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


                                 FORM 10-QSB


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

                For the quarterly period ended March 31, 1996

                                      OR

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

                      For the transition period from to


                       Commission file number: 0-25854


                              GFSB BANCORP, INC.
                (Name of Small Business Issuer in its Charter)


Delaware                                                04-2095007
(State or Other Jurisdiction                (I.R.S. Employer Identification No.)
of Incorporation or Organization)

221 West Aztec Avenue, Gallup, New Mexico                   87301   
(Address of Principal Executive Offices)                 (Zip Code)

Issuer's Telephone Number, Including Area Code:         (505) 722-4361

Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act during the past 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  [  ]


As of May 2, 1996,  there  were  issued and  outstanding  948,750  shares of the
registrant's Common Stock.





                               GFSB Bancorp, Inc.


                                     Index

                                                                 Page No.

                         PART I. FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements:

        Consolidated Statements of Financial Condition
          March 31, 1996 and June 30, 1995                                3

        Consolidated Statements of Earnings
          Three months and nine months ended March 31, 1996 and 1995      4
 
        Consolidated Statements of Cash Flows
          Nine months ended March 31, 1996 and 1995                       6
         
        Notes to Consolidated Financial Statements                        8

Item 2. Management's Discussion and Analysis of Financial Condition
          and Results of Operations                                       9

                           PART II. OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K                                13

         Signatures                                                      14



















                                     Page 2



                               GFSB Bancorp, Inc.

                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION



                                                              March 31,        June 30,
                                                                 1996            1995
                                                             (Unaudited)
                                     ASSETS

                                                                               
Cash and cash equivalents                                  $   6,783,772   $   4,914,517
Available-for-sale investment securities, at market value      2,755,848       3,676,955
Mortgage-backed securities:
    Held-to-maturity, at amortized cost                                -       1,079,594
    Available for sale, at market value                       24,147,942       9,659,475
Stock of Federal Home Loan Bank, at cost,
  restricted                                                     542,700         441,700
Loans receivable, net                                         35,170,160      32,339,124
Accrued interest receivable                                      404,383         219,964
Premises and equipment, net                                      496,966         473,419
Prepaid income taxes                                              61,825          61,825
Prepaid and other assets                                          58,800          38,194
                                                           -------------   -------------

    TOTAL ASSETS                                           $  70,422,396   $  52,904,767
                                                           =============   =============

                      LIABILITIES AND STOCKHOLDERS' EQUITY
Deposits                                                   $  43,256,433   $  36,602,504
Accrued interest payable                                         110,672          58,143
Advances from Federal Home Loan Bank                          10,000,000               -
Advances from borrowers for taxes
  and insurance                                                  341,905         266,814
Accounts payable and accrued liabilities                          87,869         124,216
Deferred income taxes                                            135,754          98,337
Accrued income taxes                                             178,429               -
Dividends declared                                                94,875               -
                                                           -------------   -------------
    TOTAL LIABILITIES                                         54,205,937      37,150,014
                                                              
COMMITMENTS AND CONTINGENCIES                                          -               -

STOCKHOLDERS' EQUITY
Common stock, $.10 par value, 2,000,000
  shares authorized;  948,750 issued and
  outstanding                                                     94,875          94,875
Preferred stock, $.10 par value, 500,000
  shares authorized;  no shares issued or
  outstanding                                                          -               -
Additional paid-in-capital                                     9,027,931       9,020,623
Unearned ESOP stock                                             (541,140)       (560,000)
Retained earnings, substantially
  restricted                                                   7,400,462       7,037,557
Unrealized gain on available for sale
  securities, net of taxes                                       234,331         161,698
                                                           -------------   -------------
    TOTAL STOCKHOLDERS' EQUITY                                16,216,459      15,754,753
                                                           -------------   -------------

    TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY             $  70,422,396   $  52,904,767
                                                           =============   =============




See notes to consolidated financial statements.


                                     Page 3



                               GFSB Bancorp, Inc.

