SECURITIES AND EXCHANGE COMMISSION
                             450 Fifth Street, N.W.
                             Washington, D.C. 20549

                                    FORM 10-K

[X]   Annual Report Pursuant to Section 13 or 15(d) of the Securities Exchange
      Act of 1934 [FEE REQUIRED] For the Fiscal Year Ended June 30, 2005

                                       OR

[ ]   Transition Report Pursuant to Section 13 or 15(d) of the Securities
      Exchange Act of 1934 [NO FEE REQUIRED]

      For the transition period from _______________ to  ______________________

                         Commission File Number 0-25509

                         FIRST FEDERAL BANKSHARES, INC.
                         ------------------------------
             (Exact name of registrant as specified in its charter)

                Delaware                                    42-1485449
                --------                                    -----------
     (State or other jurisdiction of                     (I.R.S. Employer
     incorporation or organization)                   Identification Number)

   329 Pierce Street, Sioux City, Iowa                         51101
   -----------------------------------                         -----
(Address of Principal Executive Offices)                     Zip Code

                                 (712) 277-0200
                                 --------------
                         (Registrant's telephone number)


                                                         
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 $0.01 per share
                                                            ---------------------------------------
                                                                        (Title of Class)


      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  twelve  months (or for such shorter  period that the
Registrant  was required to file such  reports) and (2) has been subject to such
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|.

      Indicate by check mark whether the Registrant is an accelerated filer (as
defined in Rule 12b-2 of the Securities Exchange Act of 1934). YES |X| . NO    .
                                                                   ----    ----

      As of  September  2, 2005,  there were  issued and  outstanding  3,548,703
shares of the Registrant's Common Stock.

      Indicate by check mark  whether  the  Registrant  is  a  shell company (as
defined in Rule 12b-2 of the Securities Exchange Act of 1934). YES     . NO |X|.
                                                                  -----     ---

The  aggregate  market value of the voting stock held by  non-affiliates  of the
Registrant,  computed by  reference  to the last sale price,  as reported by the
NASDAQ National Market,  on December 31, 2004 was $68,376,926.  This amount does
not  include  shares held by the Bank's  Employee  Stock  Ownership  Plan and by
officers and directors.

                       DOCUMENTS INCORPORATED BY REFERENCE
1.    Part II of Form  10-K--Annual  Report to Stockholders  for the fiscal year
      ended June 30, 2005.
2.    Part III of Form  10-K--Proxy  Statement  for the 2005  Annual  Meeting of
      Stockholders.



                                     PART I
                                     ------

ITEM 1 BUSINESS
- ---------------

General

      First Federal Bankshares, Inc.

      First Federal  Bankshares,  Inc. (the "Company" or the  "Registrant") is a
Delaware  corporation that serves as the holding company for First Federal Bank,
a federally  chartered stock savings bank headquartered in Sioux City, Iowa (the
"Bank"). As of June 30, 2005, the Company owned 100% of the Bank's common stock,
and currently the Company engages in no other significant  activities beyond its
ownership  of such  common  stock.  Consequently,  its  net  income  is  derived
primarily from the Bank's operation.

      Prior to April 13, 1999,  the Bank's common stock was owned  approximately
53.49% by First Federal  Bankshares,  M.H.C.  (the "Mutual Holding Company") and
46.51%  by  public  stockholders.  On  April  13,  1999,  pursuant  to a Plan of
Conversion and Reorganization,  and after a series of transactions,  the Company
was formed to own all of the capital stock of the Bank, and the Company sold the
ownership  interest in the Bank previously held by the Mutual Holding Company to
the public in a  subscription  offering  that  resulted in net cash  proceeds of
approximately  $23  million.  Public  stockholders  of the Bank had their shares
exchanged into 2,182,807 shares of common stock of the Company  (representing an
exchange  ratio of 1.64696 shares of Company common stock for each share of Bank
common  stock).  The  Mutual  Holding  Company  ceased  to exist  following  the
reorganization.  The  reorganization  was accounted for in a manner similar to a
pooling  of  interests  and  did  not  result  in  any  significant   accounting
adjustments.  As a result  of the  reorganization,  the  consolidated  financial
statements  for prior  periods have been  restated to reflect the changes in the
par value of common stock from $1.00 per share (for the Bank's  common stock) to
$0.01 per share (for the Company's common stock).  At June 30, 2005, the Company
had  total  assets of $586.8  million,  total  deposits  of $407.6  million  and
stockholders' equity of $70.3 million.

      The Company's  principal executive office is located at 329 Pierce Street,
Sioux  City,  Iowa  51101  and its  telephone  number at that  address  is (712)
277-0200.

      First Federal Bank

      First  Federal  Bank  ("First  Federal"  or  the  "Bank")  is a  federally
chartered stock savings bank headquartered in Sioux City, Iowa. Founded in 1923,
First Federal's  deposits have been federally  insured since 1935 by the Savings
Association  Insurance Fund and its  predecessor,  the Federal  Savings and Loan
Insurance Corporation.  The Bank has been a member of the Federal Home Loan Bank
System since 1935.

      The  Bank  is  a   community-oriented   financial   institution   offering
traditional  financial  services  to its local  community.  The  Bank's  primary
lending  area  includes  mid- and  northwest-Iowa  and  contiguous  portions  of
Nebraska and South Dakota.  The Bank's  primary  lending  activity  involves the
origination of fixed rate and adjustable rate mortgage  ("ARM") loans secured by
single-family  residential,  multi-family  residential and non-residential  real
estate.  Longer-term  fixed  rate  residential  mortgage  loans  are  originated
primarily for sale in the secondary market on a servicing-released  basis, while
fixed  rate  loans  with  terms  generally  less than 15 years and ARM loans are
retained in the Bank's  portfolio.  To a lesser  extent,  the Bank makes  second
mortgage loans secured by the borrower's  principal residence and other types of
consumer loans such as auto loans and home improvement  loans. In addition,  the
Bank invests in  mortgage-backed  securities  issued or guaranteed by Fannie Mae
("FNMA"),  the  Federal  Home  Loan  Mortgage  Corporation  ("FHLMC"),   or  the
Government National Mortgage Association  ("GNMA"),  and in securities issued by
the United States Government and agencies thereof.

      The Bank conducts  operations through its main office in Sioux City, Iowa,
and its 14 branch offices in northwest and central Iowa and northeast Nebraska.

      The Bank's  principal  executive  office is located at 329 Pierce  Street,
Sioux  City,  Iowa  51101,  and its  telephone  number at that  address is (712)
277-0200.


                                       2


Forward Looking Statements

      This  Annual  Report  on Form  10-K may  contain  certain  forward-looking
statements  within the meaning of Section 27A of the  Securities Act of 1993, as
amended (the "Securities  Act"), and Section 21E of the Securities  Exchange Act
of 1934, as amended (the "Exchange  Act"),  that involve  substantial  risks and
uncertainties.  When used in this report,  or in the documents  incorporated  by
reference  herein,  the words  "anticipate",  "believe",  "estimate",  "expect",
"intend",   "may",  and  similar  expressions   identify  such   forward-looking
statements.  Actual results, performance or achievements could differ materially
from those contemplated,  expressed or implied by the forward-looking statements
contained  herein.  These  forward-looking  statements  are based largely on the
expectations of the Registrant or the Registrant's management and are subject to
a number of risks and  uncertainties,  including  but not  limited to  economic,
competitive,   regulatory,   and  other  factors   affecting  the   Registrant's
operations,  markets, products and services, as well as expansion strategies and
other factors  discussed  elsewhere in this report filed by the Registrant  with
the  Securities  and Exchange  Commission.  Many of these factors are beyond the
Registrant's control.

Market Area

      The Registrant  conducts operations through its main office in Sioux City,
Iowa,  which is located on the western border of Iowa, and its 14 branch offices
in  northwest  and central  Iowa and  northeast  Nebraska.  Two  northwest  Iowa
branches were sold to another  financial  institution in a transaction  that was
completed  on September  20, 2004.  Deposits  totaling  $27.1  million and loans
totaling $17.0 million were included in the sale.  The Registrant  gained access
to the  central  Iowa  market  as a  result  of  the  acquisition  of  financial
institutions  headquartered  in  Grinnell  and  Newton,  Iowa in 1998 and  1999,
respectively.  These  cities are located  within an hour's  drive of Des Moines,
Iowa,  the state  capital  and  largest  metropolitan  area in Iowa.  The Newton
acquisition  included a branch office located in West Des Moines, Iowa, which is
a high-growth  residential and commercial  development  area. In March 2005, the
Registrant opened a branch office in Johnstown,  Iowa, which is also a suburb of
Des Moines.  The population of Sioux City, West Des Moines,  Newton and Grinnell
is  approximately  85,000,  42,000,  15,000 and 9,000,  respectively.  The total
population of the  Registrant's  primary market area is  approximately  450,000.
Most  employment in the  Registrant's  primary market area is in agriculture and
agriculture-related  industries, but also includes significant manufacturing and
service  businesses.  Major employers in the northwest Iowa primary market area,
which includes contiguous  portions of Nebraska and South Dakota,  include Tyson
Foods, MCI Telemarketing, Sioux Honey Association, Wells Dairy, Interbake Foods,
Gateway,  Great West Casualty,  the 185th Fighter Group of the Iowa Air National
Guard,  Mercy  Medical  Center and St. Luke's  Regional  Medical  Center.  Major
employers  in the central Iowa primary  market area  include  Grinnell  College,
Principal  Financial,  Wells Fargo,  Grinnell  Mutual  Insurance  Company,  Iowa
Telecom,   Grinnell   Regional  Medical  Center,   Donaldson   Company,   Maytag
Corporation, Skiff Medical Center, Newton Manufacturing, and Vernon Company.

      The Registrant's business and operating results are significantly affected
by the general  economic  conditions  prevalent in its primary  market area. The
Registrant's  primary market area is projected to experience moderate population
growth in northwest  Iowa,  central Iowa and Nebraska,  but strong growth in the
West Des Moines market.

Lending Activities

      General.  Historically,  the principal  lending activity of the Registrant
has been the  origination  or  purchase  of  mortgage  loans  secured by one- to
four-family residential properties. The Registrant also originates loans secured
by commercial  real estate and  multi-family  units and purchases  participation
interests in multi-family  loans and commercial real estate loans  originated by
other  lenders in the Midwest.  Multi-family  and  commercial  real estate loans
totaled $179.7 million, $146.5 million and $113.1 million, respectively, at June
30, 2005,  2004 and 2003. The Registrant also offers a variety of consumer loans
to its customers.

      The  Registrant  has  sought  to make its  interest  earning  assets  more
interest rate sensitive by actively originating variable rate loans, such as ARM
loans,  adjustable  rate second  mortgage  loans,  shorter-term  commercial real
estate  and  commercial  business  loans and  medium-term  consumer  loans.  The
Registrant also purchases  mortgage-backed  securities with adjustable rates. At
June 30, 2005,  approximately  $234.0 million or 49.9% of the Registrant's total
loan and mortgage-backed securities portfolio had variable interest rates.


                                       3


      The Registrant  actively  originates fixed rate mortgage loans,  generally
with 10 to 30 year terms to maturity secured by one- to four-family  residential
properties.  One- to four-family  fixed rate loans  generally are originated and
underwritten for resale in the secondary  mortgage  market.  The Registrant sold
$38.2  million,  $75.8  million  and  $62.7  million,  respectively,  of one- to
four-family  fixed rate residential loans during the fiscal years ended June 30,
2005,  2004 and 2003. The Registrant also actively  originates  loans insured or
guaranteed by the United  States  Government  or agencies  thereof,  such as VA,
Rural  Development  and  FHA  loans.  The  Registrant  also  originates  interim
construction   loans  on  one-  to   four-family   residential   properties  and
construction loans on commercial real estate and multi-family units.


                                       4


      Analysis of Loan Portfolio.  Set forth below are selected data relating to
the composition of the Registrant's loan portfolio, by type of loan on the dates
indicated.



                                                                 At June 30,
                                     -------------------------------------------------------------------
                                             2005                    2004                    2003
                                     -------------------     -------------------     -------------------
                                       Amount    Percent       Amount    Percent       Amount    Percent
                                     ---------   -------     ---------   -------     ---------   -------
                                                            (Dollars in Thousands)
                                                                                
   One- to four-family units (1) .   $ 144,238     33.26%    $ 164,579     38.11%    $ 191,890     46.22%
   Multi-family dwelling units (2)      46,070     10.62        45,156     10.45        35,051      8.44
   Commercial real estate (3) ....     133,626     30.82       101,297     23.46        78,064     18.80
   Commercial business loans .....      37,485      8.64        29,633      6.86        16,256      3.91
   Home equity and second mortgage      32,134      7.41        38,377      8.89        36,962      8.90
   Auto loans ....................       9,611      2.22        17,755      4.11        26,292      6.33
   Other non-mortgage loans (4)  .      37,038      8.54        39,786      9.21        35,588      8.57
                                     ---------    ------     ---------    ------     ---------    ------
     Total .......................     440,202    101.51       436,583    101.09       420,103    101.17

Less
   Allowance for loan losses .....      (6,718)    (1.55)       (4,316)    (1.00)       (4,615)    (1.11)
   Loans in process ..............         (44)     0.00          (801)    (0.19)         (410)    (0.10)
   Net unearned premiums on loans        1,539      0.35         1,880      0.44         1,965      0.47
   Deferred loan fees ............      (1,345)    (0.31)       (1,489)    (0.34)       (1,776)    (0.43)
                                     ---------    ------     ---------    ------     ---------    ------
     Total loans, net ............   $ 433,634    100.00     $ 431,857    100.00     $ 415,267    100.00%
                                     =========    ======     =========    ======     =========    ======



                                                     At June 30,
                                     -------------------------------------------
                                             2002                    2001
                                     -------------------     -------------------
                                       Amount    Percent       Amount    Percent
                                     ---------   -------     ---------   -------
                                                (Dollars in Thousands)
                                                              
   One- to four-family units (1) .   $ 164,816     39.40%    $ 181,034     43.32%
   Multi-family dwelling units (2)      56,537     13.51        62,040     14.85
   Commercial real estate (3) ....      81,232     19.42        79,025     18.91
   Commercial business loans .....      15,502      3.71        14,976      3.58
   Home equity and second mortgage      40,347      9.64        38,224      9.15
   Auto loans ....................      32,168      7.69        24,212      5.79
   Other non-mortgage loans (4)  .      33,241      7.94        23,340      5.58
                                     ---------    ------     ---------    ------
     Total .......................     423,843    101.31       422,851    101.18

Less
   Allowance for loan losses .....      (4,584)    (1.10)       (4,737)    (1.13)
   Loans in process ..............      (1,500)    (0.36)         (458)    (0.11)
   Net unearned premiums on loans        2,076      0.50         1,537      0.37
   Deferred loan fees ............      (1,453)    (0.35)       (1,295)    (0.31)
                                     ---------    ------     ---------    ------
     Total loans, net ............   $ 418,382    100.00%    $ 417,898    100.00%
                                     =========    ======     =========    ======

- ----------------
(1)   Includes construction loans on one- to four-family units.
(2)   Includes construction loans on multi-family dwelling units.
(3)   Includes construction loans on commercial real estate.
(4)   Includes other secured  non-mortgage loans,  credit card loans,  education
      loans and unsecured personal loans.


