---------------------------------------------------------------------
                                                COMMUNITY BANKING
                                           ------------------------

                                            Indiana         Kansas      INVESTMENTS       OTHER          TOTAL
                                           ---------      ---------      ---------      ---------      ---------
                                                                                       
       Net interest income (1)             $   1,042      $     109      $     180      $    (272)     $   1,059
       Provision for loan losses                 (45)           140           --             --               95
                                           ---------      ---------      ---------      ---------      ---------
       Net interest income after
          provision for loan losses            1,087            (31)           180           (272)           964

       Other operating income                     88              1              2             23            114
       Depreciation expense                      100             18              6              3            127
       Other operating expense                 1,075            300            202            188          1,765
                                           ---------      ---------      ---------      ---------      ---------
       CORE BANKING LOSS
          BEFORE TAXES                          --             (348)           (26)          (440)          (814)

       Realized and unrealized gain
          (loss) on securities, net of
          hedging                               --             --              968             (4)           964
                                           ---------      ---------      ---------      ---------      ---------
       Income (loss) before income
          taxes                                 --             (348)           942           (444)           150
       Applicable income taxes                  --             (138)           373           (175)            60
                                           ---------      ---------      ---------      ---------      ---------
       NET INCOME (LOSS)                   $    --        $    (210)     $     569      $    (269)     $      90
                                           =========      =========      =========      =========      =========

       Identifiable assets                 $ 212,658      $  25,789      $ 303,813      $   7,677      $ 549,937
                                           =========      =========      =========      =========      =========
 

 (1) Interest income is presented net of interest expense




 (Dollars in Thousands)                                       Six Months Ended December 31, 1998
                                           ---------------------------------------------------------------------
                                                COMMUNITY BANKING
                                           ------------------------

                                            Indiana         Kansas      INVESTMENTS       OTHER          TOTAL
                                           ---------      ---------      ---------      ---------      ---------
                                                                                       
       Net interest income (1)             $   1,976      $     149      $     441      $    (564)     $   2,002
       Provision for loan losses                  78            167           --             --              245
                                           ---------      ---------      ---------      ---------      ---------
       Net interest income after
          provision for loan losses            1,898            (18)           441           (564)         1,757

       Other operating income                    162              2              4             46            214
       Depreciation expense                      201             30             12              7            250
       Other operating expense                 2,188            533            414            421          3,556
                                           ---------      ---------      ---------      ---------      ---------
       CORE BANKING LOSS
          BEFORE TAXES                          (329)          (579)            19           (946)        (1,835)

       Realized and unrealized loss on
          securities, net of hedging            --             --           (2,462)           (44)        (2,506)
                                           ---------      ---------      ---------      ---------      ---------
       Loss before income taxes                 (329)          (579)        (2,443)          (990)        (4,341)
       Applicable income taxes                  (131)          (230)          (970)          (390)        (1,721)
                                           ---------      ---------      ---------      ---------      ---------
       NET LOSS                            $    (198)     $    (349)     $  (1,473)     $    (600)     $  (2,620)
                                           =========      =========      =========      =========      =========

       Identifiable assets                 $ 212,658      $  25,789      $ 303,813      $   7,677      $ 549,937
                                           =========      =========      =========      =========      =========
 

 (1) Interest income is presented net of interest expense

                                       17

                    QUANTITATIVE AND QUALITATIVE DISCLOSURES
                                ABOUT MARKET RISK

        The OTS requires  each thrift  institution  to calculate  the  estimated
change in the institution's  market value of portfolio equity (MVPE) assuming an
instantaneous,  parallel  shift in the Treasury  yield curve of 100 to 300 basis
points either up or down in 100 basis point  increments.  MVPE is defined as the
net present value (NPV) of an  institution's  existing  assets,  liabilities and
off-balance sheet instruments. A post shock MVPE to market value of assets (NPV)
ratio can then be calculated in each  interest  rate  scenario.  The OTS permits
institutions  to perform this MVPE analysis using their own internal model based
upon  reasonable  assumptions.  The Company has  contracted  with Smith  Breeden
Associates, Inc. for the provision of consulting services regarding, among other
things,  the management of its investments and borrowings,  the pricing of loans
and deposits,  the use of various financial  instruments to reduce interest rate
risk and assistance in performing the required calculation of the sensitivity of
its market value to changes in interest rates. In estimating the market value of
mortgage loans and  mortgage-backed  securities,  the Company  utilizes  various
prepayment  assumptions  which vary, in accordance with  historical  experience,
based  upon the  term,  interest  rate and other  factors  with  respect  to the
underlying loans.

