SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

                                    FORM 10-K

(Mark One)
  X     ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES
- -----   EXCHANGE ACT OF 1934

                     FOR THE FISCAL YEAR ENDED JUNE 30, 2005

        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: 000-50592

                                  K-FED BANCORP
             (Exact name of registrant as specified in its charter)

              FEDERAL                                          20-0411486
   (State or other jurisdiction of                          (I.R.S. Employer
    incorporation or organization)                         Identification No.)

   1359 N. GRAND AVENUE COVINA, CA                               91724
(Address of principal executive office)                        (Zip Code)

                                  (800)524-2274
              (Registrant's telephone number, including area code)

           SECURITIES REGISTERED PURSUANT TO SECTION 12(B) OF THE ACT:
                                      NONE.
                                      -----

           SECURITIES REGISTERED PURSUANT TO SECTION 12(G) OF THE ACT:
                     COMMON STOCK, $.01 PAR VALUE PER SHARE.
                     ---------------------------------------

Indicate by check mark whether the registrant: (1)has filed all reports required
to be filed by Sections 13 or 15(d) of the Securities Exchange Act of 1934
during the preceding 12 months (or for 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 ___

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-K is not contained herein and will not be contained, to the best
of registrant's knowledge, in definitive proxy or information statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K _X_



Indicate by check whether the registrant is an accelerated filer (as defined in
Rule 12b-2 of the Exchange Act). Yes ___ No _X_

Indicate by check mark whether the registrant is a shell company (as defined by
Rule 12b-2 of the Exchange Act). Yes ___ No _X_

The aggregate market value of the voting stock held by non-affiliates of the
registrant, computed by reference to the average bid and ask price of such
common equity as of December 31, 2004 was $74.5 million. There were 14,433,330
shares of the registrant's common stock, $.01 par value per share, outstanding
at August 31, 2005.

                       DOCUMENTS INCORPORATED BY REFERENCE

Portions of the proxy statement for the 2005 Annual Meeting of Shareholders are
incorporated by reference into Part III of this Form 10-K.



                                  K-FED BANCORP
                           ANNUAL REPORT ON FORM 10-K
                     FOR THE FISCAL YEAR ENDED JUNE 30, 2005
                                TABLE OF CONTENTS


                                                                            PAGE
                                                                            ----

PART I.
ITEM 1.    BUSINESS.                                                           2
ITEM 2.    PROPERTIES.                                                        39
ITEM 3.    LEGAL PROCEEDINGS.                                                 39
ITEM 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.               40

PART II.
ITEM 5.    MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER
              MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.              40
ITEM 6.    SELECTED FINANCIAL DATA.                                           42
ITEM 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
              AND RESULTS OF OPERATIONS.                                      44
ITEM 7A.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.        57
ITEM 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.                       60
ITEM 9.    CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
              AND FINANCIAL DISCLOSURE.                                       60
ITEM 9A.   CONTROLS AND PROCEDURES.                                           60
ITEM 9B.   OTHER INFORMATION                                                  60

PART III.
ITEM 10.   DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.                60
ITEM 11.   EXECUTIVE COMPENSATION.                                            61
ITEM 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
              MANAGEMENT AND RELATED STOCKHOLDER MATTERS.                     61
ITEM 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.                    61
ITEM 14.   PRINCIPAL ACCOUNTANT FEES AND SERVICES.                            61

PART IV.
ITEM 15.   EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.                        61


                                        1


                                     PART I.

ITEM 1.  BUSINESS.

GENERAL

        K-Fed Bancorp (or the "Company") is a federally-chartered stock
corporation that was formed in July 2003 as a wholly-owned subsidiary of K-Fed
Mutual Holding Company, a federally-chartered mutual holding company, in
connection with the mutual holding company reorganization of Kaiser Federal Bank
(or the "Bank"), a federally chartered stock savings association. Upon
completion of the mutual holding company reorganization in July 2003, the
Company acquired all of the capital stock of the Bank. On March 30, 2004, the
Company completed a minority stock offering in which it sold 5,686,750 shares,
or 39.09%, of its outstanding common stock to eligible depositors of the Bank in
a subscription offering. The remaining 8,861,750 outstanding shares of the
Company are owned by K-Fed MHC.

        K-Fed Mutual Holding Company is a federally-chartered mutual holding
company and is subject to regulation by the Office of Thrift Supervision. K-Fed
Mutual Holding Company's principal assets are its investment in K-Fed Bancorp
and approximately $40,000 in cash. So long as K-Fed Mutual Holding Company is in
existence, it will at all times own at least a majority of the outstanding
common stock of K-Fed Bancorp.

        At June 30, 2005, K-Fed Bancorp had total consolidated assets of $639.9
million, deposits of $475.8 million and shareholders' equity of $90.8 million.
The Company's business activities generally are limited to passive investment
activities and oversight of our investment in the Bank. Unless the context
otherwise requires, all references to the Company include the Bank and the
Company on a consolidated basis.

        The Bank is a community oriented financial institution offering a
variety of financial services to meet the needs of the communities we serve. We
are headquartered in Covina, California, with a branch in Pasadena and Panorama
City to serve Los Angeles County, a branch in Fontana to serve San Bernardino
and Riverside Counties, and a branch in Santa Clara to serve Santa Clara County.

        The Bank began operations as a credit union in 1953 when we were formed
as Kaiser Foundation Hospital Employees Federal Credit Union. The credit union
initially served the employees of the Kaiser Foundation Hospital in Los Angeles,
California. As the Kaiser Permanente Medical Care Program evolved so did the
credit union and in 1972 it changed its name to Kaiser Permanente Federal Credit
Union. The credit union grew to primarily serve Kaiser employees and physicians
who worked or lived in California between the Mexican border in the south and
San Francisco County to the north. The credit union serviced members with two
branches, Pasadena and Santa Clara and a network of 30 ATMs primarily located in
Kaiser medical centers. However, as a credit union, the credit union was legally
restricted to serve only individuals who shared a "common bond" such as a common
employer.

        After receiving the necessary regulatory and membership approvals, on
November 1, 1999, Kaiser Permanente Federal Credit Union converted to a federal
mutual savings association known as Kaiser Federal Bank which serves the general
public as well as Kaiser employees.


                                       2


        On July 1, 2003, we completed our conversion from a federal mutual
savings association to a federal stock savings association in conjunction with
the mutual holding company reorganization.

        Our principal business consists of attracting retail deposits from the
general public and investing those funds primarily in permanent loans secured by
first mortgages on owner-occupied, one- to four-family residences and to a
lesser extent, multi-family residential loans and commercial real estate loans.
We also originate automobile and other consumer loans. Historically, we have not
made commercial business loans or construction loans.

        Our revenues are derived principally from interest on loans and
mortgage-backed and related securities. We also generate revenue from service
charges and other income.

        We offer a variety of deposit accounts having a wide range of interest
rates and terms, which generally include savings accounts, money market
accounts, demand deposit accounts and time deposit accounts with varied terms
ranging from 90 days to five years. We solicit deposits in our primary market
area of San Diego, Los Angeles, San Bernardino and Santa Clara Counties,
California.

AVAILABLE INFORMATION

        Our Internet address is WWW.KFED.COM. We make available free of charge,
through our web site, annual reports on Form 10-K, quarterly reports on Form
10-Q, and current reports on Form 8-K and amendments to those reports filed or
furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of
1934 as soon as reasonably practicable after we electronically file such
material with, or furnish it to, the Securities and Exchange Commission. All SEC
filings of the Company are also available at the SEC's website, WWW.SEC.GOV.

MARKET AREA

        Our expansive market area provides a large, increasing base of potential
customers with per capita income levels favorable to the national average. Los
Angeles County's economy has improved dramatically since the mid 1990's as a
result of extensive overhauling and restructuring of the region's basic economic
sectors. This base consists of a diversified mix of high-technology commercial
endeavors, by-products of the defense related industries, which capitalized on
the highly educated and skilled labor force. Emerging growth areas include
telecommunications, electronics, computers, software and biomedical technologies
as well as international trade. The western portion of the San Bernardino and
Riverside Counties are adjacent to higher housing cost areas of Los Angeles,
Orange and San Diego Counties and are a magnet for new residents seeking
affordable housing as well as many local business operations. Manufacturing,
transportation and distribution companies provide thousands of jobs in this
area. Santa Clara County is in the "Silicon Valley" where high technology
industries have down sized. However, the per capita income well exceeds the
state and national average.

COMPETITION

        We face strong competition in originating real estate and other loans
and in attracting deposits. Competition in originating real estate loans comes
primarily from other savings institutions, commercial banks, credit unions and
mortgage bankers. Other savings institutions,


                                       3


commercial banks, credit unions and finance companies provide vigorous
competition in consumer lending. We also face competition from other lenders and
investors with respect to loans that we purchase.

        We attract all of our deposits through our branch and ATM network.
Competition for those deposits is principally from other savings institutions,
commercial banks and credit unions, as well as mutual funds and other
alternative investments. We compete for these deposits by offering superior
service and a variety of deposit accounts at competitive rates. As of June 30,
2005, we believe that we hold less than 0.14% of the deposits in our primary
market area.

LENDING ACTIVITIES

        GENERAL. We originate and purchase one- to four-family and multi-family
residential loans and to a lesser extent we originate and purchase commercial
real estate loans. We also originate consumer loans, primarily automobile loans.
Our loans carry either a fixed or an adjustable rate of interest. Consumer loans
are generally short term and amortize monthly or have interest payable monthly.
Mortgage loans generally have a longer term amortization, with maturities up to
30 years, depending upon the type of property with principal and interest due
each month. We also have loans in our portfolio that require only interest
payments on a monthly basis. At June 30, 2005, our net loan portfolio totaled
$537.6 million, which constituted 84.0% of our total assets. We underwrite each
purchased loan, however, in accordance with our underwriting standards. The
majority of the loans that we purchase are acquired with servicing released to
allow for greater investments in real-estate lending without having to
significantly increase our servicing and operations costs.