                      CONSOLIDATED STATEMENTS OF EARNINGS




                                      Three months ended          Nine months ended
                                          March 31,                   March 31,
                                       1996         1995          1996         1995
                                  (Unaudited    (Unaudited)   (Unaudited)   (Unaudited)
Interest income
  Loans receivable
                                                                      
    Mortgage loans              $   716,700   $   627,680   $ 2,106,253   $ 1,889,384
    Commercial loans                 56,441        73,808       157,864       146,409
    Share and consumer loans         28,441        20,337        82,503        60,347
  Investment securities and                                  
    mortgage-backed securities      440,909       184,404     1,097,555       461,512
  Other interest-earning assets      38,714         8,464       132,710        47,591
                                -----------   -----------   -----------   -----------

    TOTAL INTEREST EARNINGS       1,281,205       914,693     3,576,885     2,605,243

Interest expense
  Deposits                          518,207       426,077     1,516,409     1,185,115
  Advances from Federal Home 
    Loan Bank                       140,727         2,970       188,951         4,207
                                -----------   -----------   -----------   -----------

    TOTAL INTEREST EXPENSE          658,934       429,047     1,705,360     1,189,322
                                -----------   -----------   -----------   -----------

    NET INTEREST EARNINGS           622,271       485,646     1,871,525     1,415,921

Provision for loan losses                 -         4,000        28,099        91,000
                                -----------   -----------   -----------   -----------

    NET INTEREST EARNINGS AFTER
      PROVISION FOR LOAN LOSSES     622,271       481,646     1,843,426     1,324,921

Non-interest earnings
  Income from real estate 
     operations                           -         2,000         3,300         6,396
  Service charge income               6,191             -        11,982             -
  Miscellaneous income                  446           127         9,627           240
                                -----------   -----------   -----------   -----------
                                   
    TOTAL NON-INTEREST EARNINGS       6,637         2,127        24,909         6,636

Non-interest expense
  Compensation and benefits         177,445       115,224       418,623       337,175
  Professional fees                  53,307        12,441       122,959       117,480
  Occupancy                          25,126        17,401        80,677        50,292
  Advertising                        10,481         2,358        25,649         6,989
  Data processing                    20,824        17,369        64,664        48,440
  Insurance                          26,387        25,201        76,541        72,680
  Other                              42,671        36,041       119,027        90,366
                                -----------   -----------   -----------   -----------

    TOTAL NON-INTEREST EXPENSE      356,241       226,035       908,140       723,422





                                     Page 4


                               GFSB Bancorp, Inc.

                CONSOLIDATED STATEMENTS OF EARNINGS - CONTINUED




                                  Three months ended          Nine months ended
                                       March 31,                   March 31,
                                      1996          1995          1996          1995
                                -----------   -----------   -----------   -----------
                                  (Unaudited)   (Unaudited)   (Unaudited)   (Unaudited)

                                                                  
  EARNINGS BEFORE INCOME TAXES      272,667       257,738       960,195       608,135
                                   
Income tax expense                  112,984        93,387       359,795       256,158
                                -----------   -----------   -----------   -----------
                                                                             
  NET EARNINGS                  $   159,683   $   164,351   $   600,400   $   351,977
                                ===========   ===========   ===========   ===========
                                   
WEIGHTED AVERAGE NUMBER OF
  SHARES OUTSTANDING                894,636            -        893,381             -

EARNINGS PER COMMON SHARE       $      0.18   $        -    $      0.67   $         -
                                 ===========   ==========    ===========   ==========              
                                   




See notes to consolidated financial statements.






























                                     Page 5



                               GFSB Bancorp, Inc.

                     CONSOLIDATED STATEMENTS OF CASH FLOWS

                Increase (decrease) in cash and cash equivalents



                                                                Nine months ended
                                                                    March 31,
                                                              1996            1995
                                                           (Unaudited)    (Unaudited)
Cash flows from operating activities
                                                                            
