SCHEDULE 14-A INFORMATION

Proxy Statement Pursuant to Section 14(a) of the Securities Exchange Act of 1934

Filed by the Registrant [X]
Filed by a Party other than the Registrant [_]
Check the appropriate box:
[_]  Preliminary Proxy Statement
[X]  Definitive Proxy Statement
[_]  Definitive Additional Materials
[_]  Soliciting Material Pursuant to ss.240.14a-11(c) or ss.240.14a-12

                         First Federal Bankshares, Inc.
                ------------------------------------------------
                (Name of Registrant as Specified In Its Charter)


                ------------------------------------------------
                   (Name of Person(s) Filing Proxy Statement)

Payment of Filing Fee (Check the appropriate box):
[x]  No fee required.
[_]  $125 per Exchange Act Rules 0-11(c)(1)(ii), 14a-6(i)(1), or 14a-6(j)(2).
[_]  $500 per each party to the controversy pursuant to Exchange Act Rule
     14a-6(i)(3).
[_]  Fee computed on table below per Exchange Act Rules 14a-6(i)(4) and 0-11.

      1) Title of each class of securities to which transaction applies:

      -----------------------------------------------------------------
      2) Aggregate number of securities to which transaction applies:

      -----------------------------------------------------------------
      3) Per unit price or other underlying value of transaction computed
      pursuant to Exchange Act Rule 0-11:

      -----------------------------------------------------------------
      4) Proposed maximum aggregate value of transaction:

      -----------------------------------------------------------------s

[_] Check box if any part of the fee is offset as provided by Exchange Act Rule
0-11(a)(2) and identify the filing for which the offsetting fee was paid
previously. Identify the previous filing by registration statement number, or
the Form or Schedule and the date of its filing.

1) Amount Previously Paid:


2) Form, Schedule or Registration Statement No.:


3) Filing Party:


4) Date Filed:




September 22, 2005

Dear Fellow Stockholder:

      On  behalf of the  Board of  Directors  and  management  of First  Federal
Bankshares,  Inc.  (the  "Company"),  I cordially  invite you to attend the 2005
Annual Meeting of Stockholders.  The meeting will be held at 9:00 a.m., Nebraska
time on October 27, 2005 at the Marina Inn Conference Center, 4th and B Streets,
South Sioux City, Nebraska.

      The enclosed  Notice of Annual  Meeting and Proxy  Statement  describe the
formal business to be transacted.  During the meeting we will also report on the
Company's fiscal 2005 financial and operating performance.

      An  important  aspect of the meeting  process is the  stockholder  vote on
corporate business items. I urge you to exercise your rights as a stockholder to
vote and participate in this process.  Stockholders  are being asked to consider
and vote upon the proposals (i) to elect three directors of the Company and (ii)
to ratify the appointment of the independent  registered  public accounting firm
of the Company for the fiscal year ending June 30, 2006. The Board has carefully
considered  these  proposals  and  believes  that their  approval is in the best
interests  of the  Company  and its  stockholders.  Accordingly,  your  Board of
Directors unanimously recommends that you vote for each of these proposals.

      I encourage you to attend the meeting in person. Whether or not you attend
the meeting,  I hope that you will read the enclosed  Proxy  Statement  and then
complete,  sign and date the  enclosed  proxy card and return it in the  postage
prepaid envelope  provided.  Returning a properly  executed and dated proxy card
will save the Company  additional  expense in soliciting proxies and will ensure
that your shares are represented. Please note that you may vote in person at the
meeting even if you have previously returned the proxy.

      Thank you for your attention to this important matter.

                                   Sincerely,

                                   /s/ Barry Backhaus

                                   Barry Backhaus
                                   President and Chief Executive Officer



                         FIRST FEDERAL BANKSHARES, INC.
                                329 Pierce Street
                             Sioux City, Iowa 51101
                                 (712) 277-0200

                    NOTICE OF ANNUAL MEETING OF STOCKHOLDERS
                         To be Held on October 27, 2005

      Notice is hereby  given  that the  Annual  Meeting  of  Stockholders  (the
"Meeting")  of First  Federal  Bankshares,  Inc.  will be held at the Marina Inn
Conference Center, 4th and B Streets,  South Sioux City,  Nebraska at 9:00 a.m.,
Nebraska time, on October 27, 2005.

      A Proxy Card and a Proxy Statement for the Meeting are enclosed.

      The Meeting is for the purpose of considering and acting upon:

      1.    The election of three directors of the Company;

      2.    The  ratification of the  appointment of McGladrey & Pullen,  LLP as
            the independent registered public accounting firm of the Company for
            the fiscal year ending June 30, 2006;

and  such  other  matters  as may  properly  come  before  the  Meeting,  or any
adjournments  thereof. The Board of Directors is not aware of any other business
to come before the Meeting.

      Any action may be taken on the  foregoing  proposals at the Meeting on the
date  specified  above,  or on any date or dates to  which  the  Meeting  may be
adjourned.  Stockholders of record at the close of business on September 2, 2005
(the "Record Date") are the stockholders entitled to vote at the Meeting and any
adjournments  thereof.  A list of  stockholders  entitled to vote at the Meeting
will be available  at 329 Pierce  Street,  Sioux City,  Iowa for a period of ten
days prior to the  Meeting  and will also be  available  for  inspection  at the
Meeting.

      You are requested to complete and sign the enclosed  form of proxy,  which
is solicited on behalf of the Board of Directors, and to mail it promptly in the
enclosed  envelope.  The proxy  will not be used if you  attend  and vote at the
Meeting in person.

                                              BY ORDER OF THE BOARD OF DIRECTORS

                                              /s/ Suzette F. Hoevet

                                              Suzette F. Hoevet
                                              Secretary

Sioux City, Iowa
September 22, 2005

- --------------------------------------------------------------------------------
IMPORTANT:  THE PROMPT  RETURN OF PROXIES  WILL SAVE THE  COMPANY THE EXPENSE OF
FURTHER REQUESTS FOR PROXIES TO ENSURE A QUORUM AT THE MEETING. A SELF-ADDRESSED
ENVELOPE  IS  ENCLOSED  FOR YOUR  CONVENIENCE.  NO POSTAGE IS REQUIRED IF MAILED
WITHIN THE UNITED STATES.
- --------------------------------------------------------------------------------



                                 PROXY STATEMENT

                         First Federal Bankshares, Inc.
                                329 Pierce Street
                             Sioux City, Iowa 51101
                                 (712) 277-0200

                         ANNUAL MEETING OF STOCKHOLDERS
                           To Be Held October 27, 2005

      This Proxy Statement is furnished in connection  with the  solicitation on
behalf  of the  Board  of  Directors  of First  Federal  Bankshares,  Inc.  (the
"Company"),  the parent  company  of First  Federal  Bank (the  "Bank" or "First
Federal"),  of proxies to be used at the Annual Meeting of  Stockholders  of the
Company (the "Meeting") which will be held at the Marina Inn Conference  Center,
4th and B Streets, South Sioux City, Nebraska on October 27, 2005, at 9:00 a.m.,
Nebraska time, and all adjournments of the Meeting.  The accompanying  Notice of
Annual Meeting and this Proxy  Statement are first being mailed to  stockholders
on or about September 22, 2005.

      At the  Meeting,  stockholders  of the Company are being asked to consider
and vote upon the  proposals  to elect  three  directors  of the  Company and to
ratify the appointment of McGladrey & Pullen, LLP as the independent  registered
public accounting firm of the Company for the fiscal year ending June 30, 2006.

Vote Required and Proxy Information

      All shares of the Company's  Common  Stock,  par value $.01 per share (the
"Common  Stock"),  represented  at the  Meeting  by  properly  executed  proxies
received  prior  to or at the  Meeting,  and not  revoked,  will be voted at the
Meeting in accordance with the  instructions  thereon.  If no  instructions  are
indicated,  properly  executed proxies will be voted for the proposals set forth
in this Proxy Statement. The Company does not know of any matters, other than as
described in the Notice of Annual Meeting,  that are to come before the Meeting.
If any other  matters are  properly  presented  at the  Meeting for action,  the
persons named in the enclosed form of proxy and acting  thereunder will have the
discretion to vote on such matters in accordance with their best judgment.

      The  holders of a majority  of all of the shares of the  Company's  Common
Stock  entitled  to vote at the  Meeting,  present in person or by proxy,  shall
constitute  a quorum for all  purposes.  Abstentions  and broker  non-votes  are
counted  for  purposes  of  determining  a quorum.  In the  event  there are not
sufficient  votes  for a  quorum,  or to  approve  or ratify  any  matter  being
presented  at the  Meeting,  the Meeting may be adjourned in order to permit the
further solicitation of proxies.

      As to the  election  of  directors,  the proxy card being  provided by the
Board  of  Directors  enables  a  stockholder  to vote FOR the  election  of the
nominees proposed by the Board, or to WITHHOLD AUTHORITY to vote for one or more
of the nominees being proposed. Under Delaware law and the Company's Certificate
of Incorporation and Bylaws, directors are elected by a plurality of votes cast,
without  regard to either broker  non-votes or proxies as to which  authority to
vote for the nominees being proposed is withheld.

      As to the  ratification of the  appointment of McGladrey & Pullen,  LLP as
the independent  registered public  accounting firm of the Company,  by checking
the appropriate box, a stockholder may: (i) vote FOR the item; (ii) vote AGAINST
the item; or (iii) ABSTAIN from voting on the item.  Under  Delaware law and the
Company's  Certificate of  Incorporation  and Bylaws,  the  ratification of this
matter shall be  determined  by a majority of the votes cast  without  regard to
broker non-votes or proxies marked ABSTAIN.

      Proxies  solicited  hereby  will be  returned  to the  Company and will be
tabulated by the Inspector of Election designated by the Board of Directors.

      A proxy  given  pursuant  to the  solicitation  may be revoked at any time
before it is voted.  Proxies may be revoked by: (i) filing with the Secretary of
the Company at or before the Meeting a written notice of revocation



bearing a later date than the proxy;  (ii) duly  executing  a  subsequent  proxy
relating to the same shares and delivering it to the Secretary of the Company at
or before the  Meeting;  or (iii)  attending  the  Meeting  and voting in person
(although  attendance  at the  Meeting  will  not in  and of  itself  constitute
revocation of a proxy).  Any written notice revoking a proxy should be delivered
to Suzette F. Hoevet,  Secretary,  First Federal  Bankshares,  Inc.,  329 Pierce
Street, Sioux City, Iowa 51101.

      In  accordance  with  the  provisions  of  the  Company's  Certificate  of
Incorporation,  record holders of Common Stock who beneficially own in excess of
10% of the outstanding  shares of Common Stock (the "Limit") are not entitled to
any vote with respect to the shares held in excess of the Limit.  The  Company's
Certificate of  Incorporation  authorizes the Board of Directors (i) to make all
determinations   necessary  or  desirable  to  implement  the  Limit,  including
determining  whether  persons or  entities  are acting in  concert,  and (ii) to
demand that any person who is reasonably  believed to beneficially  own stock in
excess of the Limit  supply  information  to the  Company to enable the Board of
Directors to implement and apply the Limit.

Voting Securities and Certain Holders Thereof

      Stockholders  of record as of the close of business on  September  2, 2005
will be  entitled  to one vote for each share of Common  Stock then held.  As of
that  date,  the  Company  had  3,548,703  shares of  Common  Stock  issued  and
outstanding.  The following table sets forth information as of September 2, 2005
regarding  share  ownership of those persons or entities  known by management to
own  beneficially  more than five percent of the issued and  outstanding  Common
Stock and of all  directors  and  executive  officers of the Company as a group.
This  information is based solely upon  information  supplied to the Company and
the filings required pursuant to the Securities Exchange Act of 1934.



