SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                 --------------
                                    FORM 10-Q

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

For the quarterly period ended            March 31, 2002

                                       OR

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

For the transition period from                    to

                         Commission file number 0-24648

                               FSF FINANCIAL CORP.
             (Exact name of registrant as specified in its charter)

             Minnesota                                  41-1783064
(State or other jurisdiction of                (IRS employer identification no.)
incorporation or organization)

201 Main Street South,  Hutchinson, Minnesota          55350-2573
(Address of principal executive offices)               (Zip Code)

Registrant's telephone number, including area code    (320) 234-4500


               Former name, former address and former fiscal year,
                         if changed since last report.

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


                      APPLICABLE ONLY TO CORPORATE ISSUERS:

         Indicated  the  number of shares  outstanding  of each of the  issuer's
classes of common stock, as of the latest practicable date April 30, 2002.
                                                           --------------

         Class                                             Outstanding
         -----                                             -----------
$.10 par value common stock                              2,284,214 shares






                      FSF FINANCIAL CORP. AND SUBSIDIARIES
                                    FORM 10-Q
                      FOR THE QUARTER ENDED MARCH 31, 2002

                                      INDEX

                                                                           Page
                                                                          Number
                                                                          ------

PART I -   CONSOLIDATED FINANCIAL INFORMATION

Item 1.       Financial Statements                                             1
Item 2.       Management's Discussion and Analysis of Financial Condition
              and Results of Operations                                        8
Item 3.       Quantitative and Qualitative Disclosures About Market Risk      16

PART II -   OTHER INFORMATION

Item 1.       Legal Proceedings                                               17
Item 2.       Changes in Securities                                           17
Item 3.       Defaults Upon Senior Securities                                 17
Item 4.       Submission of Matters to a Vote of Security Holders             17
Item 5.       Other Materially Important Events                               17
Item 6.       Exhibits and Reports on Form 8-K                                17

SIGNATURES                                                                    18



                      FSF FINANCIAL CORP. AND SUBSIDIARIES
            UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION



                                                                                          At                At
                                                                                       March 31,       September 30,
                                                                                         2002              2001
                                                                                 ------------------------------------
                                                                                  (in thousands, except share data)
                                                                                                 
                                     ASSETS
                                     ------
Cash and cash equivalents                                                              $    24,198       $    12,594
Securities available for sale, at fair value
     Equity securities                                                                      17,959            17,946
     Mortgage-backed and related securities                                                 29,461            27,481
     Debt securities                                                                         3,018             3,055
Securities held to maturity, at amortized cost:
     Debt securities (fair value of $12,445 and $12,490)                                    12,433            12,420
     Mortgage-backed and related securities (fair value of $22,562 and $25,586)             22,600            25,731
Loans held for sale                                                                         17,447            12,082
Loans receivable, net                                                                      367,332           340,484
Foreclosed real estate                                                                         327               126
Accrued interest receivable                                                                  4,098             4,777
Premises and equipment                                                                       6,172             5,439
Goodwill                                                                                     4,609             2,595
Core deposit intangible                                                                        704                 -
Other assets                                                                                 8,943             8,901
                                                                                       ------------------------------
          Total assets                                                                 $   519,301       $   473,631
                                                                                       ==============================

                      LIABILITIES AND STOCKHOLDERS' EQUITY
                      ------------------------------------
Liabilities:
     Demand deposits                                                                   $    61,624       $    40,721
     Savings accounts                                                                       92,894            93,428
     Certificates of deposit                                                               218,325           178,392
                                                                                 ------------------------------------
          Total deposits                                                                   372,843           312,541

     Federal Home Loan Bank borrowings                                                      98,000           113,500
     Advances from borrowers for taxes and insurance                                           443               497
     Other liabilities                                                                       4,712             5,152
                                                                                 ------------------------------------
          Total liabilities                                                                475,998           431,690
                                                                                 ------------------------------------
Stockholders' equity:
     Serial preferred stock, no par value 5,000,000 shares
       authorized, no shares issued                                                              -                 -
     Common stock, $.10 par value 10,000,000 shares authorized,
       4,501,277 and 4,501,277 shares issued                                                   450               450
     Additional paid in capital                                                             43,211            43,184
     Retained earnings, substantially restricted                                            33,176            31,355
     Treasury stock at cost (2,217,063 and 2,194,803 shares)                               (31,626)          (31,146)
     Unearned ESOP shares at cost (71,824 and 90,863 shares)                                  (718)             (909)
     Unearned MSP stock grants at cost (42,564 and 42,964 shares)                             (453)             (453)
     Accumulated comprehensive loss                                                           (737)             (540)
                                                                                 ------------------------------------
          Total stockholders' equity                                                        43,303            41,941
                                                                                 ------------------------------------
          Total liabilities and stockholders' equity                                   $   519,301       $   473,631
                                                                                 ====================================


            See Notes to Unaudited Consolidated Financial Statements

                                       1


                      FSF FINANCIAL CORP. AND SUBSIDIARIES
                   UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
                            AND COMPREHENSIVE INCOME


                                                                     Three Months                Six Months
                                                                    Ended March 31,             Ended March 31,
                                                                -------------------------   ------------------------
                                                                   2002         2001           2002        2001
                                                                -------------------------   ------------------------
                                                                       (in thousands, except per share data)
                                                                                              
Interest income:
     Loans receivable                                               $ 7,774      $ 7,756        $15,633     $15,612
     Mortgage-backed and related securities                             615          566          1,210       1,187
     Investment securities                                              323          713            694       1,452
                                                                -------------------------   ------------------------
          Total interest income                                       8,712        9,035         17,537      18,251
Interest expense:
     Deposits                                                         2,874        3,945          6,111       7,953
     Borrowed funds                                                   1,363        1,814          2,999       3,719
                                                                -------------------------   ------------------------
          Total interest expense                                      4,237        5,759          9,110      11,672
                                                                -------------------------   ------------------------
          Net interest income                                         4,474        3,276          8,426       6,579
     Provision for loan losses                                          275          705            425         795
                                                                -------------------------   ------------------------
          Net interest income after provision for loan losses         4,199        2,571          8,001       5,784
                                                                -------------------------   ------------------------
Non-interest income:
     Gain on sale of loans, net                                         862          575          2,210         947
     Other service charges and fees                                     292          200            662         366
     Service charges on deposit accounts                                401          366            853         761
     Commission income                                                  272          239            528         509
     Other                                                              105          105            209         217
                                                                -------------------------   ------------------------
          Total non-interest income                                   1,932        1,485          4,462       2,800
                                                                -------------------------   ------------------------
Non-interest expense:
     Compensation and benefits                                        2,254        1,870          4,626       3,752
     Occupancy and equipment                                            375          397            722         763
     Deposit insurance premiums                                          14           14             29          28
     Data processing                                                    223          188            424         371
     Professional fees                                                  108          102            197         201
     Other                                                              884          555          1,663       1,142
                                                                -------------------------   ------------------------
          Total non-interest expense                                  3,858        3,126          7,661       6,257
                                                                -------------------------   ------------------------
          Income before provision for income taxes                    2,273          930          4,802       2,327

Income tax expense                                                      898          353          1,897         893
                                                                -------------------------   ------------------------