                                       5


      Loan and Mortgage-Backed Securities Maturity Schedule. The following table
sets forth certain information as of June 30, 2005,  regarding the dollar amount
of loans and the carrying value of  mortgage-backed  securities  maturing in the
Registrant's  portfolio  based on their  contractual  terms to maturity.  Demand
loans, loans having no stated schedule of repayments and no stated maturity, and
overdrafts are reported as due in one year or less. Adjustable and floating rate
loans  and  mortgage-backed  securities  are  included  in the  period  in which
interest  rates are next  scheduled to adjust  rather than in which they mature,
and fixed rate loans and  mortgage-backed  securities are included in the period
in which the final contractual repayment is due.



                                                                                                     Ten
                                                                  One        Three       Five       Through     Beyond
                                                    Within      Through     Through     Through     Twenty      Twenty
                                                   One Year    Three Years Five Years  Ten Years     Years       Years       Total
                                                   ---------   ---------   ---------   ---------   ---------   ---------   ---------
                                                                                    (In Thousands)
                                                                                                      
First mortgage loans:
  One- to four-family residences:
   Adjustable ..................................   $  24,445   $   8,866   $  14,429   $     135   $      --   $      --   $  48,875
   Fixed .......................................       3,602       2,070       5,843      45,671      35,063       3,114      95,363
                                                   ---------   ---------   ---------   ---------   ---------   ---------   ---------
   Total one- to four-family ...................      29,047      10,936      20,272      45,806      35,063       3,114     144,238

Multi-family and commercial real estate:
  Adjustable ...................................      66,034      21,794      42,456       2,698          --          --     132,982
  Fixed ........................................       8,929      12,898      13,682      10,269         936          --      46,714
                                                   ---------   ---------   ---------   ---------   ---------   ---------   ---------
  Total multi-family and commercial ............      74,963      34,692      56,138      12,967         936          --     179,696

Commercial loans:
  Adjustable ...................................      24,792         260         823          --          --          --      25,875
  Fixed ........................................       1,468       1,871       6,817       1,246         208          --      11,610
                                                   ---------   ---------   ---------   ---------   ---------   ---------   ---------
  Total commercial loans .......................      26,260       2,131       7,640       1,246         208          --      37,485

Consumer loans and other non-mortgage loans:
  Adjustable ...................................       7,995          --          --          --          --          --       7,995
  Fixed ........................................       1,456       9,571       9,817      33,995      15,949          --      70,788
                                                   ---------   ---------   ---------   ---------   ---------   ---------   ---------
  Total consumer loans and other non-mortgage
    loans ......................................       9,451       9,571       9,817      33,995      15,949          --      78,783

Total loans receivable .........................   $ 139,721   $  57,330   $  93,867   $  94,014   $  52,156   $   3,114   $ 440,202
                                                   =========   =========   =========   =========   =========   =========   =========

Mortgage-backed securities (MBS):
  Fixed-rate MBS - held to maturity ............          12         267         925       5,684       1,443          --       8,331
  Fixed-rate MBS -  available for sale .........          --          --          --       1,944          --          --       1,944
  Adjustable-rate MBS - available for sale .....      13,012       4,239         980          --          --          --      18,231
                                                   ---------   ---------   ---------   ---------   ---------   ---------   ---------

Total mortgage-backed securities ...............   $  13,024   $   4,506   $   1,905   $   7,628   $   1,443   $      --   $  28,506
                                                   =========   =========   =========   =========   =========   =========   =========


      The following  table sets forth the dollar amount of all loans maturing or
repricing after June 30, 2005 which have  predetermined  interest rates and have
floating or adjustable interest rates.



                                                   Predetermined       Floating or
                                                        Rates        Adjustable Rates        Total
                                                  ----------------   -----------------  ----------------
                                                                      (In thousands)
                                                                               
        Real estate mortgage:
          One- to four-family.................    $         91,761   $         23,430   $        115,191
          Other mortgage loans................              37,785             66,948            104,733
        Commercial loans......................              10,142              1,083             11,225
        Consumer loans........................              69,332                  --            69,332
                                                  ----------------   -----------------  ----------------
            Total.............................    $        209,020   $         91,461   $        300,481
                                                  ================   ================   ================


      Residential Real Estate Loans.  The Registrant's  primary lending activity
consists of the origination of one- to four-family, owner-occupied,  residential
mortgage loans secured by property  located in the  Registrant's  primary market
area. The majority of the  Registrant's  residential  mortgage loans consists of
loans  secured  by  owner-occupied,  single-family  residences.  The  Registrant
generally has limited its real estate loan originations to properties within its
primary  market  area.  However,   the  Registrant  has  purchased  whole  loans
originated by others,  on a limited basis, with an emphasis on single-family ARM
loans having interest rate caps generally of 2% annually and 5% over the life of
the loan and with  margins over  various  indexes  ranging from 180 to 275 basis
points depending on the index.


                                       6


      The 60- and 90-day  delinquency  rates on loans originated or purchased by
the Registrant were 0.5% and 0.7%, respectively, at June 30, 2005.

      At June 30, 2005,  the  Registrant had $144.2  million,  or 33.3%,  of its
total  loan  portfolio  invested  in first  mortgage  loans  secured  by  one-to
four-family residences.

      The  Registrant  currently  offers  residential  mortgage  loans for terms
ranging  from 10 to 30  years,  and with  adjustable  or fixed  interest  rates.
Origination  of fixed rate  mortgage  loans  versus ARM loans is monitored on an
ongoing  basis and is  affected  significantly  by the level of market  interest
rates,  customer  preference,  the Registrant's  interest rate risk position and
loan products offered by the Registrant's competitors.  During fiscal 2005, one-
to  four-family  residential  ARM loans  decreased by $1.9 million,  or 3.7%, to
$48.9  million from $50.8 million in fiscal 2004 as borrowers  chose  fixed-rate
loans in the continuing historically low market interest rate environment.

      The  Registrant's  long-term fixed rate loans generally are originated and
underwritten for resale in the secondary mortgage market. Whether the Registrant
can or will sell fixed rate loans to the secondary market, however, depends on a
number  of  factors  including  the  yield on the loan and the term of the loan,
market conditions and the Registrant's current interest rate risk position.  The
Registrant   generally  sells   long-term,   fixed-rate  loans  at  origination,
servicing-released.  Servicing  release  premium is  determined at loan closing,
thus  assuring the fee at current  market  rates.  The  Registrant's  fixed rate
mortgage  loans are amortized on a monthly basis with principal and interest due
each  month.   Residential  real  estate  loans  often  remain  outstanding  for
significantly shorter periods than their contractual terms because borrowers may
refinance or prepay loans at their option.

      The  Registrant's  ARM loans generally  adjust annually with interest rate
adjustment  limitations  ranging from one to two percentage  points per year and
with a cap on total rate increases over the life of the loan. The Registrant has
used different  interest  indexes for ARM loans,  such as the one-year  Treasury
Constant  Maturity,  the Monthly  National  Median Cost of Funds,  the  National
Average  Contract Rate for Previously  Occupied Homes and the Eleventh  District
Cost of Funds. The Registrant also has purchased ARM loans with various interest
rate indexes.  At June 30, 2005,  approximately  $32.3 million, or 66.1%, of the
Registrant's  portfolio  of  residential  ARM loans was indexed to the  one-year
Treasury Constant maturity.

      The  Registrant's  residential  first mortgage loans  customarily  include
due-on-sale  clauses,  which are  provisions  giving the Registrant the right to
declare a loan  immediately  due and payable in the event,  among other  things,
that the borrower sells or otherwise  disposes of the  underlying  real property
serving as security for the loan.  Due-on-sale clauses are an important means of
adjusting the rates on the Registrant's fixed rate mortgage loan portfolio,  and
the Registrant has generally exercised its rights under these clauses.

      Regulations  limit the amount that a savings bank may lend relative to the
appraised  value of the real  estate  securing  the loan,  as  determined  by an
appraisal at the time of loan  origination.  Such  regulations  permit a maximum
loan-to-value ratio of 100% for residential  property and 90% for all other real
estate loans. The Registrant's  lending policies,  however,  generally limit the
maximum  loan-to-value  ratio on both  fixed  rate  and ARM  loans to 97% of the
lesser of the appraised  value or the purchase price of the property to serve as
security for the loan. If the  loan-to-value  ratio is in excess of 80%, private
mortgage insurance is generally required to limit the Registrant's exposure.

      The Registrant makes real estate loans with loan-to-value ratios in excess
of 80%. For real estate loans with loan-to-value  ratios of between 80% and 95%,
the  Registrant  requires  the  first  12% to 25% of the loan to be  covered  by
private mortgage insurance.  For real estate loans with loan-to-value  ratios of
between 95% and 97%, the Registrant requires private mortgage insurance to cover
the first 25% to 35% of the loan  amount.  For real  estate  loans with terms to
maturity of 20 years or less and loan-to-value ratios of between 80% and 85% the
Registrant  may  require  the  first 6% of the  loan to be  covered  by  private
mortgage insurance. The Registrant requires fire and casualty insurance, as well
as title  insurance  or an opinion  of  counsel  regarding  good  title,  on all
properties securing real estate loans made by the Registrant.

      Construction  Loans.  The  Registrant  originates  loans  to  finance  the
construction  of  single  family  residential  property.  However,  construction
lending is not a significant part of the Registrant's overall lending activities
because of the low level of new home  construction in the  Registrant's  primary
market area. At June 30,


                                       7


2005,  the  Registrant  had $1.3 million,  or 0.3%, of its total loan  portfolio
invested in interim  construction loans. Loans for construction of single family
residential  property  are made with either  adjustable  or fixed rate terms.  A
construction  loan fee of $400 is  charged  for each  loan.  Loan  proceeds  are
disbursed in increments as construction  progresses and as inspections  warrant.
Construction  loans are structured to be converted to permanent loans originated
by the Registrant at the end of the construction  period, which is generally six
months, not to exceed 12 months.

      The  Registrant's  commercial loan  department  also originates  loans for
construction to contractors and entrepreneurs. These loans include loans for the
construction of single-family  dwellings for speculation or customized building,
apartment buildings, condominiums,  nonresidential structures, and loans for the
renovation of existing  structures.  Commercial  department  construction  loans
generally  have  adjustable  rates and proceeds are  disbursed in  increments as
construction  progresses  subject to inspections.  Loans for the construction of
single-family  spec  homes  are  generally  paid  off  at  the  maturity  of the
construction  loan.  Construction  loans on  commercial  real  estate  are often
structured to convert to permanent loans originated by the Registrant at the end
of the construction period, which is generally 12 to 24 months. Less frequently,
loans  on  commercial   real  estate   projects  are  structured  to  cover  the
construction  period only. At June 30, 2005, the Registrant had $5.4 million, or
1.2%; $10.3 million,  or 2.3%; and 21.9 million, or 5.0%,  respectively,  of its
total loan portfolio  invested in loans for the  construction  of  single-family
speculation  units,   multi-family  residential  properties  and  nonresidential
properties.   These  totals  include   participations  in  construction  lending
purchased outside the Company's primary lending area.

      Multi-Family  Residential Real Estate Loans. Loans secured by multi-family
real estate  constituted  $46.1 million or 10.6% of the Registrant's  total loan
portfolio  at  June  30,  2005,  compared  to  $45.2  million  or  10.5%  of the
Registrant's total loan portfolio at June 30, 2004 and $35.1 million, or 8.4% of
the total loan portfolio at June 30, 2003. The  Registrant's  multi-family  real
estate  loans  are  secured  by  multi-family  residences,   such  as  apartment
buildings.  At June 30, 2005, 54.2% of the Registrant's  multi-family loans were
secured by properties  located within the  Registrant's  primary market area. At
June 30, 2005, the  Registrant's  multi-family  real estate loans had an average
balance of $649,000.  The terms of each  multi-family  loan are  negotiated on a
case by case basis, although such loans typically have adjustable interest rates
tied to a market  index or fixed  rates to  amortize  over 10 to 20 years with a
three to ten year balloon or call option.

      The  Registrant's  policy is to limit  multi-family  real estate  loans to
principal  balances not exceeding its  loan-to-one  borrower  limit. At June 30,
2005,  the  Registrant's  largest  multi-family  real  estate  borrower  had  an
aggregate  principal  outstanding  balance of $5.8  million,  which  balance was
within the Registrant's loan-to-one borrower limit.

      Loans  secured by  multi-family  real estate  generally  involve a greater
degree of credit risk than one- to  four-family  residential  mortgage loans and
carry larger loan balances.  This  increased  credit risk is a result of several
factors,  including the  concentration of principal in a limited number of loans
and borrowers,  the effects of general economic  conditions on  income-producing
properties and the increased difficulty of evaluating and monitoring these types
of loans.  Furthermore,  the  repayment of loans  secured by  multi-family  real
estate is typically dependent upon the successful  operation of the related real
estate  property.  If the cash flow from the project is reduced,  the borrower's
ability to repay the loan may be impaired.

      Commercial  Real Estate Loans.  Loans  secured by  commercial  real estate
constituted  $133.6 million,  or 30.8%, of the Registrant's total loan portfolio
at June 30, 2005. By  comparison,  commercial  real estate loans totaled  $101.3
million, or 23.5%, and $78.1 million,  or 18.8% of the total loan portfolio,  at
June 30, 2004 and 2003,  respectively.  The Registrant's  commercial real estate
loans  are  secured  by  improved  property  such  as  offices,  small  business
facilities,  and other  non-residential  buildings.  Of the improved  properties
securing such commercial real estate loans at June 30, 2005,  70.2% were located
within the  Registrant's  primary market area.  Commercial real estate loans are
offered with fixed and adjustable interest rates.

      The  Registrant's  policy  is to limit  commercial  real  estate  loans to
principal  balances not exceeding its  loan-to-one  borrower  limit. At June 30,
2005, the Registrant's  largest commercial real estate borrower had an aggregate
principal  outstanding  balance of $8.1  million,  which  balance was within the
Registrant's loan-to-one borrower limit.


                                       8


      Loans secured by commercial real estate generally involve a greater degree
of credit risk than  residential  mortgage loans and carry larger loan balances.
This  increased  credit  risk is a result  of  several  factors,  including  the
concentration  of  principal  in a limited  number of loans and  borrowers,  the
effects of general economic  conditions on income  producing  properties and the
increased  difficulty  of  evaluating  and  monitoring  these  types  of  loans.
Furthermore,  the  repayment  of loans  secured  by  commercial  real  estate is
typically  dependent  upon the  successful  operation of the related real estate
project. If the cash flow from the project is reduced, the borrower's ability to
repay the loan may be impaired.

      Commercial  Loans.  The Registrant makes commercial loans primarily in its
market area to a variety of professionals,  sole  proprietorships  and small- to
medium-sized  businesses.  At June 30, 2005,  commercial loans constituted $37.5
million,  or 8.6%, of the Registrant's  total loan portfolio,  compared to $29.6
million, or 6.9%, of the Registrant's total loan portfolio at June 30, 2004, and
$16.3  million,  or 3.9% of the  Registrant's  total loan  portfolio at June 30,
2003.  The  Registrant  offers term loans for fixed assets and working  capital,
revolving lines of credit,  letters of credit and Small Business  Administration
guaranteed loans. Commercial term loans are generally offered with initial fixed
rates of  interest  for the first 1 to 3 years and with terms of up to 10 years.
Business  lines of credit have  floating  rates of  interest  and are payable on
demand,  subject to annual  review and renewal.  Commercial  loans with variable
rates of interest are  generally  indexed to the highest prime rate as published
daily in the Wall Street Journal.

