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             June 30, 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 incorporation  (IRS employer identification no.)
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 July 31, 2002.
                                                           -------------


Class                                                           Outstanding
- -----                                                           -----------
$.10 par value common stock                                   2,299,514 shares






                      FSF FINANCIAL CORP. AND SUBSIDIARIES
                                    FORM 10-Q
                       FOR THE QUARTER ENDED JUNE 30, 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      17

PART II -   OTHER INFORMATION

Item 1.       Legal Proceedings                                               18
Item 2.       Changes in Securities                                           18
Item 3.       Defaults Upon Senior Securities                                 18
Item 4.       Submission of Matters to a Vote of Security Holders             18
Item 5.       Other Materially Important Events                               18
Item 6.       Exhibits and Reports on Form 8-K                                18

SIGNATURES                                                                    19





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



                                                                                     At           At
                                                                                  June 30,   September 30,
                                                                                    2002         2001
                                                                                  ----------------------
                                                                            (in thousands, except share data)
                                     ASSETS
                                     ------
                                                                                       
Cash and cash equivalents                                                         $  14,870    $  12,594
Securities available for sale, at fair value
     Equity securities                                                               17,959       17,946
     Mortgage-backed and related securities                                          29,252       27,481
     Debt securities                                                                      -        3,055
Securities held to maturity, at amortized cost:
     Debt securities (fair value of $12,664 and $12,490)                             12,440       12,420
     Mortgage-backed and related securities (fair value of $21,879 and $25,586)      21,823       25,731
Loans held for sale                                                                  16,875       12,082
Loans receivable, net                                                               373,988      340,484
Foreclosed real estate                                                                  274          126
Accrued interest receivable                                                           4,169        4,777
Premises and equipment                                                                6,134        5,439
Goodwill                                                                              4,522        2,595
Core deposit intangible                                                                 658            -
Other assets                                                                          9,020        8,901
                                                                                  ----------------------

                                                                                  $ 511,984    $ 473,631
                                                                                  ======================


                      LIABILITIES AND STOCKHOLDERS' EQUITY
                      ------------------------------------
Liabilities:
     Demand deposits                                                              $  62,845    $  40,721
     Savings accounts                                                                90,211       93,428
     Certificates of deposit                                                        210,695      178,392
                                                                                  ----------------------
          Total deposits                                                            363,751      312,541

     Federal Home Loan Bank borrowings                                               98,000      113,500
     Advances from borrowers for taxes and insurance                                    279          497
     Other liabilities                                                                5,641        5,152
                                                                                  ----------------------
          Total liabilities
                                                                                    467,671      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                                                      43,079       43,184
     Retained earnings, substantially restricted                                     34,052       31,355
     Treasury stock at cost (2,201,763 and 2,194,803 shares)                        (31,660)     (31,146)
     Unearned ESOP shares at cost (63,357 and 90,863 shares)                           (633)        (909)
     Unearned MSP stock grants at cost (42,564 and 42,564 shares)                      (453)        (453)
     Accumulated comprehensive loss                                                    (522)        (540)
                                                                                  ----------------------
          Total stockholders' equity                                                 44,313       41,941
                                                                                  ----------------------

          Total liabilities and stockholders' equity                              $ 511,984    $ 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       Nine Months
                                                                  Ended June 30,      Ended June 30,
                                                                -----------------   -----------------
                                                                   2002      2001      2002      2001
                                                                -----------------   -----------------
                                                                (in thousands, except per share data)

Interest income:
                                                                                
     Loans receivable                                           $ 7,698   $ 7,499   $23,331   $23,111
     Mortgage-backed and related securities                         641       567     1,851     1,754
     Investment securities                                          338       416     1,032     1,868
                                                                -----------------   -----------------
          Total interest income                                   8,677     8,482    26,214    26,733

Interest expense:
     Deposits                                                     2,710     3,536     8,820    11,489
     Borrowed funds                                               1,379     1,650     4,378     5,369
                                                                -----------------   -----------------
          Total interest expense                                  4,089     5,186    13,198    16,858
                                                                -----------------   -----------------
          Net interest income                                     4,588     3,296    13,016     9,875
     Provision for loan losses                                      203        90       628       885
                                                                -----------------   -----------------
          Net interest income after provision for loan losses     4,385     3,206    12,388     8,990
                                                                -----------------   -----------------
Non-interest income:
     Gain on sale of loans, net                                     887       769     3,097     1,716
     Other service charges and fees                                 344       309     1,006       675
     Service charges on deposit accounts                            444       403     1,297     1,164
     Commission income                                              281       283       809       792
     Other                                                          101       105       310       322
                                                                -----------------   -----------------
          Total non-interest income                               2,057     1,869     6,519     4,669
                                                                -----------------   -----------------