  Net earnings                                           $    600,400   $     351,976
  Adjustments to reconcile net earnings to
    net cash provided by operations
    Deferred loan origination fees                            (86,330)        (59,840)
    Gain on sale of sold loans                                 (7,414)         (6,460)
    Provision for loan losses and losses on
      real estate                                              28,099          91,000
    Depreciation of premises and equipment                     39,256          24,247
    Amortization of investment and mortgage-
      backed securities premiums                               85,753          34,507
    Stock dividends on FHLB stock                             (49,800)        (17,700)
    ESOP contribution - compensation
      cost - release of ESOP shares                            26,168               -
    Provision for deferred income taxes                             -          11,008
  Net changes in operating assets and liabilities
    Accrued interest receivable                              (184,419)        (30,917)
    Prepaid taxes                                                   -         (45,776)
    Prepaid and other assets                                  (20,606)       (122,729)
    Accrued interest payable                                   52,529          22,540
    Accounts payable and accrued liabilities                  (36,347)        (22,036)
     Income taxes payable                                     178,429          19,925
                                                        -------------   -------------
      Net cash provided by operating activities               625,718         249,745

Cash flows from investing activities
  Purchase of premises and equipment                          (62,803)        (12,277)
  Loan originations and principal
    repayment on loans, net                                (2,765,391)     (2,015,958)
  Principal payments and maturities on
    mortgage-backed securities                              2,342,106         890,713
  Purchases of mortgage-backed securities                 (15,840,882)     (1,689,044)
  Purchase of FHLB stock                                      (51,200)              -
  Purchase of U.S. Agency Securities, FHLB
    Debentures, and bonds                                           -      (1,796,328)
  Maturities and proceeds from sale of FHLB
    Debentures, U.S. Agency Securities,
    and bonds                                               1,035,000         400,000
                                                         ------------   -------------

      Net cash used by investing activities               (15,343,170)     (4,222,894)



                                     Page 6


                               GFSB Bancorp, Inc.

               CONSOLIDATED STATEMENTS OF CASH FLOWS - CONTINUED

                Increase (decrease) in cash and cash equivalents




                                                                Nine months ended
                                                                     March 31,
                                                               1996            1995
                                                            (Unaudited)    (Unaudited)
                                                         ------------   -------------
Cash flows from financing activities
  Net increase in NOW accounts, business
    checking, passbook savings, money market
                                                                            
    accounts, and certificates of deposit                $  6,653,929   $   2,766,218
  Net increase in mortgage escrow funds                        75,091         (45,139)
  Proceeds from FHLB advances                              10,000,000         400,000
  Repayments on FHLB advances                                       -        (400,000)
  Dividends paid in cash                                     (142,313)              - 
                                                         ------------   -------------

      Net cash provided by financing activities            16,586,707       2,721,079
                                                         ------------   -------------

  Increase in cash and cash equivalents                     1,869,255      (1,252,070)
   
  Cash and cash equivalents at beginning of period          4,914,517       2,149,823
                                                         ------------   -------------

  Cash and cash equivalents at end of period             $  6,783,772   $     897,753
                                                         ============   =============



Supplemental disclosures
  Cash paid during the period for
    Interest on deposits and advances                    $  1,652,831   $   1,166,782
    Income taxes                                              161,954         282,000

  Unrealized gain (loss), net of deferred taxes
    for implementation of FASB #115                            72,633          (9,201)

  Dividends declared not yet paid                              94,875               - 

  Transfers from/to loans to/from real estate
    acquired through foreclosure                                    -          75,377





See notes to consolidated financial statements.







                                     Page 7




                              GFSB BANCORP, INC.

                  NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                 (unaudited)

1.   The  interim  financial  data is  unaudited;  however,  in the  opinion  of
     management,  the interim data includes all adjustments,  consisting only of
     normal recurring  adjustments necessary for a fair statement of the results
     for the interim periods. The financial statements included herein have been
     prepared  by  the  Bank  pursuant  to  the  rules  and  regulations  of the
     Securities  and  Exchange  Commission.  Certain  information  and  footnote
     disclosures   normally  included  in  financial   statements   prepared  in
     accordance  with  generally  accepted   accounting   principals  have  been
     condensed or omitted pursuant to such rules and  regulations,  although the
     Bank believes that the disclosures included herein are adequate to make the
     information presented not misleading.