        The  following  table sets forth at December  31,  1999,  the  estimated
sensitivity  of the Bank's  MVPE and NPV ratios to parallel  yield curve  shifts
using the Company's  internal  market value  calculation.  The Company  actively
manages the interest rate risk of the balance sheet and investment  portfolio by
dynamically  rebalancing  the hedges on a frequent  basis.  This  rebalancing is
undertaken  to further  reduce the  interest  rate risk for large rate  changes.
Since the following  analysis is based on  instantaneous  changes in rates,  the
benefits of the dynamic rebalancing process on interest rate risk reduction are,
therefore, not reflected in this analysis.

        The  table  set  forth  below  does not  purport  to show the  impact of
interest  rate  changes  on  the  Company's  equity  under  generally   accepted
accounting  principles.  Market value changes only impact the  Company's  income
statement or the balance  sheet (1) to the extent the affected  instruments  are
marked  to  market  and (2) over the life of the  instruments  as an  impact  on
recorded yields.



Change in Interest Rates
   (In Basis Points)(1)
   (Dollars in Thousands)                      -300          -200           -100        -      +100           +200            +300
- ----------------------------------------------------------------------------------------------------------------------------------

                                                                                                    
 Market value gain (loss) of assets         $ 37,689      $ 28,885     $   16,051      --    $(18,001)     $(36,038)     $ (53,295)
 Market value gain (loss) of liabilities      (9,617)       (6,819)        (3,655)     --       4,253         9,122         14,402
                                            --------      --------     ----------     ----   --------      --------      ---------

 Market value gain (loss) of net
   assets before interest rate contracts      28,072        22,066         12,396      --     (13,748)      (26,916)       (38,893)


 Pre-tax  market  value gain  (loss) of
    interest rate contracts                  (28,172)      (19,340)       (10,177)     --      11,268        22,848         33,976
                                            --------      --------     ----------     ----   --------      --------      ---------

 Total change in MVPE (2) (Model)           $   (100)     $  2,726      $   2,219      --    $ (2,480)     $ (4,068)     $  (4,917)
                                            ========      ========      =========     ====   ========      ========      =========

 NPV post shock ratio                            6.7%          7.5%           7.6%     7.3%       7.0%          6.9%           7.0%
                                            ========      ========      =========     ====   ========      ========      =========

 Change in MVPE as a percent of:
    MVPE (2) (Model)                            (0.3)%         9.1%             7.4%   --        (8.3)%       (13.6)%        (16.4)%

     Total assets of the Bank                    0.0%          0.6%             0.5%   --        (0.6)%        (1.0)%         (1.2)%

 Change in NPV post shock ratio                 (0.6)%         0.2%             0.3%   --        (0.3)%        (0.4)%         (0.3)%



(1)  Assumes  an  instantaneous   parallel  change  in  interest  rates  at  all
maturities.
(2)  Based on the Bank's pre-tax MVPE of $30.0 million at December 31, 1999.



                                       18

        Since a portion of the Company's assets is recorded at market value, the
following table is included to show the estimated impact on the Company's equity
of  instantaneous,  parallel  shifts in the yield curve,  using the  methodology
described  above.  The assets and interest rate contracts  included in the table
below are only those  which are  either  classified  by the  Company as held for
trading  or  available  for  sale  and,  therefore,  reflected  at  fair  value.
Consequently,  the Company's  liabilities,  which are reflected at cost, are not
included  in the table  below.  All  amounts  are  shown  net of taxes,  with an
estimated effective tax rate of 39.0%.