Non-interest expense:
     Compensation and benefits                                    2,363     1,874     6,989     5,626
     Occupancy and equipment                                        374       377     1,096     1,140
     Deposit insurance premiums                                      16        14        45        42
     Data processing                                                241       190       665       561
     Professional fees                                              157       110       354       311
     Other                                                          972       612     2,637     1,755
                                                                -----------------   -----------------
          Total non-interest expense                              4,123     3,177    11,786     9,435
                                                                -----------------   -----------------
          Income before provision for income taxes                2,319     1,898     7,121     4,224

Income tax expense                                                  893       748     2,790     1,640
                                                                -----------------   -----------------
          Net income                                            $ 1,426   $ 1,150   $ 4,331   $ 2,584
                                                                =================   =================


Basic earnings per share                                        $  0.65   $  0.52   $  1.99   $  1.16
Diluted earnings per share                                      $  0.61   $  0.50   $  1.89   $  1.11
Cash dividend declared per common share                         $  0.25   $  0.15   $  0.75   $  0.45

Comprehensive income                                            $ 1,641   $ 1,584   $ 4,349   $ 3,593
                                                                =================   =================

            See Notes to Unaudited Consolidated Financial Statements

                                       2


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


                                                                                Three Months               Nine Months
                                                                               Ended June 30,            Ended June 30,
                                                                          ----------------------    ----------------------
                                                                               2002         2001         2002         2001
                                                                          ----------------------    ----------------------
                                                                                          (in thousands)
                                                                                                   
Cash flows from operating activities:
     Net income                                                           $   1,426    $   1,150    $   4,331    $   2,584
     Adjustments to reconcile net income to net cash
       provided by operating activities
     Depreciation                                                               186          161          524          467
     Net amortization of discounts and premiums                                 (44)          (3)        (144)         (21)
     Provision for loan losses                                                  203           90          628          885
     Net market value adjustment on ESOP shares                                  45           24          121           83
     Amortization of ESOP and MSP stock compensation
          and stock options                                                     114          112          371          300
     Amortization of intangibles                                                125           27          323           86
     Net loan fees deferred and amortized                                       163           (4)         102          (81)
     Loans originated for sale                                              (37,164)     (37,166)    (158,352)     (95,864)
     Loans sold                                                              37,736       38,897      153,559       88,178
     Net gain on sale of assets                                                   -            -            -          (33)
     (Increase) decrease in:
          Accrued interest receivable                                           (72)        (135)         701          230
          Other assets                                                           51           25            5         (249)
     Increase (decrease) in other liabilities                                   656          797           33        1,034
                                                                          ----------------------    ----------------------
Net cash provided by (used in) operating activities
                                                                              3,425        3,975        2,202       (2,401)
                                                                          ----------------------    ----------------------

Cash flows from investing activities:
     Loan originations and principal payments on loans, net                  (3,216)       9,738       11,503       30,055
     Purchase of loans                                                       (3,790)      (9,193)     (17,286)     (22,253)
     Principal payments on mortgage-related securities held to maturity         780          305        3,919          540
     Purchase of available for sale securities                                    -       (6,388)      (2,992)      (6,388)
     Principal payments and proceeds from maturities of
          securities available for sale                                       3,588        4,000        4,286          450
     Proceeds from the sale of securities available for sale                      -            -            -       12,000
     Proceeds from the maturities of securities held to maturity                  -        6,000            -        6,000
     Purchase of ING branch, net of deposits assumed                              -            -       17,589            -
     Investment in foreclosed property                                            -           (2)          (9)          (3)
     Proceeds from sale of REO                                                    -            -            -          231
     Purchase of equipment and property improvements                           (139)        (160)        (446)        (409)
                                                                          ----------------------    ----------------------
Net cash provided by (used in) investing activities                       $  (2,777)   $   4,300    $  16,564    $  20,223
                                                                          ----------------------    ----------------------


           See Notes to Unaudited Consolidated Financial Statements

                                       3



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



                                                                            Three Months             Nine Months
                                                                           Ended June 30,          Ended June 30,
                                                                        --------------------    --------------------
                                                                            2002        2001        2002        2001
                                                                        --------------------    --------------------
                                                                                        (in thousands)
                                                                                              
Cash flows from financing activities:
     Net increase (decrease) in deposits                                $ (9,023)   $ (4,330)   $  1,697    $  2,404
     FHLB advances                                                             -           -      10,000      26,000
     Payments on FHLB advances                                                 -      (5,000)    (25,500)    (40,000)
     Net decrease in mortgage escrow funds                                  (164)       (423)       (218)       (429)
     Treasury stock purchased                                               (679)       (577)     (1,435)     (1,670)
     Net proceeds from exercise of stock options                             440          65         599         257
     Dividends on common stock                                              (550)       (324)     (1,633)       (984)
                                                                        --------------------    --------------------
Net cash (used in) financing activities                                   (9,976)    (10,589)    (16,490)    (14,422)
                                                                        --------------------    --------------------