        At June 30, 2005, the maximum amount which we could have loaned to any
one borrower and the borrower's related entities under applicable regulations
was $9.8 million. At June 30, 2005, we had no loans or group of loans to related
borrowers with outstanding balances in excess of this amount. Our five largest
lending relationships at June 30, 2005 were as follows: (1) four loans to an
individual totaling approximately $3.3 million, secured by multi-family (5-20
units) apartment buildings located in Los Angeles County; (2) two loans to an
individual totaling $2.7 million, secured by office buildings located in Orange
County; (3) a $2.6 million loan to a limited liability corporation, secured by a
multi-family (over 20 units) apartment building located in Orange County; (4) a
$2.5 million loan to a limited liability corporation, secured by a multi-family
(over 20 units) apartment building located in San Diego, California; and (5) a
$2.0 million loan to a limited partnership, secured by a manufacturing facility
in Orange County.


                                       4


        The following table presents information concerning the composition of
Kaiser Federal Bank's loan portfolio in dollar amounts and in percentages as of
the dates indicated.



                                                                       AT JUNE 30
                                         -----------------------------------------------------------------------
                                                 2005                     2004                     2003
                                         ---------------------    ---------------------    ---------------------
                                           AMOUNT     PERCENT       AMOUNT     PERCENT       AMOUNT     PERCENT
                                         ----------  ---------    ----------  ---------    ----------  ---------
                                                                  (Dollars in thousands)
                                                                                        
REAL ESTATE
  One- to four-family....................$  372,134     69.04 %   $  341,776     68.82 %   $  259,563     66.64 %
  Commercial.............................    32,383      6.01         26,879      5.41         21,266      5.46
  Multi-family...........................    87,650     16.26         72,519     14.60         42,275     10.85
                                         ----------  ---------    ----------  ---------    ----------  ---------
    Total real estate loans..............   492,167     91.31        441,174     88.83        323,104     82.95

OTHER LOANS
Consumer:
  Automobile.............................    38,613      7.16         47,359      9.54         56,872     14.60
  Home equity............................       601      0.11            437      0.08            664      0.17
  Other..................................     7,644      1.42          7,675      1.55          8,878      2.28
                                         ----------  ---------    ----------  ---------    ----------  ---------
    Total other loans....................    46,858      8.69         55,471     11.17         66,414     17.05
                                         ----------  ---------    ----------  ---------    ----------  ---------

    Total loans..........................   539,025    100.00 %      496,645    100.00 %      389,518    100.00 %
                                                     =========                =========                =========

Less:
  Net deferred loan originations fees....       (32)                    (332)                    (354)
  Net premiums on purchased loans........       982                    2,221                    2,757
  Allowance for loan losses..............    (2,408)                  (2,328)                  (2,281)
                                         ----------               ----------               ----------
    Total loans receivable, net..........$  537,567               $  496,206               $  389,640
                                         ==========               ==========               ==========


                                                          AT JUNE 30
                                         ----------------------------------------------
                                                 2002                     2001
                                         ---------------------    ---------------------
                                           AMOUNT     PERCENT       AMOUNT     PERCENT
                                         ----------  ---------    ----------  ---------
                                                      (Dollars in thousands)

REAL ESTATE
  One- to four-family....................$  145,383     61.03 %     $ 71,824     50.62 %
  Commercial.............................     7,585      3.18              -         -
  Multi-family...........................    20,345      8.55              -         -
                                         ----------  ---------    ----------  ---------
    Total real estate loans..............   173,313     72.76         71,824     50.62

OTHER LOANS
Consumer:
  Automobile.............................    51,947     21.81         54,548     38.44
  Home equity............................     1,735      0.73          1,880      1.32
  Other..................................    11,202      4.70         13,648      9.62
                                         ----------  ---------    ----------  ---------
    Total other loans....................    64,884     27.24         70,076     49.38
                                         ----------  ---------    ----------  ---------

    Total loans..........................   238,197    100.00 %      141,900    100.00 %
                                                     =========               ==========

Less:
  Net deferred loan originations fees....      (219)                     (49)
  Net premiums on purchased loans........       680                      163
  Allowance for loan losses..............    (1,744)                  (1,175)
                                         ----------               ----------
    Total loans receivable, net..........$  236,914                $ 140,839
                                         ==========               ============


                                       5


        The following table shows the composition of Kaiser Federal Bank loan
portfolio by fixed- and adjustable-rate at the dates indicated.



                                                                          AT JUNE 30
                                            -----------------------------------------------------------------------
                                                     2005                     2004                     2003
                                            ---------------------    ---------------------    ---------------------
                                              AMOUNT     PERCENT       AMOUNT     PERCENT       AMOUNT     PERCENT
                                            ----------  ---------    ----------  ---------    ----------  ---------
                                                                     (Dollars in thousands)
                                                                                            
FIXED RATE

REAL ESTATE
  One- to four-family.......................$  133,854      24.83 %  $   82,104      16.53 %  $   72,798      18.69 %
                                            ----------  ---------    ----------  ---------    ----------  ---------
    Total real estate loans.................   133,854      24.83        82,104      16.53        72,798      18.69

OTHER LOANS
Consumer:
  Automobile................................    38,613       7.16        47,359       9.54        56,872      14.60
  Other.....................................     6,666       1.24         6,459       1.30         7,530       1.93
                                            ----------  ---------    ----------  ---------    ----------  ---------
    Total other loans.......................    45,279       8.40        53,818      10.84        64,402      16.53
                                            ----------  ---------    ----------  ---------    ----------  ---------

    Total fixed-rate loans..................   179,133      33.23       135,922      27.37       137,200      35.22
                                            ----------  ---------    ----------  ---------    ----------  ---------

ADJUSTABLE RATE

REAL ESTATE
  One- to four-family.......................   238,280      44.21       259,672      52.29       186,765      47.95
  Commercial................................    32,383       6.01        26,879       5.41        21,266       5.46
  Multi-family..............................    87,650      16.26        72,519      14.60        42,275      10.85
                                            ----------  ---------    ----------  ---------    ----------  ---------
    Total real estate loans.................   358,313      66.48       359,070      72.30       250,306      64.26

OTHER LOANS
Consumer:
  Automobile................................         -       0.00             -       0.00             -       0.00
  Home equity...............................       601       0.11           437       0.09           664       0.17
  Other.....................................       978       0.18         1,216       0.24         1,348       0.35
                                            ----------  ---------    ----------  ---------    ----------  ---------
    Total other loans.......................     1,579       0.29         1,653       0.33         2,012       0.52
                                            ----------  ---------    ----------  ---------    ----------  ---------

    Total adjustable-rate loans.............   359,892      66.77       360,723      72.63       252,318      64.78
                                            ----------  ---------    ----------  ---------    ----------  ---------
    Total loans.............................   539,025     100.00 %     496,645     100.00 %     389,518     100.00 %
                                                        =========                =========                =========

Less:
  Net deferred loan originations fees.......       (32)                    (332)                    (354)
  Net premiums on purchased loans...........       982                    2,221                    2,757
  Allowance for loan losses.................    (2,408)                  (2,328)                  (2,281)
                                            ----------               ----------               ----------
    Total loans receivable, net.............$  537,567               $  496,206               $  389,640
                                            ==========               ==========               ==========


                                                              AT JUNE 30
                                            ------------------------------------------------
                                                     2002                     2001
                                            ---------------------    ---------------------
                                              AMOUNT     PERCENT       AMOUNT     PERCENT
                                            ----------  ---------    ----------  ---------
                                                         (Dollars in thousands)

FIXED RATE

REAL ESTATE
  One- to four-family.......................$   71,734      30.12 %  $   64,659      45.57 %
                                            ----------  ---------    ----------  ---------
    Total real estate loans.................    71,734      30.12        64,659      45.57

OTHER LOANS
Consumer:
  Automobile................................    51,941      21.80        54,536      38.43
  Other.....................................     9,607       4.03        11,497       8.10
                                            ----------  ---------    ----------  ---------
    Total other loans.......................    61,548      25.83        66,033      46.53
                                            ----------  ---------    ----------  ---------

    Total fixed-rate loans..................   133,282      55.95       130,692      92.10
                                            ----------  ---------    ----------  ---------

ADJUSTABLE RATE

REAL ESTATE
  One- to four-family.......................    73,649      30.93         7,165       5.05
  Commercial................................     7,585       3.18             -       0.00
  Multi-family..............................    20,345       8.54             -       0.00
                                            ----------  ---------    ----------  ---------
    Total real estate loans.................   101,579      42.65         7,165       5.05

OTHER LOANS
Consumer:
  Automobile................................         6       0.00            12       0.01
  Home equity...............................     1,735       0.73         1,880       1.32
  Other.....................................     1,595       0.67         2,151       1.52
                                            ----------  ---------    ----------  ---------
    Total other loans.......................     3,336       1.40         4,043       2.85
                                            ----------  ---------    ----------  ---------

    Total adjustable-rate loans.............   104,915      44.05        11,208       7.90
                                            ----------  ---------    ----------  ---------
    Total loans.............................   238,197     100.00 %     141,900     100.00 %
                                                        =========                =========

Less:
  Net deferred loan originations fees.......      (219)                     (49)
  Net premiums on purchased loans...........       680                      163
  Allowance for loan losses.................    (1,744)                  (1,175)
                                            ----------               ----------
    Total loans receivable, net.............$  236,914               $  140,839
                                            ==========               ==========


                                       6


        LOAN MATURITY AND REPRICING. The following schedule illustrates certain
information at June 30, 2005 regarding the dollar amount of loans maturing in
Kaiser Federal Bank's portfolio based on their contractual terms to maturity,
but does not include scheduled payments or potential prepayments. Demand loans,
loans having no stated schedule of repayments and no stated maturity are
reported as due in one year or less. Loan balances do not include undisbursed
loan proceeds, unearned discounts, unearned income and allowance for loan
losses.