     The organization and business of the Bank,  accounting policies followed by
     the Bank and other  information  are  contained  in the notes to the Bank's
     financial statements filed as part of the Bank's June 30, 1995 Form 10-KSB.
     This  quarterly  report  should be read in  conjunction  with  such  annual
     report.

2.   Dividends.  During  the  quarter  ended  December  31,  1995,  the Board of
     Directors  declared  a cash  dividend  of $0.15 per share on the  Company's
     outstanding common stock,  payable to stockholders of record as of December
     31, 1995.  The  dividends  were paid in January,  1996.  As required by SOP
     93-6,   dividends  on  unallocated   ESOP  shares  have  been  recorded  as
     compensation cost rather than a reduction of retained earnings.

     During the quarter ended March 31, 1996, the Board of Directors  declared a
     quarterly  cash  dividend of $0.10 per share on the  Company's  outstanding
     common stock,  payable to  stockholders of record as of March 31, 1996. The
     dividends were paid in April, 1996.

3.   Employee  Stock Option Plan.  On December  31, 1995,  the Company  released
     1,886  shares of its common  stock  owned by the  Company's  ESOP that were
     committed to be released.  The release of the shares resulted in $26,168 of
     additional compensation cost.


4.   Management  Stock  Bonus Plan.  On March 19,  1996,  the  Company  received
     approval from the Office of Thrift  Supervision  to implement the Company's
     Stock Bonus Plan. In late April the Plan purchased  37,950 shares of common
     stock to be distributed in accordance with the Plan.

                                    Page 8





Item 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS

General

GFSB  Bancorp,  Inc.,  is the 100% owner of Gallup  Federal  Savings  Bank ("the
Bank"), and the Bank is currently the only entity with which the holding company
has an  ownership  interest.  The Bank is  primarily  engaged in the business of
accepting  deposit  accounts  from the  general  public  and using such funds to
originate  mortgage loans for the purchase and refinancing of one-to four-family
homes located in its primary market area. The Bank also originates multi-family,
commercial real estate,  construction,  consumer and commercial  business loans.
The Bank also purchases  mortgage-backed and investment securities.  The largest
components  of the Bank's net  earnings are net  interest  income,  which is the
difference between interest income and interest expense,  and noninterest income
derived primarily from fees. Consequently,  the Bank's earnings are dependent on
its ability to originate loans, net interest income, and the relative amounts of
interest-earning  assets  and  interest-bearing   liabilities.  The  Bank's  net
earnings is also affected by its provision for loan losses and  foreclosed  real
estate as well as the amount of other expense,  such as compensation and benefit
expense, occupancy and equipment expense and deposit insurance premium expenses.
Earnings of the Bank also are  affected  significantly  by general  economic and
competitive   conditions,   particularly   changes  in  market  interest  rates,
government  policies and actions of  regulatory  authorities.  The  disparity in
premiums paid by BIF and SAIF insured  institutions  will also adversely  impact
the Bank.

Several  alternatives to mitigate the effect of the BIF/SAIF  insurance  premium
disparity have recently been proposed by the U.S. Congress,  federal regulators,
industry lobbyists and the  Administration.  One plan that has gained support of
several sponsors would require all SAIF member institutions, including the Bank,
to pay a  one-time  assessment  of up to 85 to 90 basis  points on the amount of
deposits  held by the  member  institution  to  recapitalize  the SAIF.  If this
proposal is enacted by Congress,  the effect would be to immediately  reduce the
capital  of the  SAIF-member  institutions  by the  amount of the fee,  and such
amount  would  be  immediately  charged  to  earnings.   If  a  requirement  was
implemented as of March 31, 1995 (the date  contained in some recently  proposed
legislation  for  the  Bank to pay a  one-time  assessment  of  .90% of  insured
deposits),  the  amount  of such  assessment  would be  approximately  $340,000.
Management of the Bank is unable to predict whether this proposal or any similar
proposal  will be enacted or whether  ongoing SAIF premiums will be reduced to a
level equal to that of BIF premiums.