Net increase (decrease) in cash and cash equivalents                      (9,328)     (2,314)      2,276       3,400

Cash and cash equivalents
     Beginning of period                                                  24,198      14,195      12,594       8,482
                                                                        --------------------    --------------------
     End of period                                                      $ 14,870    $ 11,881    $ 14,870    $ 11,882
                                                                        ====================    ====================

Supplemental disclosures of cash flow information: Cash payments for:
        Interest on advances and other borrowed money                   $  1,382    $  1,650    $  4,378    $  5,368
        Interest on deposits                                            $  2,576    $  3,243    $  9,101    $ 10,970
        Income taxes                                                    $    854    $    515    $  2,711    $  1,705



            See Notes to Unaudited Consolidated Financial Statements

                                       4


                      FSF FINANCIAL CORP. AND SUBSIDIARIES
              NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS
                                  JUNE 30, 2002

NOTE 1- PRINCIPLES OF CONSOLIDATION
         The unaudited consolidated financial statements as of and for the three
         and nine  months  ended  June 30,  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  nine  month  periods  ended  June  30,  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 June 30, 2002
From operations:
     Interest income from external sources                 $  8,617     $    59    $     1   $       -     $  8,677
     Non-interest income from external sources                1,353         515        189           -        2,057
     Inter-segment interest income                               43           -          8         (51)           -
     Interest expense                                         4,089          43          -         (43)       4,089
     Provisions for loan losses                                 203           -          -           -          203
     Depreciation and amortization                              262          39          9           -          310
     Other non-interest expense                               2,751       1,520        288        (744)       3,815
     Income tax expense (benefit)                             1,026        (109)       (24)          -          893
                                                       -------------------------------------------------------------
     Net income                                            $  1,681    $  (183)    $ 1,928   $ (2,000)     $  1,426
                                                       =============================================================




                                                            Bank         HMC                             Consolidated
                                                        Stand-alone  Stand-alone     Other  Eliminations    Total
                                                       --------------------------------------------------------------
                                                                                          
As of and for the three months ended June 30, 2001
From operations:
     Interest income from external sources                 $  8,391     $    86      $   5   $       -     $  8,482
     Non-interest income from external sources                1,258         544         67           -        1,869
     Inter-segment interest income                               57           -         33         (90)           -
     Interest expense                                         5,187          65          -         (66)       5,186
     Provisions for loan losses                                  90           -          -           -           90
     Depreciation and amortization                              148          31          9           -          188
     Other non-interest expense                               2,515       1,137        305        (968)       2,989
     Income tax expense (benefit)                               682          75         (9)          -          748
                                                       -------------------------------------------------------------
     Net income                                            $  1,084     $    87    $ 2,979   $  (3,000)    $  1,150
                                                       =============================================================


                                       5





                                                           Bank         HMC                               Consolidated
                                                        Stand-alone  Stand-alone     Other   Eliminations    Total
                                                       ---------------------------------------------------------------
As of and for the nine months ended June 30, 2002
From operations:
                                                                                         
     Interest income from external sources                 $ 25,829     $   375    $    10    $      -     $ 26,214
     Non-interest income from external sources                3,813       2,137        569           -        6,519
     Inter-segment interest income                              230           -         29        (259)           -
     Interest expense                                        13,199         230          -        (230)      13,199
     Provisions for loan losses                                 628           -          -           -          628
     Depreciation and amortization                              713         107         27           -          847
     Other non-interest expense                               7,742       4,210        798      (1,811)      10,939
     Income tax expense (benefit)                             2,931         (75)       (66)          -        2,790
                                                       -------------------------------------------------------------
     Net income                                            $  4,658    $  (179)    $ 1,852   $ (2,000)     $  4,331
                                                       =============================================================

Total Assets                                              $ 510,333    $  8,312   $ 41,647   $(48,308)    $ 511,984
                                                       =============================================================




                                                           Bank         HMC                             Consolidated
                                                        Stand-alone  Stand-alone     Other  Eliminations    Total
                                                       -------------------------------------------------------------
                                                                                         
As of and for the nine months ended June 30, 2001
From operations:
     Interest income from external sources                $  26,519    $    167    $    47    $      -    $  26,733
     Non-interest income from external sources                3,007       1,139        523           -        4,669
     Inter-segment interest income                              105           -         92       (197)            -
     Interest expense                                        16,866         105          -       (113)       16,858
     Provisions for loan losses                                 885           -          -           -          885
     Depreciation and amortization                              430          92         31           -          553
     Other non-interest expense                               7,035       1,971        904     (1,028)        8,882
     Income tax expense (benefit)                             1,681        (13)       (27)           -        1,641
                                                       -------------------------------------------------------------
     Net income                                           $   2,734    $   (90)    $ 2,940   $ (3,000)    $   2,584
                                                       =============================================================