      The Registrant's policy is to limit commercial loans to principal balances
not  exceeding  its   loan-to-one-   borrower  limit.  At  June  30,  2005,  the
Registrant's largest commercial borrower had an aggregate principal  outstanding
balance of $4.9 million,  which balance was within the Registrant's  loan-to-one
borrower limit.

      When making  commercial  loans,  the  Registrant  considers  the financial
statements of the borrower,  the Registrant's lending history with the borrower,
the debt service  capabilities of the borrower,  the projected cash flows of the
business and the value of the collateral, if any. Commercial loans are generally
secured by a variety of collateral including accounts receivable,  inventory and
equipment, and are generally supported by personal guarantees.

      Commercial  loans also  generally are considered to involve more risk than
one- to four-family  residential  real estate loans.  Because  commercial  loans
often  depend  on the  successful  operation  or  management  of  the  business,
repayment  of such loans may be affected by adverse  conditions  in the economy.
Moreover,  commercial  loans  typically are made on the basis of the  borrower's
ability to make repayment from the cash flow of the  borrower's  business,  and,
therefore,  depend  substantially  on the success of the  business  itself.  Any
collateral  securing commercial loans may depreciate over time, may be difficult
to appraise and to liquidate, and may fluctuate in value.

      Consumer  Loans.  Federal  savings  associations  are  authorized  to make
secured and unsecured  consumer loans in an aggregate  amount up to 35% of their
assets. In addition, the Registrant has lending authority above the 35% category
for certain consumer loans, such as second mortgage,  home property  improvement
loans, mobile home loans and loans secured by savings accounts.

      As of June 30, 2005, consumer loans totaled $78.8 million, or 18.2% of the
Registrant's  total loan  portfolio,  compared to $95.9 million,  or 22.1%,  and
$98.8 million, or 23.8%, respectively,  at June 30, 2004 and 2003. The principal
types of consumer  loans offered by the Registrant  are second  mortgage  loans,
auto loans, home improvement loans, unsecured loans and loans secured by deposit
accounts. Consumer loans are offered primarily on a fixed rate basis and at June
30, 2005 had an average  maturity  of 88 months.  The  Registrant's  home equity
loans,  second mortgage loans, and home improvement loans, are generally secured
by the  borrower's  principal  residence.  At June 30, 2005,  home equity loans,
second mortgage loans, and home  improvement  loans,  totaled $32.8 million,  or
40.8% of consumer loans and 7.4% of the Registrant's total loan portfolio.

      The underwriting  standards  employed by the Registrant for consumer loans
include a determination  of the applicant's  credit history and an assessment of
ability to meet  existing  obligations  and payments on the proposed  loan.  The
stability of the applicant's monthly income may be determined by verification of
gross  monthly  income  from  primary  employment,  and  additionally  from  any
verifiable secondary income. Creditworthiness of the


                                       9


applicant is of primary  consideration;  however,  the underwriting process also
includes a comparison of the value of the collateral in relation to the proposed
loan amount.

      Consumer  loans  tend to  have  higher  interest  rates  than  residential
mortgage  loans,  but also tend to have a higher  risk of  default  than  one-to
four-family  residential  mortgage loans. See  "Non-Performing  Assets and Asset
Classification" for information  regarding the Registrant's loan loss experience
and reserve policy.

      Mortgage-Backed Securities. The Registrant also invests in mortgage-backed
securities  issued or  guaranteed  by the United  States  Government or agencies
thereof in order to reduce  interest rate risk  exposure and improve  liquidity.
These securities,  which consist primarily of mortgage-backed  securities issued
or guaranteed by FNMA,  FHLMC and GNMA,  totaled $28.5 million at June 30, 2005.
The Registrant's  objective in investing in  mortgage-backed  securities  varies
from time to time  depending  upon market  interest  rates,  local mortgage loan
demand,  and the Registrant's  level of liquidity.  The Registrant's  fixed-rate
mortgage-backed securities are primarily held for investment, and management has
the  intent and  ability  to hold such  securities  on a  long-term  basis or to
maturity.  Adjustable  rate  MBS are  available  for  sale  and are  carried  at
estimated  fair value.  Mortgage-backed  securities  have lower credit risk than
direct loans because principal and interest on the securities are either insured
or guaranteed by the United States Government or agencies thereof.

      Loan  Solicitation  and Processing.  Loan  originations are derived from a
number of sources  such as real estate  broker  referrals,  existing  customers,
borrowers,  builders,  attorneys and walk-in  customers.  Upon receipt of a loan
application, a credit report is obtained to verify specific information relating
to the  applicant's  credit  standing.  In the case of a real  estate  loan,  an
appraisal of the real estate  intended to secure the proposed loan is made by an
independent appraiser approved by the Registrant.  For those loans that are sold
to investors,  an automated underwriting system provided by either FNMA or FHLMC
is used in many  cases.  On  occasion,  a private  mortgage  insurance  contract
underwriter  approved by the  investor  may be used.  Loans that are not sold or
loans that are not  underwritten  by a contract  underwriter  are reviewed by an
underwriter in the  Registrant's  loan department  and/or at least one member of
the  Registrant's  internal  loan  committee.  One- to  four-family  residential
mortgage  loans with principal  balances in excess of $500,000 and  multi-family
and  commercial  real  estate  loans with  principal  balances in excess of $2.0
million must be submitted by the loan department  directly to the loan committee
of the Board of Directors for approval.  Approvals  subsequently are ratified by
the full Board of Directors.  Fire and casualty  insurance (and flood insurance,
if applicable)  are required at the time that  residential  and commercial  real
estate  loans are made.  Insurance  coverage  for  commercial  and  multi-family
properties  is  required  and  monitored  throughout  the term of the loan.  The
Registrant purchases blanket insurance coverage to protect its interests in one-
to four-family residential properties and consumer collateral to the extent that
the  borrower  lets such  insurance  lapse.  Once the loan is  approved,  a loan
commitment is promptly issued to the borrower.

      If the loan is approved,  the  commitment  letter  specifies the terms and
conditions of the proposed loan including the amount of the loan, interest rate,
amortization term, a brief description of the required collateral,  and required
insurance  coverage.  The borrower must provide proof of the necessary insurance
on the property serving as collateral.  Title insurance or an attorney's opinion
based on a title  search of the  property  is  required  on all first lien loans
secured by real property.

      Loan Originations, Purchases and Sales. Of total loans in the Registrant's
portfolio,  at June 30, 2005,  84.7% were originated by the Registrant.  At June
30,  2005,  the  Registrant  had $52.4  million of loans  purchased  outside the
Registrant's primary market area.


                                       10


      The following table sets forth the Registrant's  gross loan  originations,
loans purchased and loans sold for the periods indicated.



                                                          For the years ended June 30,
                                                         ------------------------------
                                                           2005       2004       2003
                                                         --------   --------   --------
                                                                 (In Thousands)
                                                                      
Loans originated:
   Conventional one- to four-family real estate loans:
     Construction loans ..............................   $ 12,661   $ 15,701   $ 11,117
     Loans on existing property ......................     47,785     26,369     10,535
     Loans refinanced ................................     14,931     46,315     91,536
   Insured and guaranteed loans ......................      6,497     20,268     29,932
   Multifamily and commercial real estate:
     Construction loans ..............................     28,768     16,854      8,692
     Loans on existing property ......................     41,073     44,147     30,065
   Commercial loans ..................................     47,031     46,745     13,512
   Consumer loans ....................................     10,692     32,390     52,934
                                                         --------   --------   --------
       Total loans originated ........................   $209,438   $248,789   $248,323
                                                         ========   ========   ========
Loans purchased:
   One- to four-family ...............................   $  1,542   $    510   $     --
   Multi-family and commercial real estate ...........     30,606     36,156     15,827
                                                         --------   --------   --------
       Total loans purchased .........................   $ 32,148   $ 36,666   $ 15,827
                                                         ========   ========   ========
Loans sold ...........................................   $ 41,103   $ 40,329   $ 64,448
                                                         ========   ========   ========
Loans sold to government sponsored agencies ..........   $     --   $ 37,371   $     --
                                                         ========   ========   ========
Loans transferred on sale of branch offices ..........   $ 17,029   $     --   $     --
                                                         ========   ========   ========


      Loan   Commitments.   The  Registrant   issues  standby  loan  origination
commitments to qualified  borrowers  primarily for the construction and purchase
of  residential  and  commercial  real  estate.  Such  commitments  are  made on
specified terms and conditions and are made for periods of up to 60 days, during
which time the interest rate is locked-in.  The Registrant  generally  charges a
loan fee based on a percentage of the loan amount. The Registrant also charges a
commitment fee of $300 for single-family  residential properties if the borrower
receives the loan from the Registrant. Commitment fees are generally not charged
for  multi-family and commercial real estate  properties.  At June 30, 2005, the
Registrant  had  commitments  to originate  and purchase $3.0 million of one- to
four-family  residential  loans and $59.5 million of commercial  real estate and
commercial  business  loans.  The  Registrant's  experience  has  been  that few
commitments  for  loans on one- to  four-family  residential  properties  expire
without  being  funded by the  Registrant.  However,  commitments  to  originate
commercial real estate loans and commercial business loans are less likely to be
funded.

      Loan  Origination and Other Fees. In addition to interest earned on loans,
the  Registrant  generally  receives loan  origination  fees. To the extent that
loans are originated or acquired for the Registrant's portfolio,  the Registrant
defers  loan  origination  fees and costs and  amortizes  such  amounts as yield
adjustments   over  the  life  of  the  loans  using  the  interest   method  of
amortization.  Fees and costs  deferred are recognized  into income  immediately
upon the sale of the related loan.  At June 30, 2005,  the  Registrant  had $1.3
million of deferred loan fees.

      In addition to loan  origination  fees, the Registrant also receives other
fees and  service  charges  that  consist  primarily  of late  charges  and loan
servicing fees on loans sold. The Registrant  recognized  other fees and service
charges on loans that  totaled  $466,000,  $670,000  and  $940,000 for the years
ended June 30, 2005, 2004 and 2003, respectively.

      Loan origination and commitment fees are volatile sources of income.  Such
fees vary with the volume and type of loans and  commitments  made and purchased
and with competitive  conditions in the mortgage markets,  which in turn respond
to the demand for and availability of money.

      Loans to One Borrower. Under federal law, savings associations are subject
to the same limits as those  applicable to national banks,  which limit loans to
one  borrower  to the  greater of  $500,000  or 15% of  unimpaired  capital  and
unimpaired  surplus and an additional amount equal to 10% of unimpaired  capital
and unimpaired surplus if the loan is secured by readily  marketable  collateral
(generally, financial instruments and bullion, but not real estate). At June 30,
2005, the Registrant's maximum loans-to-one  borrower limit was $8.2 million. At
June 30, 2005, the Registrant's largest borrower had aggregate loans outstanding
from the  Registrant of $8.1 million,  or 14.9% of the  Registrant's  unimpaired
capital and surplus.


                                       11


Delinquencies and Classified Assets

      Delinquencies.  The Registrant's collection procedures provide that when a
loan is 15 days past due, a late charge is added and the  borrower is  contacted
by mail and  payment is  requested.  If the  delinquency  continues,  subsequent
efforts are made to contact the delinquent borrower. Additional late charges may
be added and, if the loan continues in a delinquent  status for 90 days or more,
the Registrant generally initiates foreclosure proceedings.

      The Registrant reviews delinquency  reports for single-family  residential
and consumer loans at least three times each month. The residential and consumer
loan delinquency  rates (loans 60 days or more past due as a percentage of total
residential and consumer loans,  respectively) were 1.2% and 0.9%, respectively,
at June 30, 2005. The Registrant  reviews  delinquency  reports for multi-family
and commercial real estate and other commercial  loans weekly.  Delinquencies in
these  loan  types  often  involve  more  active  and  timely   management  than
delinquencies in loans secured by single-family residential properties. If these
delinquencies  continue,  steps are taken on a  case-by-case  basis to bring the
loan  current,  if  possible,  before  foreclosure  proceedings  are  initiated,
generally after 90 days in delinquency status.

      The multi-family  real estate loan delinquency rate (loans 60 days or more
past due as a percentage  of total  multi-family  real estate loans) was 0.0% at
June 30, 2005. The combined  commercial real estate and commercial business loan
delinquency  rate  (loans  60 days or more  past  due as a  percentage  of total
commercial real estate and commercial business loans) was 0.2% at June 30, 2005.
Management  continues to use aggressive  collection and  foreclosure  efforts to
protect the  Registrant's  assets.  In  addition,  the  Registrant  continues to
tighten asset quality requirements in response to negative economic indicators.

      Non-Performing  Assets and Asset  Classification.  Loans are reviewed on a
regular  basis and are placed on a  non-accrual  status when,  in the opinion of
management,  the collection of additional interest is doubtful.  Residential and
commercial mortgage loans are placed on non-accrual status generally when either
principal or interest is 90 days or more past due and  management  considers the
interest uncollectible or when the Registrant commences foreclosure proceedings.
Interest  accrued and unpaid at the time a loan is placed on non-accrual  status
is charged against interest income.

      Real estate  acquired by the  Registrant as a result of  foreclosure or by
deed in lieu of  foreclosure  is  classified  as real estate owned ("REO") until
such time as it is sold.  When REO is  acquired,  it is recorded at the lower of
the unpaid  principal  balance of the related loan or its fair market value. Any
write-down of REO is charged against income.

      At June 30, 2005, the Registrant's  total of real property acquired as the
result of foreclosure or by deed in lieu of foreclosure was $69,000  compared to
a total of $542,000 and $172,000 at June 30, 2004 and 2003, respectively.

      In addition, the Company had repossessed  automobiles,  boats and trailers
with an estimated fair value, less cost to sell, that totaled $73,000,  $151,000
and $240,000 at June 30, 2005, 2004 and 2003, respectively.


                                       12


      Non-Performing Loans. The following table sets forth information regarding
non-accrual  loans,  loans past due 90 days or more and still accruing and other
non-performing assets at the dates indicated:



                                                                         At June 30,
                                                        ----------------------------------------------
                                                         2005      2004      2003      2002      2001
                                                        ------    ------    ------    ------    ------
                                                                   (Dollars in Thousands)
                                                                                 
Loans accounted for on a non-accrual basis:
   One-to four family residential ...................   $  496    $  966    $  335    $  527    $   --
   Multi-family residential .........................       --        --     2,426     2,857        --
   Commercial real estate ...........................      143     1,645       628       824        --
   Commercial business ..............................      227       113        --       584     1,094
   Consumer .........................................      301       267       302       314        --
                                                        ------    ------    ------    ------    ------
     Total ..........................................    1,167     2,991     3,691     5,106     1,094
                                                        ------    ------    ------    ------    ------

Loans accounted for on an accrual basis (1)(2):
   One-to four family residential ...................      468     1,332       997       780       970
   Commercial real estate ...........................       --        --        --        --       233
   Consumer .........................................       --        --        --       305       363
                                                        ------    ------    ------    ------    ------
     Total ..........................................      468     1,332       997     1,085     1,566
                                                        ------    ------    ------    ------    ------
   Total non-performing loans .......................    1,635     4,323     4,688     6,191     2,660
                                                        ------    ------    ------    ------    ------
   Other non-performing assets (3) (4) ..............      142       693       412       410       130
                                                        ------    ------    ------    ------    ------
     Total non-performing assets ....................   $1,777    $5,016    $5,100    $6,601    $2,790
                                                        ======    ======    ======    ======    ======
Restructured loans not included in other
  non-performing categories above (5) ...............   $7,517    $3,691    $3,005    $  393    $  449
                                                        ======    ======    ======    ======    ======

Non-performing loans as a percentage of total loans .     0.37%     0.99%     1.13%     1.48%     0.64%
Non-performing loans as a percentage of total assets      0.28%     0.70%     0.75%     0.95%     0.40%
Non-performing loans and real estate owned to total
  loans and real estate owned .......................     0.41%     1.16%     1.23%     1.58%     0.67%
Non-performing assets as a percentage of total assets     0.30%     0.81%     0.81%     1.01%     0.42%


- -------------------
(1)   Includes all loans 90 days or more contractually delinquent.
(2)   Delinquent  FHA/VA  guaranteed  loans and  delinquent  loans with past due
      interest  that,  in the opinion of  management,  is  collectible,  are not
      placed on non-accrual status.
(3)   Represents the net book value of real property  acquired by the Registrant
      through foreclosure or deed in lieu of foreclosure. Upon acquisition, this
      property  is  carried  at the  lower  of cost or fair  market  value  less
      estimated costs of disposition.
(4)   For fiscal 2005, 2004, 2003 and 2002,  includes  repossessed  automobiles,
      boats and trailers  carried at the lower of cost or fair market value less
      estimated  costs  of  disposition.  Total  carrying  amount  was  $73,000,
      $151,000,  $240,000 and $325,000,  respectively,  at June 30, 2005,  2004,
      2003 and 2002.
(5)   Restructured  loans have had amounts added to the principal balance and/or
      terms of the debt modified. Modification terms include payment extensions,
      interest  only  payments  and longer  amortization  periods,  among  other
      possible concessions that would not normally be considered.