                                                      REAL ESTATE
                                  ----------------------------------------------
                                   ONE-TO FOUR-FAMILY  COMMERCIAL  MULTI-FAMILY   CONSUMER-AUTOS   CONSUMER-OTHER(2)     TOTAL
                                        AMOUNT           AMOUNT       AMOUNT          AMOUNT           AMOUNT            AMOUNT
                                  -------------------- ---------- -------------- ---------------- ------------------ --------------
                                                                (Dollars in thousands)
              At
           June 30,
- -------------------------------
                                                                                                   
Within 1 year (1).................$                  - $        - $           85 $            652 $            4,014 $        4,751

After 1 year:
  After 1 Year through 3 Years....                 107          -             18           24,526                757         25,408
  After 3 Years through 5 Years...                 875          -              -           13,435                226         14,536
  After 5 Years through 10 Years..              18,657     31,895          2,644                -              3,248         56,444
  After 10 Years through 15 Years.              72,235        488         55,489                -                  -        128,212
  Over 15 years...................             280,260          -         29,414                -                  -        309,674
                                  -------------------- ---------- -------------- ---------------- ------------------ --------------
Total due after 1 year............             372,134     32,383         87,565           37,961              4,231        534,274
                                  -------------------- ---------- -------------- ---------------- ------------------ --------------

Total.............................$            372,134 $   32,383 $       87,650 $         38,613 $            8,245 $      539,025
                                  ==================== ========== ============== ================ ================== ==============


- -------------------------
(1)  Includes demand loans and loans having no stated maturity.
(2)  Includes home equity loans.


                                       7


        The following table illustrates certain information at June 30, 2005
regarding the dollar amount of loans maturing in Kaiser Federal Bank's portfolio
based on their contractual terms to maturity, but does not include scheduled
payments or potential prepayments. Loans that have adjustable or renegotiable
interest rates are shown as maturing in the period during which the loan
reprices. Demand loans, loans having no stated schedule of repayments and no
stated maturity are reported as due in one year or less. Loan balances do not
include undisbursed loan proceeds, unearned discounts, unearned income and
allowance for loan losses.



                                                      REAL ESTATE
                                  ----------------------------------------------
                                   ONE-TO FOUR-FAMILY  COMMERCIAL  MULTI-FAMILY   CONSUMER-AUTOS   CONSUMER-OTHER(2)     TOTAL
                                        AMOUNT           AMOUNT       AMOUNT          AMOUNT           AMOUNT            AMOUNT
                                  -------------------- ---------- -------------- ---------------- ------------------ --------------
                                                                (Dollars in thousands)
              At
           June 30,
- -------------------------------
                                                                                                   
Within 1 year (1).................$             21,793 $    2,578 $        4,226 $            652 $            4,014 $       33,263

After 1 year:
  After 1 Year through 3 Years....              81,016     10,590         47,170           24,526                757        164,059
  After 3 Years through 5 Years...             122,425     14,145         20,700           13,435                226        170,931
  After 5 Years through 10 Years..              19,097      5,070         15,554                -              3,248         42,969
  After 10 Years through 15 Years.              72,049          -              -                -                  -         72,049
  Over 15 years...................              55,754          -              -                -                  -         55,754
                                  -------------------- ---------- -------------- ---------------- ------------------ --------------
Total due after 1 year............             350,341     29,805         83,424           37,961              4,231        505,762
                                  -------------------- ---------- -------------- ---------------- ------------------ --------------

Total.............................$            372,134 $   32,383 $       87,650 $         38,613 $            8,245 $      539,025
                                  ==================== ========== ============== ================ ================== ==============


- -------------------------
(1)  Includes demand loans and loans having no stated maturity.
(2)  Includes home equity loans.


                                       8


        The following tables set forth the dollar amount of all loans due after
June 30, 2006, which have fixed interest rates and adjustable interest rates.

                                          DUE AFTER JUNE 30, 2006
                              ----------------------------------------------
                                   FIXED         ADJUSTABLE        TOTAL
                              --------------- ---------------- -------------
                                           (Dollars in thousands)

REAL ESTATE LOANS
 One-to four-family...........$       133,854 $        238,280 $     372,134
 Commercial...................              -           32,383        32,383
 Multi-family.................              -           87,565        87,565
                              --------------- ---------------- -------------
   Total real estate loans....        133,854          358,228       492,082
                              --------------- ---------------- -------------

OTHER LOANS
Consumer:
 Automobile...................         37,961                -        37,961
 Home Equity..................              -                -             -
 Other Loans..................          4,231                -         4,231
                              --------------- ---------------- -------------
   Total other loans..........         42,192                -        42,192
                              --------------- ---------------- -------------

Total loans...................$       176,046 $        358,228 $     534,274
                              =============== ================ =============

        Of the $539.0 million in gross loans at June 30, 2005, approximately
$179.1 million have fixed rates of interest and approximately $359.9 million
have adjustable rates of interest.

        ONE- TO FOUR-FAMILY RESIDENTIAL LENDING. At June 30, 2005, one- to
four-family residential mortgage loans totaled $372.1 million, or 69.0%, of our
gross loan portfolio. We generally underwrite our one- to four-family loans
based on the applicant's employment and credit history and the appraised value
of the subject property. Presently, we lend up to 80% of the lesser of the
appraised value or purchase price for one- to four-family residential loans.
Should we grant a loan with a loan-to-value ratio in excess of 80%, we require
private mortgage insurance in order to reduce our exposure below 80%. Properties
securing our one- to four-family loans are generally appraised by independent
fee appraisers approved by the board of directors. We require our borrowers to
obtain title and hazard insurance, and flood insurance, if necessary, in an
amount not less than the value of the property improvements. We currently retain
in our portfolios all single-family loans we originate. We purchased $136.6
million in one- to four-family residential mortgage loans within the past fiscal
year.

        We currently originate one- to four-family mortgage loans on a
fixed-rate and adjustable-rate basis. Our pricing strategy for mortgage loans
includes setting interest rates that are competitive with other local financial
institutions and consistent with our internal needs. Adjustable-rate loans are
tied to a variety of indices including a rate based on U. S. Treasury securities
adjusted to a constant maturity of one year and the average of U.S. Treasury
securities adjusted to a constant maturity of one year over the previous 12
month period. A majority of our adjustable rate loans carry an initial fixed
rate of interest for either three or five years which then converts to an
interest rate that is adjusted annually based upon the applicable index. Our
home mortgages are structured with a five to thirty year maturity, with
amortizations up to a 30 year period. All of our one- to-four-family loans
originated or purchased are secured by properties located in California.


                                        9



        All our real estate loans contain a "due on sale" clause allowing us to
declare the unpaid principal balance due and payable upon the sale of the
security property. The loans originated or purchased by us are underwritten and
documented pursuant to Freddie Mac or Fannie Mae guidelines. See "- Loan
Originations, Purchases, Sales and Repayments." See "- Asset Quality -
Non-Performing Assets" and "Asset Quality - Classified Assets."

        Adjustable rate loan mortgages generally pose different credit risks
than fixed-rate loans, primarily because as interest rates rise, the borrower's
payment rises, increasing the potential for default. The Company has not
experienced significant delinquencies for these loans. However, the majority of
these loans have been purchased or originated within the past three years. See "
- - Asset Quality - Non-Performing Assets" and " - Classified Assets." At June 30,
2005, our one-to four-family ARM loan portfolio totaled $238.3 million, or 44.2%
of our gross loan portfolio. At that date, the fixed-rate one-to-four-family
mortgage loan portfolio totaled $133.9 million, or 24.8% of the Company's gross
loan portfolio.

        In addition, the Company has purchased adjustable-rate interest-only
mortgage loans. As of June 30, 2005, the Company's one- to four-family
interest-only ARM loans totaled $82.8 million, or 15.4% of our gross loan
portfolio. We have no plans to significantly increase the number of
interest-only loans held in our loan portfolio at this time.

        MULTI-FAMILY RESIDENTIAL LENDING. We also offer multi-family residential
loans. These loans are secured by real estate located in our primary market
area. At June 30, 2005, multi-family residential loans totaled $87.7 million, or
16.3%, of our gross loan portfolio.

        Our multi-family residential loans are originated with adjustable
interest rates only. We use a number of indices to set the interest rate,
including a rate based on the constant maturity of one year U.S. Treasury
securities. A majority of our adjustable rate loans carry an initial fixed rate
of interest for either three or five years which then converts to an interest
rate that is adjusted annually based upon the applicable index. Loan-to-value
ratios on our multi-family residential loans do not exceed 75% of the appraised
value of the property securing the loan. These loans require monthly payments,
amortize over a period of up to 30 years and have maximum maturity of 30 years.
These loans are secured by properties located in California. We use mortgage
bankers and brokers to originate these loans as well as through our staff. We
retain some of the multi-family loans we originate, while selling participations
in others to manage our exposure to any one borrower.

        Loans secured by multi-family residential real estate are underwritten
based on the income producing potential of the property and the financial
strength of the borrower. The net operating income, which is the income derived
from the operation of the property less all operating expenses, must be
sufficient to cover the payments related to the outstanding debt. We may require
an assignment of rents or leases in order to be assured that the cash flow from
the project will be used to repay the debt. Appraisals on properties securing
multi-family residential loans are performed by independent state licensed fee
appraisers approved by the board of directors. See "- Loan Originations,
Purchases, Sales and Repayments."

        Loans secured by multi-family residential properties are generally
larger and involve a greater degree of credit risk than one- to four-family
residential mortgage loans. Because payments on loans secured by multi-family
residential properties are often dependent on the successful operation or
management of the properties, repayment of such loans may be subject to adverse
conditions in the real estate market or the economy. If the cash flow from the
project is reduced, or if leases are not obtained or renewed, the borrower's
ability to repay the loan may be impaired. In order to monitor the adequacy of
cash flows on income-producing properties, the borrower may be requested to or
required to provide periodic financial information. See "- Asset Quality -
Non-Performing Assets."