                                                                                 Shares
                            Beneficial Owner                               Beneficially Owned      Percent of Class
- -----------------------------------------------------------------------    ------------------      ----------------
                                                                                                  
First Federal Employee Stock Ownership Plan (1)
329 Pierce Street
Sioux City, Iowa 51101                                                          248,524                   7.00%

Tontine Financial Partners, L.P.
Tontine Management, L.L.C.
Jeffrey L. Gendell
55 Railroad Avenue, 3rd Floor
Greenwich, Connecticut  06830                                                   329,100 (2)               9.27%

Directors and executive officers of the Company as a group (10 persons)         316,267 (3)               8.91%



- ----------
(1)   The amount reported represents shares held by the Employee Stock Ownership
      Plan ("ESOP"),  150,577 shares of which have been allocated to accounts of
      participants.  First  Bankers  Trust  Services  of Quincy,  Illinois,  the
      trustee of the ESOP, may be deemed to beneficially  own the shares held by
      the ESOP  that  have not  been  allocated  to  accounts  of  participants.
      Participants  in the ESOP are  entitled to instruct  the trustee as to the
      voting of shares  allocated to their accounts under the ESOP.  Unallocated
      shares held in the ESOP's suspense account are voted by the trustee in the
      same proportion as allocated shares voted by participants.
(2)   As of December 31, 2004. Based upon a Schedule 13D/A filed with the SEC on
      January 5, 2005 by Tontine Financial Partners, L.P.
(3)   Amount includes shares held directly,  as well as shares held jointly with
      family  members,  shares  held in  retirement  accounts,  shares held in a
      fiduciary  capacity or by certain  family  members,  with respect to which
      shares  the  holder  may be deemed to have  sole or shared  voting  and/or
      investment  power.  The amount above excludes options that have not vested
      and do not vest within 60 days of September 2, 2005.

                                       2


                       PROPOSAL I - ELECTION OF DIRECTORS

      The  Company's  Board of Directors is presently  composed of nine members,
each of whom is also a director of the Bank.  The  directors  are  divided  into
three  classes.  Directors  of the  Company are  generally  elected to serve for
three-year   terms  which  are   staggered   to  provide  for  the  election  of
approximately  one-third of the directors  each year.  Three  directors  will be
elected at the Meeting to serve for three-year  terms and until their respective
successors shall have been elected and shall qualify.

      The following table sets forth certain information regarding the Company's
Board of Directors,  including their terms of office,  and nominees for election
as directors.  It is intended that the proxies  solicited on behalf of the Board
of  Directors  (other  than  proxies  in which  the vote is  withheld  as to the
nominee)  will  be  voted  at the  Meeting  for  the  election  of the  nominees
identified in the following table. If any nominee is unable to serve, the shares
represented  by all  such  proxies  will  be  voted  for  the  election  of such
substitute as the Board of Directors may  recommend.  At this time, the Board of
Directors  knows of no reason  why any  nominee  might be  unable  to serve,  if
elected. Except as described herein, there are no arrangements or understandings
between  any  director or nominee  and any other  person  pursuant to which such
director or nominee was selected.



                                                                                    Shares of Common
                           Age at                                         Current  Stock Beneficially
                          June 30,                              Director  Term to        Owned at          Percent
        Name (1)            2005          Position(s) Held      Since (2) Expire   September 2, 2005 (3)  of Class
- ---------------------     -------   --------------------------  --------  -------  --------------------   --------
                                        NOMINEES FOR TERMS TO EXPIRE IN 2008
                                        ------------------------------------
                                                                                           
Arlene T. Curry, J.D.        47               Director            2002     2005          5,769 (4)             *
Gary L. Evans                66               Director            1989     2005         26,530 (5)             *
Allen J. Johnson             66               Director            1993     2005         12,769 (6)             *

                                           DIRECTORS CONTINUING IN OFFICE
                                           ------------------------------

Barry E. Backhaus            60      President, Chief Executive   1987     2007        119,842 (7)           3.38%
                                    Officer and Chairman of the
                                               Board
David S. Clay                47               Director            1998     2007         16,525 (8)             *
Ronald A. Jorgensen          48               Director            2005     2007              --               --
Jon G. Cleghorn              63               Director            1997     2006         47,800 (6)           1.35%
Steven L. Opsal              51       Executive Vice President    1998     2006         69,703 (9)           1.96%
                                            and Director
David Van Engelenhoven       62               Director            1993     2006         12,367 (10)            *



- ---------------------------
*     Less than 1%.
(1)   The mailing  address for each person  listed is 329 Pierce  Street,  Sioux
      City, Iowa 51101.
(2)   In certain cases,  reflects initial  appointment to the Board of Directors
      of the Bank or its mutual  predecessor,  First  Federal  Savings  and Loan
      Association of Sioux City, as the case may be.
(3)   Includes all shares of Common Stock held  directly,  as well as by spouses
      and minor  children,  in trust and other  indirect  ownership,  over which
      shares the  directors  effectively  exercise  sole or shared voting and/or
      investment  power.  Includes shares granted under the 1999 Recognition and
      Retention  Plan, as amended (a restricted  stock plan,  described  below),
      which are subject to future  vesting but as to which voting may  currently
      be directed.
(4)   Includes  3,450 shares subject to options under the 1999 Stock Option Plan
      that have vested or that vest within 60 days of the Record Date.
(5)   Includes  2,450 shares subject to options under the 1999 Stock Option Plan
      that have vested or that vest within 60 days of the Record Date.
(6)   Includes  450 shares  subject to options  under the 1999 Stock Option Plan
      that have vested or that vest within 60 days of the Record Date.
(7)   Includes 28,700 shares subject to options under the 1999 Stock Option Plan
      that have vested or that vest within 60 days of the Record Date.
(8)   Includes 823 and 5,450 shares subject to options under the 1992 Directors'
      Plan and the 1999 Stock  Option  Plan,  respectively,  that have vested or
      that vest within 60 days of the Record Date.
(9)   Includes  6,588 and 27,300  shares  subject to options  under the 1992 and
      1999  Stock  Option  Plans,  respectively,  that have  vested or that vest
      within 60 days of the Record Date.
(10)  Includes  1,450 shares subject to options under the 1999 Stock Option Plan
      that have vested or that vest within 60 days of the Record Date.

                                       3


      The business experience of each director is set forth below. All directors
have held their present  positions  for at least the past five years,  except as
otherwise indicated.

Board of Directors

      Barry E. Backhaus has been  President and Chief  Executive  Officer of the
Bank since 1990 and  Chairman of the Board since  1997;  he has been  affiliated
with the Bank since 1969.  Mr.  Backhaus  has been  President,  Chief  Executive
Officer and Chairman of the Board of the Company since its formation in 1998.

      David  S.  Clay is Vice  President  and  Treasurer  of  Grinnell  College,
Grinnell, Iowa.

      Jon G.  Cleghorn is retired.  From the time of its formation in 1998 until
his retirement in July 2004, Mr. Cleghorn was Executive Vice President and Chief
Operating Officer of the Company. Mr. Cleghorn has been affiliated with the Bank
in various  capacities  since 1974. He was Executive  Vice President of the Bank
from 1990 until his retirement.

      Arlene T. Curry,  JD, is a  community  volunteer.  From 2000 to 2005,  Ms.
Curry served as Executive  Director of The Kind World Foundation,  Dakota Dunes,
South  Dakota,  and  Senior  Counsel  for  Waitt  Media,  Inc.,  a TV and  radio
broadcasting network.

      Gary L. Evans is the  retired  President  and Chief  Executive  Officer of
Sioux Honey Association.

      Allen J. Johnson is the retired  President and Chief Executive  Officer of
Great West Casualty  Company,  a property and casualty  company located in South
Sioux City, Nebraska.

      Ronald A.  Jorgensen  is the Vice  President  for  Business and Finance of
Morningside College, Sioux City, Iowa.

      Steven L. Opsal is Executive  Vice  President  of the Bank.  Mr. Opsal was
previously the President and Chief Executive Officer of Grinnell Federal Savings
Bank and GFS Bancorp,  Inc.  prior to their merger into the Bank.  Mr. Opsal has
been Executive Vice President of the Company since its formation in 1998.

      David Van Engelenhoven is the President of Van Engelenhoven  Agency, Inc.,
an insurance agency located in Orange City, Iowa.

Board Independence

      The Board of Directors has determined that, except as to Messrs. Backhaus,
Cleghorn and Opsal, each member of the Board is an "independent director" within
the meaning of the NASDAQ corporate  governance listing standards.  Mr. Backhaus
and Mr. Opsal are not considered independent because they are executive officers
of First Federal  Bankshares,  Inc. Mr.  Cleghorn is not considered  independent
because,  prior to his  retirement in July 2004, he was an executive  officer of
First Federal Bankshares, Inc.

Meetings and Committees of the Board of Directors

      General.  The  business of the  Company's  Board of Directors is conducted
through  meetings and  activities  of the Board and its  committees.  During the
fiscal  year ended June 30,  2005,  the Board of  Directors  held eight  regular
meetings and no special meetings. During the fiscal year ended June 30, 2005, no
directors  attended  fewer than 75 percent of the total meetings of the Board of
Directors and committees on which such director served.

      The standing committees include the Compensation and Benefits,  Nominating
and Audit Committees.

      Nominating Committee. The Nominating Committee consists of Directors David
S. Clay, Gary L. Evans,  Arlene T. Curry, Allen J. Johnson,  Ronald A. Jorgensen
and  David  Van  Engelenhoven.  Each  member  of  the  Nominating  Committee  is
considered  "independent" as defined in the NASDAQ corporate  governance listing
standards.  The  Board of  Directors  has  adopted  a  written  charter  for the
Committee, which is available at the

                                       4


Company's website at www.firstfederalbank.com. The Committee met one time during
the fiscal year ended June 30, 2005.

      The functions of the Nominating Committee include the following:

      o     to lead the search for  individuals  qualified to become  members of
            the  Board and to  select  director  nominees  to be  presented  for
            stockholder approval;

      o     to review and monitor  compliance  with the  requirements  for board
            independence;

      o     to review the committee  structure and make  recommendations  to the
            Board regarding committee membership;

      o     to  develop  and  recommend  to the Board for its  approval a set of
            corporate governance guidelines; and

      o     to  develop  and   recommend   to  the  Board  for  its  approval  a
            self-evaluation process for the Board and its committees.

      The  Nominating  Committee  identifies  nominees by first  evaluating  the
current  members of the Board of  Directors  willing  to  continue  in  service.
Current members of the Board with skills and experience that are relevant to the
Company's  business  and who are  willing  to  continue  in  service  are  first
considered  for  re-nomination,  balancing the value of continuity of service by
existing members of the Board with that of obtaining a new  perspective.  If any
member of the Board does not wish to continue in service, or if the Committee or
the Board decides not to re-nominate a member for re-election, or if the size of
the Board is increased,  the Committee  would solicit  suggestions  for director
candidates from all Board members.  In addition,  the Committee is authorized by
its charter to engage a third party to assist in the  identification of director
nominees.  The Nominating  Committee would seek to identify a candidate who at a
minimum satisfies the following criteria:

      o     has the highest personal and  professional  ethics and integrity and
            whose values are compatible with the Company's;

      o     has had experiences and achievements  that have given him or her the
            ability to exercise and develop good business judgment;

      o     is willing to devote the necessary time to the work of the Board and
            its  committees,  which  includes  being  available  for  Board  and
            committee meetings;

      o     is  familiar  with the  communities  in which the  Company  operates
            and/or is actively engaged in community activities;

      o     is involved in other  activities  or interests  that do not create a
            conflict  with his or her  responsibilities  to the  Company and its
            stockholders; and

      o     has  the  capacity  and  desire  to  represent  the  balanced,  best
            interests  of the  stockholders  of the Company as a group,  and not
            primarily a special interest group or constituency.