          Net income                                                $ 1,375       $  577        $ 2,905     $ 1,434
                                                                =========================   ========================

Basic earnings per share                                            $  0.64      $  0.26        $  1.34     $  0.64
Diluted earnings per share                                          $  0.61      $  0.25        $  1.27     $  0.61
Cash dividend declared per common share                             $  0.25      $  0.15        $  0.50     $  0.30

Comprehensive income                                                $ 1,299       $  837        $ 2,708     $ 2,009
                                                                =========================   ========================


            See Notes to Unaudited Consolidated Financial Statements

                                       2


                      FSF FINANCIAL CORP. AND SUBSIDIARIES
                 UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                            Three Months               Six Months
                                                                          Ended March 31,            Ended March 31,
                                                                      -------------------------  ------------------------
                                                                          2002         2001          2002        2001
                                                                      -------------------------  ------------------------
                                                                                        (in thousands)
                                                                                                   
Cash flows from operating activities:
     Net income                                                            $  1,375   $    577      $   2,905   $  1,434
     Adjustments to reconcile net income to net cash
       provided by operating activities
     Depreciation                                                               176        155            339        306
     Net amortization of discounts and premiums                                 (66)       (10)          (100)       (18)
     Provision for loan losses                                                  275        705            425        795
     Net market value adjustment on ESOP shares                                  39         32             76         59
     Amortization of ESOP and MSP stock compensation                            123        100            257        188
     Amortization of intangibles                                                131         30            198         59
     Net loan fees deferred and amortized                                       (13)       (50)           (61)       (77)
     Loans originated for sale                                              (49,622)   (35,896)      (121,188)   (58,698)
     Loans sold                                                              55,292     29,904        115,823     49,281
     Net gain on sale of assets                                                   -        (33)             -        (33)
     (Increase) decrease in:
          Accrued interest receivable                                           364        482            773        365
          Other assets                                                          186       (172)           (46)      (274)
     Increase (decrease) in other liabilities                                   227         98           (623)       237
                                                                      -------------------------  ------------------------

Net cash provided by (used in) operating activities                           8,487     (4,078)        (1,222)    (6,376)
                                                                      -------------------------  ------------------------
Cash flows from investing activities:
     Loan originations and principal payments on loans, net                   1,933      9,327         14,719     20,317
     Purchase of loans                                                       (1,890)    (5,354)       (13,496)   (13,060)
     Principal payments on mortgage-related securities held to maturity       1,705        120          3,138        234
     Purchase of available for sale securities                               (2,992)         -         (2,992)         -
     Proceeds from maturities of securities available for sale                  442      8,000            698      8,000
     Proceeds from the sale of securities available for sale                      -        450              -        450
     Purchase of ING branch, net of deposits assumed                              -          -         17,589          -
     Investment in foreclosed property                                           (9)        (1)            (9)        (1)
     Proceeds from sale of REO                                                    -        231              -        231
     Purchase of equipment and property improvements                            (94)      (120)          (306)      (249)
                                                                      -------------------------  ------------------------
Net cash provided by (used in) investing activities                        $   (905)  $ 12,653      $  19,341   $ 15,922
                                                                      -------------------------  ------------------------


            See Notes to Unaudited Consolidated Financial Statements

                                       3


                      FSF FINANCIAL CORP. AND SUBSIDIARIES
           UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)



                                                                           Three Months               Six Months
                                                                          Ended March 31,          Ended March 31,
                                                                      ------------------------  -----------------------
                                                                          2002        2001         2002        2001
                                                                      ------------------------  -----------------------
                                                                                       (in thousands)
                                                                                                 
Cash flows from financing activities:
     Net increase (decrease) in deposits                                 $  (4,422)  $ (5,991)     $ 10,719    $ 6,733
     FHLB advances                                                               -      6,000        10,000     26,000
     Payments on FHLB advances                                                   -     (9,000)      (25,500)   (35,000)
     Net increase (decrease) in mortgage escrow funds                          176        265           (54)        (6)
     Treasury stock purchased                                                  (37)      (649)         (755)    (1,093)
     Net proceeds from exercise of stock options                                (2)         4           159        192
     Dividends on common stock                                                (545)      (329)       (1,084)      (659)
                                                                      ------------------------  -----------------------
Net cash (used in) financing activities                                     (4,830)    (9,700)       (6,515)    (3,833)
                                                                      ------------------------  -----------------------

Net increase (decrease) in cash and cash equivalents                         2,752     (1,125)       11,604      5,713

Cash and cash equivalents
     Beginning of period                                                    21,446     15,320        12,594      8,482
                                                                      ------------------------  -----------------------
     End of period                                                         $24,198   $ 14,195      $ 24,198   $ 14,195
                                                                      ========================  =======================

Supplemental disclosures of cash flow information: Cash payments for:
        Interest on advances and other borrowed money                      $ 1,362    $ 1,816       $ 2,996    $ 3,718
        Interest on deposits                                               $ 2,591    $ 3,497       $ 6,525    $ 7,727
        Income taxes                                                       $   967    $   953       $ 1,857    $ 1,190



            See Notes to Unaudited Consolidated Financial Statements

                                       4


                      FSF FINANCIAL CORP. AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                 MARCH 31, 2002

NOTE 1- PRINCIPLES OF CONSOLIDATION
         The unaudited consolidated financial statements as of and for the three
         and six months  ended  March 31,  2002,  include  the  accounts  of FSF
         Financial Corp. (the  "Corporation") and its wholly owned subsidiaries,
         Insurance Planners of Hutchinson, Inc. (the "Agency") and First Federal
         fsb (the "Bank"), with its wholly owned subsidiaries, Firstate Services
         and  Homeowners   Mortgage   Corporation   ("HMC").   All   significant
         inter-company   accounts  and  transactions  have  been  eliminated  in
         consolidation.

NOTE 2- BASIS OF PRESENTATION
         The  accompanying  unaudited  consolidated  financial  statements  were
         prepared in accordance with  instructions  for Form 10-Q and therefore,
         do not  include  information  or  footnotes  necessary  for a  complete
         presentation of consolidated financial condition, results of operations
         and cash flows in  conformity  with United  States  Generally  Accepted
         Accounting Principles ("GAAP").  However, all adjustments consisting of
         normal  recurring  accruals,  which in the  opinion of  management  are
         necessary  for  fair   presentation  of  the   consolidated   financial
         statements, have been included. The results of operations for the three
         and six  month  periods  ended  March  31,  2002  are  not  necessarily
         indicative  of the results  which may be expected for the entire fiscal
         year or any other future period. For further information,  refer to the
         consolidated financial statements and footnotes thereto included in the
         Corporation's  Annual Report of Form 10-K for the year ended  September
         30, 2001.