                                       10


        COMMERCIAL REAL ESTATE LENDING. We offer commercial real estate loans.
These loans are secured primarily by small retail establishments, rental
properties and small office buildings located in our primary market area. At
June 30, 2005, commercial real estate loans totaled $32.4 million, or 6.0%, of
our gross loan portfolio. Our largest commercial real estate loan at June 30,
2005, was a $2.0 million loan secured by a manufacturing facility.

        We originate only adjustable-rate commercial real estate loans. The
interest rate on these loans is tied to a variety of indices, including a rate
based on the constant maturity of one year U.S. Treasury securities. A majority
of our adjustable-rate loans carry an initial fixed rate of interest for either
three or five years which then converts an interest rate that is adjusted
annually based upon the index. Loan-to-value ratios on our commercial real
estate loans do not exceed 75% of the appraised value of the property securing
the loan. These loans require monthly payments, amortize up to 30 years, have
maturities of up to 15 years and carry pre-payment penalties.

        Loans secured by commercial real estate are underwritten based on the
income producing potential of the property, the financial strength of the
borrower and any guarantors. The net operating income, which is the income
derived from the operation of the property less all operating expenses, must be
sufficient to cover the payments related to the outstanding debt. We may require
an assignment of rents or leases in order to be assured that the cash flow from
the project will be used to repay the debt. Appraisals on properties securing
commercial real estate loans are performed by independent state licensed fee
appraisers approved by the board of directors. All the properties securing our
commercial real estate loans are located in California. See "- Loan
Originations, Purchases, Sales and Repayments."

        Loans secured by commercial real estate properties are generally larger
and involve a greater degree of credit risk than one- to four-family residential
mortgage loans. Because payments on loans secured by commercial real estate
properties are often dependent on the successful operation or management of the
properties, repayment of such loans may be subject to adverse conditions in the
real estate market or the economy. If the cash flow from the project is reduced,
or if leases are not obtained or renewed, the borrower's ability to repay the
loan may be impaired. See "- Asset Quality - Non-Performing Loans."

        CONSUMER LOANS. We offer a variety of secured consumer loans, including
home equity lines of credit, new and used auto loans, and loans secured by
savings deposits. We also offer a limited amount of unsecured loans. Consumer
loans generally have shorter terms to maturity, which reduces our exposure to
changes in interest rates, and carry higher rates of interest than do one- to
four-family residential mortgage loans. At June 30, 2005, our consumer loan
portfolio, exclusive of automobile loans, totaled $8.2 million, or 1.5%, of our
gross loan portfolio. In recent years, our consumer loans, as a percentage of
our loan portfolio, has continued to decrease as we have emphasized our real
estate loan products.

        The most significant component of our consumer lending is automobile
loans. We originate automobile loans only on a direct basis with the borrower.
Loans secured by automobiles totaled $38.6 million at June 30, 2005, or 7.2%, of
our gross loan portfolio at June 30, 2005. Automobile loans may be written for
up to seven years for new automobiles and a maximum of five years for used
automobiles and have fixed rates of interest. Loan to value ratios for
automobile loans are up to 100% of the sales price for new automobiles and up to
100% of value on used cars, based on valuation from official used car guides.

        Consumer loans may entail greater risk than do one- to four-family
residential mortgage loans, particularly in the case of consumer loans which are
secured by rapidly depreciable assets, such as automobiles. In these cases, any
repossessed collateral for a defaulted loan may not provide an


                                       11


adequate source of repayment of the outstanding loan balance. As a result,
consumer loan collections are dependent on the borrower's continuing financial
stability and, thus, are more likely to be adversely affected by job loss,
divorce, illness or personal bankruptcy.

LOAN ORIGINATIONS, PURCHASES, SALES AND REPAYMENTS

        We originate loans through employees located at our offices. Walk-in
customers and referrals from our current customer base, advertisements, real
estate brokers, mortgage loan brokers and builders are also important sources of
loan originations. In 2005, we contracted with AnyHour Lending, Inc. to give us
the ability to take and process residential mortgage loans 24 hours a day as
well as over the Internet.

        While we originate both adjustable-rate and fixed-rate loans, our
ability to originate loans is dependent upon customer demand for loans in our
market area. Demand is affected by local competition and the interest rate
environment. We also purchase real estate whole loans as well as participation
interests in real estate loans. In addition, we sell participation interests in
some of our larger real estate loans. We began purchasing one- to four-family
real estate loans in January 2001 and commercial real estate loans in October
2001. We have used 10 different loan brokers in these purchase transactions. As
of June 30, 2005, we had participation interests in two commercial real estate
loans. At June 30, 2005, our real estate loan portfolio totaled $492.2 million
or 91.3% of the gross loan portfolio. Purchased real estate loans at June 30,
2005 totaled $328.1 million, or 66.7% of the real estate loan portfolio.


                                       12


        The following table shows the loan origination, purchase, sale and
repayment activities of Kaiser Federal Bank for the periods indicated, and
includes loans originated for both our own portfolio and for sale of
participating interests.



                                                                 YEAR ENDED JUNE 30
                                                   ----------------------------------------------
                                                        2005            2004            2003
                                                   --------------  --------------  --------------
                                                               (Dollars in thousands)
                                                                          
ORIGINATIONS BY TYPE:
Adjustable rate:
  Real estate- one- to four- family................$        3,942  $        1,288  $        4,039
                  - commercial.....................         6,200          12,820          15,164
                  - multi-family...................        17,750          24,100          25,662
  Non-real estate - other consumer.................         4,445           4,516           4,983
                                                   --------------  --------------  --------------
    Total adjustable-rate..........................        32,337          42,724          49,848
                                                   --------------  --------------  --------------

Fixed rate:
  Real estate- one- to four- family................        10,446          16,595          31,808
  Non-real estate - consumer automobile............        18,453          21,070          35,457
                  - other consumer.................         8,617           9,447           9,010
                                                   --------------  --------------  --------------
    Total fixed-rate...............................        37,516          47,112          76,275
                                                   --------------  --------------  --------------
      Total loans orginated........................        69,853          89,836         126,123
                                                   --------------  --------------  --------------

PURCHASES:
Adjustable rate:
  Real estate- one- to four- family................        73,740         247,160         204,738
                  - commercial.....................         3,993               -           1,500
                  - multi-family...................        10,152          18,394               -
                                                   --------------  --------------  --------------
    Total adjustable-rate..........................        87,885         265,554         206,238
                                                   --------------  --------------  --------------

Fixed rate:
  Real estate- one- to four- family................        62,825          18,281           5,217
                                                   --------------  --------------  --------------
    Total fixed-rate...............................        62,825          18,281           5,217
                                                   --------------  --------------  --------------
      Total loans purchased (1)....................       150,710         283,835         211,455
                                                   --------------  --------------  --------------

SALES AND REPAYMENTS:
  Sales and loan participations sold...............             -           1,585           3,111
  Principal repayments.............................       178,183         264,959         183,146
                                                   --------------  --------------  --------------
      Total reductions.............................       178,183         266,544         186,257
                                                   --------------  --------------  --------------
  Increase (decrease) in other items, net..........        (1,019)           (561)          1,405
                                                   --------------  --------------  --------------
      Net increase.................................$       41,361  $      106,566  $      152,726
                                                   ==============  ==============  ==============

- -------------------------------
(1)  Loan principal purchase amount only. Premiums and discounts on loans
     purchased included as increase (decrease) in other items, net. Net loans
     purchased amounted to $151.2 million, $286.2 million, and $234.3 million
     for the years ended June 30, 2005, 2004, and 2003, respectively.


                                       13


ASSET QUALITY

        The Kaiser Permanente Medical Care Program employs a large percentage of
Kaiser Federal Bank's account holders. Further, a significant concentration of
our borrowers resides in California. Although Kaiser Federal Bank has a
diversified loan portfolio, borrowers' ability to repay loans may be affected by
the economic climate of either the health care industry or the overall
geographic region in which the borrowers reside. Because we have a significant
amount of real estate loans, decreases in California's real estate values could
adversely affect the value of property used as collateral. In this regard, at
June 30, 2005, the rate of unemployment (seasonally adjusted) in the State of
California was 5.4% as compared with the unemployment rate for the United States
at 5.0%. These same rates of unemployment at June 30, 2004 were 6.3% and 5.8%,
respectively. In addition, the State of California's newly approved budget
includes a spending plan that will attempt to close a current budget deficit of
$8.6 billion. These initiatives may require aggressive measures such as reducing
state expenditures and other cost-cutting initiatives to meet the budget's
objectives. These measures may negatively affect the California economy and
Kaiser Federal Bank.

        When a borrower fails to make a timely payment on a consumer loan, a
delinquency notice is sent when the loan is 10 days past due. When the loan is
20 days past due, we mail a subsequent delinquency notice to the borrower. Once
a loan is 30 days past due, our staff contacts the borrower by telephone to
determine the reason for delinquency and to request payment of the delinquent
amount in full or the establishment of an acceptable repayment plan to bring the
loan current. If the borrower is unable to make or keep payment arrangements,
additional collection action is taken in the form of repossession of collateral
for secured loans and small claims or legal action for unsecured loans.

        For one- to four-family residential, multi-family and commercial real
estate loans serviced by us, a delinquency notice is sent to the borrower when
the loan is 8 days past due. When the loan is 20 days past due, we mail a
subsequent delinquency notice to the borrower. Typically, before the loan
becomes 45 days past due, contact with the borrower is made requesting payment
of the delinquent amount in full, or the establishment of an acceptable
repayment plan to bring the loan current. If an acceptable repayment plan has
not been agreed upon, loan personnel will generally prepare a notice of intent
to foreclose. The notice of intent to foreclose allows the borrower up to 10
days to bring the account current. Once the loan becomes 60 days delinquent, and
an acceptable repayment plan has not been agreed upon, the servicing officer
will turn over the account to the deed of trust trustee with instructions to
initiate foreclosure.

        Real estate loans serviced by a third party are subject to the servicing
institution's collection policies. However, we track each purchased loan
individually to ensure full payments are received as scheduled. Each month,
third party servicers are required to provide delinquent loan status reports to
our servicing officer, which are included in the month-end delinquent real
estate report to management. Contractually, third party servicers are required
to adhere to collection policies no less stringent than our policies.