                                       13


      The  following   table  sets  forth   information   with  respect  to  the
Registrant's delinquent loans and other problem assets at June 30, 2005.



                                                                                 At June 30, 2005
                                                                              ----------------------
                                                                               Balance       Number
                                                                              ---------     --------
                                                                                  (In Thousands)
                                                                                          
Residential real estate:
   Loans past due 60-89 days .............................................      $  772          16
   Loans past due 90 days or more ........................................         964          16
Multi-family real estate:
   Loans past due 60-89 days .............................................          --          --
   Loans past due 90 days or more ........................................          --          --
Commercial real estate:
   Loans past due 60-89 days .............................................         101           2
   Loans past due 90 days or more ........................................         143           2
Commercial business:
   Loans past due 60-89 days .............................................          --          --
   Loans past due 90 days or more ........................................         100           1
Consumer loans:
   Loans past due 60-89 days .............................................         411          30
   Loans past due 90 days or more ........................................         301          23
Foreclosed real estate and repossessions .................................         142           1
Other non-performing assets (1) ..........................................         127           1
Restructured loans not included in other nonperforming categories above(2)       7,503          37
Loans to facilitate sale of real estate owned ............................          --          --


- ------------
(1)   Loans not accruing interest but not past due more than 60 days.

(2)   Restructured  loans have had amounts added to the principal balance and/or
      the terms of the debt have been modified.

      Classified Assets.  Federal  regulations provide for the classification of
loans and other assets such as debt and equity securities  considered by the OTS
to be of lesser quality as "substandard,"  "doubtful" or "loss" assets. An asset
is considered  "substandard" if it is inadequately  protected by the current net
worth and paying capacity of the obligor or of the collateral  pledged,  if any.
"Substandard"  assets include those characterized by the "distinct  possibility"
that the savings  institution  will sustain "some loss" if the  deficiencies are
not  corrected.  Assets  classified  as  "doubtful"  have all of the  weaknesses
inherent in those classified  "substandard," with the added  characteristic that
the weaknesses present make "collection or liquidation in full," on the basis of
currently  existing facts,  conditions,  and values,  "highly  questionable  and
improbable."  Assets  classified as "loss" are those considered  "uncollectible"
and  of  such  little  value  that  their  continuance  as  assets  without  the
establishment  of a specific loss reserve is not  warranted.  Assets that do not
expose the savings  institution to risk sufficient to warrant  classification in
one of the aforementioned  categories,  but such assets possess some weaknesses,
are required to be designated "special mention" by management.

      When a savings institution classifies problem assets as either substandard
or doubtful,  it is required to establish general  allowances for loan losses in
an amount  deemed  prudent by  management.  General  allowances  represent  loss
allowances that have been  established to recognize the inherent risk associated
with lending activities,  but which, unlike specific  allowances,  have not been
allocated to particular problem assets.  When a savings  institution  classifies
problem  assets as  "loss,"  it is  required  either  to  establish  a  specific
allowance for losses equal to 100% of the amount of the assets so classified, or
to charge  off such  amount.  A savings  institution's  determination  as to the
classification  of its  assets  and the amount of its  valuation  allowances  is
subject  to review by the OTS which can order the  establishment  of  additional
general or  specific  loss  allowances.  The  Registrant  regularly  reviews the
problem  loans  in  its  portfolio  to  determine   whether  any  loans  require
classification in accordance with applicable regulations.


                                       14


      At June 30, 2005,  the  aggregate  amount of the  Registrant's  classified
assets,  and of the  Registrant's  general and specific loss  allowances were as
follows:

                                                           June 30, 2005
                                                           -------------
                                                           (In Thousands)

Substandard assets.......................................  $       5,260
Doubtful assets..........................................          4,520
Loss assets..............................................             --
                                                           -------------
     Total classified assets.............................  $       9,780
                                                           =============

      A summary of the Registrant's principal classified assets is as follows.

      The  Registrant  originated  loans  to  a  commercial  subcontractor  that
experienced  losses on several  large  contracts  primarily  due to  unfavorable
fluctuations in labor and material costs. The borrower  experienced  significant
cash flow  problems  and its loans were  classified  "substandard"  in September
2004.  During the  quarter  ended June 30,  2005 the loans  were  downgraded  to
"doubtful"  and additional  loss reserves  totaling $1.9 million were charged to
operations.  At June 30, 2005 loans to this  borrower  totaled  $4.2 million and
loss reserves established against the loans totaled $2.3 million.

      A borrower involved in the construction of agriculture-related structures,
had experienced an instance of alleged  employee fraud and  unfavorable  weather
conditions that delayed completion of construction  projects.  At June 30, 2005,
the total loan balance was $1.2 million and the borrower was paying as agreed on
the  restructured  loan. The loss reserve against this loan totaled  $132,000 at
June  30,  2005.  Due to  continuing  cash  flow  problems  associated  with the
agricultural industry, the loan was classified `substandard' at June 30, 2005.

      The  Registrant  originated  a  loan  to a  commercial  contractor  in the
Registrant's   primary  area  that  specializes  in  excavating.   The  borrower
experienced  cash flow problems due to losses  incurred on a large  out-of-state
contract in 2001. At June 30, 2005, the total loan balance was $1.1 million, the
loan was  current and the  contractor's  work  pipeline  had  increased.  Due to
continuing cash flow concerns, the loan was classified `substandard' at June 30,
2005. The loss reserve  associated with this credit was increased  during fiscal
2005 and  totaled  $649,000 at June 30, 2005 as compared to $433,000 at June 30,
2004.

      Allowance for Loan Losses. The Company has established a systematic method
of  periodically  reviewing the credit quality of the loan portfolio in order to
establish  an  allowance  for  losses  on  loans.  As part of this  process,  an
independent  loan review  department  was  established  during fiscal 2003.  The
allowance for losses on loans is based on management's  current  judgments about
the credit quality of individual  loans and segments of the loan portfolio.  The
allowance for losses on loans is established through a provision for loan losses
based on management's evaluation of the risk inherent in the loan portfolio, and
considers   all  known   internal   and   external   factors  that  affect  loan
collectibility  as of the reporting  date.  Such  evaluation,  which  includes a
review of all loans on which full  collectibility  of interest and principal may
not be reasonably  assured,  considers,  among other matters,  the estimated net
realizable value of the underlying collateral,  economic conditions,  historical
loan loss experience,  management's knowledge of inherent risks in the portfolio
that are  probable  and  reasonably  estimable  and other  factors  that warrant
recognition in providing an allowance for loan losses. Management calculates the
allowance for loan losses based on asset type,  as follows:  100% of portions of
loan  balances  classified  as loss,  30% to 75% of  portions  of loan  balances
classified  as doubtful,  5% to 40% of portions of loan  balances  classified as
substandard,  and 0% to 15% of portions of loan  balances  classified as special
mention.  Management  calculates additional allowances for loan losses, based on
historical loss experience, on loans not classified in the categories delineated
above,  as  follows:  0.25%  for  mortgage  loans,  0.75% for  multi-family  and
commercial real estate loans, 1.75% for commercial  business loans, and 0.75% to
2.00% for consumer loans.

      The financial statements of the Registrant are prepared in accordance with
GAAP and,  accordingly,  provisions  for loan  losses are based on  management's
estimate of net realizable value or fair value of the collateral, as applicable.
The Registrant regularly reviews its loan portfolio, including problem loans, to
determine  whether any loans  require  classification  or the  establishment  of
reserves.


                                       15


      During fiscal 2005,  2004 and 2003, the Registrant  credited $3.0 million,
$1.2 million and $1.7 million,  respectively,  to the allowance for loan losses.
Management  periodically  reviews the entire loan  portfolio  to  determine  the
extent,  if any, to which further  additional loan loss provisions may be deemed
necessary.  There can be no assurance that the allowance for loan losses will be
adequate  to cover  losses  that may in fact be  realized in the future and that
additional provisions for loan losses will not be required.

      Analysis of the Allowance for Loan Losses.  The following table sets forth
information  regarding  the  Company's  allowance  for loan  losses at the dates
indicated.



                                                                       At or for years ended June 30,
                                                -----------------------------------------------------------------------------
                                                   2005             2004             2003             2002             2001
                                                ---------        ---------        ---------        ---------        ---------
                                                                             (Dollars in Thousands)
                                                                                                     
Total loans outstanding ..................      $ 440,202        $ 436,583        $ 420,103        $ 423,843        $ 422,851
Average loans outstanding ................        434,029          446,030          414,171          422,805          484,911

Allowance balance (at beginning of period)          4,316            4,615            4,584            4,737            3,394
Provision charged to operations ..........          2,985            1,225            1,730            3,835            5,155
Charge-offs:
   Residential ...........................            (90)            (109)            (115)              (5)              --
   Commercial real estate ................             (8)            (229)            (721)            (697)             (70)
   Commercial business ...................           (115)            (691)            (131)          (2,641)          (3,551)
   Consumer ..............................           (473)            (624)          (1,097)            (858)            (269)
Recoveries ...............................            103              129              365              213               78
                                                ---------        ---------        ---------        ---------        ---------
Allowance balance (at end of period) .....      $   6,718        $   4,316        $   4,615        $   4,584        $   4,737
                                                =========        =========        =========        =========        =========

Allowance for loan losses as a percent of
   total loans outstanding ...............           1.53%            0.99%            1.10%            1.08%            1.12%
Net loans charged off as a percent of
   average loans outstanding .............           0.13%            0.34%            0.41%            0.94%            0.79%


Investment Activities

      The Registrant's portfolio of investment securities, excluding investments
in mortgage-backed  securities,  totaled $39.7 million,  $71.3 million and $62.4
million,  respectively,  at June 30,  2005,  2004 and 2003.  The  purpose of the
Registrant's  investment  portfolio is to (i) improve the Registrant's  interest
rate   sensitivity  gap  by  reducing  the  average  term  to  maturity  of  the
Registrant's  assets,  (ii) improve  liquidity,  and (iii) effectively  reinvest
funds generated from amortization and prepayment on the Registrant's traditional
loan portfolio.

      The  Registrant  is  required  under  federal  regulations  to  maintain a
sufficient amount of liquid assets that may be invested in specified  short-term
securities and certain other investments to assure its safe and sound operation.
See "Federal  Regulation of Savings  Institutions--Liquidity"  and "Management's
Discussion    and   Analysis   of   Financial    Condition    and   Results   of
Operations--Liquidity and Capital Resources" in the Company's 2005 Annual Report
to Shareholders.  The Registrant  generally has maintained a liquidity portfolio
in excess of  regulatory  requirements.  Liquidity  levels may be  increased  or
decreased  depending  upon  the  yields  on  investment  alternatives  and  upon
management's  judgment as to the  attractiveness of the yields then available in
relation to other  opportunities  and its expectation of the level of yield that
will be available in the future,  as well as management's  projections as to the
short term demand for funds to be used in the Registrant's  loan origination and
other activities.


                                       16


      Investment Portfolio. The following table sets forth the carrying value of
the Registrant's  investment  securities portfolio,  short-term  investments and
FHLB stock, at the dates indicated. For the three months ended May 31, 2005, the
Registrant's  FHLB stock yielded 3.80%.  At June 30, 2005, the fair value of the
Registrant's  investment  securities  - held to  maturity  portfolio  was  $10.0
million.



                                                                   At June 30,
                                                        --------------------------------
                                                          2005        2004        2003
                                                        --------    --------    --------
                                                                 (In Thousands)
                                                                       
Investment securities - held to maturity:
   U.S. Government and agency securities ...........    $     --    $     --    $  9,998
   Other securities ................................       9,866      11,075      12,175
                                                        --------    --------    --------
      Total investment securities held to maturity .    $  9,866    $ 11,075    $ 22,173
                                                        --------    --------    --------

Investment securities - available for sale:
   U.S. Government and agency securities ...........    $ 16,492    $ 16,780    $  9,192
   Other securities ................................      13,311      43,434      31,003
                                                        --------    --------    --------
      Total investment securities available for sale    $ 29,803    $ 60,214    $ 40,195
                                                        --------    --------    --------
      Totals .......................................    $ 39,669    $ 71,289    $ 62,368

Interest-bearing deposits ..........................    $ 16,233    $  2,283    $    281
FHLB stock .........................................       5,762       6,096       5,707
                                                        --------    --------    --------
      Total investments ............................    $ 61,664    $ 79,668    $ 68,356
                                                        ========    ========    ========


Investment Portfolio Maturities

      The table below sets forth the scheduled maturities,  carrying values, and
average yields for the Registrant's investment securities at June 30, 2005.



                                                                                                              Total investment
                           One year or less    One to five years    Five to ten years   More than ten years       securities
                          ------------------   ------------------   ------------------  -------------------   ------------------
                          Carrying   Average   Carrying   Average   Carrying   Average   Carrying   Average   Carrying   Average
                           Value      Yield      Value     Yield      Value     Yield      Value     Yield      Value     Yield
                          --------  --------   --------  --------   --------  --------   --------  --------   --------  --------
                                                                  (Dollars in Thousands)
                                                                                              
Investment securities-
   held to maturity (1)   $    916      6.39%  $  2,361      5.76%  $  2,274      6.37%  $  4,315      6.79%  $  9,866      6.41%
Investment securities-
   available for sale(1)    13,533      4.29%     2,959      2.88%     1,780      7.68%    11,531      6.32%    29,803      5.14%
                          --------  --------   --------  --------   --------  --------   --------  --------   --------  --------
Total Investment
   securities ..........  $ 14,449      4.42%  $  5,320      4.16%  $  4,054      6.95%  $ 15,846      6.45%  $ 39,669      5.45%
                          ========             ========             ========             ========             ========


- ------------------
(1)   Municipal securities are tax-effected.