      Finally,  the  Nominating  Committee  will  take  into  account  whether a
candidate  satisfies the criteria for "independence"  under the NASDAQ corporate
governance  listing  standards,  and if a nominee is sought  for  service on the
audit  committee,  the  financial  and  accounting  expertise  of  a  candidate,
including  whether the  individual  qualifies  as an audit  committee  financial
expert.

      Procedures for the Nomination of Directors by Stockholders. The Nominating
Committee has adopted  procedures  for the  submission  of director  nominees by
stockholders.  If a determination is made that an additional

                                       5


candidate  is needed for the  Board,  the  Nominating  Committee  will  consider
candidates  submitted by the  Company's  stockholders.  Stockholders  can submit
qualified  names  of  candidates  for  director  by  writing  to  our  Corporate
Secretary, at 329 Pierce Street, Sioux City, Iowa 51101. The Corporate Secretary
must  receive  a  submission  not  less  than  ninety  (90)  days  prior  to the
anniversary  date of the Company's  proxy  materials  for the  preceding  year's
annual meeting. The submission must include the following information:

      o     the  name and  address  of the  stockholder  as they  appear  on the
            Company's  books, and number of shares of the Company's common stock
            that are owned  beneficially by such stockholder (if the stockholder
            is not a holder of record, appropriate evidence of the stockholder's
            ownership will be required);

      o     the name, address and contact information for the candidate, and the
            number of shares of common  stock of the  Company  that are owned by
            the  candidate  (if  the  candidate  is  not  a  holder  of  record,
            appropriate   evidence  of  the  stockholder's   ownership  will  be
            required);

      o     a statement of the candidate's business and educational experience;

      o     such other information  regarding the candidate as would be required
            to be included in the proxy statement pursuant to SEC Rule 14A;

      o     a statement detailing any relationship between the candidate and the
            Company;

      o     a statement detailing any relationship between the candidate and any
            customer, supplier or competitor of the Company;

      o     detailed information about any relationship or understanding between
            the proposing stockholder and the candidate; and

      o     a  statement  that the  candidate  is willing to be  considered  and
            willing to serve as a director if nominated and elected.

      Submissions  that are received and that meet the criteria  outlined  above
are forwarded to the Chairman of the Nominating Committee for further review and
consideration.  A nomination  submitted by a stockholder for presentation by the
stockholder at an annual meeting of stockholders must comply with the procedural
and  informational  requirements  described  in this proxy  statement  under the
heading "Stockholder Proposals."

      Stockholder  Communications  with the Board.  A stockholder of the Company
who wishes to  communicate  with the Board or with any  individual  director may
write to the Corporate Secretary of the Company,  329 Pierce Street, Sioux City,
Iowa 51101, Attention: Board Administration. The letter should indicate that the
author is a  stockholder  and if shares are not held of record,  should  include
appropriate  evidence  of stock  ownership.  Depending  on the  subject  matter,
management will:

      o     forward the communication to the director or directors to whom it is
            addressed;

      o     attempt to handle the inquiry  directly,  for example  where it is a
            request for information about the Company or a stock-related matter;
            or

      o     not forward  the  communication  if it is  primarily  commercial  in
            nature,  relates to an improper or  irrelevant  topic,  or is unduly
            hostile, threatening, illegal or otherwise inappropriate.

      At  each  Board  meeting,   management  will  present  a  summary  of  all
communications  received since the last meeting that were not forwarded and make
those communications available to the directors.

      Compensation  and  Benefits  Committee.   The  Compensation  and  Benefits
Committee  consists of Directors David S. Clay,  Gary L. Evans,  Arlene T. Curry
and  David  Van  Engelenhoven.  Each  member of the  Compensation  and  Benefits
Committee  is  considered  "independent"  as  defined  in the  NASDAQ  corporate
governance listing

                                       6


standards.  The Committee meets to review, evaluate and recommend goals relevant
to the Company's management, review such officers' performance in light of these
goals  and   determine  (or  recommend  to  the  full  Board  of  Directors  for
determination)  such  officers'  cash  and  equity  compensation  based  on this
evaluation.  The  Committee  determines  compensation  and benefit  programs and
adjustments. The Committee met four times in fiscal 2005. The Board of Directors
has  adopted a written  charter for the  Committee,  which is  available  at the
Company's  website at  www.firstfederalbank.com.  The report of the Compensation
and Benefits Committee is included elsewhere in this proxy statement.

      Audit Committee.  The Audit Committee consists of Directors David S. Clay,
Allen J. Johnson and David Van Engelenhoven.  Each member of the Audit Committee
is  considered  "independent"  as  defined in the  NASDAQ  corporate  governance
listing  standards  and  under  SEC  Rule  10A-3.  The  Board of  Directors  has
determined that David S. Clay qualifies as an "audit committee financial expert"
as that term is defined by the rules and  regulations of the SEC. The duties and
responsibilities of the Audit Committee include, among other things:

      o     retaining, overseeing and evaluating a firm of independent certified
            public   accountants  to  audit  the  Company's   annual   financial
            statements;

      o     in consultation  with the independent  registered  public accounting
            firm  and the  internal  auditor,  reviewing  the  integrity  of the
            Company's financial reporting processes, both internal and external;

      o     approving the scope of the audit in advance;

      o     reviewing  the  financial  statements  and  the  audit  report  with
            management and the independent registered public accounting firm;

      o     considering  whether the  provision  by the  independent  registered
            public  accounting  firm of services not related to the annual audit
            and quarterly  reviews is consistent with  maintaining the auditor's
            independence;

      o     reviewing  earnings and  financial  releases and  quarterly  reports
            filed with the SEC;

      o     consulting with the internal audit staff and reviewing  management's
            administration  of the system of  internal  accounting  controls  as
            required by Section 404 of the Sarbanes-Oxley Act of 2002;

      o     approving all  engagements  for audit and non-audit  services by the
            independent registered public accounting firm; and

      o     reviewing the adequacy of the audit committee charter.

      The Audit  Committee  met five times during the fiscal year ended June 30,
2005. The Audit  Committee  reports to the Board on its activities and findings.
The Board of Directors  has adopted a written  charter for the Audit  Committee,
which is appended to this proxy  statement  as Appendix A and which is available
at the Company's website at www.firstfederalbank.com.

Audit Committee Report

      As part of its  responsibilities,  the Audit Committee  hereby reports the
following:

      1.    The Audit Committee has reviewed and discussed the audited financial
            statements with the Company's management.

      2.    The Audit  Committee has discussed with the  independent  registered
            public  accounting firm the matters  required to be discussed by SAS
            61 (Codification of Statements on Auditing Standards, AU 380).

                                       7


      3.    The Audit  Committee  has received the written  disclosures  and the
            letter  from  the  independent  registered  public  accounting  firm
            required  by   Independence   Standards   Board   Standard   No.  1,
            Independence  Discussions with Audit  Committees,  and has discussed
            with  the  independent   registered   public   accounting  firm  its
            independence.

      4.    Based on review and discussions referred to in paragraph 1 through 3
            above, the Audit Committee  recommended to the Board of Directors of
            the Company, and the Board has approved,  that the audited financial
            statements be included in the  Company's  annual report on Form 10-K
            for the  fiscal  year  ended  June 30,  2005,  for  filing  with the
            Securities and Exchange Commission. In addition, the Audit Committee
            appointed  McGladrey  &  Pullen,  LLP as the  Company's  independent
            registered  public  accounting  firm for the fiscal year ending June
            30, 2006,  subject to the  ratification  of this  appointment by the
            stockholders.

      This report shall not be deemed  incorporated  by reference by any general
statement  incorporating by reference this proxy statement into any filing under
the Securities Act of 1933 or the Securities Exchange Act of 1934, except to the
extent that the Company specifically incorporates this information by reference.
This report shall not otherwise be deemed filed under such Acts.

      The undersigned members of the Audit Committee have submitted this report.

      David S. Clay, Chairman
      Allen J. Johnson
      David Van Engelenhoven

Ownership Reports by Officers and Directors

      The Common Stock of the Company is registered pursuant to Section 12(g) of
the  Securities  Exchange  Act of 1934 (the  "Exchange  Act").  The officers and
directors  of the  Company  and  beneficial  owners of  greater  than 10% of the
Company's Common Stock ("10% beneficial owners") are required to file reports on
Forms  3, 4 and 5 with  the  Securities  and  Exchange  Commission  (the  "SEC")
disclosing  changes  in  beneficial  ownership  of the Common  Stock.  SEC rules
require  disclosure  in the  Company's  proxy  statement  of the  failure  of an
officer,  director or 10% beneficial owner of the Company's Common Stock to file
a Form 3, 4 or 5 on a  timely  basis.  Based  on the  Company's  review  of such
ownership  reports,  no officer or director  of the Company  failed to file such
ownership  reports on a timely  basis for the fiscal  year ended June 30,  2005,
except  for a  late-filed  Form 3 related to the  appointment  of  Katherine  A.
Bousquet as the Company's interim Chief Financial Officer.

                                       8


Executive Compensation

      The  following  table sets forth for the fiscal years ended June 30, 2005,
2004 and 2003, certain information as to the total remuneration paid by the Bank
to the Chief  Executive  Officer  of the Bank and the  Company,  and each of the
other  executive  officer of the Company who received salary and bonuses that in
the  aggregate  exceeded  $100,000  for fiscal year 2005 (the  "named  executive
officers").



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

                                 Annual Compensation (1)            Long-Term Compensation
- ----------------------------------------------------------------------------------------------------------
                                                                    Awards          Payouts
                                                              --------------------  -------
                                                   Other
                     Year                          Annual     Restricted  Options/                All
      Name and      Ended              Bonus    Compensation     Stock      SARS     LTIP        Other
principal position June 30, Salary      (3)         (2)       Awards (4)    (#)     Payouts   Compensation
- ----------------------------------------------------------------------------------------------------------
                                                                          
Barry E. Backhaus     2005  $238,374   $10,704       $--       $59,846     3,700     $--          $--
President and Chief   2004   229,575    26,033        --            --        --      --           --
Executive Officer     2003   220,712    48,257        --            --        --      --           --
- ----------------------------------------------------------------------------------------------------------
Steven L. Opsal       2005  $138,600   $ 5,186       $--       $37,419     2,300     $--          $--
Executive Vice        2004   132,817    17,779        --            --        --      --           --
President             2003   127,708    27,922        --            --        --      --           --
==========================================================================================================


- ----------
(1)   The Company does not maintain a deferred  compensation plan for employees.
      Amounts do not include  benefits  pursuant to the Bank's Pension Plan. See
      "Benefits."
(2)   The Company also provides  certain  members of senior  management with the
      use of an automobile,  membership  dues and other personal  benefits.  The
      aggregate  amount of such  other  benefits  provided  to each of the named
      executive officers did not exceed the lesser of $50,000 or 10% of his cash
      compensation.
(3)   Amounts   represent  bonuses  earned  by  the  executive  and  accrued  as
      compensation  expense by the Company in the fiscal year shown. Amounts are
      actually paid in the following fiscal year.
(4)   Represents  the fair value of the  restricted  stock awards at the date of
      grant. Awards vest September 23, 2005.  Dividends paid with respect to all
      shares awarded are paid to the recipient of the award.

Directors' Compensation

      Each  non-employee  member  of the  Board of  Directors  of First  Federal
received  fees  of  $750  for  each  meeting   attended  in  fiscal  2005.  Each
non-employee  member of the Loan Committee,  Compensation and Benefits Committee
and  Audit  Committee  was paid  $250,  $400 and  $500,  respectively,  for each
committee meeting attended in fiscal 2005. During the fiscal year ended June 30,
2005,  First Federal paid a total of $73,150 in directors'  and committee  fees,
which amounts  included  fees deferred at the election of directors  pursuant to
the  Deferred   Compensation   Plan  for  Directors.   See   "Benefits--Deferred
Compensation Plan for Directors."