Management Strategy

Management's  strategy  has been to monitor  interest  rate  risk,  by asset and
liability  management,  and maintain asset quality while enhancing  earnings and
profitability.  The  Bank's  strategy  has  been  primarily  to make  loans  and
secondarily  to  invest  remaining  funds  in  mortgage-backed   securities  and
investment  securities.  The Bank's purchase of  mortgage-backed  securities and
investment  securities  is  designed  primarily  for  safety  of  principal  and
secondarily  for rate of return.  The Bank's lending  strategy has  historically
focused on the  origination  of traditional  one- to four-family  mortgage loans
primarily secured by one- to four-family residences in the Bank's primary market
area. These loans typically have fixed rates. The Bank also invests a portion of
its assets in  construction,  consumer,  commercial  business,  multi-family and
commercial real estate loans as a method of enhancing earnings and profitability
while also  reducing  interest  rate risk.  Since  1994,  the Bank has  actively
originated commercial business loans and increased its origination of commercial
real estate loans and construction  loans. These loans typically have adjustable
interest rates and are for shorter terms than residential  first mortgage loans.
The Bank has  limited  experience  with these  types of loans,  and this type of
lending generally has more risk than residential lending.  Investment securities
in  the  Bank's  portfolio   typically  have  shorter  terms  to  maturity  than
residential  first mortgage  loans.  As part of its  asset/liability  management
strategy,  the Bank sells its fixed rate mortgage loans with terms over 15 years
into the  secondary  market.  The Bank has sought to remain  competitive  in its
market by  offering  a variety  of  products.  The Bank  attempts  to manage the
interest rates it pays on deposits  while  maintaining a stable deposit base and
providing quality services to its customers.

     During the past few years the competing financial  institutions  located in
Gallup have all been acquired by statewide and regional bank holding  companies.
As a result,  as of 1995, the Bank is the only local  institution  headquartered
and  managed  in Gallup,  New  Mexico.  The Bank  believes  that its  "hometown"
advantage will provide an opportunity to expand its operations as the only local
independent financial institution and that the reorganization to the holding

                                     Page 9


company format and the capital raised from the conversion will enable it
to take advantage of this  opportunity.  It intends to use the new structure and
capital  to  expand  both the  amount  and  scope  of its  current  lending  and
investment  activities.  The Bank also believes that it has a unique  ability to
grow as a  result  of the  relatively  large  retail  and  wholesale  businesses
specializing in Indian jewelry.  In addition,  the Bank is exploring  methods of
increasing its business with the large Native American population located in the
nearby Navajo and Zuni Pueblo Indian reservations.

Asset and Liability Management

     In an effort to reduce  interest rate risk and protect it from the negative
effect  of  rapid  increases  and  decreases  in  interest  rates,  the Bank has
instituted  certain asset and liability  management  measures  including selling
fixed rate mortgage loans with terms over 15 years. See "-Management Strategy."

The Bank, like many other thrift institutions,  is exposed to interest rate risk
as a result of the  difference in the maturity of  interest-bearing  liabilities
and  interest-earning  assets and the volatility of interest rates. Most deposit
accounts  react  more  quickly to market  interest  rate  movements  than do the
existing  mortgage  loans  because of their  shorter  terms to  maturity;  sharp
decreases  in  interest  rates  would  typically  positively  affect  the Bank's
earnings.  Conversely,  this same mismatch will generally  adversely  affect the
Bank's earnings during periods of inclining  interest rates.  Generally,  market
interest  rates  declined  between  1991 and 1993.  By the latter  part of 1993,
interest  rates on U.S.  treasury  bonds and home mortgage loans had declined to
lower  levels  than had been  experienced  in the prior ten years.  During  1994
general market  interest  rates,  including  rates charged on mortgage loans and
rates paid on deposits,  increased.  General  market  interest  rates  decreased
during 1995, and then showed an increase during the first quarter of 1996.

During the low interest  rate  environment  that existed from 1991 through 1993,
the Bank, like other financial institutions,  experienced a significant increase
in homeowners seeking to refinance their existing mortgages. This trend resulted
in a decrease in the yield on the Bank's  interest  earning  assets,  namely the
loan portfolio and mortgage-backed  securities portfolios. The net interest rate
spread may  decrease  if deposits  reprice  upward more  rapidly  than  interest
earning assets.