Sources of Funds

      General.  Deposits  are the  major  source of the  Registrant's  funds for
lending and other investment purposes.  In addition to deposits,  the Registrant
derives funds from the amortization and prepayment of loans and  mortgage-backed
securities,  the sale or maturity of investment  securities,  operations and, if
needed,  advances  from the Federal  Home Loan Bank of Des Moines (the  "FHLB").
Scheduled  loan principal  repayments  are a relatively  stable source of funds,
while  deposit  inflows  and  outflows  and  loan   prepayments  are  influenced
significantly by general interest rates and market conditions. Borrowings may be
used on a short-term  basis to compensate for reductions in the  availability of
funds  from  other  sources  or on a longer  term  basis  for  general  business
purposes.

      Deposits.  Consumer and commercial deposits are attracted principally from
within the  Registrant's  primary  market area  through the  offering of a broad
selection of deposit  instruments  including  checking,  regular savings,  money
market deposits,  term certificate accounts and individual  retirement accounts.
On a limited  basis,  the Registrant  will  negotiate  interest rates to attract
jumbo certificates.  Deposit account terms vary according to the minimum balance
required,  the time  periods the funds must  remain on deposit and the  interest
rate, among other factors.  The Registrant regularly evaluates the internal cost
of  funds,  surveys  rates  offered  by  competing  institutions,   reviews  the
Registrant's  cash flow requirements for lending and liquidity and executes rate
changes when deemed appropriate.


                                       17


      In the unlikely event of a liquidation of the Registrant,  depositors will
be entitled to full payment of their deposit accounts prior to any payment being
made to the  stockholders  of the Registrant.  The majority of the  Registrant's
depositors are residents of Iowa, Nebraska and South Dakota.

      Deposit Portfolio. Savings and other deposits in the Registrant as of June
30, 2005, are composed of the following:



    Weighted                                                                                            Percentage
    Average                                                                 Minimum                      of Total
Interest Rate(1)   Minimum Term                  Category                    Amount        Balances      Deposits
- ----------------  --------------   ------------------------------------   ------------  --------------  ----------
                                                                                        (In Thousands)
                                                                                           
     0.00%             None        Noninterest bearing checking
                                   accounts                                   $100        $  43,240        10.61%
     0.87%             None        Interest bearing checking accounts        100/500         49,127        12.05%
     2.11%             None        Money Market accounts                       100           70,832        17.38%
     0.50%             None        Savings accounts                            25            32,430         7.96%
     2.47%            various      Brokered certificates - fixed term,
                                   fixed rate                                100,000          6,500         1.59%
     3.18%            various      Bid certificates - fixed term,
                                   fixed rate (2)                            100,000          7,239         1.78%
     3.47%        7 to 11 months   Fixed term, fixed rate (3)                 1,000           7,336         1.80%
     3.39%        13 to 23 months  Fixed term, fixed rate (3)              5,000/10,000      24,640         6.05%
     3.13%        25 to 35 months  Fixed term, fixed rate (3)               1,000/500        38,580         9.47%
     4.73%        42 to 48 months  Fixed term, fixed rate (3)                 1,000           2,906         0.71%
     4.05%        6 to 48 months   Fixed term, fixed rate IRA (3)              100            6,501         1.60%
     2.08%         3 to 6 months   Fixed term, fixed rate (4)               500/1,000        10,161         2.49%
     1.95%            1 year       Fixed term, fixed rate (4)               500/1,000        27,298         6.70%
     2.10%            2 year       Fixed term, fixed rate (4)               500/1,000        11,546         2.83%
     2.59%            2 year       Fixed term, variable rate IRA               100              568         0.14%
     2.01%           2.5 year      Fixed term, fixed rate (4)                 1,000             886         0.22%
     2.44%           2.5 year      Fixed term, option rate (5)                1,000           6,856         1.68%
     3.24%            3 year       Fixed term, fixed rate (4)               500/1,000        27,995         6.87%
     3.68%            4 year       Fixed term, fixed rate (4)               500/1,000         5,301         1.30%
     4.84%           58 months     Fixed term, fixed rate                     1,000           2,500         0.61%
     4.37%            5 year       Fixed term, fixed rate(4)                500/1,000        24,040         5.90%
     4.77%            6 year       Fixed term, fixed rate                     1,000             642         0.16%
     4.64%            8 year       Fixed term, fixed rate                     1,000             438         0.10%

     2.13%                                                                                  407,562       100.00%


- -----------------------
(1)   Yield rates for fixed term, fixed rate certificates.
(2)   Rates  and  maturity  terms are  negotiated  on these  large  non-personal
      certificates.
(3)   Includes various  promotional  certificates with features that may include
      rate bump-up options and  restrictions  with regard to balance  additions.
      The certificates are primarily renewable in the next highest  regular-term
      certificate.
(4)   Individual  retirement  accounts  (IRAs) are  offered  for this term.  The
      minimum for IRAs is $500 and the minimum for other certificates is $1,000.
      The minimum for additions to IRAs is $25,  while the minimum for additions
      to other certificates is $1,000.
(5)   The rate on the  certificate  may be changed  once  during the term to the
      currently offered rate at the certificate holders' option.


                                       18


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



                                  Balance at                  Increase     Balance at                  Increase
                                 June 30,2005   % Deposits   (Decrease)   June 30,2004   % Deposits   (Decrease)
                                 -------------  ----------    ---------   -------------  ----------   ----------
                                                              (Dollars in Thousands)
                                                                                       
Checking accounts .............  $      92,367       22.66%       6,620   $      85,747       19.98%      (6,010)
Money market accounts .........         70,832       17.38%     (13,690)         84,522       19.69%      (2,389)
Savings accounts ..............         32,430        7.96%      (3,432)         35,862        8.36%       1,903
Brokered certificates .........          6,500        1.59%      (3,500)         10,000        2.33%      10,000
Bid certificates ..............          7,239        1.78%       7,239              --        0.00%          --
Option rate certificates (1) ..          6,856        1.68%      (4,467)         11,323        2.64%       1,670
Change up certificates (2) ....             --        0.00%      (1,036)          1,036        0.24%        (958)
7 thru 35 month promotional (3)         70,556       17.32%      43,367          27,189        6.33%       9,691
42 to 48 month promotional (3)           2,906        0.71%      (6,903)          9,809        2.29%      (5,215)
3 thru 11 month certificates ..          7,947        1.95%      (8,061)         16,008        3.73%      (7,625)
12 thru 18 month certificates .         17,936        4.40%     (13,271)         31,207        7.26%     (11,847)
19 thru 30 month certificates .          9,553        2.34%      (9,518)         19,071        4.44%        (323)
31 thru 36 month certificates .         12,022        2.95%      (2,901)         14,923        3.48%          (6)
37 thru 48 month certificates .          5,082        1.25%        (923)          6,005        1.40%        (322)
58 thru 96 month certificates .         24,368        5.98%      (1,773)         26,141        6.09%        (553)
IRA certificates ..............         40,968       10.05%      (7,134)         48,102       11.21%      (6,688)
Other certificates ............             --        0.00%      (2,264)          2,264        0.53%      (1,063)
                                 -------------   ---------    ---------   -------------   ---------    ---------
                                 $     407,562      100.00%     (21,647)  $     429,209      100.00%     (19,735)
                                 =============   =========    =========   =============   =========    =========



                                  Balance at                   Increase
                                 June 30, 2003   % Deposits   (Decrease)
                                 -------------   -----------   ---------
                                        (Dollars in Thousands)
                                                        
Checking accounts .............  $      91,757       20.44%      15,372
Money market accounts .........         86,911       19.36%     (21,280)
Savings accounts ..............         33,959        7.56%       2,636
Brokered certificates .........             --        0.00%          --
Bid certificates ..............             --        0.00%          --
Option rate certificates (1) ..          9,653        2.15%       7,939
Change up certificates (2) ....          1,994        0.44%      (5,719)
7 thru 35 month promotional (3)         17,498        3.90%     (93,298)
42 to 48 month promotional (3)          15,024        3.35%         266
3 thru 11 month certificates ..         23,633        5.26%      10,238
12 thru 18 month certificates .         43,054        9.59%      30,133
19 thru 30 month certificates .         19,394        4.32%      11,356
31 thru 36 month certificates .         14,929        3.33%       9,462
37 thru 48 month certificates .          6,327        1.41%       2,598
58 thru 96 month certificates .         26,694        5.95%      10,284
IRA certificates ..............         54,790       12.20%        (956)
Other certificates ............          3,327        0.74%      (2,735)
                                 -------------   ---------    ---------
                                 $     448,944      100.00%     (23,704)
                                 =============   =========    =========


- ---------------
(1)  This certificate is a 30-month certificate,  during which term the rate may
     be changed to a currently offered rate, once, at the customer's option.
(2)  This  certificate  is  a  34-month  certificate,   during  which  term  the
     certificate  may be changed to a product with a different term and/or rate,
     on the first and/or second  anniversary of the opening of the  certificate.
     This product was discontinued in fiscal 2002.
(3)  Includes various  promotional  certificates  with features that may include
     rate bump-up options and restrictions with regard to balance additions.  In
     fiscal 2005 these certificates are primarily  renewable in the next highest
     regular-term   certificate   product.   In  fiscal   2004  and  2003  these
     certificates were primarily nonrenewable.


                                       19


Time Deposits by Rates

      The  following  table  sets  forth  the time  deposits  in the  Registrant
classified by rates as of the dates indicated.

                             At June 30,
                     ----------------------------
                       2005      2004      2003
                     --------  --------  --------
                            (In Thousands)

2% or less ........  $ 32,783  $ 87,303  $ 48,986
2.01% - 3.00% .....    63,147    53,429    56,396
3.01% - 4.00% .....    80,235    29,877    48,813
4.01% - 5.00% .....    27,378    36,170    50,906
5.01% - 6.00% .....     8,780    16,279    18,287
6.01% - 7.00% .....        --        20       835
over 7.00% ........        --        --    12,095
                     --------  --------  --------
                     $212,323  $223,078  $236,318
                     ========  ========  ========

      Time deposit maturity schedule.  The following table sets forth the amount
and maturities of certificates of deposit at June 30, 2005.



                                                                Amount due
                                  -----------------------------------------------------------------------
                                    One year      over 1 to    over 2 to
                                    and less      two years    three years    After 3 years     Total
                                  ------------  ------------   ------------   -------------  ------------
                                                              (In Thousands)
                                                                              
2% or less...................     $     26,126  $      6,547   $        107   $          3   $     32,783
2.01% - 3.00%................           39,380        19,270          3,238          1,259         63,147
3.01% - 4.00%................           39,694        15,572         21,848          3,121         80,235
4.01% - 5.00%................           13,501         4,415          8,379          1,083         27,378
over 5.00%...................            1,398         6,366            956             60          8,780
                                  ------------  ------------   ------------   ------------   ------------
                                  $    120,099  $     52,170   $     34,528   $      5,526   $    212,323
                                  ============  ============   ============   ============   ============


      Certificates  of Deposit  $100,000 and Over. The following table indicates
the amount of the  Registrant's  certificates of deposit and other time deposits
of $100,000 or more by time remaining until maturity as of June 30, 2005.



                                 Maturity Period                            Certificates of Deposits
                                 ---------------                            ------------------------
                                                                                 (In Thousands)
                                                                                 
         Three months or less................................................       $   12,751
         Three through six months............................................            7,761
         Over six through twelve months......................................            7,678
         Over twelve months..................................................           10,539
                                                                                    ----------
              Total..........................................................       $   38,729
                                                                                    ==========


      Deposit Activity. The following table sets forth the savings activities of
the Registrant for the periods indicated:



                                                                   At June 30,
                                                   -----------------------------------------
                                                       2005           2004           2003
                                                   -----------    -----------    -----------
                                                                 (In Thousands)
                                                                        
        Deposits transferred on sale of branch.    $   (27,086)   $        --    $        --
        Net withdrawals in excess of deposits..         (1,517)       (28,046)       (36,556)
        Interest credited......................          6,956          8,311         12,852
                                                   -----------    -----------    -----------
           Net (decrease) increase in deposits.    $   (21,647)   $   (19,735)   $   (23,704)
                                                   ============   ===========    ===========


      Borrowings.  Deposits are the primary source of funds for the Registrant's
lending and investment  activities and for its general  business  purposes.  The
Registrant  may rely upon  advances  from the FHLB to  supplement  its supply of
lendable funds and to meet deposit  withdrawal  requirements.  Advances from the
FHLB


                                       20


are  secured  by  the  Registrant's  stock  in the  FHLB  and a  portion  of the
Registrant's  first  mortgage  loans.  At June  30,  2005,  2004 and  2003,  the
Registrant had $102.0 million, $109.5 million and $102.4 million,  respectively,
of advances outstanding from the FHLB.

      The FHLB  functions  as a central  reserve bank  providing  credit for the
Registrant and other member savings associations and financial institutions.  As
a member,  the  Registrant  is required to own capital  stock in the FHLB and is
authorized  to apply for  advances on the  security of such stock and certain of
its  home  mortgages  and  other  assets   (principally,   securities  that  are
obligations of, or guaranteed by, the United States) provided certain  standards
related to creditworthiness have been met. Advances are made pursuant to several
different  programs.  Each credit program has its own interest rate and range of
maturities. The FHLB requires members to pledge and maintain sufficient eligible
collateral to secure total  indebtedness  and members must be in compliance with
collateral requirements prior to the funding of any advance.

      The following table sets forth certain information regarding borrowings by
the Registrant at the end of and during the periods indicated.



                                                                           At June 30,
                                                              ------------------------------------
                                                                 2005         2004         2003
                                                              ----------   ----------   ----------
                                                                                     
Weighted average rate paid
  on FHLB advances .........................................        4.30%        4.27%        4.85%



                                                                 During the Years Ended June 30,
                                                              ------------------------------------
                                                                 2005         2004         2003
                                                              ----------   ----------   ----------
                                                                      (Dollars in Thousands)
                                                                               
Maximum amount of FHLB advances outstanding at any month end  $  116,500   $  130,340   $  107,429
Approximate average FHLB advances outstanding ..............     106,284      116,299      105,912
Approximate weighted average rate paid on FHLB advances ....        4.31%        4.24%        4.78%


Subsidiary Activities

      The Company has two wholly  owned  subsidiaries:  First  Federal  Bank and
Equity  Services,  Inc.  Since  the  Company  engages  in no  other  significant
activities  beyond its ownership of the Bank,  the  description of the Company's
activities  in this  Form  10-K  effectively  represents  a  description  of the
activities of the Bank.  Equity Services,  Inc. is in the business of developing
residential lots and dwellings in the Registrant's primary market area.

      The  Bank  has  one  active  wholly  owned  subsidiary.   First  Financial
Corporation ("First  Financial"),  an Iowa corporation,  operates a title search
and abstract  continuation  business  through its wholly owned Iowa  subsidiary,
Sioux Financial Corporation.  First Financial is also a majority owner of United
Escrow, Inc., which serves as an escrow agent in Woodbury County, Iowa.

      Under federal law,  SAIF-insured  institutions  are required to provide 30
days'  advance  notice to the OTS and FDIC before  establishing  or  acquiring a
subsidiary or conducting a new activity in a subsidiary. The insured institution
must also  provide the FDIC and the OTS such  information  as may be required by
applicable  regulations  and must  conduct the activity in  accordance  with the
rules and orders of the OTS. In addition to other  enforcement  and  supervision
powers,  the OTS may determine  after notice and  opportunity for a hearing that
the  continuation  of a savings  institution's  ownership  of or  relation  to a
subsidiary (i) constitutes a serious risk to the safety,  soundness or stability
of the savings institution, or (ii) is inconsistent with the purposes of federal
laws and regulations.  Upon the making of such determination,  the OTS may order
the savings institution to divest the subsidiary or take other actions.