NOTE 3- BUSINESS SEGMENTS
         The Corporation's wholly owned subsidiary, First Federal fsb and HMC, a
         wholly owned subsidiary of the Bank, have been identified as reportable
         operating  segments in accordance  with the provisions of SFAS No. 131.
         HMC was deemed to be a segment  because  it is a  separate  corporation
         that  operates  independently  from the Bank.  HMC's  mortgage  banking
         activity  includes an origination  function and it also purchases loans
         from other loan  originators.  All loans acquired either by origination
         or by purchase are intended  for resale in the  secondary  loan market.
         Insurance  Planners,  Firstate  Services and FSF Financial  Corp.,  the
         holding  company,   did  not  meet  the  quantitative   thresholds  for
         determining  reportable  segments  and  therefore  are  included in the
         "other"  category.  The segments follow generally  accepted  accounting
         principles  as  described  in the  summary  of  significant  accounting
         policies. Each corporation is managed separately with its own president
         who reports directly to their own respective board of directors.



                                                              Bank          HMC                            Consolidated
                                                          Stand-alone   Stand-alone    Other  Eliminations     Total
                                                       ----------------------------------------------------------------
                                                                                            
As of and for the three months ended March 31, 2002
From operations:
     Interest income from external sources                   $  8,554     $   156      $   2      $    -     $  8,712
     Non-interest income from external sources                  1,187         550        195           -        1,932
     Inter-segment interest income                                 68           -          9         (77)           -
     Interest expense                                           4,237          68          -         (68)       4,237
     Provisions for loan losses                                   275           -          -           -          275
     Depreciation and amortization                                262          35          9           -          306
     Other non-interest expense                                 2,594       1,246        259        (547)       3,552
     Income tax expense (benefit)                                 970         (47)       (25)          -          898
                                                       ---------------------------------------------------------------
     Net income                                              $  1,513    $    (93)   $   (45)     $    -     $  1,375
                                                       ===============================================================





                                                              Bank          HMC                            Consolidated
                                                          Stand-alone   Stand-alone    Other  Eliminations     Total
                                                       ----------------------------------------------------------------
                                                                                            
As of and for the three months ended March 31, 2001
From operations:
     Interest income from external sources                  $  8,976     $    44      $  15      $    -     $  9,035
     Non-interest income from external sources                   915         347        223           -        1,485
     Inter-segment interest income                                29           -         25         (54)           -
     Interest expense                                          5,763          22          -         (26)       5,759
     Provisions for loan losses                                  705           -          -           -          705
     Depreciation and amortization                               142          31         11           -          184
     Other non-interest expense                                1,815         652        321         154        2,942
     Income tax expense (benefit)                                397         (27)       (17)          -          353
                                                       -------------------------------------------------------------
     Net income                                              $   673    $    (63)   $   (33)     $    -      $   577
                                                       =============================================================


                                       5





                                                             Bank         HMC                             Consolidated
                                                         Stand-alone  Stand-alone   Other    Eliminations    Total
                                                       ---------------------------------------------------------------
                                                                                        
As of and for the six months ended March 31, 2002
From operations:
     Interest income from external sources                $  17,212     $   316    $     9    $      -    $  17,537
     Non-interest income from external sources                2,460       1,622        380           -        4,462
     Inter-segment interest income                              187           -         21        (208)           -
     Interest expense                                         9,110         187          -        (187)       9,110
     Provisions for loan losses                                 425           -          -           -          425
     Depreciation and amortization                              450          69         18           -          537
     Other non-interest expense                               4,992       2,689        511      (1,068)       7,124
     Income tax expense (benefit)                             1,905          34        (42)          -        1,897
                                                       -------------------------------------------------------------
     Net income                                           $   2,977      $    4    $  (76)    $      -    $   2,905
                                                       =============================================================

Total Assets                                              $ 519,117      $9,654    $42,236    $(51,706)   $ 519,301
                                                       =============================================================




                                                             Bank         HMC                            Consolidated
                                                         Stand-alone  Stand-alone   Other    Eliminations   Total
                                                         -------------------------------------------------------------
                                                                                        
As of and for the six months ended March 31, 2001
From operations:
     Interest income from external sources                $  18,128    $     81      $  42    $      -    $  18,251
     Non-interest income from external sources                1,749         595        456           -        2,800
     Inter-segment interest income                               47           -         59        (106)           -
     Interest expense                                        11,679          40          -         (47)      11,672
     Provisions for loan losses                                 795           -          -           -          795
     Depreciation and amortization                              281          61         22           -          364
     Other non-interest expense                               4,053       1,278        621         (59)       5,893
     Income tax expense (benefit)                               999         (89)       (17)          -          893
                                                       -------------------------------------------------------------
     Net income                                           $   1,650    $  (177)    $   (39)   $      -    $   1,434
                                                       =============================================================

Total Assets                                              $ 464,748    $  8,433   $ 40,823    $(48,532)   $ 465,472
                                                       =============================================================


NOTE 4- EARNINGS PER SHARE
         The earnings per share amounts are computed using the weighted  average
         number of shares outstanding during the periods presented. The weighted
         average number of shares outstanding for basic and diluted earnings per
         share  computation  for the quarter ended March 31, 2001 were 2,237,627
         and 2,335,827, respectively. For the same period in 2002, the number of
         shares outstanding for basic and diluted earnings per share computation
         was 2,160,744  and  2,274,057,  respectively.  For the six month period
         ended March 31, 2001, the weighted average number of shares outstanding
         for basic and diluted earnings per share  computation was 2,237,449 and
         2,333,191,  respectively.  For the same  period in 2002,  the number of
         shares  outstanding  for  basic  and  diluted  earnings  per  share was
         2,165,779 and 2,278,649, respectively. The difference between the basic
         and diluted earnings per share denominator is the effect of stock based
         compensation plans.

NOTE 5- EFFECT OF NEW FINANCIAL ACCOUNTING STANDARDS
         The  Financial  Accounting  Standards  Board  (FASB)  issued  Financial
         Accounting  Standards  Statement  No. 141,  Business  Combinations  and
         Statement No. 142, Goodwill and Other Intangible Assets.  Statement 141
         requires  that  the  purchase  method  of  accounting  be used  for all
         business  combinations  initiated  after June 30, 2001.  Statement  142
         changes the accounting for goodwill from an  amortization  method to an
         impairment-only  approach.  Thus,  amortization of goodwill,  including
         goodwill  recorded  in past  business  combinations,  will  cease  upon
         adoption  of the  Statement.  The  Company  must  adopt  Statement  142
         effective for the fiscal year beginning  October 1, 2002.  Amortization
         of goodwill  for the three month  period  ended March 31, 2002 and 2001
         was $71,000 and $29,000, respectively. Amortization of goodwill for the
         six  month  period  ended  March  31,  2002 and 2001 was  $107,000  and
         $58,000, respectively.

                                       6



NOTE 6- BRANCH ACQUISITION
         On November 9, 2001, the Bank acquired the St. Cloud,  Minnesota branch
         facility of ING Bank, fsb. The purchase method transaction involved the
         assumption  of  deposits  and  acquisitions  of assets as  follows  (in
         thousands):

          Deposits assumed (at fair value)                           $ 50,083
                                                                 =============

          Assets acquired:
               Cash                                                  $ 17,589
               Loans receivable                                        28,806
               Premises and equipment                                     765
               Other assets                                                14
               Core deposit intangible                                    794
                                                                 -------------

                    Sub-total (at fair value)                        $ 47,968
                                                                 -------------

               Cost of unidentifiable intangible asset
                 resulting from the excess of fair value of
                 deposit liabilities assumed over the fair
                 value of acquired identifiable asset                $  2,115
                                                                ==============



         The unidentifiable  intangible asset is recognized under FASB Statement
         No.  72,  Accounting  for  Certain  Acquisitions  of  Banking or Thrift
         Institutions.  The  unidentifiable  intangible  asset  recognized under
         Statement 72 is excluded from the scope of Statement 142.  Statement 72
         intangible  asset  (goodwill)  continues to be subject to  amortization
         based  upon the  estimated  remaining  maturity  of the  interest  rate
         sensitive  assets  acquired   (approximately   12  years)  and  is  tax
         deductible over a 15 year period. The primary reason for the ING branch
         acquisition  was to increase  the Bank's  market  potential  in the St.
         Cloud, Minnesota area.