      In addition to the foregoing fees, First Federal pays annual retainer fees
of  $7,500  for each  non-employee  director;  $4,000  for the  Audit  Committee
Chairperson, and $2,000 for the Compensation and Benefits Committee Chairperson.
Such retainer fees are paid on a quarterly basis.

      No separate compensation was paid to directors for service on the Board of
Directors or Board Committees of the Company.

Benefits

      Pension Plan.  First Federal enrolls all regular  full-time  employees who
have  attained the age of 21 and completed one year of service of 1,000 hours or
more in a defined  benefit  non-contributory  pension  plan.  The  pension  plan
provides for monthly  payments to or on behalf of each covered employee upon the
employee's  retirement.  These  payments are  calculated  in  accordance  with a
formula based on the employee's "average annual  compensation," which is defined
as the highest average of eligible  compensation for five  consecutive  calendar
years of employment.

                                       9


         The formula for determining normal retirement allowance is: 1.0%* X
years of benefit service X high 5 average salary = regular annual allowance.

         Under the plan, the Bank makes an annual contribution for the benefit
of eligible employees computed on an actuarial basis. The plan was in a fully
funded status for a significant number of years, but contributions were required
beginning in fiscal year 2003. To reduce the costs associated with this plan,
the Bank suspended annual contributions to the plan as of August 1, 2005.
Employee benefits under the plan vest as designated in the schedule below:

                 Completed Years                        Vested
                  of Employment                       Percentages
                  -------------                       -----------

                   Fewer than 5 ......................     0%
                   5 or more .........................   100%

      The following table illustrates regular annual allowance amounts at age 65
under the regular retirement benefit plan provisions available at various levels
of  compensation  and years of benefit  service  (figured on the  formula  shown
above):

                                      Years of Benefit Service
                     ----------------------------------------------------------
Average Salary          10          15           20          25             30
- -------------------------------------------------------------------------------

 $   20,000          $  2,000    $   3,000    $  4,000    $   5,000    $  6,000
 $   30,000          $  3,000    $   4,500    $  6,000    $   7,500    $  9,000
 $   50,000          $  5,000    $   7,500    $ 10,000    $  12,500    $ 15,000
 $   75,000          $  7,500    $  11,250    $ 15,000    $  18,750    $ 22,500
 $  100,000          $ 10,000    $  15,000    $ 20,000    $  25,000    $ 30,000
 $  150,000          $ 15,000    $  22,500    $ 30,000    $  37,500    $ 45,000

      As of June 30, 2005, Mr.  Backhaus had 34 years of benefit service and Mr.
Opsal had 29 years of benefit service under the pension plan.

      Employee Stock  Ownership  Plan and Trust.  The Bank has  established  the
Employee Stock Ownership Plan (the "ESOP") for eligible employees. The ESOP is a
tax-qualified plan subject to the requirements of the Employee Retirement Income
Security Act of 1974 ("ERISA") and the Internal Revenue Code of 1986, as amended
(the  "Code").  Employees  with a 12 month  period of  employment  with the Bank
during  which they worked at least 1,000 hours and who have  attained age 21 are
eligible to  participate.  Shares  purchased  by the ESOP are held in a suspense
account for allocation among participants.

      Contributions  to the ESOP and shares  released from the suspense  account
are allocated  among  participants  on the basis of  compensation in the year of
allocation,  up to an annual adjusted  maximum level of  compensation.  Benefits
generally become 100% vested after five years of credited service.  Participants
were credited for years of service with the Bank prior to the effective  date of
the ESOP. Forfeitures are reallocated among remaining participating employees in
the same  proportion  as  contributions.  Benefits  may be payable  upon  death,
retirement, early retirement, disability, or separation from service.

      The  Compensation  and  Benefits  Committee   administers  the  ESOP.  The
committee  may instruct the trustee of the ESOP  regarding  investment  of funds
contributed to the ESOP. The ESOP trustee must vote all allocated shares held in
the ESOP in accordance  with the  instructions of the  participating  employees.
Under the ESOP,  unallocated shares and shares held in the suspense account will
be voted in a manner calculated to most accurately  reflect the instructions the
ESOP trustee has received from participants  regarding allocated stock,  subject
to and in accordance  with the fiduciary  duties under ERISA owed by the trustee
to the ESOP participants.

- ----------
*2% on all  accrued  benefits  through  September  1, 1996;  1.5% on all accrued
benefits through February 1, 2004.

                                       10


      Stock Option  Plans.  In 1992,  the Board of Directors of the Bank adopted
the First Federal  Savings Bank of Siouxland  1992  Incentive  Stock Option Plan
(the  "1992  Stock  Option  Plan") and the 1992 Stock  Option  Plan for  Outside
Directors  (the  "Directors'  Plan").  In  connection  with the formation of the
Company,  options  under such plans to  purchase  common  stock of the Bank were
converted into options to purchase the Company's  Common Stock. All Officers and
key  employees of the  Company,  the Bank and its  subsidiaries  are eligible to
participate  in the 1992 Stock  Option Plan.  Only  non-employee  directors  are
eligible to participate in the Directors'  Plan. In 1999, the Board of Directors
of the Company adopted the 1999 Stock Option Plan, which was approved by Company
stockholders  in October  1999 and amended and restated in 2003 (the "1999 Stock
Option Plan").  Officers,  employees and non-employee  directors of the Company,
the Bank and its  subsidiaries are all eligible to participate in the 1999 Stock
Option Plan.

      Pursuant to the 1992 Stock Option Plan, the  Directors'  Plan and the 1999
Stock  Option  Plan,  stock  options for  164,353,  41,088 and  263,500  shares,
respectively, were eligible for issuance to plan participants. Pursuant to these
option  plans,  grants  may be made of (i)  options  to  purchase  Common  Stock
intended to qualify as incentive  stock  options  under Section 422 of the Code,
(ii) options that do not so qualify ("non-qualified  options"), and (iii) reload
options,  dividend equivalent rights and "Limited Rights" (described below) that
are  exercisable  only upon a change in control of the Company.  Incentive stock
options  may  only be  granted  to  employees  of the  Company,  the  Bank or an
affiliate  of the  Company or the Bank.  Non-employee  directors  may be granted
non-qualified stock options.

      The grant of awards under the 1992 Stock Option Plan was  determined  by a
committee  of  the  Board  of  Directors  consisting  of the  four  non-employee
directors  serving on the  Compensation  and  Benefits  Committee.  The grant of
awards  under the 1999 Stock  Option Plan is  determined  by a committee  of the
Board of Directors consisting of (i) at least two non-employee  directors of the
Company or (ii) the entire Board of the Company.  With respect to the Directors'
Plan,  all options were granted at the time of the  implementation  of the plan.
Each then director was granted  non-qualified  options to purchase  3,903 shares
and the Chairman of the Board received options for an additional 3,903 shares of
common stock.

      In granting  options to plan  participants,  the Compensation and Benefits
Committee considers,  among other things, position and years of service, and the
value of the  individual's  services to the  Company  and the Bank.  Options are
exercisable at a rate prescribed by the Committee;  provided,  however, that all
options are 100% exercisable in the event the optionee terminates his employment
due to death, disability,  retirement or in the event of a change in control (as
defined in the Plan). The exercise price may be paid in cash or Common Stock, or
in the case of the 1999 Stock  Option  Plan,  by a cashless  exercise  through a
broker-dealer.  Under  the  1992  Stock  Option  Plan,  the  Company  may  issue
replacement options in exchange for previously granted  non-statutory options at
exercise prices that may be less than the previous  exercise price,  but may not
be less than 85% of the fair market  value of the Common  Stock on the date such
replacement options are granted.

      The term of stock options generally does not exceed 10 years from the date
of grant.  No incentive  stock option  granted in  connection  with the plans is
exercisable  more than three months after the date on which the optionee  ceases
to perform services for the Bank or the Company for any reason other than death,
disability,  retirement or, in connection with a change in control.  In the case
of the 1992 Stock Option Plan,  incentive  stock options may be exercised for up
to one year in the event of termination of employment due to death,  disability,
retirement or a  change-in-control  of the Company,  and for up to five years in
the case of the  1999  Stock  Option  Plan.  In the case of both the 1992  Stock
Option Plan and 1999 Stock  Option Plan and by  operation of law, if an optionee
ceases to perform  services  for the Bank or the  Company due to  retirement  or
following a change in control,  any incentive stock options  exercised more than
three months following the date the optionee ceases to perform services shall be
treated as a non-statutory  stock option as described  above. In the case of the
1999 Stock Option Plan, if an optionee  ceases to perform  services for the Bank
or the Company due to  disability,  any incentive  stock options  exercised more
than one year following the date the optionee  ceases to perform  services shall
be treated as non-statutory  stock options as described  above.  Incentive stock
options  exercised by the heirs or devisees of a deceased  optionee are eligible
for incentive  option  treatment if the optionee's death occurred while employed
or within three months of termination of employment.  Options  granted under the
Directors'  Plan expire upon the earlier of 10 years following the date of grant
or one year following the date the optionee ceases to be a director.

                                       11


      Pursuant to the 1992 Stock Option Plan and the 1999 Stock Option Plan, the
Compensation  and  Benefits  Committee  may grant  Limited  Rights to  employees
simultaneously  with the grant of any option.  A Limited  Right gives the option
holder the  right,  upon a change in  control  of the  Company  or the Bank,  to
receive the excess of the market value of the shares  represented by the Limited
Rights on the date exercised over the exercise price.  Limited Rights  generally
will be subject to the same terms and  conditions  and  exercisable  to the same
extent as stock options, as described above.  Payment upon exercise of a Limited
Right will be in cash. Limited Rights may be granted at the time of, and must be
related to, the grant of a stock option.  Upon the exercise of a Limited  Right,
the related option will cease to be  exercisable.  If a Limited Right is granted
with and related to an incentive  stock  option,  the Limited Right must satisfy
all the restrictions and limitations to which the related incentive stock option
is subject.

      The 1999 Stock Option Plan provides for dividend equivalent rights,  which
may  also be  granted  at the  time of the  grant  of a stock  option.  Dividend
equivalent  rights entitle the option holder to receive an amount of cash at the
time that certain  extraordinary  dividends are declared  equal to the amount of
the  extraordinary  dividend  multiplied by the number of shares of common stock
underlying the unexercised  portion of the related options.  For these purposes,
an  extraordinary  dividend is defined as any dividend  paid on shares of Common
Stock where the rate of dividend  exceeds the Bank's  weighted  average  cost of
funds on  interest-bearing  liabilities  for the  current  and  preceding  three
quarters.

      The 1999 Stock  Option Plan also  provides for reload  options,  which may
also be  granted  at the time of the  grant of a stock  option.  Reload  options
entitle  the option  holder,  who has  delivered  shares  that he or she owns as
payment  of the  exercise  price for  option  stock,  to a new option to acquire
additional  shares  equal in  amount to the  shares  he or she has  traded in to
satisfy the option exercise price. Reload options may also be granted to replace
option  shares  retained  by the  employer  for  payment of the option  holder's
withholding  tax.  The option price at which  additional  shares of stock can be
purchased by the option holder  through the exercise of a reload option is equal
to the market value of the previously owned stock at the time it was surrendered
to the  employer.  The  option  period  during  which the  reload  option may be
exercised  expires  at the same  time as that of the  original  option  that the
holder has exercised.

      Shares as to which awards may be granted under the plans,  and shares then
subject to awards,  will be adjusted by the Compensation and Benefits  Committee
in the event of any  merger,  consolidation,  reorganization,  recapitalization,
stock dividend,  stock split,  combination or exchange of shares or other change
in the  corporate  structure  of the  Company  without  receipt  of  payment  or
consideration by the Company.