Change in Interest Rates
   (In Basis Points)
   (Dollars in Thousands)                          -300          -200          -100         -       +100        +200        +300
- ----------------------------------------------------------------------------------------------------------------------------------
                                                                                                     
  After tax market value gain (loss)            $  9,640      $  6,696      $  3,505        --    $ (3,806)   $ (7,849)   $(11,913)
     of assets
  After tax market value gain (loss)
     of interest rate contracts                   (8,634)       (5,929)       (3,151)       --       3,589       7,289      10,809
                                                --------      --------      --------    --------  --------    --------    --------

  After  tax gain  (loss)  in  equity  (Model)  $  1,006      $    767      $    354        --    $   (217)   $   (560)   $ (1,104)
                                                ========      ========      ========    ========  ========    ========    ========
  After tax gain  (loss) in equity as a
    percent of the Company's  equity at
    December 31, 1999                                5.7%          4.4%          2.0%       --        (1.2)%      (3.2)%      (6.3)%

 
                                       19


                 HARRINGTON FINANCIAL GROUP, INC. AND SUBSIDIARY

                                     Part II


Item 1. Legal Proceedings
        -----------------

               Neither the Company nor the Bank is involved in any pending legal
               proceedings other than non-material  legal proceedings  occurring
               in the ordinary course of business.

Item 2. Changes in Securities
        ---------------------

               Not applicable.

Item 3. Defaults Upon Senior Securities
        -------------------------------

               Not applicable.

Item 4. Submission of Matters to a Vote of Security-Holders
        ---------------------------------------------------

               a)      An annual meeting of stockholders  ("Annual Meeting") was
                       held on October 21, 1999.

               b)      Not applicable.

               c)      Three matters were voted upon at the Annual Meeting.  The
                       stockholders  approved  matters brought before the Annual
                       Meeting.   The  matters  voted  upon  together  with  the
                       applicable voting results were as follows:

                       1)      Proposal   to  elect   three   directors   for  a
                               three-year   term  expiring  in  2002  -  Russell
                               Breeden  III   received   votes  for   2,897,483;
                               withheld 4,000; not voted 303,899. Craig J. Cerny
                               and  Stanley  J.  Kon  each  received  votes  for
                               2,897,333; withheld 4,150; not voted 303,899.

                       2)      Proposal to approve an amendment to the Company's
                               Stock Option Plan - votes for 2,892,008;  against
                               9,325; abstain 150; not voted 303,899.

                       3)      Proposal to ratify the  appointment  by the Board
                               of  Directors  of  Deloitte  & Touche  LLP as the
                               Company's  independent  auditors  for the  fiscal
                               year ending June 30, 2000 - votes for  2,900,633;
                               against 0; abstain 850; not voted 303,899.

               d)      Not applicable.


                                       20

Item 5. Other Information
        -----------------

               None.

Item 6. Exhibits and Reports on Form 8-K
        --------------------------------

               a)      Exhibit   3.1:   Amended   and   Restated   Articles   of
                       Incorporation of Harrington  Financial  Group,  Inc. This
                       exhibit  is  incorporated  herein by  reference  from the
                       Registration  Statement  on Form  S-1  (Registration  No.
                       333-1556)  filed by the Company  with the SEC on February
                       20, 1996, as amended.

               b)      Exhibit 3.2:  Amended and Restated  Bylaws of  Harrington
                       Financial Group, Inc. This exhibit is incorporated herein
                       by reference from the Registration  Statement on Form S-1
                       (Registration No. 333-1556) filed by the Company with the
                       SEC on February 20, 1996, as amended.

               c)      Exhibit 27: Financial Data Schedule

               d)      No Form 8-K reports were filed during the quarter.

                                       21






                                   SIGNATURES


        Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant  has duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                               HARRINGTON FINANCIAL GROUP, INC.




Date:  February 10, 2000                       By:  /s/Craig J. Cerny
                                                    -----------------
                                                    Craig J. Cerny
                                                    President



Date:  February 10, 2000                       By:  /s/John E. Fleener
                                                    ------------------
                                                    John E. Fleener
                                                    Principal Financial &
                                                    Accounting Officer