FINANCIAL CONDITION

The Bank's total assets  increased  $17.5  million or 33% from $52.9  million at
June 30, 1995 to $70.4 million at March 31, 1996. This increase is the result of
a $13.4  million  increase in  mortgage-backed  securities,  and a $2.7  million
increase  in the  Bank's net loan  portfolio.  These  increases  are offset by a
decrease  in cash and cash  equivalents  of $1.8  million.  The  majority of the
increases are directly  attributable  to efforts of Management to take advantage
of the  increased  capital  infusion made as a result of the  conversion  from a
mutual to stock form of  ownership  through  increased  investment  and  lending
activity.  During the same period,  deposits  increased  $6.6 million from $36.6
million at June 30, 1995 to $43.2  million at March 31, 1996.  This  increase is
primarily  due to the Bank now  offering  NOW  accounts  and  business  checking
accounts to its  customers.  The Bank had $234,000  and  $162,000 in  unrealized
gains (net of deferred taxes) at March 31, 1996 and June 30, 1995,  respectively
from  market  gains on the Bank's  investment  and  mortgage-backed  portfolios.
Unrealized gains and losses do not impact the Bank's financial  statements until
they are realized.

RESULTS OF OPERATIONS

COMPARISON OF OPERATING RESULTS FOR QUARTER ENDED MARCH 31, 1996 COMPARED TO
QUARTER ENDED MARCH 31, 1995

General

Net earnings  decreased  $5,000 or 3% for the quarter  ended March 31, 1996 from
the quarter  ended March 31, 1995.  This  decrease is primarily the result of an
increase  in  non-interest  expense of  $130,000  offset by an  increase  in net
interest earnings of $141,000 and an increase in income taxes of $20,000.



                                      Page 10




Total Interest Earnings

Total interest income increased $367,000 or 40.11% from $915,000 for the quarter
ended March 31, 1995 to $1.3 million for the quarter  ended March 31, 1996.  The
increase  was  primarily  due  to  a  $13.4  million   increase  in  the  Bank's
mortgage-backed  securities  portfolio  and some  general  increases in interest
rates.

Interest Expense

Total  interest  expense  increased  $230,000  or 53.61% from  $429,000  for the
quarter  ended March 31, 1995 to $659,000 for the quarter  ended March 31, 1996.
This  increase was due to a general  increase in the deposit base  including the
addition of NOW accounts,  higher rates on deposit  products,  and a substantial
increase in borrowings.

Provision for Losses on Loans

The Bank maintains an allowance for loan losses based upon management's periodic
evaluation  of  known  and  inherent  risks  in the loan  portfolio,  past  loss
experience,  adverse  situations that may affect the borrowers' ability to repay
loans,  estimated  value of the  underlying  collateral and current and expected
market  conditions.  The  allowance for loan losses was $311,000 and $307,000 at
March 31, 1996 and 1995,  respectively.  The  provision  for loans was $0.00 and
$4,000 for the quarters ended March 31, 1996 and 1995, respectively.  Based on a
historical trend of limited losses on residential  loans, the amount of the loan
loss provision allocated to residential loans remained relatively stable for the
two periods.  While the Bank 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 and that such losses will not exceed the
estimated  amounts.  The  establishment  of a loan loss  provision  each  period
adversely impacts the Bank's net earnings.

Non-Interest Expense

Total  non-interest  expense increased  $130,000 or 57.52% from $226,000 for the
quarter  ended March 31, 1995 to $356,000 for the quarter  ended March 31, 1996.
This increase was primarily due to an increase in  compensation  and benefits of
$62,000,  an increase  in  professional  fees of  $41,000,  an increase in other
expenses of $7,000,  and an increase in occupancy costs of $7,000.  The increase
in professional fees is due to the increased  reporting  requirements  resulting
from the conversion. The increase in compensation and benefits was the result of
the addition of a senior  operating  officer.  The increase in other expenses is
due to increased supplies, travel, and phone expenses due to the conversion.