      Shares issued upon the exercise of a stock option may be either authorized
but unissued shares, or reacquired shares held by the Company as treasury stock.
Any shares  subject to an award that expires or is terminated  unexercised  will
again be available for issuance under the  respective  plan.  Generally,  in the
discretion of the Compensation and Benefits Committee,  all or any non-qualified
stock  options  granted  under a stock  option plan may be  transferable  by the
participant  but only to the  persons or classes  of persons  determined  by the
Committee.  No other award or any other right or interest  therein is assignable
or transferable except under limited exceptions set forth in the option plan.

      Set forth below is certain  information  regarding  options granted to the
named executive officers during fiscal 2005.



=====================================================================================================
                                  OPTIONS GRANTED IN LAST FISCAL YEAR
=====================================================================================================

                                     Percent of Total
                                     Options Granted
                                     to Employees in                                  Grant Date
      Name           Options Granted     FY 2005     Exercise Price  Expiration Date  Present Value (1)
- -----------------------------------------------------------------------------------------------------
                                                                         
Barry E. Backhaus        3,700             34%           $23.46          9-23-2014       $24,568
- -----------------------------------------------------------------------------------------------------
Steven L. Opsal          2,300             21%           $23.46          9-23-2014        17,928
=====================================================================================================


- ----------
(1)   The  grant-date  value was  calculated  using the  Black-Scholes  European
      option  model,  an  expected  life of 7.5 years,  expected  volatility  of
      24.564%, yield rate of 1.776% and risk-free rate of return of 3.912%.

                                       12


      The table below sets forth  certain  information  with  respect to options
exercised by the named executive officers in fiscal 2005.



=====================================================================================================
                         AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR AND
                                   FISCAL YEAR-END OPTION VALUES
=====================================================================================================
                                                  Number of Unexercised      Value of Unexercised
                                                       Options at           In-The-Money Options at
                                                     Fiscal Year-End            Fiscal Year-End
                    Shares Acquired    Value     ----------------------------------------------------
       Name          Upon Exercise    Realized   Exercisable/Unexercisable Exercisable/Unexercisable
- -----------------------------------------------------------------------------------------------------
                                                                    
Barry E. Backhaus       10,000        $138,500         25,000/3,700               $281,500/$--
- -----------------------------------------------------------------------------------------------------
Steven L. Opsal             --        $     --         31,588/2,300               $282,620/$--
=====================================================================================================


      Recognition and Retention  Plan. In 1999 the Company  established the 1999
Recognition and Retention Plan,  which was approved by the Company  stockholders
in October 1999 and amended and restated in 2003 (the "1999 Recognition  Plan").
The Bank  provided  sufficient  funds for the 1999  Recognition  Plan to acquire
79,050 authorized-but-unissued shares of Common Stock of the Company.

      Key employees and  non-employee  directors of the Company and the Bank are
eligible to  participate in the 1999  Recognition  Plan. The plan is intended to
provide plan participants with a proprietary interest in the Company in a manner
designed to encourage  such persons to remain with these entities and to provide
further incentives to achieve corporate objectives.

      The  Compensation  and Benefits  Committee  administers the plan and makes
awards under the plan.  Awards are granted in the form of shares of Common Stock
held by the plan.  Awards are  nontransferable  and nonassignable and the shares
awarded are earned (i.e.,  become  vested) at a rate or rates  determined by the
Committee.  The Committee  members may provide for a less or more rapid earnings
rate with respect to awards  granted under the plan.  Awards become fully vested
upon termination of employment due to death, disability, retirement and a change
in control.  Where an officer terminates employment with the Company or the Bank
for any other reason, the officer's nonvested awards will be forfeited.

      When shares become vested, the participants will recognize income equal to
the fair  market  value of the Common  Stock at that time.  The amount of income
recognized by a participant will be a deductible  expense for federal income tax
purposes for the Company.  Under the 1999 Recognition Plan,  unvested shares are
held by the Company in escrow.  Dividends on unvested  shares are distributed to
participants  when paid.  In addition,  participants  have the right to vote the
shares awarded to them, whether or not vested.

      Restricted stock awarded under this plan will be adjusted by the Committee
in the event of a reorganization, recapitalization, stock split, stock dividend,
combination  or exchange of shares,  merger,  consolidation  or other  change in
corporate structure.

      Equity Compensation Plan Disclosure.  Set forth below is information as of
June 30, 2005 regarding  compensation plans under which equity securities of the
Company are authorized for issuance.



=======================================================================================================
                                Number of Securities to be
                                 Issued upon Exercise of                         Number of Securities
                                 Outstanding Options and     Weighted Average  Remaining Available for
             Plan                        Rights               Exercise Price    Issuance under Plans
- -------------------------------------------------------------------------------------------------------
                                                                              
Equity compensation plans
approved by stockholders                139,461                   $ 12.09              16,088 (1)
- -------------------------------------------------------------------------------------------------------
Equity compensation plans not
approved by stockholders                     --                        --                  --
- -------------------------------------------------------------------------------------------------------
     Total                               139,461                  $ 12.09              16,088 (1)
=======================================================================================================


- ----------
(1)   Shares available for future issuance  pursuant to the 1999 Recognition and
      Retention Plan, as amended and the 1999 Stock Option Plan, as amended.

                                       13


      2005 Deferred  Compensation Plan for Directors.  The Board of Directors of
the Bank adopted a 2005  Deferred  Compensation  Plan for  Directors  (the "2005
Deferred Plan"), which became effective as of January 1, 2005. The 2005 Deferred
Plan is designed to comply with the requirements of Code Section 409A.  Pursuant
to the 2005  Deferred  Plan,  directors  of the Bank may  elect to defer  all or
one-half of their fees  received  for service on the Board of  Directors  and on
committees  of the Board of  Directors.  Compensation  paid to directors who are
also Bank  employees and special  compensation  for services to the Bank such as
legal and investment  advisory services are not eligible for deferral.  The Bank
credits to a special memorandum account the amounts of any such deferred fees as
of the last day of each month.  Interest is paid on such amounts at a rate equal
to the  average  weighted  cost of  certificates  of deposit of the Bank for the
previous  month.  Prior to January 1 of each deferral year, a director must file
an  election  with the Bank  designating  the form in which he will  receive his
deferred  compensation  benefit.  Such  deferral  election is  irrevocable  with
respect to the calendar year for which it is filed,  provided,  however,  that a
director may delay  distributions or modify a previous  deferral election from a
lump sum  distribution  to annual  payments upon his separation from service if:
(i) the new deferral election is not effective for 12 months,  (ii) the original
distribution  date is at least 12  months  from  the date of the  change  in the
election,  and (iii) the new distribution date must be at least five years after
the  original  distribution  date.  Deferred  fees  will be paid  out  upon  the
director's  death,  disability,  or separation from service as a director of the
Bank. At the election of the  director,  the  distribution  may be paid out in a
lump sum or in equal monthly  installments  over a period of ten years,  or such
shorter period as shall be approved by the Board of Directors.

      1995 Deferred Compensation Plan for Directors. In March 1995, the Board of
Directors of the Bank adopted a Deferred  Compensation  Plan for Directors  (the
"Deferred Plan"),  which became effective as of January 1, 1995. Pursuant to the
Deferred Plan, directors of the Bank may elect to defer all or one-half of their
fees  received for service on the Board of Directors  and on  committees  of the
Board of Directors.  The Bank shall credit to a special  memorandum  account the
amounts of any such  deferred  fees as of the last day of each  month.  Interest
will be paid on such  amounts at a rate equal to the  average  weighted  cost of
certificates of deposit of the Bank for the previous  month.  Deferred fees will
be paid out  upon the  death,  disability  or  termination  of a  director  as a
director of the Bank. At the election of the director,  the  distribution may be
paid out in a lump sum or in equal  monthly  installments  over a period  of ten
years,  or such shorter  period as shall be approved by the Board of  Directors.
Contributions to the Deferred Plan were frozen, effective December 31, 2004.

      First  Federal Bank  Incentive  Award Plan.  Effective for the 2005 fiscal
year,  the Board of Directors  approved the First Federal Bank  Incentive  Award
Plan.  This plan  provides cash award  opportunities  for  employees,  including
officers, based upon their attainment of specified goals and objectives.

Certain Transactions with the Bank

      Under federal law, all loans or extensions of credit to executive officers
and directors must be made on substantially the same terms,  including  interest
rates  and  collateral,   as  those   prevailing  at  the  time  for  comparable
transactions  with the general  public and must not involve more than the normal
risk of repayment or present other unfavorable  features.  However,  regulations
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 the other  participating  employees.  In  addition,  loans made to a
director or  executive  officer in excess of the greater of $25,000 or 5% of the
Bank's  capital and surplus  (up to a maximum of  $500,000)  must be approved in
advance by a majority of the  disinterested  members of the Board of  Directors.
All loans  made by First  Federal  to its  officers,  directors,  and  executive
officers  were made in the ordinary  course of  business,  were made on the same
terms, including interest rates and collateral,  as those prevailing at the time
for comparable transactions with other persons and did not involve more than the
normal risk of collectibility or present other unfavorable features.

      As of June 30, 2005, the aggregate  principal balance of loans outstanding
for all  Company  executive  officers  and  directors,  and family  members  was
$1,078,660.

Employment Agreements

      The continued success of First Federal depends to a significant  degree on
the skills and  competence  of its  officers.  First  Federal has  entered  into
employment agreements with certain of its executive officers, including


                                       14


Barry E. Backhaus,  President and Chief  Executive  Officer and Steven L. Opsal,
Executive Vice President. The employment agreements are intended to assist First
Federal in maintaining a stable and competent  management base by enabling First
Federal to offer protections to designated employees in the event of termination
without  cause in  connection  with a  change  in  control,  as  defined  in the
employment agreements.

      The  employment  agreement  for each  executive  officer  has a term of 36
months.  On  each  anniversary  date,  the  agreement  may  be  extended  for an
additional  12 months,  so that the  remaining  term shall be 36 months.  If the
agreement is not renewed,  the  agreement  will expire 24 months  following  the
anniversary date. Under the agreement,  the current Base Salary for Mr. Backhaus
(as defined in the  agreement)  is $243,048;  and for Mr. Opsal - $142,000.  The
Base Salary may be increased but not decreased.  In addition to the Base Salary,
the agreement  provides for,  among other  things,  participation  in retirement
plans and other employee and fringe benefits applicable to executive  personnel.
The agreement provides for termination by the Bank for cause at any time. In the
event the Bank  terminates  the  executive's  employment  for reasons other than
disability,  retirement,  or for  cause,  or in  the  event  of the  executive's
resignation  from the Bank  (such  resignation  to occur  within  the  period or
periods set forth in the employment  agreement) upon (i) failure to re-elect the
executive  to  his  or her  current  offices,  (ii)  a  material  change  in the
executive's functions,  duties or responsibilities,  or relocation of his or her
principal  place of employment by more than 30 miles (with respect to Mr. Opsal,
this restriction  applied only through September 1, 2001),  (iii) liquidation or
dissolution  of the Bank or the Company,  (iv) a breach of the  agreement by the
Bank,  or (v)  following  a change in  control of the Bank or the  Company,  the
executive or, in the event of death, his or her beneficiary would be entitled to
a cash  severance  payment  equal to 299% of the average of the last five years'
compensation.  Messrs. Backhaus and Opsal would receive an aggregate of $864,862
and $492,900, respectively, pursuant to the respective employment agreement upon
a change in control of the Bank or the  Company,  based  upon  current  level of
compensation.  The Bank would also continue the executive's life, health, dental
and disability coverage for 36 months from the date of termination. In the event
the payments to the  executive  would include an "excess  parachute  payment" as
defined by the Internal  Revenue Code of 1986, as amended  (relating to payments
made in connection  with a change in control),  the payments would be reduced in
order to avoid having an excess parachute payment.