         The results of operations for the current and comparable  prior interim
         periods  were  affected  by less than one cent per share on a pro-forma
         basis and considered not material for disclosure.

NOTE 7- COMPREHENSIVE INCOME
         Comprehensive  income consists of net income and other gains and losses
         affecting   shareholder's   equity  that,   under  generally   accepted
         accounting   principles,   is  excluded   from  net  income.   For  the
         Corporation, the difference between net income and comprehensive income
         consists of the change for the quarter in  unrealized  gains and losses
         on securities available for sale, net of tax.

                                       7



                      FSF FINANCIAL CORP. AND SUBSIDIARIES
                     MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                  FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The  Private  Securities  Litigation  Reform Act of 1995  contains  safe  harbor
provisions regarding forward-looking  statements.  When used in this discussion,
the words  "believes",  "anticipates",  "contemplates",  "expects"  and  similar
expressions are intended to identify forward-looking statements. Such statements
are subject to certain risks and  uncertainties  that could cause actual results
to differ materially from those projected. Those risks and uncertainties include
changes in interest rates, risks associated with the effect of integrating newly
acquired  businesses,  the  ability to control  costs and  expenses  and general
economic conditions.

General

The Corporation's  total assets at March 31, 2002 and September 30, 2001 totaled
$519.3 million and $473.7 million. This increase of $45.6 million was mainly the
result of an  increase  in loans held for sale,  cash and cash  equivalents  and
loans  receivable from the ING Bank branch  acquisition (see Note 6 of the Notes
to Unaudited Consolidated Financial Statements).

Cash  and cash  equivalents  increased  $11.6  million  from  $12.6  million  at
September  30,  2001 to $24.2  million  at March 31,  2002.  This  increase  was
primarily  a result of an increase in  deposits,  which were  assumed in the ING
branch acquisition.  The Corporation  utilized this excess liquidity to fund the
purchase of treasury shares and loan originations.

Securities  available for sale increased $2.0 million between March 31, 2002 and
September 30, 2001, as a result of the purchase of a security for $3,000, net of
market  value  changes and  principal  payments on  mortgage-backed  and related
securities.

Loans held for sale  increased  $5.3 million to $17.4  million at March 31, 2002
from $12.1 million at September 30, 2001. As of March 31, 2002, the Bank and HMC
had  forward  commitments  to sell  all of  their  loans  held  for  sale in the
secondary market. Payment for these loans usually occurs within fourteen days of
funding.

Loans receivable  increased $26.8 million or 7.9% to $367.3 million at March 31,
2002 from $340.5 million at September 30, 2001.  Total  residential  real estate
and construction loan originations increased by $105.9 million and when combined
with the sale and prepayments of residential mortgages,  resulted in an increase
in one-to-four  family  residential  mortgages and  construction  loans of $23.1
million.  Agricultural  loans  increased  by $2.2  million  and  consumer  loans
decreased by $8.4 million. To supplement originations,  the Bank purchased $13.5
million of commercial  business  loans.  As part of the  acquisition  of the ING
branch,  the Bank  purchased $2.6 million of consumer loans and $26.2 million in
commercial  and  commercial  real  estate  loans at a premium of  $316,000.  The
commercial  loans  purchased that meet the risk profile  established by the Bank
generally have interest rates that are based on the "Prime" rate as published in
The Wall Street Journal.  These types of commercial  loans provide the Bank with
the  opportunity  to continue to diversify  the  composition  of and shorten the
length of maturity of the loan portfolio.

                                       8


The following table sets forth information on loans originated and purchased for
the periods indicated:



                                                                Three Months                   Six Months
                                                              Ended March 31,               Ended March 31,
                                                        ----------------------------- -----------------------------
                                                            2002           2001            2002          2001
                                                        ----------------------------- -----------------------------
                                                               (in thousands)                (in thousands)
                                                                                           
Loans originated:
     1-4 family residential mortgages                       $  27,560      $  24,109       $  82,523     $  38,353
     1-4 family construction loans                             55,851         19,328         102,741        41,031
     Land                                                       2,050          2,846           2,350         3,083
     Agriculture                                               22,345         21,912          30,587        28,114
     Commercial business & real estate                          4,867          2,121           7,457         5,861
     Consumer                                                   4,519          4,804           9,760        10,821
                                                        ----------------------------- -----------------------------
          Total loans originated                              117,192         75,120         235,418       127,263
                                                        ----------------------------- -----------------------------
Loans purchased:
     Commercial business                                        1,890          5,354          13,496        13,060
                                                        ----------------------------- -----------------------------
Total new loans                                             $ 119,082      $  80,474       $ 248,914     $ 140,323
                                                        ============================= =============================
Acquired in ING branch acquisition                          $       -      $       -       $  28,806     $       -
                                                        ============================= =============================
Total loans sold                                            $  55,292      $  29,904       $ 115,823     $  49,281
                                                        ============================= =============================


The following  table sets forth the  composition of the Bank's loan portfolio in
dollars and in percentages of total loans at the dates indicated:


                                                       March 31,                       September 30,
                                                         2002                              2001
                                                  --------------------------------------------------------------------
                                                        Amount              %             Amount              %
                                                  --------------------------------------------------------------------
                                                                       (dollars in thousands)
                                                                                                 
Residential real estate:
     One-to-four family (1)                              $     71,020         15.4%        $     81,790         19.1%
     Residential construction                                 175,890         38.1%             142,035         33.2%
     Multi-family                                               5,814          1.3%               5,922          1.4%
                                                  --------------------------------------------------------------------
                                                              252,724         54.7%             229,747         53.7%

Agricultural loans                                             52,183         11.3%              49,935         11.7%
Land and commercial real estate                                74,060         16.0%              55,220         12.9%
Commercial business                                            21,749          4.7%              23,908          5.6%
                                                  ---------------------------------------------------------------------
                                                              147,992         32.1%             129,063         30.1%
Consumer loans:
     Home equity and second mortgages                          26,972          5.8%              29,991          7.0%
     Automobile loans                                          11,152          2.4%              13,023          3.0%
     Other                                                     22,775          4.9%              26,292          6.1%
                                                  --------------------------------------------------------------------
Total consumer loans                                           60,899         13.2%              69,306         16.2%
                                                  --------------------------------------------------------------------
          Total loans                                         461,615        100.0%             428,116        100.0%
                                                                      ==============                    ==============
Less:
     Loans in process                                         (74,485)                          (73,235)
     Deferred fees                                               (713)                             (774)
     Allowance for loan losses                                 (1,638)                           (1,541)
                                                  --------------------              --------------------
         Total loans, net                                $    384,779                      $    352,566
                                                  ====================              ====================

- --------------------------------------------------
1.   Includes  loans  held for sale in the  amount  of $17.4  million  and $12.1
     million as of March 31, 2002 and September 31, 2001.