COMPARISON OF OPERATING RESULTS FOR NINE MONTH PERIOD ENDED MARCH 31, 1996
COMPARED TO NINE MONTH PERIOD ENDED MARCH 31, 1995

General

Net earnings  increased $248,000 or 70.45% for the nine month period ended March
31, 1996 from the nine month  period  ended  March 31,  1995.  This  increase is
primarily  the result of an  increase in  interest  earnings  of $971,000  and a
decrease in the provision  for loan losses of $63,000,  offset by an increase in
interest  expense  of  $516,000  and an  increase  in  non-interest  expense  of
$185,000.

Total Interest Earnings

Total interest income  increased  $971,000 or 36% from $2.6 million for the nine
month  period  ended  March 31, 1995 to $3.6  million for the nine month  period
ended March 31, 1996. The increase was primarily due to a $13.4 million increase
in the Bank's  mortgage-backed  securities portfolio, a $2.7 million increase in
loan portfolio and some general increases in interest rates.

                                    Page 11


Interest Expense

Total interest expense increased  $516,000 or 43% from $1.2 million for the nine
month  period  ended  March 31, 1995 to $1.7  million for the nine month  period
ended March 31, 1996. This increase was due to a general increase in the deposit
base including the addition of NOW accounts,  higher rates on deposit  products,
and a substantial increase in borrowings.

Non-Interest Expense

Total non-interest  expense increased $185,000 or 26% from $723,000 for the nine
month  period  ended March 31, 1995 to $908,000  for the nine month period ended
March 31, 1996.  This increase was primarily due to an increase in  compensation
and benefits of $81,000,  an increase in other expenses of $29,000,  an increase
in data  processing  costs of  $17,000,  an  increase  in  advertising  costs of
$18,000,  and an  increase  in  occupancy  costs of  $31,000.  The  increase  in
compensation  and benefits was the result of the addition of a senior  operating
officer.  The increase in other  expense,  advertising,  and occupancy is due to
increased activity due to the conversion.

Liquidity and Capital Resources

The Bank is required under applicable federal  regulations to maintain specified
levels of "liquid" investments in qualifying types of U.S.  Government,  federal
agency and other investments  having  maturities of five years or less.  Current
OTS regulations require that a savings institution maintain liquid assets of not
less than 5% of its average daily balance of net  withdrawable  deposit accounts
and borrowings  payable in one year or less, of which  short-term  liquid assets
must consist of not less than 1%. At March 31, 1996,  the Bank's  liquidity,  as
measured for  regulatory  purposes,  was 13.25%.  The Bank adjusts  liquidity as
appropriate to meet its asset/liability objectives.

The Bank's primary sources of funds are deposits, amortization and prepayment of
loans and mortgage-backed  securities,  maturities of investment  securities and
funds provided from operations. While scheduled loan repayments are a relatively
predictable source of funds, deposit flows and loan and mortgage-backed security
prepayments are  significantly  influenced by general  interest rates,  economic
conditions  and  competition.  In  addition,  the Bank  invests  excess funds in
overnight deposits which provide liquidity to meet lending requirements.

The Bank's  most  liquid  assets are cash and cash  equivalents,  which  include
investments in highly liquid short-term  investments.  The level of these assets
are  dependent on the Bank's  operating,  financing,  and  investing  activities
during any given period.  At March 31, 1996, cash and cash  equivalents  totaled
$6.8 million.  The Bank has other sources of liquidity if a need for  additional
funds arise. Additional sources of funds include FHLB of Dallas advances and the
ability to borrow against  mortgage-backed  and other  securities.  At March 31,
1996,  the Bank  had $10  million  in  outstanding  borrowings  from the FHLB of
Dallas.   These  outstanding   borrowings  were  used  to  purchase   additional
mortgage-backed securities as a means of enhancing earnings.

The  primary  investment  activity  of the  Bank is the  origination  of  loans,
primarily  mortgage  loans.  During the quarter  ended March 31, 1996,  the Bank
originated  $5.7  million in total loans,  of which $3.6  million were  mortgage
loans.  Another  investment  activity of the Bank is the  investment of funds in
U.S. Government Agency securities, mortgage-backed securities, federal funds and
FHLB-Dallas  overnight  funds.  During  periods  when the Bank's  loan demand is
limited,  the Bank may purchase  short-term  investment  securities  to obtain a
higher yield than otherwise available.