                                       14


        DELINQUENT LOANS. The following table sets forth our loans delinquent 60
to 89 days and over 89 days past due by type, number, amount and percentage of
type at June 30, 2005.



                                                      LOANS DELINQUENT FOR:
                                       ----------------------------------------------------       TOTAL
                                              60-89 DAYS            90 DAYS OR MORE         DELINQUENT LOANS
                                       ------------------------  ----------------------  ----------------------
                                                      PRINCIPAL               PRINCIPAL               PRINCIPAL
                                          NUMBER       BALANCE     NUMBER      BALANCE     NUMBER      BALANCE
                                         OF LOANS     OF LOANS    OF LOANS    OF LOANS    OF LOANS    OF LOANS
                                       ------------  ----------  ----------  ----------  ----------  ----------
                                                                 (Dollars in thousands)
                                                                                   
One- to four-family....................           -  $        -           2  $      757           2  $      757
Commercial.............................           -           -           -           -           -           -
Multi-family...........................           -           -           -           -           -           -
Home Equity............................           -           -           -           -           -           -
Consumer - automobile..................           6          50           2          28           8          78
Other consumer.........................          10          10           1           2          11          12
                                       ------------  ----------  ----------  ----------  ----------  ----------
  Total................................         16   $       60           5  $      787          21  $      847
                                       ============  ==========  ==========  ==========  ==========  ==========
Delinquent loans to
  total gross loans....................                    0.01 %                  0.15 %                  0.16 %


        NON-PERFORMING ASSETS. The table below sets forth the amounts and
categories of non-performing assets in our loan portfolio. Non-performing assets
consist of non-accrual loans, accruing loans past due 90 days or more and
foreclosed assets. Loans to a customer whose financial condition has
deteriorated are considered for non-accrual status whether or not the loan is 90
days and over past due. Generally, all loans past due 90 days and over are
classified as non-accrual. On non-accrual loans, interest income is not
recognized until actually collected. At the time the loan is placed on
non-accrual status, interest previously accrued but not collected is reversed
and charged against current income.

        Foreclosed assets consist of real estate and other assets which have
been acquired through foreclosure on loans. At the time of foreclosure, assets
are recorded at the lower of their estimated fair value less selling costs or
the loan balance, with any write-down charged against the allowance for loan
losses. At all dates presented, we had no troubled debt restructurings which
involve forgiving a portion of interest or principal on any loans or making
loans at a rate materially less than that of market rates.


                                       15



                                                                                      AT JUNE 30
                                                   ------------------------------------------------------------------------------
                                                        2005            2004            2003            2002             2001
                                                   --------------  --------------  --------------  --------------  --------------
                                                                               (Dollars in thousands)
                                                                                                    
NONACCRUAL LOANS:
  One- to four-family..............................$          757  $            -  $            -  $            -  $            -
  Commercial.......................................             -               -               -               -               -
  Multi-family.....................................             -               -               -               -               -
  Consumer - Automobile............................            28              79              13             138              77
  Consumer - Other.................................             2               3              13               -              14
                                                   --------------  --------------  --------------  --------------  --------------
    Total..........................................           787              82              26             138              91
                                                   --------------  --------------  --------------  --------------  --------------

ACCRUING DELINQUENT MORE THAN 90 DAYS:
  One- to four-family..............................             -               -               -               -               -
  Commercial.......................................             -               -               -               -               -
  Multi-family.....................................             -               -               -               -               -
  Consumer - Automobile............................             -               -               -               -               -
  Consumer - Other.................................             -               -               -               -               -
                                                   --------------  --------------  --------------  --------------  --------------
    Total..........................................             -               -               -               -               -
                                                   --------------  --------------  --------------  --------------  --------------

Non-performing loans...............................           787              82              26             138              91

Repossessed assets.................................            35              62              26              78             378
                                                   --------------  --------------  --------------  --------------  --------------

Total non-performing assets........................$          822  $          144  $           52  $          216  $          469
                                                   ==============  ==============  ==============  ==============  ==============

Non-performing loans to total loans (1)............          0.15%           0.02%           0.01%           0.06%           0.06%

Non-performing assets to total assets..............          0.13%           0.02%           0.01%           0.07%           0.20%

Nonaccrued interest (2)............................$           25  $            4  $            1  $            4  $            3
                                                   ==============  ==============  ==============  ==============  ==============

- -----------------------------
(1)  Total loans are net of deferred fees and costs
(2)  If interest on the loans classified as nonaccrual had been accrued,
     interest income in these amounts would have been accrued on nonaccrual
     loans.

        CLASSIFIED ASSETS. Regulations provide for the classification of loans
and other assets, such as debt and equity securities considered by regulators to
be of lesser quality, as "substandard," "doubtful" or "loss." An asset is
considered "substandard" if it is inadequately protected by the current net
worth and paying capacity of the obligor or of the collateral pledged, if any.
"Substandard" assets include those characterized by the "distinct possibility"
that the insured institution will sustain "some loss" if the deficiencies are
not corrected. Assets classified as "doubtful" have all of the weaknesses
inherent in those classified "substandard," with the added characteristic that
the weaknesses present make "collection or liquidation in full," on the basis of
currently existing facts, conditions, and values, "highly questionable and
improbable." Assets classified as "loss" are those considered "uncollectible"
and of such little value that their continuance as assets without the
establishment of a specific loss reserve is not warranted.

        When an insured institution classifies problem assets as either
substandard or doubtful, it may establish general allowances for loan losses in
an amount deemed prudent by management and approved by the board of directors.
General allowances represent loss allowances which have been established to
recognize the inherent risk associated with lending activities, but which,
unlike specific allowances, have not been allocated to particular problem
assets. When an insured institution classifies problem assets as "loss," it is
required either to establish a specific allowance for losses equal to 100% of
that portion of the asset so classified or to charge off such amount. An
institution's determination as to the classification of its assets and the
amount of its valuation allowances is subject to review by the Office of Thrift
Supervision and the FDIC, which may order the establishment of additional
general or specific loss allowances.


                                       16


        In connection with the filing of our periodic reports with the Office of
Thrift Supervision and in accordance with our classification of assets policy,
we regularly review the problem assets in our portfolio to determine whether any
assets require classification in accordance with applicable regulations. The
total amount of classified assets represented 3.7% of our equity capital and
0.5% of our total assets at June 30, 2005.

        The aggregate amount of our classified and special mention assets at the
dates indicated were as follows:

                                               AT JUNE 30,
                            ------------------------------------------------
                                 2005              2004            2003
                            --------------   --------------   --------------
                                          (Dollars in thousands)
   Classified Assets:
     Loss...................$           45   $           85   $           83
     Doubtful...............         1,375              968            1,304
     Substandard............         1,094              858              407
     Special Mention........           880              422              353
                            --------------   --------------   --------------
       Total................$        3,394   $        2,333   $        2,147
                            ==============   ==============   ==============

        ALLOWANCE FOR LOAN LOSSES. We maintain an allowance for loan losses to
absorb probable incurred losses inherent in the loan portfolio. The allowance is
based on ongoing, quarterly assessments of the probable losses inherent in the
loan portfolio. Our methodology for assessing the appropriateness of the
allowance consists of several key elements, which include loss ratio analysis by
type of loan and specific allowances for identified problem loans, including the
results of measuring impaired loans as provided in Statement of Financial
Accounting Standards ("SFAS") No. 114, "Accounting by Creditors for Impairment
of a Loan" and SFAS No. 118, "Accounting by Creditors for Impairment of a Loan -
Income Recognition and Disclosures." These accounting standards prescribe the
measurement methods, income recognition and disclosures related to impaired
loans.

        The loss ratio analysis component of the allowance is calculated by
applying loss factors to outstanding loans based on the internal risk evaluation
of the loans or pools of loans. Changes in risk evaluations of both performing
and nonperforming loans affect the amount of the allowance. Loss factors are
based both on our historical loss experience as well as on significant factors
that, in management's judgment, affect the collectibility of the portfolio as of
the evaluation date.

        The appropriateness of the allowance is reviewed and established by
management based upon its evaluation of then-existing economic and business
conditions affecting our key lending areas and other conditions, such as credit
quality trends (including trends in nonperforming loans expected to result from
existing conditions), collateral values, loan volumes and concentrations,
specific industry conditions within portfolio segments and recent loss
experience in particular segments of the portfolio that existed as of the
balance sheet date and the impact that such conditions were believed to have had
on the collectibility of the loan. Senior management reviews these conditions
quarterly in discussions with our senior credit officers. To the extent that any
of these conditions is evidenced by a specifically identifiable problem credit
or portfolio segment as of the evaluation date, management's estimate of the
effect of such condition may be reflected as a specific allowance applicable to
such credit or portfolio segment. Where any of these conditions is not evidenced
by a specifically identifiable problem credit or portfolio segment as of the
evaluation date, management's evaluation of the loss related to this condition
is reflected in the general allowance. The evaluation of the inherent loss with
respect to these conditions is subject to a higher degree of uncertainty because
they are not identified with specific problem credits or portfolio segments.


                                       17


        Management also evaluates the adequacy of the allowance for loan losses
based on a review of individual loans, historical loan loss experience, the
value and adequacy of collateral, and economic conditions in our market area.
This evaluation is inherently subjective as it requires material estimates,
including the amounts and timing of future cash flows expected to be received on
impaired loans that may be susceptible to significant change. For all
specifically reviewed loans for which it is probable that Kaiser Federal Bank
will be unable to collect all amounts due according to the terms of the loan
agreement, Kaiser Federal Bank determines impairment by computing a fair value
either based on discounted cash flows using the loan's initial interest rate or
the fair value of the collateral if the loan is collateral dependent. Large
groups of smaller balance homogenous loans that are collectively evaluated for
impairment and are excluded from specific impairment evaluation, and their
allowance for loan losses is calculated in accordance with the allowance for
loan losses policy described above.