      Under the agreement,  the  executive's  employment may be terminated  upon
retirement in accordance with any retirement policy established on behalf of the
executive and with his or her consent.  Upon the executive's  retirement,  he or
she  will  be  entitled  to all  benefits  available  to him  or her  under  any
retirement  or other  benefit plan  maintained  by the Bank. In the event of the
executive's  disability  for a period of six months,  the Bank may terminate the
agreement  provided  that the Bank will be  obligated to pay Base Salary for the
remaining term of the agreement or one year, whichever is longer, reduced by any
benefits paid to the executive  pursuant to any disability  insurance  policy or
similar  arrangement  maintained  by the Bank.  In the event of the  executive's
death,  the Bank  will  pay Base  Salary  to  named  beneficiaries  for one year
following death, and will also continue medical,  dental,  and other benefits to
his or her  family  for  one  year.  The  employment  agreement  provides  that,
following  termination  of  employment,  the executive will not compete with the
Bank for a period of one year.

Report of the Compensation and Benefits Committee on Executive Compensation

      Under  rules  established  by the SEC,  the Company is required to provide
certain data and information in regard to the compensation and benefits provided
to its Chief Executive Officer and other executive officers. The Chief Executive
Officer  and other  executive  officers  did not receive  compensation  from the
Company in fiscal year 2005.  Consequently,  the compensation  discussed in this
Compensation Committee Report relates to that provided by the Bank.

      The Compensation and Benefits  Committee  annually reviews the performance
of executive  management and approves changes to base compensation,  bonuses and
benefits for senior management.  It is intended that the executive  compensation
program  will enable the  Company  and the Bank to  attract,  develop and retain
strong   executive   officers  who  are  capable  of  maximizing  the  Company's
performance  for the benefit of the  stockholders.  The  Committee has adopted a
compensation  strategy that seeks to provide competitive  compensation  strongly
aligned with the financial performance of the Company and the Bank.

      The  Committee  uses a peer  comparison  employing at least two  published
compensation  surveys in determining the salary,  bonuses and benefits of senior
management.  While the  Committee  weighs a variety of

                                       15


different factors in its  deliberations,  it has emphasized and will continue to
emphasize  profitability,  net  income,  earnings  per share  and book  value as
factors in setting the  compensation of the Chief Executive  Officer.  In fiscal
year 2005,  a bonus was earned by  executive  officers  based on those and other
factors.  Other  non-quantitative  factors considered by the Committee in fiscal
2005  included  general  management  oversight of the Company and the Bank,  the
quality of  communication  with the Board of Directors,  and the productivity of
employees.  Finally,  the  Committee  considered  the  standing of the Bank with
customers  and the  community,  as evidenced by the level of  customer/community
complaints and compliments.  While each of the quantitative and non-quantitative
factors  described  was  considered  by the  Committee,  such  factors  were not
assigned  a  specific  weighting  in  evaluating  the  performance  of the Chief
Executive Officer.

      After  evaluating  the  foregoing  factors,  the  Committee  granted  a 4%
increase in the base salary of the Chief  Executive  Officer for  calendar  year
2005.

      This report has been provided by the Compensation and Benefits Committee.

             David S. Clay                      Arlene T. Curry
             Gary L. Evans, Chairman            David Van Engelenhoven


                                       16


Stock Performance Graph

      Set  forth  below  is a  stock  performance  graph  comparing  the  yearly
cumulative  total  return on the  Company's  Common  Stock  with (a) the  yearly
cumulative  total return on stocks included in the Nasdaq National Market Index,
and (b) the yearly  cumulative  total return on stocks  included in the SNL Bank
Index.  The cumulative  total return on the Company's  common stock was computed
assuming  the  reinvestment  of  dividends  at the  frequency  rate  with  which
dividends  were paid  during the period  shown,  and  reflects  the  exchange of
1.64696  shares of Company  Common  Stock for each share of Bank common stock in
April 1999. The information  presented below is for the period beginning on June
30, 2000 and ending on June 30, 2005.

      There  can be no  assurance  that the  Company's  stock  performance  will
continue in the future with the same or similar trend depicted in the graph. The
Company will not make or endorse any predictions as to future stock performance.

                                [GRAPH OMITTED]



- ---------------------------------------------------------------------------------------------
                                  6/30/00   6/30/01   6/30/02   6/30/03    6/30/04   6/30/05
- ---------------------------------------------------------------------------------------------
                                                                    
First Federal Bankshares, Inc.     100.00   165.85    180.93     242.18    315.46     290.95
- ---------------------------------------------------------------------------------------------
Nasdaq National Market             100.00    54.46     36.89     40.90      51.61     51.84
- ---------------------------------------------------------------------------------------------
SNL Bank Index                     100.00   127.44    121.04     122.90    141.10     145.41
- ---------------------------------------------------------------------------------------------



                                       17


Transactions with Certain Related Persons

      All  transactions   between  the  Company  and  its  executive   officers,
directors,  holders  of 10% or  more  of the  shares  of its  common  stock  and
affiliates  thereof,  are on terms no less  favorable  to the Company than could
have been obtained by it in arm's-length negotiations with unaffiliated persons.
Such transactions must be approved by a majority of the independent directors of
the Company not having any interest in the transaction.

      Section  402 of the  Sarbanes-Oxley  Act of 2002  generally  prohibits  an
issuer  from:  (1)  extending  or  maintaining  credit;  (2)  arranging  for the
extension  of credit;  or (3)  renewing an  extension of credit in the form of a
personal loan for an officer or director.  There are several  exceptions to this
general prohibition,  one of which is applicable to the Company.  Sarbanes-Oxley
does not apply to loans made by a depository  institution that is insured by the
FDIC and is subject to the insider  lending  restrictions of the Federal Reserve
Act. All loans to the Bank's  directors and officers are made in conformity with
the Federal Reserve Act and applicable regulations.

                    PROPOSAL II - RATIFICATION OF APPOINTMENT
                OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

      The Audit  Committee of the Board of Directors of the Company has approved
the  engagement  of McGladrey & Pullen,  LLP  ("McGladrey")  to be the Company's
independent  registered public accounting firm for the 2006 fiscal year, subject
to the  ratification  of the  engagement by the Company's  stockholders.  At the
Meeting,  stockholders  will  consider  and  vote  on  the  ratification  of the
engagement of McGladrey  for the  Company's  fiscal year ending June 30, 2006. A
representative  of  McGladrey  is  expected  to attend the Meeting to respond to
appropriate questions and to make a statement, if deemed appropriate.

      Set forth below is certain  information  concerning  aggregate fees billed
for  professional  services  rendered  during  fiscal  years  2005  and  2004 by
McGladrey.

      Audit  Fees.  During  the past  two  fiscal  years  the  fees  billed  for
professional  services  rendered  by  McGladrey  for the audit of the  Company's
annual financial  statements and for the review of the Company's Forms 10-Q were
$220,700 for 2005 and $99,200 for 2004.

      Audit-Related Fees. During fiscal 2005 and 2004, aggregate fees billed for
professional services rendered during fiscal 2005 and 2004 by McGladrey that are
reasonably related to the performance of the audit,  including the audits of the
ESOP and the Retirement Plan, were $12,600 and $12,000.

      Tax  Fees.  During  the  past  two  fiscal  years,  the  fees  billed  for
professional  services  rendered during fiscal 2005 and fiscal 2004 by McGladrey
for tax services were $14,300 and $13,600, respectively.

      All Other  Fees.  There were no  aggregate  fees  billed to the Company by
McGladrey that are not described above during the past two fiscal years.

Policy on Audit  Committee  Pre-Approval  of Audit  and  Non-Audit  Services  of
Independent Registered Public Accounting Firm

      The Audit  Committee's  policy is to  pre-approve  all audit and non-audit
services  provided  by  the  independent   registered  public  accounting  firm.
Non-audit services may include  audit-related  services,  tax services and other
services.  Pre-approval  is  generally  provided  for up to  one  year  and  any
pre-approval is detailed as to particular service or category of services and is
generally  subject to a  specific  budget.  The Audit  Committee  has  delegated
pre-approval authority to its Chairman when expedition of services is necessary.
The independent registered public accounting firm and management are required to
periodically report to the full Audit Committee regarding the extent of services
provided by the independent registered public accounting firm in accordance with
this  pre-approval,  and the fees for the services performed to date. All of the
non-audit  service fees paid in fiscal 2005 and 2004 were approved per the Audit
Committee's pre-approval policies.


                                       18


      The Audit  Committee  has  considered  whether the  provision of non-audit
services,  which relate primarily to tax services rendered,  was compatible with
maintaining  McGladrey's  independence.   The  Audit  Committee  concluded  that
performing such services did not affect  McGladrey's  independence in performing
its function as auditor of the Company.

      In order to  ratify  the  selection  of  McGladrey  &  Pullen,  LLP as the
independent  registered  public  accounting  firm for the 2006 fiscal year,  the
proposal  must receive at least a majority of the votes cast "FOR" or "AGAINST",
either in person or by proxy, in favor of such ratification.

      THE BOARD OF  DIRECTORS  RECOMMENDS A VOTE "FOR" THE  RATIFICATION  OF THE
APPOINTMENT  OF MCGLADREY & PULLEN,  LLP AS THE  INDEPENDENT  REGISTERED  PUBLIC
ACCOUNTING FIRM OF THE COMPANY FOR THE FISCAL YEAR ENDING JUNE 30, 2006.

                              STOCKHOLDER PROPOSALS

      In order to be eligible for inclusion in the Company's proxy materials for
the next annual meeting of stockholders, any stockholder proposal to take action
at such meeting must be received at the Company's  office  located at 329 Pierce
Street,  Sioux City,  Iowa 51101 no later than May 26, 2006.  Any such  proposal
shall be  subject  to the  requirements  of the proxy  rules  adopted  under the
Securities Exchange Act of 1934.

                 ADVANCE NOTICE OF BUSINESS TO BE BROUGHT BEFORE
                                AN ANNUAL MEETING

      The Bylaws of the Company provide an advance notice  procedure for certain
business,  or  nominations  to the Board of Directors,  to be brought  before an
annual meeting.  In order for a stockholder to properly bring business before an
annual meeting,  or to propose a nominee to the Board, the stockholder must give
written  notice to the  Secretary  of the Company not less than ninety (90) days
before the date fixed for such  meeting;  provided,  however,  that in the event
that less than one hundred  (100) days notice or prior public  disclosure of the
date of the  meeting is given or made,  notice by the  stockholder  to be timely
must be received not later than the close of business on the tenth day following
the day on which  such  notice of the date of the annual  meeting  was mailed or
such public disclosure was made. The notice must include the stockholder's name,
record address, and number of shares owned by the stockholder,  describe briefly
the proposed  business,  the reasons for bringing the business before the annual
meeting,  and any material interest of the stockholder in the proposed business.
In the case of  nominations  to the Board,  certain  information  regarding  the
nominee must be provided.  Nothing in this paragraph  shall be deemed to require
the Company to include in its proxy  statement  and proxy  relating to an annual
meeting any stockholder  proposal that does not meet all of the requirements for
inclusion  established  by the  SEC in  effect  at the  time  such  proposal  is
received.

      The date on which next year's annual meeting of  stockholders  is expected
to be held is October 26, 2006. Accordingly,  advance written notice for certain
business,  or  nominations  to the Board of Directors,  to be brought before the
next Annual  Meeting must be given to the Company by July 29, 2006. If notice is
received after that date, it will be considered  untimely,  and the Company will
not be required to present the matter at the stockholders meeting.

                                  OTHER MATTERS

      The Board of  Directors  is not aware of any  business  to come before the
Meeting  other  than those  matters  described  above in this  Proxy  Statement.
However,  if any other matter  should  properly  come before the Meeting,  it is
intended  that  holders of the proxies  will act in  accordance  with their best
judgment.