The Bank's cash flows are comprised of three primary classifications: cash flows
from operating activities,  investing activities and financing activities.  Cash
flows  from  operating  activities,   consisting  principally  of  interest  and
dividends  received less  interest paid on deposits,  were $626,000 and $244,000
for the nine month periods ended March 31, 1996 and 1995, respectively. Net cash
used for  investing  activities  consisted  primarily  of  disbursement  of loan
originations and investment in  mortgage-backed  security  purchases,  offset by
principal  collections  on loans and proceeds from the  maturities of investment
securities.  Such uses were $15.3  million  and $4.2  million for the nine month
periods  ended March 31, 1996 and 1995,  respectively.  Net cash  provided  from
financing activities  consisting primarily of net activity in deposit and escrow
accounts and new FHLB  borrowings,  were $16.6  million and $2.7 million for the
nine month periods ended March 31, 1996 and 1995, respectively.


The Bank  anticipates  that it will have sufficient funds available to meet
its current commitments.  As of March 31, 1996, the Bank had commitments to fund
loans of $3.3 million.  Certificates of deposit  scheduled to mature in one year
or less totaled $17.8 million. Based on historical withdrawals and outflows, and
on internal monthly deposit

                                    Page 12


reports monitored by management, management believes
that a majority of deposits will remain with the Bank.  As a result, no adverse 
liquidity effects are expected.

At March 31, 1996, the Bank exceeded each of the three OTS capital  requirements
on a fully-phased-in basis.

Impact of Certain Accounting Standards

Accounting  for the  Impairment  of  Long-lived  Assets and for  Long-lived
Assets to be Disposed of

In March 1995,  the Financial  Accounting  Standards  Board issued  Statement of
Financial  Accounting  Standards  No. 121,  "Accounting  for the  Impairment  of
Long-Lived  Assets and for Long-lived  Assets to be Disposed of." This Statement
will be  effective  for the Bank for the fiscal year ended June 30,  1997.  This
statement  established  standards for the  impairment  of long-lived  assets and
requires  that  long-lived  assets held by an entity be reviewed for  impairment
whenever events or changes in circumstances  indicate that the carrying value of
an asset may not be  recoverable.  The Statement  also requires that  long-lived
assets to be disposed  of be  reported  at the lower of  carrying  value or fair
value less cost to sell.  This  Statement is not  anticipated to have a material
impact on the Bank's financial condition.

Accounting for Mortgage Servicing Rights

In May 1995,  the  Financial  Accounting  Standards  Board  issued  Statement of
Financial  Accounting  Standards  No. 122,  "Accounting  for Mortgage  Servicing
Rights." This Statement  amends FASB No. 65,  "Accounting  for Certain  Mortgage
Banking  Activities." This Statement requires that mortgage banking  enterprises
recognize as separate assets right to service mortgage loans for others, however
those servicing rights are acquired.  Mortgage banking  enterprises that acquire
mortgage servicing rights through either the purchase or origination of mortgage
loans and sells or securitizes those loans with servicing rights retained should
allocate the total cost of the mortgage loans to the mortgage  servicing  rights
and the loans  (without the mortgage  servicing  rights) based on their relative
fair values if it is practicable  to estimate those fair values.  This Statement
applies to fiscal years  beginning  after  December 31, 1995. The Bank currently
does not retain servicing rights on sold loans, therefore, this Statement is not
anticipated to have a material impact on the Bank's financial condition.

PART II.  OTHER INFORMATION

Item 6.  Exhibits and Reports on Form 8-K

No reports on Form 8-K were filed during the quarter ended March 31, 1996.

                                      Page 13






GFSB BANCORP, INC.

SIGNATURES


      In accordance  with the  requirements  of the Exchange Act, the registrant
caused this report to be signed on its behalf by the undersigned, thereunto duly
authorized.



                                    GFSB BANCORP, INC.


Date: May 13, 1996                  \s\ Jerry R. Spurlin
                                    Jerry R. Spurlin
                                    President
                                    (Duly Authorized Representative and 
                                     Principal Financial Officer)

                                      Page 14