        Because the allowance for loan losses is based on estimates of losses
inherent in the loan portfolio, actual losses can vary significantly from the
estimated amounts. Our methodology as described permits adjustments to any loss
factor used in the computation of the formula allowance in the event that, in
management's judgment, significant factors which affect the collectibility of
the portfolio as of the evaluation date are not reflected in the loss factors.
By assessing the estimated losses inherent in the loan portfolio on a quarterly
basis, we are able to adjust specific and inherent loss estimates based upon any
more recent information that has become available. In addition, management's
determination as to the amount of our allowance for loan losses is subject to
review by the Office of Thrift Supervision and the FDIC, which may require the
establishment of additional general or specific allowances based upon their
judgment of the information available to them at the time of their examination
of Kaiser Federal Bank.

        At June 30, 2005, our allowance for loan losses was $2.4 million or 0.5%
of the total loan portfolio and 306.0% of total non-performing loans. Assessing
the adequacy of the allowance for loan losses is inherently subjective as it
requires making material estimates, including the amount and timing of future
cash flows expected to be received on impaired loans, which may be susceptible
to significant change. In the opinion of management, the allowance, when taken
as a whole, is at an amount that will absorb probable incurred loan losses
inherent in our loan portfolios.


                                       18


        The following sets forth an analysis of our allowance for loan losses.



                                                                             YEAR ENDED JUNE 30,
                                               ------------------------------------------------------------------------------
                                                    2005            2004            2003            2002            2001
                                               --------------  --------------  --------------  --------------  --------------
                                                                      (Dollars in thousands)
                                                                                                
Balance at beginning of period.................$        2,328  $        2,281  $        1,744  $        1,175  $          863

CHARGE-OFFS:
  One- to four-family..........................             -               -               -               -               -
  Commercial...................................             -               -               -               -               -
  Multi-family.................................             -               -               -               -               -
  Consumer - automobile........................           500             675             842             990             534
  Other consumer...............................            48              62              58             110              85
                                               --------------  --------------  --------------  --------------  --------------
                                                          548             737             900           1,100             619
RECOVERIES:
  One- to four-family..........................             -               -               -               -               -
  Commercial...................................             -               -               -               -               -
  Multi-family.................................             -               -               -               -               -
  Consumer - automobile........................           203             279             296             503             137
  Other consumer...............................            19              22              17              19              26
                                               --------------  --------------  --------------  --------------  --------------
                                                          222             301             313             522             163
                                               --------------  --------------  --------------  --------------  --------------

Net charge-offs................................           326             436             587             578             456

Provision for loan losses......................           406             483           1,124           1,147             768
                                               --------------  --------------  --------------  --------------  --------------

Balance at end of period.......................$        2,408  $        2,328  $        2,281  $        1,744  $        1,175
                                               ==============  ==============  ==============  ==============  ==============

Net charge-offs to average loans during
  this period  (1).............................          0.06%           0.11%           0.19%           0.33%           0.36%

Net charge-offs to average non-
  performing loans during this period .........         75.03%         807.41%         715.85%         504.80%         772.88%

Allowance for loan losses to non-
  performing loans.............................        305.97%       2,839.02%       8,773.08%       1,263.77%       1,291.21%

Allowance as a % of total loans (end of
  period) (1)..................................          0.45%           0.47%           0.58%           0.73%           0.83%

- ----------------------------
(1)  Total loans are net of deferred fees and costs


                                       19


        The distribution of the allowance for losses on loans at the dates
indicated is summarized as follows.



                                                                            AT JUNE 30,
                                ---------------------------------------------------------------------------------------------------
                                             2005                              2004                             2003
                                -------------------------------   -------------------------------   -------------------------------
                                                     PERCENT OF                        PERCENT OF                        PERCENT OF
                                                       GROSS                             GROSS                             GROSS
                                                       LOANS                             LOANS                             LOANS
                                                      IN EACH                           IN EACH                           IN EACH
                                                      CATEGORY                          CATEGORY                          CATEGORY
                                          PERCENT OF     TO                 PERCENT OF     TO                 PERCENT OF     TO
                                          ALLOWANCE    TOTAL                ALLOWANCE    TOTAL                ALLOWANCE    TOTAL
                                          TO TOTAL     GROSS                TO TOTAL     GROSS                TO TOTAL     GROSS
                                 AMOUNT   ALLOWANCE    LOANS       AMOUNT   ALLOWANCE    LOANS       AMOUNT   ALLOWANCE    LOANS
                                -------- ----------- ----------   -------- ----------- ----------   -------- ----------- ----------
                                                                      (Dollars in thousands)

                                                                                                
Secured by residential
  real estate...................$  1,037    43.06%     69.04%     $    932    40.03%      68.82%    $    703     30.82%     66.64%

Secured by commercial
  real estate...................      40     1.66       6.01            99     4.25        5.41           82      3.59       5.46

Secured by multi-family
  real estate...................     155     6.44      16.26           232     9.97       14.60          132      5.79      10.85

Consumer - automobile...........   1,143    47.47       7.16         1,008    43.30        9.54        1,289     56.51      14.60

Consumer - other................      33     1.37       1.53            57     2.45        1.63           75      3.29       2.45

Unallocated.....................       -        -          -             -        -           -            -         -          -
                                -------- ----------- ----------   -------- ----------- ----------   -------- ----------- ----------

Total Allowance for
  Loan Losses...................$  2,408   100.00%    100.00%     $  2,328   100.00%     100.00%    $  2,281    100.00%    100.00%
                                ======== =========== ==========   ======== =========== ==========   ======== =========== ==========


                                                          AT JUNE 30,
                                -----------------------------------------------------------------
                                              2002                              2001
                                -------------------------------   -------------------------------
                                                     PERCENT OF                        PERCENT OF
                                                       GROSS                             GROSS
                                                       LOANS                             LOANS
                                                      IN EACH                           IN EACH
                                                      CATEGORY                          CATEGORY
                                          PERCENT OF     TO                 PERCENT OF     TO
                                          ALLOWANCE    TOTAL                ALLOWANCE    TOTAL
                                          TO TOTAL     GROSS                TO TOTAL     GROSS
                                 AMOUNT   ALLOWANCE    LOANS       AMOUNT   ALLOWANCE    LOANS
                                -------- ----------- ----------   -------- ----------- ----------
                                                     (Dollars in thousands)


Secured by residential
  real estate...................$    582     33.33%      61.04%   $    287     24.44%     50.62%

Secured by commercial
  real estate...................      30      1.73        3.18           -         -          -

Secured by multi-family
  real estate...................      81      4.66        8.54           -         -          -

Consumer - automobile...........     970     55.63       21.81         751     63.88      38.44

Consumer - other................      81      4.65        5.43         137     11.68      10.94

Unallocated.....................       -         -          -            -         -          -
                                -------- ----------- ----------   -------- ----------- ----------

Total Allowance for
  Loan Losses...................$  1,744    100.00%    100.00%    $  1,175    100.00%    100.00%
                                ======== =========== ==========   ======== =========== ==========



                                       20


INVESTMENT ACTIVITIES

        GENERAL. We are required by federal regulations to maintain an amount of
liquid assets in order to meet our liquidity needs. These assets consist of
certain specified securities. See "Management's Discussion and Analysis of
Financial Condition and Results of Operations - Liquidity and Commitments." Cash
flow projections are regularly reviewed and updated to assure that adequate
liquidity is provided. As of June 30, 2005, our liquidity ratio (liquid assets
as a percentage of net withdrawable savings and current borrowings) was 15.0%.

        We are authorized to invest in various types of liquid assets, including
U.S. Treasury obligations, securities of various federal agencies, certain
certificates of deposit of insured banks and savings institutions, certain
bankers' acceptances, repurchase agreements and federal funds. Subject to
various restrictions, federal savings associations may also invest their assets
in investment grade commercial paper and corporate debt securities and mutual
funds whose assets conform to the investments that a federally chartered savings
association is otherwise authorized to make directly. See "How We Are Regulated
- - Kaiser Federal Bank" for a discussion of additional restrictions on our
investment activities.

        Under the direction and guidance of the Investment/Asset and Liability
Management Committee and board policy, our president has the basic
responsibility for the management of our investment portfolio. Various factors
are considered when making decisions, including the marketability, maturity and
tax consequences of the proposed investment. The maturity structure of
investments will be affected by various market conditions, including the current
and anticipated short and long term interest rates, the level of interest rates,
the trend of new deposit inflows, and the anticipated demand for funds via
deposit withdrawals and loan originations and purchases.

        The current structure of our investment portfolio provides liquidity
when loan demand is high, assists in maintaining earnings when loan demand is
low and maximizes earnings while satisfactorily managing risk, including credit
risk, reinvestment risk, liquidity risk and interest rate risk. See
"Quantitative and Qualitative Disclosures about Market Risk - Asset and
Liability Management and Market Risk."

        At June 30, 2005, our investment portfolio totaled $49.7 million and
consisted principally of collateralized mortgage obligations, mortgage-backed
securities, and U.S. government agency and government sponsored entity bonds.
From time to time, investment levels may increase or decrease depending upon
yields available on investment alternatives and management's projected demand
for funds for loan originations, deposits, and other activities.

        MORTGAGE-BACKED SECURITIES. Our mortgage-backed securities had a fair
value of $9.1 million and a $9.3 million amortized cost at June 30, 2005. The
mortgage-backed securities were comprised of Fannie Mae, Freddie Mac, and Ginnie
Mae mortgage-backed securities. At June 30, 2005, the portfolio had a
weighted-average coupon rate of 4.1% and an estimated weighted-average-yield of
3.4%. These securities had an estimated average maturity of 7.2 years and an
estimated average life of 2.5 years at June 30, 2005.