Total Assets                                              $ 455,176    $  8,838   $ 41,041   $(47,502)    $ 457,553
                                                       =============================================================


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 June 30, 2001 were  2,204,670
         and 2,300,601, respectively. For the same period in 2002, the number of
         shares outstanding for basic and diluted earnings per share computation
         was 2,182,167 and 2,322,339,  respectively.  For the nine-month  period
         ended June 30, 2001, the weighted average number of shares  outstanding
         for basic and diluted earnings per share  computation was 2,228,847 and
         2,324,763,  respectively.  For the same  period in 2002,  the number of
         shares  outstanding  for  basic  and  diluted  earnings  per  share was
         2,172,290 and 2,291,896, 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 June 30, 2002 and 2001 was
         $80,000 and  $23,000,  respectively.  Amortization  of goodwill for the
         nine-month  period  ended  June 30,  2002 and  2001  was  $187,000  and
         $68,000, 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
                  liaabilities 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  and 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 June 30, 2002 and September 30, 2001 totaled
$512.0 million and $473.6 million. This increase of $38.4 million was mainly the
result of an increase in loans held for sale 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 $2.3 million from $12.6 million at September
30, 2001 to $14.9 million at June 30, 2002. The Corporation utilizes this excess
liquidity to fund the purchase of treasury shares and loan originations.

Securities  available for sale decreased $1.3 million  between June 30, 2002 and
September  30, 2001, as a result of the purchase of a security for $3.0 million,
net of market  value  changes  and  principal  payments on  mortgage-backed  and
related securities and the call of a $3.0 million debt security.

Loans held for sale  increased  $4.8  million to $16.9  million at June 30, 2002
from $12.1 million at September 30, 2001. As of June 30, 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 $33.5 million or 9.8% to $374.0 million at June 30,
2002 from $340.5 million at September 30, 2001.  Total  residential  real estate
and construction loan originations increased by $109.8 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 $55.2
million.  Agricultural  loans  increased  by $6.8  million  and  consumer  loans
decreased by $9.6 million. To supplement originations,  the Bank purchased $17.3
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                  Nine Months
                                                               Ended June 30,                Ended June 30,
                                                        ----------------------------- -----------------------------
                                                                 2002           2001            2002          2001
                                                        ----------------------------- -----------------------------
                                                               (in thousands)                (in thousands)
                                                                                           
Loans originated:
     1-4 family residential mortgages                       $  22,798      $  30,797       $ 105,321     $  69,150
     1-4 family construction loans                             69,428         57,474         172,169        98,505
     Land                                                       2,500              -           4,850         3,083
     Agriculture                                               16,153          8,790          46,740        36,904
     Commercial business & real estate                          5,346          2,678          12,805         8,539
     Consumer                                                   6,651         11,599          16,411        22,420
                                                        ----------------------------- -----------------------------
          Total loans originated                              122,876        111,338         358,296       238,601
                                                        ----------------------------- -----------------------------
Loans purchased:
     Commercial business                                        3,790          9,193          17,286        22,253
                                                        ----------------------------- -----------------------------
Total new loans                                             $ 126,666      $ 120,531       $ 375,582     $ 260,854
                                                        ============================= =============================
Acquired in ING branch acquisition                          $       -      $       -       $  28,806     $       -
                                                        ============================= =============================
Total loans sold                                            $  37,736      $  38,897       $ 153,559     $  88,178
                                                        ============================= =============================

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:



                                                             June 30,                       September 30,
                                                               2002                              2001
                                                  -----------------------------------     ----------------------------
                                                               Amount           %                Amount           %
                                                  -----------------------------------     ----------------------------
                                                                        (dollars in thousands)
                                                                                                  
Residential real estate:
     One-to-four family (1)                              $     63,918          12.9%       $     81,790         19.1%
     Residential construction                                 215,140          43.6%            142,035         33.2%
                                                                5,414           1.1%              5,922          1.4%
                                                  -----------------------------------     ----------------------------
                                                              284,472          57.6%            229,747         53.7%
Agricultural loans                                             56,703          11.5%             49,935         11.7%
Land and commercial real estate                                71,595          14.5%             55,220         12.9%
Commercial business                                            21,206           4.3%             23,908          5.6%
                                                  -----------------------------------     ----------------------------
                                                              149,504          30.3%            129,063         30.1%
Consumer loans:
     Home equity and second mortgages                          27,559           5.6%             29,991          7.0%
     Automobile loans                                          10,004           2.0%             13,023          3.0%
     Other                                                     22,155           4.5%             26,292          6.1%
                                                  -----------------------------------     ----------------------------
Total consumer loans                                           59,718          12.1%             69,306         16.2%
                                                  -----------------------------------     ----------------------------
          Total loans                                         493,694         100.0%            428,116        100.0%
                                                                      ==============                    ==============
Less:
     Loans in process                                        (100,333)                          (73,235)
     Deferred fees                                               (795)                             (774)
     Allowance for loan losses                                 (1,703)                           (1,541)
                                                  --------------------              --------------------
         Total loans, net                                $    390,863                      $    352,566
                                                  ====================              ====================

- --------------------------------------------------
1.   Includes  loans  held for sale in the  amount  of $16.9  million  and $12.1
     million as of June 30, 2002 and September 31, 2001.