Personnel

      As of June 30, 2005, the Company and its wholly owned subsidiaries had 201
full-time equivalent  employees.  None of the Company's employees is represented
by a collective bargaining group. The Company believes its relationship with its
employees to be good.


                                       21


Competition

      The Registrant  encounters strong competition both in attracting  deposits
and in  originating  loans.  Its most direct  competition  for deposits has come
historically from commercial banks, brokerage houses, other savings associations
and credit  unions in its market  area,  and the  Registrant  expects  continued
strong competition from such financial  institutions in the foreseeable  future.
The Registrant's  market area includes branches of several commercial banks that
are substantially larger than the Registrant in terms of state-wide deposits. In
addition,  a growing number of the  Registrant's  competitors  are utilizing the
Internet  to attract  deposits  both  locally  and  nationwide.  The  Registrant
competes for savings by offering depositors a high level of personal service and
expertise together with a wide range of financial services.

      The  competition  for real estate and other loans comes  principally  from
commercial  banks,  mortgage banking  companies and other savings  associations.
This  competition  for loans has  increased  substantially  in recent years as a
result  of  the  large  number  of  institutions  choosing  to  compete  in  the
Registrant's  market area. An increasing number of these  institutions are using
the  Internet  to  originate  and  underwrite  loans.  The  Registrant  offers a
competitive internet banking product to its retail and business customers.

      Competition  is likely to increase  as a result of the  Gramm-Leach-Bliley
Act of 1999,  which  eases  restrictions  on entry into the  financial  services
market by insurance companies and securities firms. Moreover, to the extent that
these  changes  permit  banks,  securities  firms  and  insurance  companies  to
affiliate,   the  financial   services   industry   could   experience   further
consolidation.  This  could  result  in a growing  number  of  larger  financial
institutions  competing  in the  Registrant's  primary  market area that offer a
wider  variety of  financial  services  than the  Registrant  currently  offers.
Competition  for  deposits,  for the  origination  of loans and the provision of
other financial services may limit the Registrant's  growth and adversely impact
its profitability in the future.

      The Registrant competes for loans primarily through the interest rates and
loan fees it charges  and the  efficiency  and  quality of  services it provides
borrowers,  real estate  brokers and builders.  Factors that affect  competition
include general and local economic conditions,  current interest rate levels and
volatility  of the  mortgage  markets.  Management's  strategy has been to offer
several new product  offerings in certificate  and  retirement  accounts to help
retain current deposits and reduce shrinkage. Recent product offerings have been
made available in transaction accounts to increase customer base and to position
the Registrant as a family financial center.

Regulation

      As a federally chartered  SAIF-insured  savings  association,  the Bank is
subject to examination,  supervision and extensive regulation by the OTS and the
FDIC. The Bank is a member of and owns stock in the FHLB of Des Moines, which is
one of the twelve  regional  banks in the Federal  Home Loan Bank  System.  This
regulation and supervision  establishes a comprehensive  framework of activities
in which an institution can engage and is intended  primarily for the protection
of the insurance fund and depositors.  The Bank also is subject to regulation by
the Board of  Governors  of the Federal  Reserve  System (the  "Federal  Reserve
Board") governing  reserves to be maintained  against deposits and certain other
matters. The OTS examines the Bank and prepares reports for the consideration of
the Bank's  Board of  Directors  on any  deficiencies  that they may find in the
Bank's  operations.  The  FDIC  also  examines  the  Bank  in  its  role  as the
administrator  of the SAIF.  The Bank's  relationship  with its  depositors  and
borrowers  also is  regulated  to a great  extent by both federal and state laws
especially in such matters as the ownership of savings accounts and the form and
content of the Bank's mortgage documents. Any change in such regulation, whether
by the FDIC,  OTS,  or  Congress,  could have a material  adverse  impact on the
Company and the Bank and their operations.

      The  description  of statutory  provisions and  regulations  applicable to
savings  associations  set  forth  herein  does  not  purport  to be a  complete
description of such statutes and regulations and their effect on the Bank.

Federal Regulation of Savings Institutions

      Business  Activities.  The activities of savings institutions are governed
by the Home Owners' Loan Act, as amended (the "HOLA") and, in certain  respects,
the Federal Deposit Insurance Act (the "FDI Act"). The federal banking statutes,
as amended by the Financial Institutions Reform, Recovery and Enforcement Act of
1989


                                       22


("FIRREA") and Federal Deposit Insurance Corporation  Improvement Act ("FDICIA")
(1) restrict the solicitation of brokered deposits by savings  institutions that
are  troubled or not  well-capitalized,  (2)  prohibit  the  acquisition  of any
corporate  debt  security  that is not rated in one of the four  highest  rating
categories,   (3)   restrict   the   aggregate   amount  of  loans   secured  by
non-residential  real estate property to 400% of capital, (4) permit savings and
loan  holding   companies  to  acquire  up  to  5%  of  the  voting   shares  of
non-subsidiary  savings  institutions  or  savings  and loan  holding  companies
without prior approval, and (5) permit bank holding companies to acquire healthy
savings institutions.

      Qualified  Thrift Lender Test. The HOLA requires  savings  institutions to
meet a qualified  thrift  lender  ("QTL")  test.  Under the QTL test,  a savings
association  is  required to  maintain  at least 65% of its  "portfolio  assets"
(total assets less (i) specified  liquid assets up to 20% of total assets,  (ii)
intangibles, including goodwill, and (iii) the value of property used to conduct
business)  in certain  "qualified  thrift  investments,"  primarily  residential
mortgages and related investments, including certain mortgage-backed and related
securities  on a monthly  average  basis in 9 out of every 12 months.  A savings
association  that fails the QTL test must  either  convert to a bank  charter or
operate under certain  restrictions.  As of June 30, 2005,  the Bank  maintained
73.8% of its portfolio  assets in qualified thrift  investments and,  therefore,
met the QTL test.

      Limitation on Capital  Distributions.  OTS regulations  impose limitations
upon all capital distributions by savings institutions,  such as cash dividends,
payments to repurchase or otherwise acquire its shares, payments to stockholders
of another  institution  in a cash-out  merger and other  distributions  charged
against  capital.  The rule establishes  three tiers of institutions,  which are
based primarily on an institution's  capital level. An institution,  such as the
Bank, that exceeds all capital  requirements before and after a proposed capital
distribution  ("Tier 1 Association") and has not been advised by the OTS that it
is in need of more than  normal  supervision,  could,  after  prior  notice  but
without the approval of the OTS,  make capital  distributions  during a calendar
year equal to the  greater  of: (i) 100% of its net  earnings to date during the
calendar year plus the amount that would reduce by one-half its "surplus capital
ratio" (the excess  capital over its capital  requirements)  at the beginning of
the  calendar  year;  or (ii)  75% of its net  earnings  for the  previous  four
quarters;  provided that the institution would not be undercapitalized,  as that
term is defined in the OTS Prompt Corrective Action  regulations,  following the
capital  distribution.  Any additional capital distributions would require prior
regulatory approval.  In the event the Bank's capital fell below its requirement
or the OTS notified it that it was in need of more than normal supervision,  the
Bank's ability to make capital  distributions could be restricted.  In addition,
the OTS could prohibit a proposed capital distribution by any institution, which
would otherwise be permitted by the regulation,  if the OTS determines that such
distribution  would  constitute  an unsafe or unsound  practice.  As of June 30,
2005, the Bank was a "well-capitalized" institution.

      Liquidity. The Bank is required to maintain sufficient liquidity to assure
its safe and sound operation. The Bank's average liquidity ratio for the quarter
ended June 30, 2005, was 12.9%.

      Community  Reinvestment  Act and Fair Lending Laws.  Savings  associations
share a responsibility under the Community  Reinvestment Act ("CRA") and related
regulations  of the OTS to help  meet the  credit  needs  of their  communities,
including low- and moderate-income neighborhoods.  In addition, the Equal Credit
Opportunity  Act and the Fair Housing Act  (together,  the "Fair Lending  Laws")
prohibit lenders from  discriminating in their lending practices on the basis of
characteristics  specified in those statutes. An institution's failure to comply
with  the  provisions  of  CRA  could,  at  a  minimum,   result  in  regulatory
restrictions on its activities, and failure to comply with the Fair Lending Laws
could  result  in  enforcement  actions  by the OTS,  as well as  other  federal
regulatory  agencies  and  the  Department  of  Justice.  The  Bank  received  a
satisfactory  CRA rating  under the current CRA  regulations  in its most recent
federal examination by the OTS.

      Transactions  with  Related  Parties.  The Bank's  authority  to engage in
transactions  with  related  parties or  "affiliates"  (i.e.,  any company  that
controls or is under common control with an  institution,  including the Company
and its  non-savings  institution  subsidiaries)  or to make  loans  to  certain
insiders, is limited by Sections 23A and 23B of the Federal Reserve Act ("FRA").
Section 23A limits the  aggregate  amount of  transactions  with any  individual
affiliate to 10% of the capital and surplus of the savings  institution and also
limits the aggregate  amount of  transactions  with all affiliates to 20% of the
savings institution's capital and surplus.  Certain transactions with affiliates
are required to be secured by collateral in an amount and of a type described in
Section 23A and the purchase of low quality assets from  affiliates is generally
prohibited. Section 23B provides that certain transactions


                                       23


with affiliates, including loans and asset purchases, must be on terms and under
circumstances, including credit standards, that are substantially the same or at
least  as  favorable  to the  institution  as those  prevailing  at the time for
comparable  transactions with  non-affiliated  companies.  In addition,  savings
institutions  are  prohibited  from lending to any affiliate  that is engaged in
activities that are not  permissible  for bank holding  companies and no savings
institution   may  purchase  the  securities  of  any  affiliate  other  than  a
subsidiary.

      The Bank's authority to extend credit to executive officers, directors and
10% stockholders,  as well as entities  controlled by such persons, is currently
governed by Sections  22(g) and 22(h) of the FRA, and  Regulation O  thereunder.
Among other things, these regulations generally require such loans to be made on
terms substantially the same as those offered to unaffiliated individuals and do
not involve more than the normal risk of repayment.  However, recent regulations
now permit  executive  officers and  directors to receive the same terms through
benefit or compensation plans, that are widely available to other employees,  as
long as the director or executive  officer is not given  preferential  treatment
compared to other participating  employees.  Regulation O also places individual
and  aggregate  limits on the amount of loans the Bank may make to such  persons
based, in part, on the Bank's capital  position,  and requires  certain approval
procedures to be followed. At June 30, 2005, the Bank was in compliance with the
regulations.

      Enforcement.   Under  the  FDI  Act,  the  OTS  has  primary   enforcement
responsibility  over  savings  institutions  and  has  the  authority  to  bring
enforcement  action  against  all   "institution-related   parties,"   including
stockholders,  and  attorneys,  appraisers  and  accountants  who  knowingly  or
recklessly participate in wrongful action likely to have an adverse effect on an
insured institution.  Formal enforcement action may range from the issuance of a
capital  directive  or cease and  desist  order to removal  of  officers  and/or
directors of the institutions, receivership,  conservatorship or the termination
of deposit  insurance.  Civil  penalties  cover a wide range of  violations  and
actions, and range up to $25,000 per day, unless a finding of reckless disregard
is made, in which case penalties may be as high as $1 million per day. Under the
FDI Act,  the FDIC has the  authority  to  recommend to the Director of OTS that
enforcement action be taken with respect to a particular savings institution. If
action is not taken by the Director,  the FDIC has authority to take such action
under certain circumstances.

      Standards  for Safety and  Soundness.  The FDI Act  requires  each federal
banking agency to prescribe for all insured  depository  institutions  standards
relating to, among other  things,  internal  controls,  information  systems and
audit  systems,  loan  documentation,  credit  underwriting,  interest rate risk
exposure, asset growth, compensation,  and such other operational and managerial
standards as the agency deems appropriate.  The federal banking agencies adopted
Interagency   Guidelines   Prescribing   Standards   for  Safety  and  Soundness
("Guidelines")  to implement the safety and soundness  standards  required under
the FDI Act. The  Guidelines  set forth the safety and soundness  standards that
the federal  banking  agencies use to identify  and address  problems at insured
depository  institutions before capital becomes impaired. The Guidelines address
internal  controls and  information  systems;  internal  audit  systems;  credit
underwriting; loan documentation; interest rate risk exposure; asset growth; and
compensation,  fees and benefits.  If the  appropriate  federal  banking  agency
determines  that an  institution  fails to meet any standard  prescribed  by the
Guidelines,  the agency may require the  institution  to submit to the agency an
acceptable plan to achieve compliance with the standard,  as required by the FDI
Act. If an institution  fails to meet these standards,  the appropriate  federal
banking agency may require the institution to submit a compliance plan.

      Capital   Requirements.   The  OTS  capital  regulations  require  savings
institutions to meet three capital standards:  a 1.5% tangible capital standard,
a 4.0%  leverage  ratio if not assigned a composite  CAMELS rating of "1" by the
OTS (or core  capital  ratio)  and an 8.0%  risk-based  capital  standard.  Core
capital is defined as common stockholders' equity (including retained earnings),
certain non-cumulative  perpetual preferred stock and related surplus,  minority
interests in equity accounts of consolidated subsidiaries less intangibles other
than certain  qualifying  supervisory  goodwill and certain  mortgage  servicing
rights ("MSRs"). Tangible capital is defined as core capital less all intangible
assets (including supervisory goodwill) plus a specified amount of MSRs. The OTS
regulations also require that, in meeting the tangible,  leverage and risk-based
capital  standards,  institutions  must  deduct  investments  in  and  loans  to
subsidiaries  engaged in activities  not  permissible  for a national  bank, and
unrealized gains (losses) on certain available for sale securities.

      The  risk-based  capital  standard for savings  institutions  requires the
maintenance of Tier 2 (core) and total capital (which is defined as core capital
and   supplementary   capital)  to  risk-weighted   assets  of  4.0%  and  8.0%,
respectively.  In determining the amount of  risk-weighted  assets,  all assets,
including certain off-balance sheet


                                       24


assets,  are  multiplied by a risk-weight  of 0% to 100%, as assigned by the OTS
capital  regulation based on the risks the OTS believes are inherent in the type
of asset.  The  components  of Tier 1 (core)  capital  are  equivalent  to those
discussed  earlier under the 3.0% leverage  ratio  standard.  The  components of
supplementary  capital currently include cumulative  preferred stock,  long-term
perpetual preferred stock, mandatory convertible  securities,  subordinated debt
and  intermediate  preferred  stock and  allowance  for loan and  lease  losses.
Allowance  for loan and lease  losses  includable  in  supplementary  capital is
limited to a maximum of 1.25% of risk-weighted  assets.  Overall,  the amount of
supplementary  capital  included as part of total capital  cannot exceed 100% of
core capital.

      OTS  regulatory  capital  rules also  incorporate  an  interest  rate risk
component.  Savings associations with "above normal" interest rate risk exposure
are subject to a deduction from total capital for purposes of calculating  their
risk-based capital requirements.  A savings association's  interest rate risk is
measured  by the decline in the net  portfolio  value of its assets  (i.e.,  the
difference  between  incoming  and outgoing  discounted  cash flows from assets,
liabilities  and  off-balance   sheet   contracts)  that  would  result  from  a
hypothetical  increase  or  decrease in market  interest  rates,  divided by the
estimated economic value of the association's assets.