      The cost of  solicitation  of proxies  will be borne by the  Company.  The
Company  will  reimburse  brokerage  firms and other  custodians,  nominees  and
fiduciaries for reasonable  expenses incurred by them in sending proxy materials
to the beneficial  owners of Common Stock.  In addition to solicitation by mail,
directors,  officers  and  regular  employees  of the  Company  and the Bank may
solicit  proxies  personally  or by telegraph or  telephone  without  additional
compensation.


                                       19


      A COPY OF THE COMPANY'S ANNUAL REPORT ON FORM 10-K FOR THE YEAR ENDED JUNE
30, 2005, WILL BE FURNISHED WITHOUT CHARGE TO STOCKHOLDERS AS OF THE RECORD DATE
UPON  WRITTEN OR  TELEPHONIC  REQUEST TO SUZETTE  F.  HOEVET,  SECRETARY,  FIRST
FEDERAL  BANKSHARES,  INC.,  329 PIERCE STREET,  SIOUX CITY,  IOWA 51101 OR CALL
(712) 277-0200.


                                              BY ORDER OF THE BOARD OF DIRECTORS

                                              /s/ Suzette F. Hoevet

                                              Suzette F. Hoevet
                                              Secretary


Sioux City, Iowa
September 22, 2005



                                       20


                                                                      Appendix A

                             AUDIT COMMITTEE CHARTER

                         First Federal Bankshares, Inc.
                         ------------------------------

I.    Purpose

The Audit  Committee is  appointed  by the Board of  Directors of First  Federal
Bankshares,  Inc. (the Company) to assist the Board in fulfilling  its oversight
responsibilities related to corporate accounting, financial reporting practices,
internal  controls,  quality and  integrity of financial  reports,  internal and
independent  audit processes,  legal  compliance and business ethics.  The Audit
Committee's primary duties and responsibilities are to:

      o     Monitor the integrity of the Company's  financial reporting process,
            systems of internal controls  regarding finance,  accounting,  legal
            and regulatory compliance, and disclosure controls and procedures.
      o     Provide  direction  to and  oversight  of  the  internal  audit  and
            regulatory compliance functions.
      o     Monitor the  independence,  qualifications  and  performance  of the
            Company's independent auditors.
      o     Provide an avenue of communication among the Board of Directors, the
            Audit Committee,  Senior  Management,  internal audit and compliance
            staff, and the independent external auditors.

The  Committee's  function is one of oversight,  recognizing  that the Company's
management is responsible for preparing the Company's financial statements,  and
the  independent  auditor is  responsible  for  auditing  those  statements.  In
adopting this Charter,  the Board of Directors  acknowledges  that the Committee
members are not  employees  of the Company and are not  providing  any expert or
special assurance as to the Company's  financial  statements or any professional
certification  as to the external  auditor's  work or auditing  standards.  Each
member of the  Committee  shall be  entitled to rely on the  integrity  of those
persons  and   organizations   within  and  outside  the  Company  that  provide
information to the Committee and the accuracy and  completeness of the financial
and other information provided to the Committee by such persons or organizations
absent actual knowledge to the contrary.

II.   MEMBERSHIP

Audit   Committee   members   shall  be   appointed   by  the  Board   based  on
recommendations,  if any, from the Board Nominating Committee and shall meet the
applicable  requirements  set forth by the National  Association  of  Securities
Dealers,  Inc.  ("NASD") through its wholly-owned  subsidiary,  the Nasdaq Stock
Market, Inc.

The Committee shall be comprised of three or more directors,  each of whom shall
be  independent,  non-executive  directors,  free from any financial,  family or
other material personal  relationship  that, in the opinion of the Board,  would
interfere  with the exercise of his or her  independent  judgment as a member of
the  Committee.  No person may serve on the  Committee who fails to satisfy NASD
rules for "independent"  audit committee members,  as those rules may be amended
from time to time.

All members of the  Committee  shall have a basic  understanding  of finance and
accounting  practices and be able to read and understand  fundamental  financial
statements,  including a company's balance sheet, income statement and cash flow
statement.  At least one  member of the  Committee  shall  have past  employment
experience in finance or accounting,  requisite  professional  certification  in
accounting,  or other  comparable  accounting  or related  financial  management
expertise.  The  Board  shall  determine  whether  at least  one  member  of the
Committee  qualifies as an "audit committee financial expert" in compliance with
criteria established by the SEC from time to time. The existence of such member,
including his or her name and whether or not he or she is independent,  shall be
disclosed in periodic filings as required by the SEC.

A chairperson of the Committee (the  "Chairperson")  will be designated annually
by majority vote of the full Committee membership.


                                      A-1


The entire  Committee  or any  individual  Committee  member may be removed from
office  without  cause by the  affirmative  vote of a  majority  of the Board of
Directors.  Any Committee member may resign effective upon giving written notice
to the Chairman of the Board of Directors, the Corporate Secretary, or the Board
of Directors.  If the  resignation  is effective at a future time, the Board may
elect a successor to take office when the resignation becomes effective.

III.  MEETINGS

The Audit Committee shall meet at least four times annually,  or more frequently
as circumstances  dictate.  The Chairperson shall be responsible for determining
meeting agendas,  attendees and the frequency and length of meetings, subject to
the overall  authority of the Committee.  The  Chairperson  should  consult,  as
necessary,  with other Committee members,  the Internal Auditor,  the Compliance
Officer,  independent  auditors  and/or legal  counsel  prior to each meeting to
finalize  the  agenda  and  overview  issues  to be  discussed.  Each  regularly
scheduled  meeting  shall  conclude  with an executive  session of the Committee
absent  members of management  and on such terms and conditions as the Committee
may elect.

As part of responsibility to foster open communication,  the Committee will meet
at least annually in separate  executive  sessions with each of the following to
discuss  matters that the  Committee or any one these groups  believe  should be
discussed privately:  Executive Management,  the Internal Auditor and Compliance
Officer, and the independent auditors.

The Committee may appoint a Secretary whose duties and responsibilities shall be
to keep full and complete  records of the  proceedings  of the Committee for the
purposes  of  reporting  Committee  activities  to the Board of  Directors.  The
Secretary need not be a Director.

IV.   AUTHORITY TO CONDUCT INVESTIGATIONS AND RETAIN ADVISORS

The Audit Committee has the authority to conduct any  investigation  appropriate
to fulfilling its responsibilities,  and it has direct access to the independent
auditors as well as all books, records, facilities and personnel of the Company.
The  Committee  has the ability to retain,  at the  Company's  expense,  special
legal,  accounting,  or other  consultants or experts it deems  necessary in the
performance of its duties.

V.    RESPONSIBILITIES AND DUTIES

The  duties  and  responsibilities  of a member  of the Audit  Committee  are in
addition  to those  duties  generally  pertaining  to a member  of the  Board of
Directors  and are set forth  below as a guide with the  understanding  that the
Committee may alter or supplement them as appropriate under the circumstances to
the extent permitted by applicable law or listing standard.

      A.    General Procedures
            ------------------

      1.    Review and reassess  the adequacy of this Charter at least  annually
            and submit the Charter to the Board of  Directors  for  re-approval.
            Annual proxy statements will include a statement indicating that the
            Audit  Committee  is  governed  by a  charter.  In  accordance  with
            Securities and Exchange Commission ("SEC") regulations,  the Charter
            will be published  as an appendix to the annual  proxy  statement at
            least every three years or in the next annual proxy  statement after
            any significant amendment to the Charter.

      2.    Report  Committee  meeting  proceedings to the Board,  including any
            issues with  respect to the quality or  integrity  of the  Company's
            financial   statements,   compliance   with   legal  or   regulatory
            requirements,  the performance  and  independence of the independent
            auditors  or  the   internal   audit   function,   along  with  such
            recommendations the Committee may deem appropriate.

      3.    The Committee  shall  undertake an annual  evaluation  assessing its
            performance  with  respect to its  purposes and its duties and tasks
            set forth in this Charter,  with such  evaluation  being reported to
            the Board of Directors.


                                      A-2


      B.    Independent (External) Auditors
            -------------------------------

      1.    Appoint,   compensate,   and  oversee  the  work  performed  by  the
            independent auditor for the purpose of preparing or issuing an audit
            report or related work.  Review the  performance of the  independent
            auditors  and  remove  the  independent  auditors  if  circumstances
            warrant.  The  independent  auditors  shall  report  directly to the
            Committee  and  the  Committee   shall  oversee  the  resolution  of
            disagreements between management and the independent auditors in the
            event that they arise.

      2.    Review with the  independent  accountants  the scope of the proposed
            annual  audit  of  the   consolidated   financial   statements,   of
            management's  assessment  of the internal  controls  over  financial
            reporting,  and  of the  effectiveness  of  the  Company's  internal
            control  over  financial  reporting.  Consider the  coordination  of
            internal and external  audit  procedures to promote an effective use
            of resources  and ensure a complete  but  non-redundant  audit.  The
            scope  should   include  the   requirement   that  the   independent
            accountants  inform the Committee of any significant  changes in the
            independent  auditor's  original audit plan and that the independent
            auditor  conducts a  Statement  on Auditing  Standards  (SAS) No. 71
            -Interim  Financial  Review  prior to the  Company's  filing of each
            quarterly  report to  shareholders  (Form 10-Q).  This review may be
            delegated to the Committee Chairperson, who shall report the outcome
            to the full Committee at the next scheduled Committee meeting.

      3.    Approve  all audit and  non-audit  services  to be  provided  by the
            independent  auditor to the Company and its subsidiaries (other than
            with   respect   to  de   minimus   exceptions   permitted   by  the
            Sarbanes-Oxley  Act of 2002) in  advance of the  provision  of those
            services,  as well as the applicable  fees and terms,  in accordance
            with the Audit Committee Pre-Approval Policy.

      4.    With respect to non-audit services, consider whether the independent
            auditor's  performance of any non-audit  services is compatible with
            the external  auditor's  independence.  This  responsibility  may be
            delegated  to the  Committee  Chairperson,  who shall  report  their
            conclusion  to the full  Committee at the next  scheduled  Committee
            meeting.  Approval  of  non-audit  services  shall be  disclosed  in
            periodic reports filed with the SEC pursuant to Section 13(a) of the
            Securities Exchange Act of 1934.

      5.    In accordance with Independence Standards Board Standard No. 1 (ISBS
            No.  1),  review  annually  a  formal  written  statement  from  the
            independent  auditors  regarding all significant  relationships they
            have with the Company.  The Audit Committee  should discuss with the
            independent auditors any relationships or services that could impair
            the auditors' independence.  As necessary, the Audit Committee shall
            take, or recommend that the full Board take,  appropriate  action to
            oversee the independence of the outside auditors.

      6.    At least annually, the Committee shall obtain and review a report by
            the independent auditor describing:

            a.    The independent auditor's internal quality control procedures;
                  and
            b.    Any material issues raised by the most recent internal quality
                  control  review or peer  review of the  independent  auditor's
                  firm, or by any inquiry or  investigation  by  governmental or
                  professional  authorities,  within the  preceding  five years,
                  respecting one or more  independent  audits carried out by the
                  independent  auditor's  firm, and the steps taken to deal with
                  those issues, if any.

      7.    Review with the independent auditor any problems or difficulties and
            management's response,  review the independent auditor's attestation
            and report on management's  internal control report, and hold timely
            discussions with the independent auditors regarding the following:

            a.    all critical accounting policies and practices;
            b.    all  alternative  treatments of financial  information  within
                  generally  accepted  accounting   principles  that  have  been
                  discussed with  management,  ramifications  of the use of such
                  alternative  disclosures  and  treatments,  and the  treatment
                  preferred by the independent auditor;


                                      A-3


            c.    other material written  communications between the independent
                  auditor  and  management  including,  but not  limited to, the
                  management letter and schedule of unadjusted differences; and
            d.    an analysis of the auditor's judgment as to the quality of the
                  Company's  accounting  principles,  setting forth  significant
                  reporting  issues and judgments  made in  connection  with the
                  preparation of the financial statements.