Deposits,  after  interest  credited,  excluding  the  ING  branch  acquisition,
increased  from $312.5  million at September 30, 2001 to $313.7  million at June
30, 2002, an increase of $1.2 million.  Overall cost of funds on deposits during
the period  decreased  188 basis points (100 basis points equals 1%) as the Bank
attempted to maintain  deposit rates  consistent with market place  competitors.
Demand  deposits  increased $2.8 million or 6.9% from September 30, 2001 to June
30, 2002. Savings account balances decreased 10.0% during the same period, while
certificates  of  deposit  increased  $8.1  million.  As part of the ING  branch
acquisition,  the Bank assumed $19.3 million in demand deposits, $6.2 million in
savings

                                       9


accounts  and $24.2  million  in  certificates  of  deposit,  at a  discount  of
$416,000.  The Bank also recorded $794,000 of core deposits  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 82,535 shares of common stock which,
when netted  against  75,575 shares  issued in  connection  with the exercise of
stock options,  increased the number of treasury shares to 2,201,763 at June 30,
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 $2.37 million since September 30, 2001 due to
net income,  less  dividends and a decrease in accumulated  comprehensive  loss.
Book value per share  increased  from $19.30 at September  30, 2001 to $20.20 at
June 30, 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 loan losses will not be required.

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



                                                                            June 30,          September 30,
                                                                              2002                2001
                                                                        -----------------------------------
                                                                               (in thousands)
                                                                                      
      Loans accounted for on a non-accrual basis:
      Mortgage loans:
           Residential construction loans                                 $      1,634        $      1,043
           Permanent loans secured by one-to-four family units                     689                  78
      Non- mortgage loans:
           Commercial and agricultural                                             711               1,195
           Consumer                                                                513                 637
                                                                        -----------------------------------
      Total non-accrual loans                                                    3,547               2,953
      Foreclosed real estate                                                       274                 126
                                                                        -----------------------------------
      Total non-performing assets                                         $      3,821        $      3,079
                                                                        ===================================
      Total non-performing loans to net loans                                    0.91%               0.84%
                                                                        ===================================
      Total non-performing loans to total assets                                 0.70%               0.62%
                                                                        ===================================
      Total non-performing assets to total assets                                0.75%               0.65%
                                                                        ===================================

                                       10




The  residential  construction  loans are comprised of 9 loans.  The outstanding
balance of the loans range from $97,000 to $314,000. The loan-to-value ratios of
the loans range  between 31% and 80%.  Each of the loans has been  evaluated for
impairment  and is  carried  at the  lower of fair  value or cost.  There  are 5
permanent loans secured by one-to-four  family residential units that range from
$54,000 to $301,000.  These 5 loans have  loan-to-value  ratios  between 38% and
82%. Commercial and agricultural loans are comprised of 7 loans. The outstanding
value of the loans range from $6,000 to $423,000. The largest loan is insured by
the U.S.  Government  and the Bank is awaiting  the insured  payment  which will
liquidate  the  remaining  balance  of the  loan.  Each of the  loans  has  been
evaluated for  impairment and is carried at the lower of fair value or cost. The
consumer loan total is made up of 26 loans that range from $465 to $98,000.  The
foreclosed real estate total, $274,000, consists of three loans with balances of
$15,000, $125,000 and $134,000.


           COMPARISON OF THE THREE MONTHS ENDED JUNE 30, 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 June 30,
                                         ---------------------------------------------------------------------------
                                             2002                                  2001
                                         ---------------------------------------------------------------------------
                                                                 Interest                              Interest
                                           Average               Yields &        Average               Yields &
                                           Balance    Interest  Rates (1)        Balance    Interest   Rates (1)
                                         ---------------------------------------------------------------------------
                                                                                          
Assets:
     Loans receivable (2)                   $ 383,296   $ 7,698       8.03 %      $ 344,333   $ 7,499        8.71 %
     Mortgage-backed securities                51,522       641       4.97           44,310       567        5.12
     Investment securities (3)                 47,261       338       2.86           42,457       416        3.92
                                         -----------------------               -----------------------
          Total interest-earning assets       482,079     8,677       7.20          431,100     8,482        7.87
                                                      ---------------------                 ------------------------
          Other assets                         27,108                                23,424
                                         -------------                         -------------
Total assets                                $ 509,187                             $ 454,524
                                         =============                         =============