      At June  30,  2005,  the  Bank  exceeded  each of the  three  OTS  capital
requirements. Set forth below is a summary of the Bank's compliance with the OTS
capital standards as of June 30, 2005.



                                                                                   Percent of
                                                                          Amount    Assets (1)
                                                                        --------   -----------
                                                                        (Dollars in Thousands)
                                                                                  
Tangible capital:
   Capital level .....................................................  $  47,468       8.38%
   Requirement .......................................................      8,501       1.50%
                                                                        ---------  ---------
   Excess ............................................................     38,967       6.88%
   To be well capitalized under prompt corrective action provisions ..        N/A        N/A
Core capital:
   Capital level .....................................................     47,468       8.38%
   Requirement .......................................................     22,670       4.00%
                                                                        ---------  ---------
   Excess ............................................................     24,798       4.38%
   To be well capitalized under prompt corrective action provisions ..     28,338       5.00%
Total risk-based capital:
   Capital level .....................................................     52,887      12.24%
   Requirement .......................................................     34,579       8.00%
                                                                        ---------  ---------
   Excess ............................................................     18,308       4.24%
   To be well capitalized under prompt corrective action provisions ..     43,223      10.00%


- -----------------
(1)   Tangible and core capital levels are calculated on the basis of percentage
      of total adjusted assets;  risk-based capital levels are calculated on the
      basis of a percentage of risk-weighted assets.

Prompt Corrective Regulatory Action

      Under the OTS Prompt Corrective Action regulations, the OTS is required to
take certain  supervisory  actions against  undercapitalized  institutions,  the
severity  of which  depends  upon the  institution's  degree of  capitalization.
Generally,  a savings institution that has total risk-based capital of less than
8.0% or a leverage  ratio or a Tier 1 core capital  ratio that is less than 4.0%
is considered to be  undercapitalized.  A savings institution that has the total
risk-based  capital less than 6.0%, a Tier 1 core  risk-based  capital  ratio of
less than 3.0% or a leverage  ratio that is less than 3.0% is  considered  to be
"significantly  undercapitalized"  and a savings institution that has a tangible
capital to assets  ratio equal to or less than 2.0% is deemed to be  "critically
undercapitalized."  Subject to a narrow  exception,  the  banking  regulator  is
required  to  appoint a  receiver  or  conservator  for an  institution  that is
"critically  undercapitalized."  The  regulation  also  provides  that a capital
restoration  plan  must be  filed  with  the OTS  within  45 days of the date an
institution  receives  notice  that  it  is  "undercapitalized,"  "significantly
undercapitalized"  or  "critically   undercapitalized."  In  addition,  numerous
mandatory supervisory actions become immediately  applicable to the institution,
including,  but not limited to, restrictions on growth,  investment  activities,
capital


                                       25


distributions,  and affiliate transactions. The OTS could also take any one of a
number of discretionary supervisory actions, including the issuance of a capital
directive and the replacement of senior executive officers and directors.

Insurance of Deposit Accounts

      The FDIC has adopted a risk-based deposit insurance assessment system. The
FDIC assigns an  institution  to one of three  capital  categories  based on the
institution's  financial  information,  as of the reporting  period ending seven
months before the assessment  period,  consisting of (1) well  capitalized,  (2)
adequately  capitalized or (3)  undercapitalized,  and one of three  supervisory
subcategories  within each capital group.  The supervisory  subgroup to which an
institution  is assigned is based on a  supervisory  evaluation  provided to the
FDIC by the  institution's  primary federal  regulator and information which the
FDIC determines to be relevant to the institution's  financial condition and the
risk posed to the deposit  insurance  funds.  An  institution's  assessment rate
depends  on the  capital  category  and  supervisory  category  to  which  it is
assigned.  The FDIC is  authorized  to raise  the  assessment  rates in  certain
circumstances.  The FDIC has exercised this authority  several times in the past
and may raise insurance  premiums in the future.  If such action is taken by the
FDIC, it could have an adverse effect on the earnings of the Bank.

Federal Home Loan Bank System

      The Bank, as a federal association, is required to be a member of the FHLB
System,  which consists of 12 regional FHLBs. The FHLB provides a central credit
facility primarily for member institutions. The Bank, as a member of the FHLB of
Des Moines, is required to acquire and hold shares of capital stock in that FHLB
in an  amount  at least  equal to 1% of the  aggregate  principal  amount of its
unpaid  residential  mortgage loans and similar  obligations at the beginning of
each year,  or 1/20 of its  advances  (borrowings)  from the FHLB,  whichever is
greater.  As of June 30, 2005, the Bank was in compliance with this requirement.
The FHLBs are required to provide funds for the resolution of insolvent  thrifts
and to contribute  funds for affordable  housing  programs.  These  requirements
could  reduce the amount of  dividends  that the FHLBs pay to their  members and
could also result in the FHLBs imposing a higher rate of interest on advances to
their members.

Federal Reserve System

      The Federal  Reserve Board  regulations  require  savings  institutions to
maintain  noninterest-earning  reserves against their transaction accounts, such
as negotiable  order of withdrawal and regular  checking  accounts.  At June 30,
2005, the Bank was in compliance with these reserve  requirements.  The balances
maintained to meet the reserve requirements imposed by the Federal Reserve Board
may be used to satisfy  liquidity  requirements  imposed by the Office of Thrift
Supervision.

Holding Company Regulation

      General. The Company is a non-diversified savings and loan holding company
within the meaning of the HOLA, as amended.  As such,  the Company is registered
with the OTS and is subject to OTS  regulations,  examinations,  supervision and
reporting requirements.  In addition, the OTS has enforcement authority over the
Company and its non-savings institution  subsidiaries.  Among other things, this
authority permits the OTS to restrict or prohibit activities that are determined
to be a serious risk to the subsidiary savings institution. The Bank must notify
the OTS 30 days before declaring any dividend to the Company.

      As a unitary savings and loan holding company,  the Company generally will
not be restricted under existing laws as to the types of business  activities in
which it may engage,  provided  that the Bank  continues  to be a QTL.  Upon any
nonsupervisory  acquisition  by the Company of another  savings  association  or
savings  bank that meets the QTL test and is deemed to be a savings  institution
by the OTS, the Company would become a multiple savings and loan holding company
(if the  acquired  institution  is held as a separate  subsidiary)  and would be
subject to extensive limitations on the types of business activities in which it
could  engage.  The HOLA limits the  activities  of a multiple  savings and loan
holding  company  and its  non-insured  institution  subsidiaries  primarily  to
activities  permissible for bank holding  companies under Section 4(c)(8) of the
Bank  Holding  Company  Act,  subject  to the  prior  approval  of the OTS,  and
activities  authorized by OTS  regulation.  The OTS is prohibited from approving
any


                                       26


acquisition  that would result in a multiple  savings and loan  holding  company
controlling  savings  institutions  in  more  than  one  state,  subject  to two
exceptions:  (i) the approval of interstate supervisory  acquisitions by savings
and loan holding companies, and (ii) the acquisition of a savings institution in
another  state  if the  laws of the  state  of the  target  savings  institution
specifically permit such acquisitions.

      The HOLA  prohibits  a  savings  and loan  holding  company,  directly  or
indirectly, or through one or more subsidiaries,  from acquiring another savings
institution or holding company  thereof,  without prior written  approval of the
OTS. It also prohibits the acquisition or retention of, with certain exceptions,
more than 5% of a non-subsidiary  savings institution,  a non-subsidiary holding
company,  or a  non-subsidiary  company  engaged in activities  other than those
permitted by the HOLA; or acquiring or retaining  control of an institution that
is not federally  insured.  In evaluating  applications by holding  companies to
acquire savings institutions, the OTS must consider the financial and managerial
resources,  future prospects of the company and institution involved, the effect
of the  acquisition on the risk to the insurance fund, the convenience and needs
of the community and competitive factors.

      Federal  law  generally  provides  that no  "person,"  acting  directly or
indirectly or through or in concert with one or more other persons,  may acquire
"control," as that term is defined in OTS  regulations,  of a  federally-insured
savings  institution  without  giving at least 60 days written notice to the OTS
and providing the OTS an opportunity to disapprove of the proposed  acquisition.
Such acquisitions of control may be disapproved if it is determined, among other
things,  that (i) the acquisition would substantially  lessen competition;  (ii)
the financial  condition of the acquiring  person might jeopardize the financial
stability  of  the  savings  institution  or  prejudice  the  interests  of  its
depositors;  or (iii) the  competency,  experience or integrity of the acquiring
person or the proposed  management  personnel  indicates that it would not be in
the  interest  of the  depositors  or the  public to permit the  acquisition  of
control by such person.

Sarbanes-Oxley Act of 2002

      The  Sarbanes-Oxley Act of 2002 was enacted in response to public concerns
regarding   corporate   accountability  in  connection  with  recent  accounting
scandals.  The stated goals of the  Sarbanes-Oxley Act are to increase corporate
responsibility,  to provide for enhanced  penalties for  accounting and auditing
improprieties  at  publicly  traded  companies,  and  to  protect  investors  by
improving the accuracy and reliability of corporate  disclosures pursuant to the
securities laws. The  Sarbanes-Oxley Act generally applies to all companies that
file or are required to file periodic reports with the SEC, under the Securities
Exchange Act of 1934.

      The  Sarbanes-Oxley  Act  includes  very  specific  additional  disclosure
requirements and new corporate governance rules requiring the SEC and securities
exchanges to adopt extensive  additional  disclosure,  corporate  governance and
other related rules,  and mandates further studies of certain issues by the SEC.
The Sarbanes-Oxley  Act represents  significant  federal  involvement in matters
traditionally  left to state regulatory  systems,  such as the regulation of the
accounting  profession,  and to state  corporate  law, such as the  relationship
between a board of directors and management and between a board of directors and
its committees.

      Although management  anticipates that the Registrant will incur additional
expense in  complying  with the  provisions  of the  Sarbanes-Oxley  Act and the
resulting regulations, management does not expect that such compliance will have
a  material  impact on the  Registrant's  results  of  operations  or  financial
condition.

The USA PATRIOT Act

      The USA  PATRIOT Act gives the  federal  government  new powers to address
terrorist  threats  through  enhanced  domestic  security   measures,   expanded
surveillance  powers,  increased  information  sharing and broadened  anti-money
laundering  requirements.  Certain  provisions  of the  Act  impose  affirmative
obligations on a broad range of financial institutions,  including thrifts, like
First  Federal.   These  obligations  include  enhanced  anti-money   laundering
programs,  customer  identification programs and regulations relating to private
banking accounts or correspondence  accounts in the United States for non-United
States persons or their representatives  (including foreign individuals visiting
the United States).


                                       27


      The  federal  banking   agencies  have  begun  to  propose  and  implement
regulations  pursuant  to the  USA  PATRIOT  Act.  These  proposed  and  interim
regulations  would  require  financial  institutions  to adopt the  policies and
procedures contemplated by the USA PATRIOT Act.

Federal Securities Law

      Shares of the  Company's  common stock are  registered  with the SEC under
Section 12(g) of the Securities  Exchange Act of 1934, as amended (the "Exchange
Act").  The Company is also  subject to the proxy  rules,  tender  offer  rules,
insider  trading  restrictions,   annual  and  periodic  reporting,   and  other
requirements of the Exchange Act.

                           FEDERAL AND STATE TAXATION

      Federal Taxation.  For federal income tax purposes, the Registrant and its
subsidiaries  file a  consolidated  federal  income tax return on a fiscal  year
basis using the accrual method of accounting.

      Retained   earnings  of  the   Registrant   at  June  30,  2005   included
approximately  $9.2 million,  which constitute  allocations to bad debt reserves
for federal  income tax purposes and for which no provision  for taxes on income
has been made. If such  allocations  are charged for other than bad debt losses,
taxable income is created to the extent of the charges.

      Deferred  income  taxes  arise from the  recognition  of certain  items of
income and expense for tax purposes in years  different from those in which they
are recognized in the consolidated financial statements. The Registrant accounts
for  deferred  income  taxes  by the  liability  method,  applying  the  enacted
statutory  rates in effect at the balance sheet date to differences  between the
book basis and the tax basis of assets and liabilities.  The resulting  deferred
tax liabilities and assets are adjusted to reflect changes in the tax laws.

      The Registrant is subject to the corporate  alternative  minimum tax which
is imposed to the extent it exceeds the Registrant's  regular income tax for the
year.  The  alternative  minimum  tax  will be  imposed  at the rate of 20% of a
specially  computed  tax  base.  Included  in  this  base  will be a  number  of
preference items,  including the following:  (i) interest on certain  tax-exempt
bonds  issued  after August 7, 1986;  and (ii) an  "adjusted  current  earnings"
computation  which is similar to a tax  earnings  and  profits  computation.  In
addition, for purposes of the alternative minimum tax, the amount of alternative
minimum taxable income that may be offset by net operating  losses is limited to
90% of alternative minimum taxable income.

      The  Registrant has not been audited by the Internal  Revenue  Service for
more than ten years. For additional  information regarding taxation, see Note 10
of Notes to Consolidated Financial Statements.

      Iowa Taxation.  The Bank currently files an Iowa franchise tax return. The
Registrant  and  all  non-bank  subsidiaries  currently  file  a  combined  Iowa
corporation  income tax return on a fiscal-year basis. The state of Iowa imposes
a tax on the Iowa franchise  taxable income of savings  institutions at the rate
of 5%. Iowa  franchise  taxable income is generally  similar to federal  taxable
income except that interest from state and municipal obligations is taxable, and
no deduction is allowed for state franchise taxes. The state corporation  income
tax  ranges  from 6% to 12%  depending  upon Iowa  corporation  taxable  income.
Interest  from  federal  securities  is not  taxable  for  purposes  of the Iowa
corporation income tax.

      Delaware Taxation. Delaware franchise taxes are imposed on the Registrant.
Two methods are provided for  calculating the tax and the lesser tax is payable.
The first  method is based on  authorized  number of shares.  The tax under this
method is $112.50 for the first  10,000  authorized  shares plus $62.50 for each
additional 10,000 shares or part thereof.  The second method is based on assumed
par value  capital.  The tax rate under this  method is $250 per  $1,000,000  or
portion  thereof of assumed  par value  capital.  "Assumed  par" is  computed by
dividing total gross assets by total issued shares (including  treasury shares).
"Assumed par value capital" is calculated by multiplying  the lesser of "assumed
par" or  stated  par  value by total  authorized  shares.  For  fiscal  2005 the
Registrant  recorded  Delaware  franchise  tax expense of $47,125 and  submitted
payments that totaled $47,575.


                                       28


ITEM 2 PROPERTIES
- -----------------

      The Company conducts its business through its main office located in Sioux
City,  Iowa,  and 14 branch  offices  located in the market area.  The following
table sets forth certain information  concerning the main office and each branch
office of the  Registrant at June 30, 2005.  The aggregate net book value of the
Registrant's premises and equipment was $13.1 million at June 30, 2005.