        U.S. GOVERNMENT AGENCY AND GOVERNMENT SPONSORED ENTITY BONDS. Our
portfolio of U.S. government agency and government sponsored entity bonds had a
fair value of $20.8 million and a $21.0 million amortized cost at June 30, 2005.
This portfolio was comprised of Freddie Mac, Federal Home Loan Bank, and Federal
Farm Credit Bank bonds. At June 30, 2005, the portfolio had a
weighted-average-coupon and a weighted-average-yield of 3.1%. Most U.S. agency
obligations have call provisions. The longest term call provision was on a bond
with an amortized cost of $5.0 million, a one-time call of 0.4 years, and a
final


                                       21


maturity of 2.4 years. The longest term agency without a call provision was on a
bond with an amortized cost of $5.0 million and a final maturity of 2.3 years.

        COLLATERALIZED MORTGAGE OBLIGATIONS. Our portfolio of collateralized
mortgage obligations had a fair value of $19.6 million and a $19.7 million
amortized cost at June 30, 2005. At June 30, 2005 the portfolio had a
weighted-average-coupon of 4.6% and a weighted-average-yield of 4.1%. These
securities had an estimated average maturity of 18.1 years and an estimated
average life of 2.1 years at June 30, 2005.

        We invest in collateralized mortgage obligations as an alternative to
mortgage loans and conventional mortgage-backed securities as part of our asset
liability management strategy. Management believes that collateralized mortgage
obligations represent attractive investment alternatives relative to other
investments due to the wide variety of maturity and repayment options available
through such investments. In particular, we have, from time to time, concluded
that short and intermediate and long duration collateralized mortgage
obligations (with an expected average life of five to ten years or less)
represent a better combination of rate and duration than adjustable rate
mortgage-backed securities. Because our collateralized mortgage obligations are
purchased as an alternative to mortgage loans and because we have the ability
and intent to hold such securities to maturity, all such securities are
classified as held-to-maturity. All of our collateralized mortgage obligations
and mortgage-backed securities are guaranteed by either Fannie Mae, Freddie Mac
or Ginnie Mae.

        In contrast to mortgage-backed pass-through securities in which cash
flow is received (and, hence, prepayment risk is shared) pro rata by all
securities holders, the cash flows from the mortgages or mortgage-backed
securities underlying collateralized mortgage obligations are segmented and paid
in accordance with a predetermined priority to investors holding various
tranches of such securities or obligations. A particular tranche of a
collateralized mortgage obligations may therefore carry prepayment risk that
differs from that of both the underlying collateral and other tranches. It is
our strategy to purchase tranches of collateralized mortgage obligations with
expected shorter term duration and are intended to produce stable cash flows in
different interest rate environments. However, interest rate changes may affect
the duration of these securities.

        To assess price volatility, the Federal Financial Institutions
Examination Council adopted a policy which requires an annual "stress" test of
mortgage derivative securities. This policy, which has been adopted by the
Office of Thrift Supervision, requires us to annually test our collateralized
mortgage obligations and other mortgage-related securities to determine whether
they are high-risk or non high-risk securities. Mortgage derivative products
with an average life or price volatility in excess of a benchmark 30-year
mortgage-backed pass-through security are considered high-risk mortgage
securities. Under the policy, savings institutions, such as Kaiser Federal Bank,
may invest in high-risk mortgage securities only to reduce interest rate risk.
In accordance with our policy, we do not invest in securities classified as
high-risk at the time of purchase. However, as of June 30, 2005, we had $8.8
million in high risk securities as a result of changes in market interest rates.


                                       22


        The following table sets forth the composition of our investment
portfolio at the dates indicated.



                                                                      AT JUNE 30,
                                           ----------------------------------------------------------------
                                                   2005                  2004                  2003
                                           --------------------  --------------------  --------------------
                                           CARRYING              CARRYING              CARRYING
                                             VALUE   % OF TOTAL    VALUE   % OF TOTAL    VALUE   % OF TOTAL
                                           --------- ----------  --------- ----------  --------- ----------
                                                                (Dollars in thousands)
                                                                               
SECURITIES AVAILABLE FOR SALE:
Securities:
U.S. government agency and government
  sponsored entity bonds...................$  10,864      21.87% $  10,890      17.46% $       -          -%
Mortgage-backed securities:
  Freddie Mac..............................    7,984      16.07     10,113      16.22          -          -
                                           --------- ----------  --------- ----------  --------- ----------

Total securities available for sale........$  18,848      37.94% $  21,003      33.68% $       -          -%
                                           ========= ==========  ========= ==========  ========= ==========

SECURITIES HELD TO MATURITY:
Securities:
U.S. government agency and government
  sponsored entity bonds...................$  10,000      20.13%  $ 10,000      16.03% $       -          -%
Mortgage-backed securities:
  Fannie Mae...............................      541       1.09        732       1.17      1,188       8.34
  Freddie Mac..............................      335       0.67        454       0.73        695       4.88
  Ginnie Mae...............................      250       0.50        310       0.50        406       2.85
Collateralized mortgage obligations:
  Fannie Mae...............................    4,617       9.29      7,342      11.77      7,399      51.93
  Freddie Mac..............................   12,570      25.30     18,049      28.94      4,559      32.00
  Ginnie Mae...............................    2,521       5.08      4,474       7.17          -          -
                                           --------- ----------  --------- ----------  --------- ----------

Total securities held to maturity..........$  30,834      62.06% $  41,361      66.32% $  14,247     100.00%
                                           ========= ==========  ========= ==========  ========= ==========

Total securities...........................$  49,682     100.00% $  62,364     100.00% $  14,247     100.00%
                                           ========= ==========  ========= ==========  ========= ==========

OTHER EARNINGS ASSETS:
Interest bearing deposits in other
  financial institutions...................$   9,010      38.57% $   2,970      24.40% $   6,437      30.52%
Fed Funds..................................   10,325      44.20      5,235      43.00     11,645      55.21
FHLB stock.................................    4,027      17.23      3,290      27.02      2,602      12.34
Other investments..........................        -          -        679       5.58        406       1.93
                                           --------- ----------  --------- ----------  --------- ----------

Total other earning assets.................$  23,362     100.00% $  12,174     100.00% $  21,090     100.00%
                                           ========= ==========  ========= ==========  ========= ==========

Total securities and other earning assets..$  73,044             $  74,538             $  35,337
                                           =========             =========             =========


        While our collateralized mortgage backed securities and mortgage backed
securities carry a reduced credit risk as compared to whole loans due to their
issuance under government agency sponsored programs, they remain subject to the
risk that a fluctuating interest rate environment, along with other factors like
the geographic distribution of the underlying mortgage loans, may alter the
prepayment rate of the mortgage loans and so affect both the prepayment speed,
and value, of the investment securities. As a result of these factors, the
estimated average lives of these securities will be shorter than the contractual
maturities as shown on the following table.


                                       23


        The composition and maturities of the investment securities portfolio as
of June 30, 2005, are as follows:



                                                                              AT JUNE 30, 2005
                                             -------------------------------------------------------------------------------------
                                                              WEIGHTED     AFTER ONE       WEIGHTED      AFTER FIVE     WEIGHTED
                                                ONE YEAR      AVERAGE     YEAR THROUGH     AVERAGE     YEARS THROUGH    AVERAGE
                                                OR LESS        YIELD       FIVE YEARS       YIELD        TEN YEARS       YIELD
                                             -------------  -----------  --------------  -----------  --------------  -----------
                                                                     (Dollars in thousands)
                                                                                       
U.S. government agency and government
  sponsored entity bonds.....................$       5,436         2.35% $       15,428         3.42% $            -            -%
Mortgage-backed securities...................            -            -           6,349         3.20           1,635         3.84
Collateralized mortgage obligations..........            -            -               -            -               -            -
                                             -------------  -----------  --------------  -----------  --------------  -----------
Total investment securities..................$       5,436         2.35% $       21,777         3.36% $        1,635         3.84%
                                             =============  ===========  ==============  ===========  ==============  ===========


                                                                   AT JUNE 30, 2005
                                             ---------------------------------------------------------
                                                               WEIGHTED                      WEIGHTED
                                                AFTER TEN      AVERAGE     BALANCE AS OF     AVERAGE
                                                  YEARS         YIELD      JUNE 30, 2005      YIELD
                                             --------------  -----------  ---------------  -----------
                                                                (Dollars in thousands)


U.S. government agency and government
  sponsored entity bonds.....................$            -            -% $        20,864         3.14%
Mortgage-backed securities...................         1,126         3.87            9,110         3.40
Collateralized mortgage obligations..........        19,708         4.12           19,708         4.12
                                             --------------  -----------  ---------------  -----------
Total investment securities..................$       20,834         4.11% $        49,682         3.58%
                                             ==============  ===========  ===============  ===========


        INTEREST BEARING DEPOSITS IN OTHER FINANCIAL INSTITUTIONS. Interest
bearing deposits in other financial institutions consists of certificates of
deposits placed with multiple federally insured financial institutions in
amounts that do not exceed the insurable limit of $100,000. These deposits are
used as short-term investments as part of our overall asset/liability
management. These certificates of deposit had a weighted-average yield of 2.9%
and an average life of 17 months at June 30, 2005.

        FEDERAL HOME LOAN BANK STOCK. As a member of the Federal Home Loan Bank
of San Francisco, we are required to own capital stock in the Federal Home Loan
Bank of San Francisco. The amount of stock we hold is based on percentages
specified by the Federal Home Loan Bank of San Francisco on our outstanding
advances and the requirements of their Mortgage Purchase Program. The redemption
of any excess stock we hold is at the discretion of the Federal Home Loan Bank
of San Francisco. The carrying value of Federal Home Loan Bank of San Francisco
stock totaled $4.0 million and had a weighted-average-yield of 3.9% for the year
ended June 30, 2005. The yield on the Federal Home Loan Bank of San Francisco
stock is produced by stock dividends that are subject to the discretion of the
board of directors of the Federal Home Loan Bank of San Francisco.

        EQUITY INVESTMENT. We also had an approximate 14% investment in an
affordable housing fund totaling $2.2 million, with a commitment to fund an
additional $450,000, for the purposes of obtaining tax credits and for Community
Reinvestment Act purposes. The investment is being accounted for using the
equity method of accounting. The investment is evaluated periodically for
impairment based on the remaining allocable tax credits.