Liabilities:
     Interest-bearing deposits              $ 361,621   $ 2,710       3.00 %      $ 294,320   $ 3,536        4.81 %
     Borrowings                                98,000     1,379       5.63          113,610     1,650        5.81
                                         -----------------------               -----------------------
          Total interest-bearing
             liabilities                      459,621     4,089       3.56          407,930     5,186        5.09 %
                                                      ---------------------                 ------------------------
     Other liabilities                          5,759                                 5,691
                                         -------------                         -------------
          Total liabilities                   465,380                               413,621
Stockholders' equity                           43,807                                40,903
                                         -------------                         -------------

Total liabilities and stockholders'
  equity                                    $ 509,187                             $ 454,524
                                         =============                         =============

Net interest income                                     $ 4,588                               $ 3,296
Net spread (4)                                                        3.64 %                                 2.78 %
Net margin (5)                                                        3.81 %                                 3.06 %
Ratio of average interest-earning assets
  to average interest-bearing
  liabilities                                 1.05X                                 1.06X



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.

                                       11


Net Income
The  Corporation  recorded net income of $1.4 million for the three months ended
June 30,  2002,  as compared to net income of $1.2  million for the three months
ended June 30,  2001.  This  increase in net income was  $276,000 or 24.0%.  The
increase in net income for third 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  $1.3 million in the third  quarter of
fiscal 2002, an increase of 39.3% over third  quarter 2001.  Such an increase in
net interest  income was the result of a 153 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  $118,000.  Non-interest income was 50.0% of non-interest expense for
the quarter.

Total Interest Income
Total interest income decreased by $195,000 to $8.7 million for the three months
ended June 30,  2002.  The  average  yield on loans  decreased  to 8.03% for the
quarter  ended June 30,  2002 from 8.71% for the  quarter  ended June 30,  2001.
During  the  same  period,  the  average  yield  on  mortgage-backed  securities
decreased  15 basis  points,  which was  somewhat  offset by an average  balance
increase of $7.2 million. The average balance of investment securities increased
to $47.3  million for the quarter ended June 30, 2002 from $42.5 million for the
quarter  ended June 30,  2001,  mainly as a result of an  increase in the Bank's
liquidity.  The average  yield  decreased  from 3.92% for the three months ended
June 30, 2001 to 2.86% for the same period in 2002.

Total Interest Expense
Total interest expense decreased to $4.1 million for the three months ended June
30, 2002 from $5.2 million for the same period in 2001.  The average  balance of
interest-bearing  deposits  increased  from $294.3  million for the three months
ended June 30, 2001 to $361.6  million for the three months ended June 30, 2002,
mainly due to the ING  transaction.  The average cost of deposits  decreased 181
basis  points from 4.81% for the three month period ended June 30, 2001 to 3.00%
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  $15.6  million to $98.0 million for the three
months  ended June 30, 2002 from $113.6  million for the three months ended June
30, 2001. The cost of such borrowings  decreased by 18 basis points to 5.63% for
the three  months  ended June 30,  2002 from 5.81% 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 June
30,  2001 to $4.6  million  for the same  period  ended June 30,  2002.  Average
interest-earning  assets  increased  $51.0  million from $431.1  million for the
three  months  ended June 30, 2001 to $482.1  million for the three months ended
June  30,  2002,  while  the  average  yield on  those  interest-earning  assets
decreased  from  7.87%  for 2001 to 7.20%  for  2002.  Average  interest-bearing
liabilities  increased by $51.7  million to $459.6  million for the three months
ended June 30, 2002 from  $407.9  million  for the three  months  ended June 30,
2001, while the cost of those interest-bearing  liabilities decreased from 5.09%
in 2001 to 3.56% in 2002.

Provision for Loan Losses
The  Corporation's  provision  for loan losses was $203,000 for the three months
ended  June 30,  2002,  as  compared  to  $90,000  for the same  period in 2001.
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.

                                       12


Non-interest Income
Total  non-interest  income  increased  $188,000  to  $2.1  million  during  the
three-month  period ended June 30, 2002, as compared to 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  $769,000  at June 30,  2001 to  $887,000  at June 30,  2002 and
service  charges and fees  increased  from  $309,000  to  $344,000  for the same
periods.