Deposits,  after  interest  credited,  excluding  the  ING  branch  acquisition,
increased  from $312.5  million at September 30, 2001 to $322.8 million at March
31,  2002,  an  increase  of $10.3  million  or 3.3%.  Overall  cost of funds on
deposits  during the period  decreased 153 basis points (100 basis points equals
1%) as the Bank attempted to maintain deposit rates consistent with market place
competitors.  Demand deposits  increased $1.6 million or 4.0% from September 30,
2001 to March 31, 2002.  Savings account balances decreased 7.2% during the same
period, while certificates of deposit increased $8.2 million. As part of

                                       9

the ING branch  acquisition,  the Bank assumed $19.3 million in demand deposits,
$6.2 million in savings  accounts and $24.2 million in  certificates of deposit,
at a discount of  $416,000.  The Bank also  recorded  $794,000  of core  deposit
intangibles in this transaction.  The Bank utilized this increase in deposits to
fund the  continued  loan  growth and  reduce  Federal  Home Loan Bank  ("FHLB")
borrowings.

The Corporation completed the repurchase of 52,553 shares of common stock which,
when netted  against  30,293 shares  issued in  connection  with the exercise of
stock options, increased the number of treasury shares to 2,217,063 at March 31,
2002. Treasury shares are to be used for general corporate  purposes,  including
the issuance of shares in connection  with the exercise of stock options.  Total
stockholders'  equity has increased $1.4 million since September 30, 2001 due to
net income,  less dividends and an increase in accumulated  comprehensive  loss.
Book value per share  increased  from $19.30 at September  30, 2001 to $19.96 at
March 31, 2002.

In making loans,  the Bank recognizes that credit losses will be experienced and
that the risk of loss will vary with, among other things, the type of loan being
made, the  creditworthiness of the borrower over the term of the loan and in the
case of a secured loan,  the quality of the  collateral for the loan. The Bank's
management  evaluates the need to establish reserves against losses on loans and
other assets each quarter based on estimated losses on specific loans and on any
real  estate held for sale or  investment  when a finding is made that a loss is
estimable  and probable.  Such an evaluation  includes a review of all loans for
which full  collectibility  may not be reasonably  assured and considers,  among
other  matters,  the  estimated  market value of the  underlying  collateral  of
problem loans, prior loss experience,  economic conditions and overall portfolio
quality.  While management recognizes and charges against the allowance for loan
losses,  accounts that are determined to be uncollectible,  experience indicates
that at any point in time, possible losses may exist in the loan portfolio which
are not  specifically  identifiable.  Therefore,  based upon  management's  best
estimate,  each year an amount  may be  charged  to  earnings  to  maintain  the
allowance  for loan losses at a level  sufficient to recognize  inherent  credit
risk.

Impaired  loans,  including all loans that are in a troubled debt  restructuring
involving a modification of terms, are measured at the present value of expected
future cash flows discounted at the loan's initial effective  interest rate. The
fair value of the  collateral  of an impaired  collateral  dependent  loan or an
observable  market  price,  if one  exists,  may be  used as an  alternative  to
discounting.  If the  measure  of the  impaired  loan is less than the  recorded
investment in the loan,  impairment is recognized through the allowance for loan
losses.  A loan is considered  impaired when,  based on current  information and
events,  it is probable  that the Bank will be unable to collect all amounts due
according to the contractual terms of the loan agreement.

The  allowance  for  loan  losses  is  maintained  at a  level  that  represents
management's best estimates of losses in the loan portfolio at the balance sheet
date.  However,  there can be no assurance that the allowance for losses will be
adequate to cover losses that may be realized in the future and that  additional
provision for losses will not be required.

The  following  table  sets  forth   information  with  respect  to  the  Bank's
non-performing assets for the periods indicated:


                                                                             March 31,         September 30,
                                                                               2002                2001
                                                                        ----------------------------------------
                                                                                    (in thousands)
                                                                                         
      Loans accounted for on a non-accrual basis:
      Mortgage loans:
           Residential construction loans                                      $      1,283        $      1,043
           Permanent loans secured by one-to-four family units                          331                  78
      Non- mortgage loans:
           Commercial and agricultural                                                  499               1,195
           Consumer                                                                     756                 637
                                                                        ----------------------------------------
      Total non-accrual loans                                                         2,869               2,953
      Foreclosed real estate                                                            327                 126
                                                                        ----------------------------------------
      Total non-performing assets                                              $      3,196        $      3,079
                                                                        ========================================
      Total non-performing loans to net loans                                          0.75%               0.84%
                                                                        ========================================
      Total non-performing loans to total assets                                       0.55%               0.62%
                                                                        ========================================
      Total non-performing assets to total assets                                      0.62%               0.65%
                                                                        ========================================

                                       10


          COMPARISON OF THE THREE MONTHS ENDED MARCH 31, 2002 AND 2001

The following  table sets forth  information  with respect to the  Corporation's
average balance sheet, interest and dividends earned and paid and related yields
and rates (dollars in thousands):



                                                                Three Months Ended March 31,
                                         ----------------------------------------------------------------------------
                                             2002                                  2001
                                         ----------------------------------------------------------------------------
                                                                   Interest                               Interest
                                              Average              Yields &         Average               Yields &
                                              Balance   Interest   Rates (1)        Balance    Interest   Rates (1)
                                         ----------------------------------------------------------------------------
                                                                                       
Assets:
     Loans receivable (2)                   $ 382,533   $ 7,774       8.13 %      $ 343,140   $ 7,756        9.04 %
     Mortgage-backed securities                50,750       615       4.85           42,365       566        5.34
     Investment securities (3)                 52,378       323       2.47           57,085       713        5.00
                                         -----------------------               -----------------------
          Total interest-earning assets       485,661     8,712       7.18          442,590     9,035        8.17
                                                      ---------------------                 ----------------------
          Other assets                         27,751                                22,816
                                         -------------                         -------------
Total assets                                $ 513,412                             $ 465,406
                                         =============                         =============

Liabilities:
     Interest-bearing deposits              $ 367,471   $ 2,874       3.13 %      $ 300,644   $ 3,945        5.25 %
     Borrowings                                98,000     1,363       5.56          119,533     1,814        6.07
                                         -----------------------               -----------------------
          Total interest-bearing              465,471     4,237       3.64 %        420,177     5,759        5.48 %
                                                      ---------------------                 ----------------------
     Other liabilities                          5,078                                 4,765
                                         -------------                         -------------
          Total liabilities                   470,549                               424,942
Stockholders' equity                           42,863                                40,464
                                         -------------                         -------------
Total liabilities and stockholders'
    equity                                  $ 513,412                             $ 465,406
                                         =============                         =============

Net interest income                                     $ 4,474                               $ 3,276
Net spread (4)                                                        3.54 %                                 2.69 %
Net margin (5)                                                        3.69 %                                 2.96 %
Ratio of average interest-earning assets
  to average interest-bearing
  liabilities                               1.04X                                 1.05X



1.   Annualized.
2.   Average balances include non-accrual loans and loans held for sale.
3.   Includes interest-bearing deposits in other financial institutions.
4.   Net  spread  represents  the  difference   between  the  average  yield  on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
5.   Net  margin   represents   net   interest   income  as  a   percentage   of
     interest-earning assets.