                                                                         Owned       Lease
                                                     Year                 or       Expiration
                                              Opened or Acquired        Leased        Date
                                              ------------------        ------        ----
                                                                              
329 Pierce Street                                    1988                Owned         --
Sioux City, Iowa 51102

924 Pierce Street                                    1991                Owned         --
Sioux City, Iowa 51101

2727 Hamilton Blvd.                                  1981                Owned         --
Sioux City, Iowa 51104

301 Plymouth St., N.W.                               1990                Owned         --
Le Mars, Iowa 51031

3839 Indian Hills Dr.                                1978                Owned         --
Sioux City, Iowa 51104

921 Iowa Avenue                                      1972                Owned         --
Onawa, Iowa 51040

4211 Morningside Avenue                              1965                Owned         --
Sioux City, Iowa 51106

4701 Singing Hills Blvd.
Sioux City, Iowa 51106                               1995                Owned         --

2738 Cornhusker Drive
South Sioux City, Nebraska 68776                     1998                Owned         --

1025 Main Street                                     1998                Owned         --
Grinnell, Iowa 50112

123 W. 2nd Street, North                             1999                Owned         --
Newton, Iowa 50208

1907 1st Avenue E.                                   1999                Owned         --
Newton, Iowa 50208

108 E. Washington                                    1999                Owned         --
Monroe, Iowa 50170

5260 NW 86th (1)                                     2005               Leased         3/15/2015
Johnston, Iowa 50131

3900 Westown Parkway                                 1999                Owned         --
West Des Moines, Iowa 50266


(1)   The lease provides for tenant's right and option to extend the term of the
      lease for two five-year periods.


                                       29


      The Registrant's  accounting and record keeping  activities are maintained
on an in-house data  processing  system.  The  Registrant  owns data  processing
equipment it uses for its internal  processing needs. The net book value of such
data processing equipment and related software at June 30, 2005, was $787,000.

ITEM 3 LEGAL PROCEEDINGS
- ------ -----------------

      There  are  various  claims  and  lawsuits  in  which  the  Registrant  is
periodically  involved incident to the Registrant's  business. In the opinion of
management,  no material  loss is expected  from any of such  pending  claims or
lawsuits.

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

      No matters were  submitted  during the fourth  quarter of fiscal 2005 to a
vote of security holders.

                                     PART II

ITEM 5 MARKET FOR REGISTRANT'S  COMMON EQUITY,  RELATED  STOCKHOLDER MATTERS AND
- ------ -------------------------------------------------------------------------
       ISSUER REPURCHASE OF EQUITY SECURITIES
       --------------------------------------

      The Company's  common stock is listed on the Nasdaq  National Market under
the symbol "FFSX." As of August 17, 2005, the Company had 1,925  stockholders of
record  (excluding the number of persons or entities holding stock in nominee or
"street"  name  through  various   brokerage   firms),   and  3,548,703   shares
outstanding.   The  following   table  sets  forth  market  price  and  dividend
information  for the Company's  common stock.  Information is presented for each
quarter of the previous two fiscal years.

                                                                     Cash
           Fiscal Year Ended                                       Dividends
             June 30, 2005           High            Low           Declared
          -------------------    -----------     -----------     -----------
          First quarter          $     23.60     $     20.00     $      0.10
          Second quarter               24.00           22.39            0.10
          Third quarter                23.69           21.40            0.10
          Fourth quarter               22.97           19.60            0.10

                                                                     Cash
           Fiscal Year Ended                                       Dividends
             June 30, 2004           High            Low           Declared
          -------------------    -----------     -----------     -----------
          First quarter          $     22.60     $     17.55     $      0.08
          Second quarter               25.24           21.57            0.09
          Third quarter                25.10           20.70            0.09
          Fourth quarter               24.00           20.60            0.09

      Payment of dividends on the Common Stock is subject to  determination  and
declaration  by the Board of Directors and will depend upon a number of factors,
including  capital  requirements,  regulatory  limitations  on  the  payment  of
dividends,  the Company's  results of operations  and financial  condition,  tax
considerations and general economic  conditions.  No assurance can be given that
dividends  will be declared or, if declared,  what the amount of dividends  will
be, or whether such dividends, once declared, will continue.

      There were no sales of unregistered securities during fiscal 2005.


                                       30


      The  following  table  presents  a  summary  of  the  Registrant's   share
repurchases during the quarter ended June 30, 2005 under a share repurchase plan
announced in August 2003 authorizing the repurchase of up to 377,000 shares (10%
of the then-issued and outstanding stock).



- ----------------------------------------------------------------------------------------------------------------------
                                                                               Total Number of
                                                                              Shares Purchased     Maximum Number of
                                                                                 as Part of         Shares that May
                                    Total Number of     Average Price Paid   Publicly Announced    Yet Be Purchased
             Period                 Shares Purchased         Per Share             Program         Under the Program
- ----------------------------------------------------------------------------------------------------------------------
                                                                                             
April 1 through 30, 2005                      --            $    0.00                   --               157,000
- ----------------------------------------------------------------------------------------------------------------------
May 1 through 31, 2005                        --            $    0.00                   --               157,000
- ----------------------------------------------------------------------------------------------------------------------
June 1 through 30, 2005                   76,000            $   20.82               76,000                81,000
- ----------------------------------------------------------------------------------------------------------------------


ITEM 6 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA
- ------ ----------------------------------------------

      Pages  1  through  3 of the  Annual  Report  to  Stockholders  are  herein
incorporated by reference.

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

      Pages 4  through  18 of the  Annual  Report  to  Stockholders  are  herein
incorporated by reference.

      Contractual  Obligations.  The following  table  presents,  as of June 30,
2005, the expected future payments of the Registrant's contractual obligations.



                                                                     Payments due
                                              ----------------------------------------------------------
                                                             One year to   Three years
                                               Less than      less than    to less than     Five years
                                                one year     three years    five years      or greater         Total
                                              ------------   ------------   ------------    ------------   ------------
Contractual obligations at June 30, 2005                                  (In thousands)
                                                                                            
FHLB Advances and
   Other Borrowings (1)(2)...............     $     19,564   $     57,500   $     27,500    $         --   $    104,564
Operating lease (3)......................              108            217            221             553          1,099
                                              ------------   ------------   ------------    ------------   ------------
   Total.................................     $     19,672   $     57,717   $     27,721    $        553   $    105,663
                                              ============   ============   ============    ============   ============


- ---------------
(1)   See Note 9,  Advances  from  FHLB and  other  borrowings,  of the Notes to
      Consolidated Financial Statements for additional information.
(2)   Includes  $2.564  million in repurchase  agreements  which are due in less
      than one year.
(3)   10-year lease for branch banking office. Includes rent and estimated share
      of tax and maintenance expense.

ITEM 7A QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
- ------- ---------------------------------------------------------

      Page 16 of the Annual Report to  Stockholders  is herein  incorporated  by
reference.

ITEM 8 FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
- ------ -------------------------------------------

         Pages 19  through 55 of the Annual  Report to  Stockholders  are herein
incorporated by reference.


                                       31


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

      Not applicable.

ITEM 9A. CONTROLS AND PROCEDURES
- -------- -----------------------

         Under  the  supervision  and  with  the  participation  of  management,
including the Registrant's  Chief Executive Officer and Chief Financial Officer,
the Registrant  evaluated the  effectiveness  of the design and operation of its
disclosure  controls and  procedures (as defined in Rule 13a-15(e) and 15d-15(e)
under the  Securities  Exchange Act of 1934) at the end of the period covered by
this report.  Based upon that evaluation,  the Chief Executive Officer and Chief
Financial  Officer  concluded  that, as of the end of the period covered by this
report,  the  Registrant's  disclosure  controls and procedures are effective to
ensure  that  information  required  to be  disclosed  in the  reports  that the
Registrant  files or  submits  under the  Securities  Exchange  Act of 1934,  is
recorded, processed,  summarized and reported, within the time periods specified
in the SEC's  rules and  forms.  There have been no  significant  changes in the
Registrant's  internal control over financial  reporting during the Registrant's
fourth  quarter  of  fiscal  year 2004 that  have  materially  affected,  or are
reasonably likely to materially affect,  the Registrant's  internal control over
financial reporting.

      Management's  Report on Internal  Control over  Financial  Reporting as of
June  30,  2005  appears  on page 23 of the  Company's  2005  Annual  Report  to
Stockholders which is incorporated herein by reference.

      The Attestation  Report of the independent  registered  public  accounting
firm on management's assessment of the Company's internal control over financial
reporting  appears  on pages 21 - 22 of the  Company's  2005  Annual  Report  to
Stockholders which is incorporated herein by reference.

ITEM 9B. OTHER INFORMATION
- -------- -----------------

      Not applicable.

                                    PART III

ITEM 10 DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT
- ------- --------------------------------------------------

      The Company has  adopted a Code of Ethics  that  applies to the  Company's
principal executive officer,  principal financial officer,  principal accounting
officer,  or controller or persons  performing  similar  functions.  The Code of
Ethics may be accessed on the Company's website at www.firstfederalbank.com.

      Information  concerning Directors and Executive Officers of the Registrant
is  incorporated  herein by reference  from the  Registrant's  definitive  Proxy
Statement dated September 22, 2005.

ITEM 11 EXECUTIVE COMPENSATION
- ------- ----------------------

      Information  concerning  executive  compensation is incorporated herein by
reference from the  Registrant's  definitive Proxy Statement dated September 22,
2005.

ITEM 12 SECURITY  OWNERSHIP  OF CERTAIN  BENEFICIAL  OWNERS AND  MANAGEMENT  AND
- ------- ------------------------------------------------------------------------
        RELATED STOCKHOLDER MATTERS
        ---------------------------

      Information concerning security ownership of certain owners and management
is  incorporated  herein by reference  from the  Registrant's  definitive  Proxy
Statement dated September 22, 2005.

      The Registrant has adopted four equity-based compensation plans: the First
Federal  Savings Bank of Siouxland 1992  Incentive  Stock Option Plan (the "1992
Stock  Option  Plan"),  the 1992 Stock  Option Plan for Outside  Directors  (the
"Directors'  Plan"),  the 1999 Stock Option Plan (the "1999 Stock Option  Plan")
and the 1999 Recognition and Retention Plan (the "1999 Recognition  Plan").  All
such plans have been  approved by  stockholders  of the  Registrant.  The Equity
Compensation   Plan  Table  is   incorporated   herein  by  reference  from  the
Registrant's definitive proxy statement dated September 22, 2005.


                                       32


ITEM 13 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
- ------- ----------------------------------------------

      Information  concerning  relationships  and  transactions  is incorporated
herein by reference  from the  Registrant's  definitive  Proxy  Statement  dated
September 22, 2005.

ITEM 14 PRINCIPAL ACCOUNTANT FEES AND SERVICES
- ------- --------------------------------------

      The "Proposal II - Ratification  of  Appointment of Independent  Auditors"
Section of the Registrant's  definitive Proxy Statement dated September 22, 2005
is incorporated herein by reference.

                                     PART IV

ITEM 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES
- -------- ---------------------------------------

      (1) Financial Statements
          --------------------

      The following  information  appearing in the Registrant's Annual Report to
Stockholders  for the year ended June 30, 2005, is  incorporated by reference in
this Annual Report on Form 10-K as Exhibit 13.

Annual Report Section                                     Pages in Annual Report
- ---------------------                                     ----------------------

Selected Financial Data                                             1-3

Management's Discussion and Analysis
  of Financial Condition and Results
  of Operations                                                    4-18

Reports of Independent Registered Public                           19-22
  Accounting Firms

Management's Report on Internal Control
  over Financial Reporting                                          23

Consolidated Balance Sheets                                         24

Consolidated Statements of Income                                   25

Consolidated Statements of Stockholders' Equity
   and Comprehensive Income                                         26

Consolidated Statements of Cash Flows                              27-28

Notes to Consolidated Financial                                    29-55
  Statements

      With the exception of the  afore-mentioned  information,  the Registrant's
Annual  Report to  Stockholders  for the year ended June 30,  2005 is not deemed
filed as part of this Annual Report on Form 10-K.

      (2) Financial Statement Schedules
          -----------------------------

      All  financial  statement  schedules  have been  omitted  as the  required
information is  inapplicable  or has been included in the Notes to  Consolidated
Financial Statements.


                                       33


      (3) Exhibits
          --------



                                                                 Sequential Page
                                                               Reference to Prior              Number Where
                                                                Filing or Exhibit            Attached Exhibits
Regulation S-K                                                   Number Attached            Are Located in This
Exhibit Number                      Document                          Hereto                 Form 10-K Report
- --------------                      --------                     ----------------            ----------------
                                                                                     
         3                  Articles of Incorporation                                         Not Applicable

         3                           Bylaws                                                   Not Applicable

         4                  Instruments defining the                                          Not Applicable
                           rights of security holders,
                              including debentures

         9                   Voting trust agreement                   None                    Not Applicable

        10                     Material contracts                     None                    Not Applicable

        11                  Statement re: computation                  Not                    Not Applicable
                              of per share earnings                 required

        12                  Statement re: computation                  Not                    Not Applicable
                                    of ratios                       required

        13                      Annual Report to                       13                       Exhibit 13
                                Security Holders

        14                       Code of Ethics                        14                       Exhibit 14

        16                    Letter re: change in
                                   certifying                                                 Not Applicable
                                   accountants                        none

        18                    Letter re: change in
                              accounting principles                   None                    Not Applicable

        21                 Subsidiaries of Registrant                  21                       Exhibit 21

        22                 Published report regarding                 None                    Not Applicable
                          matters submitted to vote of
                                security holders

        23          Consent of Independent Registered Public           23                       Exhibit 23
                          Accounting Firms and Counsel

        24                      Power of Attorney                      Not                    Not Applicable
                                                                    Required

       31.1         Certification of Chief Executive Officer          31.1                     Exhibit 31.1
                             Pursuant to Section 302

       31.2         Certification of Chief Financial Officer          31.2                     Exhibit 31.2
                             Pursuant to Section 302



                                       34



                                                                                     
        32           Certification Pursuant to Section 906             32                       Exhibit 32

        99                     Additional Exhibits                    None                    Not Applicable



                                       35


                                   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.

                                       FIRST FEDERAL BANKSHARES, INC.


Date:  September 13, 2005             By:  /s/ Barry E. Backhaus
                                           -------------------------------------
                                           Barry E. Backhaus
                                           President 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.


                                                          
By:      /s/ Barry E. Backhaus                               By:      /s/ Katherine A. Bousquet
         --------------------------------------------                 ---------------------------------------
         Barry E. Backhaus                                            Katherine A. Bousquet
         President and Chief Executive Officer                        Vice President, Treasurer and Interim Chief
         and Chairman of the Board (Principal                         Financial Officer (Principal Financial and
         Executive Officer)                                           Accounting Officer)

Date:    September 13, 2005                                  Date:    September 13, 2005


By:      /s/ Jon G. Cleghorn                                 By:      /s/ David S. Clay
         --------------------------------------------                 ---------------------------------------
         Jon G. Cleghorn                                              David S. Clay
         Director                                                     Director

Date:    September 13, 2005                                  Date:    September 13, 2005


By:      /s/ Gary L. Evans                                   By:      /s/ Allen J. Johnson
         --------------------------------------------                 ---------------------------------------
         Gary L. Evans                                                Allen J. Johnson
         Director                                                     Director

Date:    September 13, 2005                                  Date:    September 13, 2005


By:      /s/ Steven L. Opsal                                 By:      /s/ David Van Engelenhoven
         --------------------------------------------                 ---------------------------------------
         Steven L. Opsal                                              David Van Engelenhoven
         Executive Vice President and Director                        Director

Date:    September 13, 2005                                  Date:    September 13, 2005


By:      /s/ Arlene T. Curry                                 By:      /s/ Ronald A. Jorgensen
         --------------------------------------------                 ---------------------------------------
         Arlene T. Curry                                              Ronald A. Jorgensen
         Director                                                     Director

Date:    September 13, 2005                                  Date:    September 13, 2005