Non-interest Expense
Total  non-interest  expense  increased  $946,000  or  29.8%  over  the  periods
compared.  Compensation and benefits  increased $489,000 to $2.4 million at June
30,  2002,  mainly  due to the  ING  branch  acquisition  and  the  compensation
associated with the increase in loan activity  mentioned above.  Data processing
expense increased $51,000 to $241,000 for the period ended June 30, 2002, due to
processing  expenses  associated  with  the  increased  delivery  of  electronic
services to customers. Other non-interest expense increased $362,000 to $972,000
at June 30, 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 $145,000 to $893,000 for the three month period ended
June 30, 2002 from $748,000 for the same period in 2001, which was primarily due
to an  increase  of  $421,000  in income  before  tax.  The  effective  tax rate
decreased  by 0.9% for the same periods as a result of an increase in tax exempt
income of $91,000.

                                       13


           COMPARISON OF THE NINE MONTHS ENDED JUNE 30, 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):



                                                                  Nine Months Ended June 30,
                                         ------------------------------------------------------------------------------
                                             2002                                    2001
                                         ------------------------------------------------------------------------------
                                                                   Interest                               Interest
                                           Average                 Yields &        Average                Yields &
                                           Balance     Interest   Rates (1)        Balance     Interest   Rates (1)
                                         ------------------------------------------------------------------------------
                                                                                            
Assets:
     Loans receivable (2)                   $ 379,668     $23,331       8.19 %      $ 343,606    $23,111        8.97 %
     Mortgage-backed securities                51,682       1,851       4.78           42,996      1,754        5.44
     Investment securities (3)                 50,580       1,032       2.72           52,134      1,868        4.78
                                         -------------------------               ------------------------
          Total interest-earning assets       481,930      26,214       7.25          438,736     26,733        8.12
                                                      -----------------------                 -----------------------
          Other assets
                                               26,571                                  23,677
                                         -------------                           -------------
Total assets                                $ 508,501                               $ 462,413
                                         =============                           =============

Liabilities:
     Interest-bearing deposits              $ 358,215     $ 8,820       3.28 %      $ 297,138    $11,489        5.16 %
     Borrowings                               101,839       4,378       5.73          119,460      5.369        5.99
                                         -------------------------               ------------------------
          Total interest-bearing
            liabilities                       460,054      13,198       3.83          416,598     16,858        5.40 %
                                                      -----------------------                 -----------------------
     Other liabilities                          5,320                                   5,260
                                         -------------                           -------------
          Total liabilities                   465,374                                 421,858
Stockholders' equity                           43,127                                  40,555
                                         -------------                           -------------

Total liabilities and stockholders'
   equity                                   $ 508,501                               $ 462,413
                                         =============                           =============

Net interest income                                       $13,016                                $ 9,875
Net spread (4)                                                          3.42 %                                  2.72 %
Net margin (5)                                                          3.60 %                                  3.00 %
Ratio of average interest-earning assets
  to average interest-bearing
  liabilities                                 1.05X                                   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 $4.3 million for the nine months ended
June 30,  2002,  as compared  to net income of $2.6  million for the nine months
ended June 30, 2001. This increase in net income was $1.7 million or 67.6%.  The
increase in net income for the 2002 third  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 $3.1 million during the nine
months ended June 30,  2002,  an increase of 31.8% over the same period in 2001.
Such an  increase  in net  interest  income was mainly the result of a 157 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 $1.4 million.  Non-interest
income was 55.3% of non-interest expense for the period.

                                       14


Total Interest Income
Total interest income decreased by $519,000 to $26.2 million for the nine months
ended June 30, 2002. The average yield on loans  decreased to 8.19% for the nine
months  ended June 30, 2002 from 8.97% for the nine months  ended June 30, 2001.
During  the  same  period,  the  average  yield  on  mortgage-backed  securities
decreased  66 basis  points,  which was  somewhat  offset by an average  balance
increase of $9.0 million. The average balance of investment securities decreased
to $50.6  million for the nine months ended June 30, 2002 from $52.1 million for
the nine months  ended June 30,  2001,  as a result of a reduction in the Bank's
liquidity. The average yield decreased from 4.78% for the nine months ended June
30, 2001 to 2.72% for the same period in 2002.

Total Interest Expense
Total interest expense decreased to $13.2 million for the nine months ended June
30, 2002 from $16.9 million for the same period in 2001. The average  balance of
interest-bearing  deposits  increased  from  $297.1  million for the nine months
ended June 30, 2001 to $358.2  million for the nine months  ended June 30, 2002,
mainly due to the ING  transaction.  The average cost of deposits  decreased 188
basis  points from 5.16% for the nine month  period ended June 30, 2001 to 3.28%
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  $17.7  million to $101.8  million for the nine
months  ended June 30, 2002 from $119.5  million for the nine months  ended June
30, 2001. The cost of such borrowings  decreased by 26 basis points to 5.73% for
the nine  months  ended June 30,  2002 from  5.99% 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 $9.9 million for the nine months ended June
30,  2001 to $13.0  million  for the same period  ended June 30,  2002.  Average
interest-earning assets increased $43.2 million from $438.7 million for the nine
months ended June 30, 2001 to $481.9  million for the nine months ended June 30,
2002,  while the average yield on those  interest-earning  assets decreased from
8.12% in 2001 to 7.25% in 2002. Average  interest-bearing  liabilities increased
by $43.5 million to $460.1  million for the nine months ended June 30, 2002 from
$416.6 million for the nine months ended June 30, 2001,  while the cost of those
interest-bearing liabilities decreased from 5.40% in 2001 to 3.83% in 2002.