Net Income
The  Corporation  recorded net income of $1.4 million for the three months ended
March 31, 2002, as compared to net income of $577,000 for the three months ended
March 31, 2001. This increase in net income was $798,000 or 138.0%. The increase
in net  income  for  second  quarter  2002 was the  result of  increases  in net
interest  income and  non-interest  income,  offset by increases in non-interest
expense.  Net interest  income  increased  $1.2 million in the second quarter of
fiscal 2002, an increase of 36.6% over second quarter 2001.  Such an increase in
net interest  income was the result of a 159 basis point decline in average cost
of funds.  The mix of the Bank's  deposits helped to stabilize its cost of funds
in this lower  interest  rate  environment.  Additionally,  non-interest  income
increased  from the  levels of one year ago,  mainly  due to gains on loan sales
increasing  $287,000.  Non-interest income was 50.1% of non-interest expense for
the quarter.

                                       11


Total Interest Income
Total interest income decreased by $323,000 to $8.7 million for the three months
ended March 31,  2002.  The average  yield on loans  decreased  to 8.13% for the
quarter  ended March 31, 2002 from 9.04% for the quarter  ended March 31,  2001.
During  the  same  period,  the  average  yield  on  mortgage-backed  securities
decreased  49  basis  points.  The  average  balance  of  investment  securities
decreased  to $52.4  million  for the  quarter  ended  March 31, 2002 from $57.1
million for the quarter  ended March 31, 2001, as a result of a reduction in the
Bank's  liquidity.  The average yield  decreased from 5.00% for the three months
ended March 31, 2001 to 2.47% for the same period in 2002.

Total Interest Expense
Total  interest  expense  decreased  to $4.2  million for the three months ended
March 31,  2002 from  $5.8  million  for the same  period in 2001.  The  average
balance of interest-bearing deposits increased from $300.6 million for the three
months  ended March 31, 2001 to $367.5  million for the three months ended March
31,  2002,  mainly due to the ING  transaction.  The  average  cost of  deposits
decreased 212 basis points from 5.25% for the three month period ended March 31,
2001 to 3.13% for the same  period in 2002,  as the  rates  offered  by the Bank
decreased.  No  assurance  can be made that  deposits can be  maintained  in the
future without further  increasing the cost of funds if interest rates increase.
The average  balance of borrowings  decreased $21.5 million to $98.0 million for
the three months  ended March 31, 2002 from $119.5  million for the three months
ended March 31, 2001. The cost of such  borrowings  decreased by 51 basis points
to 5.56% for the three  months  ended  March  31,  2002 from  6.07% for the same
period in 2001.  Borrowings  decreased as the Bank utilized  repayments of loans
and an increase in deposits to meet liquidity needs.

Net Interest Income
Net interest income increased from $3.3 million for the three months ended March
31,  2001 to $4.5  million for the same period  ended  March 31,  2002.  Average
interest-earning  assets  increased  $43.1  million from $442.6  million for the
three months  ended March 31, 2001 to $485.7  million for the three months ended
March  31,  2002,  while  the  average  yield on those  interest-earning  assets
decreased  from  8.17%  for 2001 to 7.18%  for  2002.  Average  interest-bearing
liabilities  increased by $45.3  million to $465.5  million for the three months
ended March 31, 2002 from $420.2  million for the three  months  ended March 31,
2001, while the cost of those interest-bearing  liabilities decreased from 5.48%
in 2001 to 3.64% in 2002.

Provision for Loan Losses
The  Corporation's  provision  for loan losses was  $275,000 for the three month
ended March 31,  2002,  as  compared  to  $705,000  for the same period in 2001.
During the quarter ended March 31, 2001, an agricultural loan in the Bank's loan
portfolio   experienced   deterioration.   A  large  portion  of  the  loan  was
collateralized  by stored corn, which due to the weather  conditions  during the
quarter,  caused spoilage to the corn.  Following  discussions with the borrower
during  the  quarter,  management  determined  that the loan  was  impaired  and
recognized  a  $615,000  charge  to  earnings.  Increases  in  the  Bank's  loan
portfolio, especially in regard to increases in the residential construction and
land and commercial real estate  portfolios,  precipitated  the increases in the
provision for loan losses for the current period.  Management believes, based on
a detailed review of the loan portfolio,  historic loan losses, current economic
conditions  and other  factors,  that the current  level of  provision  for loan
losses and the  resulting  level of the  allowance  for loan losses  reflects an
adequate  reserve against  inherent losses in the loan portfolio.  The allowance
for loan losses is  established  through a provision for loan losses  charged to
expense.  While the  Corporation  maintains  its allowance for losses at a level
which it  considers  to be  adequate,  there can be no  assurance  that  further
additions  will not be made to the loss  allowances or that such losses will not
exceed the estimated amounts.

Non-interest Income
Total non-interest income increased $447,000 during the three month period ended
March 31, 2002 to $1.9 million, as compared with the same period in 2001. Due to
the low  interest  rate  environment,  loan  volume  on new home  purchases  and
existing home refinances  increased  significantly.  Since the Bank sells all of
its fixed  rate  loans  into the  secondary  loan  market,  gains on loans  sold
increased  from  $575,000  at March 31.  2001 to  $862,000 at March 31, 2002 and
service  charges and fees  increased  from  $200,000  to  $292,000  for the same
periods.  Commission  income increased from $239,000 for the quarter ended March
31, 2001 to $272,000 for the quarter ended March 31, 2002.

                                       12



Non-interest Expense
Total  non-interest  expense  increased  $732,000  or  23.4%  over  the  periods
compared.  Compensation and benefits increased $384,000 to $2.3 million at March
31,  2002,  mainly  due to the  ING  branch  acquisition  and  the  compensation
associated with the increase in loan activity  mentioned above.  Data processing
expense  increased  $35,000 to $223,000 for the period ended March 31, 2002, due
to processing  expenses  associated  with the  increased  delivery of electronic
services to customers. Other non-interest expense increased $329,000 to $884,000
at March 31, 2002,  mainly due to the  amortization of core deposit  intangibles
associated with the ING branch acquisition and the indirect cost associated with
the increase in loan activity mentioned above.

Income Tax Expense
Income taxes  increased by $545,000 to $898,000 for the three month period ended
March 31, 2002 from $353,000 for the same period in 2001,  which was primary due
to an increase of $1.3  million in income  before tax.  The  effective  tax rate
decreased  by 1.5% for the same  periods  as the  result of an  increase  in tax
exempt income of $92,000.