      8.    Any current or former  employee of the  independent  auditor who has
            participated  in any capacity in the audit of the Company during the
            one-year  period  preceding the date of the  initiation of the audit
            shall  not be  hired  by the  Company  as the  Company's  CEO,  CFO,
            controller,  chief accounting officer or any equivalent position, in
            accordance with Section 206 of the  Sarbanes-Oxley  Act of 2002. The
            Audit Committee will pre-approve the hiring of any current or former
            employee of the independent  auditor who meets the one-year  cooling
            off period requirement.

      C.    Financial Statements/Internal Controls
            --------------------------------------

      1.    Review  annual   financial   statements   with  management  and  the
            independent  auditors to determine that the independent auditors are
            satisfied   with  the   disclosure  and  content  of  the  financial
            statements,  including  the  nature  and  extent of any  significant
            changes in accounting  principles.  Discuss certain matters required
            to be communicated to audit committees in accordance with SAS No. 61
            -  Communication  with Audit  Committees,  as it may be  modified or
            supplemented,  including, but not limited to, significant judgments,
            significant  estimates,  critical accounting policies and unadjusted
            differences.  Approve such financial  statements prior to release of
            the annual earnings.

      2.    The Chairperson  shall meet quarterly with the independent  auditors
            and  management  to  discuss  the  quarterly  financial  statements,
            including the Company's  disclosure in the "Management's  Discussion
            and Analysis" section thereof,  and shall report to the Committee at
            its next scheduled meeting. The Chairperson shall immediately notify
            the Committee of any significant concerns.

      3.    If SAS No. 71 reviews of interim  financial  statements  uncover any
            significant matters as described in SAS No. 61, discuss such matters
            with the  independent  auditors prior to the filing of the Company's
            Form  10-Q  or  as  soon  as   practicable   thereafter   given  the
            circumstances.

      4.    Review with management major issues regarding accounting  principles
            and financial  statement  presentations,  including any  significant
            changes in the  Company's  selection or  application  of  accounting
            principles,  and major  issues as to the  adequacy of the  Company's
            internal  controls and any special  audit steps  adopted in light of
            material control deficiencies.

      5.    Review analyses prepared by management (and the independent  auditor
            as noted above) setting forth significant financial reporting issues
            and  judgments  made  in  connection  with  the  preparation  of the
            financial   statements,   including   analyses  of  the  effects  of
            alternative GAAP methods on the financial statements.

      6.    Review  with  management  the effect of  regulatory  and  accounting
            initiatives,  as  well  as  off-balance  sheet  structures,  on  the
            financial statements of the Company.

      7.    In  consultation  with the  independent  auditors  and the  internal
            auditors,  review  the  integrity  of the  organization's  financial
            reporting  processes (both internal and external),  and the internal
            control structure (including disclosure controls).

      8.    Review with management,  the independent auditors,  and the internal
            auditors the basis for the annual  report filed under  Section 36 of
            the Federal  Deposit  Insurance  Act  (including  the reports  under
            Section 404 of the Sarbanes-Oxley Act) which includes:

            a.    audited financial statements;


                                      A-4


            b.    reports by management stating management's  responsibility for
                  preparing financial statements,  maintaining adequate internal
                  controls  and   procedures,   and  complying   with  laws  and
                  regulations regarding safety and soundness;
            c.    management's  assessment of the effectiveness of the Company's
                  internal control over financial reporting; and
            d.    the independent auditor's report on the Company's consolidated
                  financial  statements,   on  management's  assessment  of  the
                  internal   controls  over  financial   reporting  and  on  the
                  effectiveness   of  the  Company's   internal   controls  over
                  financial reporting.

      9.    Review  disclosures  made to the  Committee by the Company's CEO and
            CFO during  their  certification  process for the Form 10-K and Form
            10-Q about any  significant  deficiencies in the design or operation
            of internal  controls or material  weaknesses  therein and any fraud
            involving  management or other employees who have a significant role
            in the Company's internal controls.

      10.   Establish a policy  requiring that the Audit  Committee be informed,
            on a timely  basis,  of any  communications  from the SEC (or  other
            regulatory  bodies that have authority  over financial  reporting or
            controls) in regard to the Company's filings.

      11.   Establish procedures for:

            a.    The receipt, retention and treatment of complaints received by
                  the Company regarding accounting, internal accounting controls
                  or auditing matters; and
            b.    The  confidential,   anonymous  submission  by  the  Company's
                  employees of concerns regarding  accounting,  internal control
                  or auditing matters.

            These  procedures  are  set  forth  in the  Company's  Whistleblower
            Protection  Policy  and  any  supporting   internal   handbooks  and
            memorandums.

      12.   Based on its review and discussions  with  management,  the internal
            auditors,  and the  independent  auditor,  recommend to the Board of
            Directors  whether  the  Company's  financial  statements  should be
            included in the Company's  Annual Report on Form 10-K (or the annual
            report to  stockholders  if  distributed  prior to the filing of the
            Form 10-K) and in the Company's  Quarterly Report on Form 10-Q prior
            to the filing of such  report.  The report on Form 10-K should state
            whether the Committee has:

            a.    Reviewed and discussed the audited  financial  statements with
                  management;
            b.    Discussed with the independent  auditors the matters  required
                  to be discussed by SAS No. 61; and
            c.    Reviewed   certain  written   disclosures  from  the  external
                  auditors  regarding their independence as required by ISBS No.
                  1, and discussed with the auditors their independence.

            Based on the  foregoing,  the report should also include a statement
            whether  the  Audit  Committee  recommended  to the  Board  that the
            audited financial  statements be included in the annual report filed
            with the SEC.

      13.   The Chairperson shall review earnings press releases with management
            and the independent  auditors prior to release,  including review of
            "pro forma" or "adjusted" non-GAAP information therein.

      14.   Review and discuss with management any written financial information
            or earnings  guidance  provided  to  financial  analysts  and rating
            agencies.

      D.    Internal Audit and Regulatory Compliance Functions
            --------------------------------------------------

      1.    Review and approve the  Internal  Audit  Charter and the  Compliance
            Risk Management Program annually.


                                      A-5


      2.    Oversee the appointment, replacement,  reassignment, or dismissal of
            the Internal Auditor and the Compliance Officer.

      3.    Review the budget for the internal audit and  compliance  functions,
            the adequacy of internal audit and compliance  staff  qualifications
            and the number of internal audit and compliance staff annually.

      4.    Review the internal  audit and  compliance  functions of the Company
            including independence and the authority of reporting relationships.

      5.    Review and approve the annual  internal  audit and  compliance  risk
            assessments  and audit  plans  and any  significant  changes  to the
            plans.

      6.    Review progress reports on executing the approved internal audit and
            compliance plans.

      7.    Review  findings  from  completed  internal  and  compliance  audits
            together  with  management's  responses and follow-up to these audit
            reports.

      8.    Inquire  whether the  Internal  Auditor or  Compliance  Officer have
            encountered  any   difficulties  in  the  course  of  their  audits,
            including any  restrictions  on the scope of their work or access to
            required information.

      E.    Legal/Compliance Matters and Risk Management
            --------------------------------------------

      1.    On at least an annual basis, review with the Company's counsel,  any
            legal matters that could have a significant  impact on the Company's
            financial statements.

      2.    Provide  oversight to the Company's  ethics program by reviewing the
            Code  of  Ethics  and the  Code of  Business  Conduct  annually  and
            requiring  management to report on procedures that provide assurance
            that these  Codes are  followed  and  properly  communicated  to all
            employees.

      3.    Review and pre-approve all related party transactions.

      4.    Discuss   policies  with  respect  to  risk   assessment   and  risk
            management.  Such  discussions  should  include the Company's  major
            financial and accounting risk exposures and the steps management has
            undertaken to control them.

      5.    Prepare the Audit Committee Report required by SEC regulations to be
            included in the Company's annual proxy statement.


                                      A-6


                                 REVOCABLE PROXY

                         FIRST FEDERAL BANKSHARES, INC.
                         ANNUAL MEETING OF STOCKHOLDERS

                                October 27, 2005

      The undersigned hereby appoints the official proxy committee consisting of
the members of the Board of Directors of First  Federal  Bankshares,  Inc.  (the
"Company") who are not named as nominees below, with full powers of substitution
to act as attorneys and proxies for the undersigned to vote all shares of Common
Stock of the Company that the undersigned is entitled to vote at the 2005 Annual
Meeting of  Stockholders  ("Meeting")  to be held at the  Marina Inn  Conference
Center, 4th and B Streets,  South Sioux City,  Nebraska,  at 9:00 a.m. (Nebraska
time) on October 27, 2005.  The official  proxy  committee is authorized to cast
all votes to which the undersigned is entitled as follows:

                                                                         VOTE
                                                             FOR       WITHHELD
                                                          ---------    --------
1.  The election as  directors of all nominees  listed       [_]         [_]
    below (except as marked to the contrary below) for
    the  respective   terms  specified  in  the  proxy
    statement:

      Arlene T. Curry
      Gary L. Evans
      Allen J. Johnson

INSTRUCTION:  To withhold your vote for one or more nominees,  write the name of
the nominee(s) on the line(s) below.


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


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


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

                                                          FOR   AGAINST  ABSTAIN
                                                         -----  -------  -------
2.  The ratification of the appointment of McGladrey &    [_]     [_]      [_]
    Pullen,  LLP  as  independent   registered  public
    accounting  firm for the fiscal  year  ending June
    30, 2006.

The Board of Directors recommends a vote "FOR" Proposals 1 and 2.

- --------------------------------------------------------------------------------
THIS PROXY WILL BE VOTED AS DIRECTED, BUT IF NO INSTRUCTIONS ARE SPECIFIED, THIS
PROXY  WILL BE VOTED FOR EACH OF THE  PROPOSITIONS  STATED  ABOVE.  IF ANY OTHER
BUSINESS IS PRESENTED AT SUCH MEETING,  THIS PROXY WILL BE VOTED BY THE MAJORITY
OF THE BOARD OF DIRECTORS.  AT THE PRESENT TIME, THE BOARD OF DIRECTORS KNOWS OF
NO OTHER BUSINESS TO BE PRESENTED AT THE MEETING.
- --------------------------------------------------------------------------------




THIS PROXY IS SOLICITED BY THE BOARD OF DIRECTORS

      Should the  undersigned  be present and elect to vote at the Meeting or at
any adjournment  thereof and after  notification to the Secretary of the Company
at the Meeting of the  stockholder's  decision to terminate this proxy, then the
power of said attorneys and proxies shall be deemed terminated and of no further
force and effect.  This proxy may also be revoked by sending  written  notice to
the  Secretary  of the  Company at the address set forth on the Notice of Annual
Meeting of Stockholders, or by the filing of a later dated proxy prior to a vote
being taken on a particular proposal at the Meeting.

      The  undersigned  acknowledges  receipt  from  the  Company  prior  to the
execution  of this  proxy of  notice of the  Meeting,  a proxy  statement  dated
September 22, 2005, and audited financial statements.


Dated:                                   [_]Check Box if You Plan to Attend
                                            Annual Meeting



- ----------------------------------          ----------------------------------
PRINT NAME OF STOCKHOLDER                   PRINT NAME OF STOCKHOLDER



- ----------------------------------          ----------------------------------
SIGNATURE OF STOCKHOLDER                    SIGNATURE OF STOCKHOLDER


Please sign exactly as your name appears on this card. When signing as attorney,
executor,  administrator,  trustee or guardian,  please give your full title. If
shares are held jointly, each holder should sign.


- --------------------------------------------------------------------------------
           Please complete and date this proxy and return it promptly
                    in the enclosed postage-prepaid envelope.
- --------------------------------------------------------------------------------