Provision for Loan Losses
The  Corporation's  provision  for loan losses was  $628,000 for the nine months
ended June 30, 2002, as compared to $885,000 for the same period in 2001. During
the  quarter  ended  March 31,  2001,  an  agricultural  loan in the Bank's loan
portfolio experienced deterioration.  Stored corn collateralized a large portion
of the loan,  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 for the 2001 period.  See also  "Comparison  of the
Three Months Ended June 30, 2002 and 2001- Provision for Loan Losses".

The increase in the allowance for loan losses is a result of the change in total
loans  outstanding  and to a lesser extent,  it is due to the changes in various
loan categories.

                                       15


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



                                                                                 For the Nine Months
                                                                                    Ended June 30,
                                                                    ----------------------------------------
                                                                                 2002                2001
                                                                    ----------------------------------------
                                                                                    (in thousands)

                                                                                      
            Average loans outstanding                                      $    379,668       $     343,606
                                                                    ========================================
            Allowance balance (beginning of period)                        $      1,541       $       1,534
                                                                    ========================================
            ING branch acquisition                                         $        274       $           -
                                                                    ========================================
            Provision (credit):
                 Residential and construction                                       100                   -
                 Land and commercial real estate                                      -                  25
                 Commercial and agricultural business                               220                 670
                 Consumer                                                           308                 190
                                                                    ----------------------------------------
                      Total provision                                               628                 885

            Charge-offs:
                 Residential and construction                                        87                   -
                 Commercial and agricultural business                               276                 654
                 Consumer                                                           411                 215
                                                                    ----------------------------------------
                      Total charge-offs                                             774                 869

            Recoveries:
                 Residential and construction                                         -                   -
                 Land and commercial real estate                                      -                  35
                 Consumer                                                            34                  19
                                                                    ----------------------------------------
                      Total recoveries                                               34                  54
                                                                    ----------------------------------------
            Net charge-offs                                                         740                 815
                                                                    ----------------------------------------

            Allowance balance (end of period)                              $      1,703        $      1,604
                                                                    ========================================
            Allowance as percent of net loans                                     0.44%               0.40%
            Net loans charged off as a percent of average                         0.19%               0.24%
            loans



Non-interest Income
Total  non-interest  income increased $1.9 million during the nine-month  period
ended June 30, 2002 to $6.5  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 $1.7  million at June 30, 2001 to $3.1  million at June 30, 2002
and service  charges and fees  increased  from  $675,000 to $1.0 million for the
same periods.  Service charges on deposit  accounts  increased from $1.2 million
for the nine  months  ended June 30,  2001 to $1.3  million  for the nine months
ended June 30, 2002.

Non-interest Expense
Total  non-interest  expense  increased  $2.4  million or 24.9% over the periods
compared.  Compensation  and benefits  increased $1.4 million to $7.0 million at
June 30, 2002,  mainly due to the ING branch  acquisition  and the  compensation
associated with the increase in loan activity  mentioned above.  Data processing
expense  increased  $104,000 to $665,000 for the period ended June 30, 2002, due
to processing  expenses  associated  with the  increased  delivery of electronic
services to customers.  Other  non-interest  expense increased  $882,000 to $2.6
million  at June 30,  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 $1.2 million to $2.8 million for the nine month period
ended June 30, 2002 from $1.6  million  for the same  period in 2001,  which was
primarily due to an increase of $2.9 million in income before tax.

                                       16


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 June 30, 2002 is  approximately  $165.3  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 June 30, 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%,
6.5% and 2.8%, 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.

                                       17



ITEM 1.           LEGAL PROCEEDINGS

                  Neither  the  Corporation  nor  any of its  subsidiaries  were
                  engaged in any legal  proceedings of a material nature at June
                  30, 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

                  Not applicable.

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 ***
                       99.0    Certification



- --------------------------------------------------------------------------------
*    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.

                                       18


                      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:  August 5, 2002                       By: /s/ Donald A. Glas
- ----------------------                          --------------------------------
                                                Donald A. Glas
                                                Chief Executive Officer






Date:  August 5, 2002                       By: /s/ Richard H. Burgart
- ----------------------                          --------------------------------
                                                Richard H. Burgart
                                                Chief Financial Officer


                                       19