           COMPARISON OF THE SIX MONTHS ENDED MARCH 31, 2002 AND 2001

The following  table sets forth  information  with respect to the  Corporation's
average balance sheet,  interest and dividends earned or paid and related yields
and rates (dollars in thousands):



                                                                  Six Months Ended March 31,
                                         ------------------------------------------------------------------------------
                                             2002                                   2001
                                         ------------------------------------------------------------------------------
                                                                     Interest                                Interest
                                              Average                Yields &         Average                Yields &
                                              Balance   Interest     Rates (1)        Balance    Interest    Rates (1)
                                         ------------------------------------------------------------------------------
                                                                                         
Assets:
     Loans receivable (2)                   $ 377,854   $ 15,633        8.27 %     $ 343,524     $15,612       9.09 %
     Mortgage-backed securities                51,762      1,210        4.68          42,339       1,187       5.61
     Investment securities (3)                 52,239        694        2.66          56,972       1,452       5.10
                                         ------------------------                ------------------------
          Total interest-earning assets       481,855     17,537        7.28         442,835      18,251       8.24
                                                      -----------------------                -----------------------
          Other assets                         26,273                                 22,804
                                         -------------                           ------------
Total assets                                $ 508,128                              $ 465,639
                                         =============                           ============

Liabilities:
     Interest-bearing deposits              $ 356,512    $ 6,111        3.43 %     $ 298,547     $ 7,953       5.33 %
     Borrowings                               103,758      2,999        5.78         122,385       3,719       6.08
                                         ------------------------                ------------------------
          Total interest-bearing
             liabilities                      460,270      9,110        3.96 %       420,932      11,672       5.55 %
                                                      -----------------------                -----------------------
     Other liabilities                          5,236                                  4,594
                                         -------------                           ------------
          Total liabilities                   465,506
                                                                                     425,526
Stockholders' equity                           42,622                                 40,113
                                         -------------                           ------------

Total liabilities and stockholders'
   equity                                   $ 508,128                              $ 465,639
                                         =============                           ============

Net interest income                                      $ 8,426                                 $ 6,579
Net spread (4)                                                          3.32 %                                 2.69 %
Net margin (5)                                                          3.42 %                                 2.97 %
Ratio of average interest-earning assets
  to average interest-bearing               1.04X                                   1.05X
liabilities



1.   Annualized.
2.   Average balances include non-accrual loans and loans held for sale.
3.   Includes interest-bearing deposits in other financial institutions.
4.   Net  spread  represents  the  difference   between  the  average  yield  on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
5.   Net  margin   represents   net   interest   income  as  a   percentage   of
     interest-earning assets.

                                       13


Net Income
The  Corporation  recorded  net income of $2.9  million for the six months ended
March 31,  2002,  as compared  to net income of $1.4  million for the six months
ended March 31,  2001.  This  increase in net income was $1.5 million or 102.6%.
The  increase  in net income for the 2002  second  quarter  was the result of an
increase in net interest income and non-interest  income,  offset by an increase
in non-interest  expense.  Net interest income increased $1.8 million during the
six months  ended March 31,  2002,  an increase of 28.1% over the same period in
2001.  Such an  increase  in net  interest  income was the result of a 159 basis
point decline in average cost of funds. The mix of the Bank's deposits helped to
stabilize  its  cost  of  funds  in  this  lower   interest  rate   environment.
Additionally, non-interest income increased significantly over the levels of one
year ago, with gains on the sale of loans increasing $1.3 million.  Non-interest
income was 58.2% of non-interest expense for the period.

Total Interest Income
Total interest income  decreased by $714,000 to $17.5 million for the six months
ended March 31, 2002. The average yield on loans  decreased to 8.27% for the six
months  ended March 31, 2002 from 9.09% for the six months ended March 31, 2001.
During  the  same  period,  the  average  yield  on  mortgage-backed  securities
decreased  93  basis  points.  The  average  balance  of  investment  securities
decreased  to $52.2  million for the six months  ended March 31, 2002 from $56.9
million for the six months ended March 31,  2001,  as a result of a reduction in
the Bank's liquidity.  The average yield decreased from 5.10% for the six months
ended March 31, 2001 to 2.66% for the same period in 2002.

Total Interest Expense
Total interest expense  decreased to $9.1 million for the six months ended March
31, 2002 from $11.7 million for the same period in 2001. The average  balance of
interest-bearing deposits increased from $298.5 million for the six months ended
March 31, 2001 to $356.5 million for the six months ended March 31, 2002, mainly
due to the ING  transaction.  The average cost of deposits  decreased  190 basis
points from 5.33% for the six month period ended March 31, 2001 to 3.43% for the
same period in 2002,  as the rates offered by the Bank  decreased.  No assurance
can be made that  deposits  can be  maintained  in the  future  without  further
increasing the cost of funds if interest rates increase.  The average balance of
borrowings  decreased  $18.6 million to $103.8  million for the six months ended
March 31, 2002 from $122.4  million for the six months ended March 31, 2001. The
cost of such borrowings decreased by 30 basis points to 5.78% for the six months
ended  March  31,  2002  from  6.08%  for the same  period  in 2001.  Borrowings
decreased as the Bank utilized  repayments of loans and the increase in deposits
to meet liquidity needs.

Net Interest Income
Net interest  income  increased from $6.6 million for the six months ended March
31,  2001 to $8.4  million for the same period  ended  March 31,  2002.  Average
interest-earning  assets increased $39.1 million from $442.8 million for the six
months ended March 31, 2001 to $481.9 million for the six months ended March 31,
2002,  while the average yield on those  interest-earning  assets decreased from
8.24% for 2001 to 7.28% for 2002. Average interest-bearing liabilities increased
by $39.4 million to $460.3  million for the six months ended March 31, 2002 from
$420.9 million for the six months ended March 31, 2001,  while the cost of those
interest-bearing liabilities decreased from 5.55% in 2001 to 3.96% in 2002.

Provision for Loan Losses
The  Corporation's  provision  for loan losses was  $425,000  for the six months
ended March 31, 2002,  as compared to $795,000 for the same period in 2001.  See
also  "Comparison  of the Three Months Ended March 31, 2002 and 2001-  Provision
for Loan Losses."

                                       14



The following table sets forth  information with respect to the Bank's allowance
for loan losses at the dates indicated:



                                                                              For the Six Months
                                                                                Ended March 31,
                                                                    ----------------------------------------
                                                                           2002                2001
                                                                    ----------------------------------------
                                                                                (in thousands)

                                                                                      
            Average loans outstanding                                     $     377,854       $     343,524
                                                                    ========================================
            Average balance (beginning of period)                         $       1,541       $       1,534
                                                                    ========================================
            ING branch acquisition                                        $         274       $           -
                                                                    ========================================
            Provision (credit):
                 Residential                                                          -                   -
                 Land and commercial real estate                                      -                  25
                 Commercial and agricultural business                               200                 670
                 Consumer                                                           225                 100
                                                                    ----------------------------------------
                      Total provision                                               425                 795

            Charge-offs:
                 Residential                                                          -                   -
                 Commercial and agricultural business                               276                 654
                 Consumer                                                           335                  93
                                                                    ----------------------------------------
                      Total charge-offs                                             611                 747

            Recoveries:
                 Residential                                                          -                   -
                 Land and commercial real estate                                      -                   -
                 Consumer                                                             9                  13
                                                                    ----------------------------------------
                      Total recoveries                                                9                  13
                                                                    ----------------------------------------

            Net charge-offs                                                         602                 734
                                                                    ----------------------------------------

            Allowance balance (end of period)                             $       1,638       $       1,595
                                                                    ========================================
            Allowance as percent of net loans                                     0.43%               0.42%
            Net loans charged off as a percent of average loans                   0.16%               0.21%


Non-interest Income
Total  non-interest  income  increased  $1.7 million during the six month period
ended March 31, 2002 to $4.5 million,  as compared with the same period in 2001.
Due to the low interest rate environment,  loan volume on new home purchases and
existing home refinances  increased  significantly.  Since the Bank sells all of
its fixed  rate  loans  into the  secondary  loan  market,  gains on loans  sold
increased  from $947,000 at March 31, 2001 to $2.2 million at March 31, 2002 and
service  charges and fees  increased  from  $366,000  to  $662,000  for the same
periods. Service charges on deposit accounts increased from $761,000 for the six
months ended March 31, 2001 to $853,000 for the six months ended March 31, 2002.

Non-interest Expense
Total  non-interest  expense  increased  $1.4  million or 22.4% over the periods
compared.  Compensation and benefits increased $874,000 to $4.6 million at March
31,  2002,  mainly  due to the  ING  branch  acquisition  and  the  compensation
associated with the increase in loan activity  mentioned above.  Data processing
expense  increased  $53,000 to $424,000 for the period ended March 31, 2002, due
to processing  expenses  associated  with the  increased  delivery of electronic
services to customers.  Other  non-interest  expense increased  $521,000 to $1.7
million  at March 31,  2002,  due  mainly to the  amortization  of core  deposit
intangibles  associated  with the ING branch  acquisition  and the indirect cost
associated with the increase in loan activity mentioned above.

Income Tax Expense
Income taxes  increased by $1.0 million to $1.9 million for the six month period
ended  March  31,  2002 from  $893,000  for the same  period in 2001,  which was
primarily due to an increase of $2.5 million in income before tax. The effective
tax rate  decreased  by 1.5% for the same  periods as a result of an increase in
tax exempt income of $183,000.

                                       15


LIQUIDITY AND CAPITAL RESOURCES

The Corporation's primary sources of funds are deposits,  borrowings,  principal
and interest  payments on loans,  investments  and  mortgage-backed  securities,
sales of  mortgage  loans and funds  provided  by  operations.  While  scheduled
payments on loans,  mortgage-backed  securities and short-term  investments  are
relatively predictable sources of funds, deposit flows and early loan repayments
are greatly  influenced  by general  interest  rates,  economic  conditions  and
competition.

The amount of  certificate  accounts  that are  scheduled  to mature  during the
twelve  months ending March 31, 2002 is  approximately  $160.7  million.  To the
extent that these deposits do not remain upon  maturity,  the Bank believes that
it can replace these funds with new deposits, excess liquidity and FHLB advances
or  outside  borrowings.  It has been the  Bank's  experience  that  substantial
portions of such maturing deposits remain at the Bank.

At March 31, 2002,  the Bank and HMC had  outstanding  loan  commitments of $1.2
million.  Funds required to meet these  commitments  are derived  primarily from
current excess  liquidity,  loan sales,  advances,  deposit  inflows or loan and
security repayments.

OTS regulations  require the Bank to maintain core capital of 4.0% of assets, of
which 2.0% must be tangible equity capital, excluding goodwill. The Bank is also
required  to  maintain  risk-based  capital  equal to 8.0% of  total  risk-based
assets.  The Bank's  regulatory  capital  exceeded its tangible  equity,  tier 1
(risk-based),  tier 1 (core) and risk-based capital  requirements by 5.8%, 3.3%,
6.7% and 2.9%, respectively.

Management  believes that under current  regulations,  the Bank will continue to
meet its minimum capital  requirements in the foreseeable future.  Events beyond
the control of the Bank,  such as increased  interest rates or a downturn in the
economy  in areas in which the Bank  operates,  could  adversely  affect  future
earnings  and, as a result,  the ability of the Bank to meet its future  minimum
capital requirements.


QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

There have been no material  changes from the information  regarding market risk
disclosed   under  the  heading   "Asset  and  Liability   Management"   in  the
Corporation's Annual Report for the year ended September 30, 2001.

                                       16



ITEM 1.           LEGAL PROCEEDINGS

                  Neither  the  Corporation  nor  any of its  subsidiaries  were
                  engaged in any legal proceedings of a material nature at March
                  31, 2002.  From time to time,  the  Corporation  is a party to
                  legal  proceedings in the ordinary course of business  wherein
                  it enforces its security interest in loans.

ITEM 2.           CHANGES IN SECURITIES

                  Not applicable.

ITEM 3.           DEFAULTS UPON SENIOR SECURITIES

                  Not applicable.

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

                  The Annual Meeting of  Stockholders of the Company was held on
                  January 15, 2002 and the following matters were voted upon.

                  Proposal I- Election of Directors for terms to expire in 2004

                                               FOR           WITHHELD
                                               ---           --------

                  James J. Caturia          2,117,501         18,100
                  Jerome R. Dempsey         2,117,501         18,100
                  Donald A. Glas            2,117,501         18,100

                  Proposal  II-  To  ratify  the  appointment  of  Larson  Allen
                  Weishair & Co., LLP as independent  accountants of the Company
                  for the fiscal year ending September 30, 2002.

                           FOR              AGAINST          ABSTAIN
                           ---              -------          -------

                           2,127,774        3,925             3,902

ITEM 5.           OTHER MATERIALLY IMPORTANT EVENTS

                  Not applicable.

ITEM 6.           EXHIBITS AND REPORTS ON FORM 8-K

                    (a)     The following exhibits are filed as part of this
                              report.
                    3.1     Articles of Incorporation of FSF Financial Corp. *
                    3.2     Bylaws of FSF Financial Corp. *
                    4.0     Stock Certificate of FSF Financial Corp. *
                    10.1    Form of Employment Agreement with Donald A. Glas,
                              George B. Loban and Richard H. Burgart *
                    10.2    First Federal fsb Management Stock Plan **
                    10.3    FSF Financial Corp. 1996 Stock Option Plan **
                    10.4    FSF Financial Corp. 1998 Stock Compensation Plan ***


- --------------------------------------------------------------------------------
*    Incorporated  herein by reference  into this  document from the Exhibits to
     Form S-1,  Registration  Statement  initially  filed with the Commission on
     June 1, 1994. Registration No. 33-79570.
**   Incorporated  herein by reference into this document from the  Registrant's
     Proxy Statement for the Annual Meeting of Stockholders  held on January 17,
     1996 and filed with the Commission on December 13, 1995.
***  Incorporated  herein by reference into this document from the  Registrant's
     Proxy Statement for the Annual Meeting of Stockholders  held on January 20,
     1998 and filed with the Commission on December 10, 1997.

                                       17



                      FSF FINANCIAL CORP. AND SUBSIDIARIES

                                   SIGNATURES



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


                                         FSF FINANCIAL CORP.




Date:  May 3, 2002                       By: /s/ Donald A. Glas
- -------------------                          ------------------
                                             Donald A. Glas
                                             Chief Executive Officer






Date:  May 3, 2002                       By: /s/ Richard H. Burgart
- -------------------                          ----------------------
                                             Richard H. Burgart
                                             Chief Financial Officer


                                       18