        BANK-OWNED LIFE INSURANCE. In April 2005, we purchased $10.0 million in
bank-owned life insurance, which covers certain key employees, to provide
tax-exempt income to assist in offsetting costs associated with employee benefit
plans offered by the bank. The bank-owned life insurance is recorded at its cash
surrender value, or the amount that can be realized.

SOURCES OF FUNDS

        GENERAL. Our sources of funds are deposits, payment of principal and
interest on loans, interest earned on or maturation of other investment
securities, borrowings, and funds provided from operations.

        DEPOSITS. We offer a variety of deposit accounts to consumers with a
wide range of interest rates and terms. Our deposits consist of time deposit
accounts, savings, money market and demand deposit accounts. We have
historically paid competitive rates on our deposit accounts. We primarily rely
on competitive


                                       24


pricing policies, marketing and customer service to attract and retain these
deposits. Approximately 34.1% of our deposits are from customers who are
employed by the Kaiser Permanente Medical Care Program.

        The flow of deposits is influenced significantly by general economic
conditions, changes in money market and prevailing interest rates and bi-weekly
direct deposits from Kaiser Permanente Medical Care Program payrolls. The
variety of deposit accounts we offer has allowed us to be competitive in
obtaining funds and to respond with flexibility to changes in consumer demand.
We have become more susceptible to short-term fluctuations in deposit flows, as
customers have become more interest rate conscious. We try to manage the pricing
of our deposits in keeping with our asset/liability management, liquidity and
profitability objectives, subject to competitive factors. Based on our
experience, we believe that our deposits are a relatively stable sources of
funds. Despite this stability, our ability to attract and maintain these
deposits and the rates paid on them has been and will continue to be
significantly affected by market conditions.

        The following table sets forth our deposit flows during the periods
indicated.



                                                     YEAR ENDED JUNE 30,
                                       -------------------------------------------------
                                            2005             2004              2003
                                       ---------------  ---------------  ---------------
                                                    (Dollars in thousands)
                                                                
Opening balance........................$       422,953  $       346,239  $       252,038
Acquired deposits......................         61,177                -                -
Deposits, net of withdrawals...........        (17,204)          68,590           86,871
Interest credited......................          8,866            8,124            7,330
                                       ---------------  ---------------  ---------------

Ending balance.........................$       475,792  $       422,953  $       346,239
                                       ===============  ===============  ===============

Net increase................ ..........         52,839           76,714           94,201

Percent increase.......................           12.5%            22.2%            37.4%


                                       25


        The following table sets forth the dollar amount of savings deposits in
the various types of deposit programs we offered at the dates indicated.



                                                                        AT JUNE 30,
                                    ------------------------------------------------------------------------------------
                                               2005                        2004                          2003
                                    --------------------------- --------------------------------------------------------
                                                   PERCENT OF                   PERCENT OF                   PERCENT OF
                                       AMOUNT        TOTAL          AMOUNT        TOTAL          AMOUNT        TOTAL
                                    ------------  ------------   ------------  ------------   ------------  ------------
                                                                   (Dollars in thousands)
                                                                                          
Noninterest-bearing demand..........$     43,744          9.19%  $     38,020          8.99%  $     30,119          8.70%

Savings.............................      99,730         20.96         95,115         22.49         82,691         23.88

Money market........................     107,080         22.51        105,532         24.95         87,555         25.30

Certificates of deposit
  1.00% - 1.99%.....................       7,139          1.50         26,092          6.17         12,543          3.62
  2.00% - 2.99%.....................      49,332         10.37         69,569         16.45         52,072         15.04
  3.00% - 3.99%.....................      93,291         19.61         37,652          8.90         26,919          7.77
  4.00% - 4.99%.....................      55,168         11.59         26,808          6.34         23,145          6.68
  5.00% - 5.99%.....................       9,148          1.92          9,770          2.31         13,127          3.79
  6.00% - 6.99%.....................       5,021          1.06          8,400          1.99         12,124          3.50
  7.00% - 7.99%.....................       6,139          1.29          5,995          1.41          5,944          1.72
                                    ------------  ------------   ------------  ------------   ------------  ------------
Total Certificates of Deposit.......     225,238         47.34        184,286         43.57        145,874         42.12
                                    ------------  ------------   ------------  ------------   ------------  ------------
Total...............................$    475,792        100.00%  $    422,953        100.00%  $    346,239        100.00%
                                    ============  ============   ============  ============   ============  ============


        The following table indicates the amount of Kaiser Federal Bank's
certificates of deposit by time remaining until maturity as of June 30, 2005.



                                       JUNE 30,        JUNE 30,        JUNE 30,        JUNE 30,        JUNE 30,
                                         2006            2007            2008            2009            2010           TOTAL
                                    --------------  --------------  --------------  --------------  --------------  --------------
                                                                       (Dollars in thousands)
                                                                                                  
1.00% - 1.99%.......................$        7,050  $           80  $            9  $            -  $            -  $        7,139
1.99% - 2.99%.......................        45,947           3,244              51              81               9          49,332
3.00% - 3.99%.......................        58,165          12,816           7,388          11,257           3,665          93,291
4.00% - 4.99%.......................           756           8,742          16,542           7,014          22,114          55,168
5.00% - 5.99%.......................         1,429           7,719               -               -               -           9,148
6.00% - 6.99%.......................         5,021               -               -               -               -           5,021
7.00% - 7.99%.......................         6,139               -               -               -               -           6,139
                                    --------------  --------------  --------------  --------------  --------------  --------------

                                    $      124,507  $       32,601  $       23,990  $       18,352  $       25,788  $      225,238
                                    ==============  ==============  ==============  ==============  ==============  ==============



                                       26


        The following table provides the remaining maturities of large
denomination ($100,000 or more) time deposits at June 30, 2005.

                                                  CERTIFICATES
                     MATURITY PERIOD               OF DEPOSIT
        --------------------------------------- ---------------
                                                 (In thousands)
        Three months or less....................$         9,819
        Over three through six months...........         11,098
        Over six through twelve months..........         18,992
        Over twelve months......................         32,840

                                                ---------------
          Total.................................$        72,749
                                                ===============

        BORROWINGS. Although deposits are our primary source of funds, we may
utilize borrowings when they are a less costly source of funds, and can be
invested at a positive interest rate spread, when we desire additional capacity
to purchase loans or to fund loan demand or when they meet our asset/liability
management goals. Our borrowings historically have consisted of advances from
the Federal Home Loan Bank of San Francisco. See Note 8 of the Notes to
Consolidated Financial Statements.

        We may obtain advances from the Federal Home Loan Bank of San Francisco
upon the security of our mortgage loans and mortgage-backed securities. These
advances may be made pursuant to several different credit programs, each of
which has its own interest rate, range of maturities and call features. At June
30, 2005, we had $71.0 million in Federal Home Loan Bank advances outstanding.

        The following table sets forth information as to our Federal Home Loan
Bank advances for the periods indicated.



                                                         AT OR FOR THE YEAR ENDED JUNE 30
                                                    ------------------------------------------
                                                        2005           2004           2003
                                                    ------------   ------------   ------------
                                                              (Dollars in thousands)
                                                                         
Average balance outstanding.........................$     60,354   $     51,538   $     34,972

Maximum month-end balance...........................      90,444         70,000         50,000

Balance at end of period............................      70,777         70,000         50,000

Weighted average interest rate during the period....        3.35%          2.92%          2.97%

Weighted average interest rate at end of period.....        4.20%          2.50%          3.00%



                                       27


EMPLOYEES

        At June 30, 2005, we had a total of 95 employees, including 18 part-time
employees. Our employees are not represented by any collective bargaining group.

HOW WE ARE REGULATED

        Set forth below is a brief description of certain laws and regulations
which are applicable to K-Fed Bancorp and Kaiser Federal Bank. The description
of these laws and regulations, as well as descriptions of laws and regulations
contained elsewhere herein, does not purport to be complete and is qualified in
its entirety by reference to the applicable laws and regulations.

        Legislation is introduced from time to time in the United States
Congress that may affect the operations of K-Fed Bancorp and Kaiser Federal
Bank. In addition, the regulations governing K-Fed Bancorp and Kaiser Federal
Bank may be amended from time to time by the Office of Thrift Supervision. Any
such legislation or regulatory changes in the future could adversely affect
K-Fed Bancorp or Kaiser Federal Bank. No assurance can be given as to whether or
in what form any such changes may occur.

GENERAL

        Kaiser Federal Bank, as a federally-chartered savings institution, is
subject to federal regulation and oversight by the Office of Thrift Supervision
extending to all aspects of its operations. Kaiser Federal Bank also is subject
to regulation by the FDIC, which insures the deposits of Kaiser Federal Bank to
the maximum extent permitted by law, and requirements established by the Federal
Reserve Board. Federally chartered savings institutions are required to file
periodic reports with the Office of Thrift Supervision and are subject to
periodic examinations by the Office of Thrift Supervision and the FDIC. The
investment and lending authority of savings institutions are prescribed by
federal laws and regulations, and such institutions are prohibited from engaging
in any activities not permitted by such laws and regulations. Such regulation
and supervision primarily is intended for the protection of depositors and not
for the purpose of protecting stockholders.

        The Office of Thrift Supervision regularly examines Kaiser Federal Bank
and prepares reports for the consideration of Kaiser Federal Bank's board of
directors on any deficiencies that it may find in Kaiser Federal Bank's
operations. Kaiser Federal Bank's relationship with its depositors and borrowers
also is regulated to a great extent by both federal and state laws, especially
in such matters as the ownership of savings accounts and the form and content of
Kaiser Federal Bank's mortgage requirements. Any change in such regulations,
whether by the FDIC, the Office of Thrift Supervision or Congress, could have a
material adverse impact on K-Fed Bancorp and Kaiser Federal Bank and their
operations.

K-FED BANCORP

        GENERAL. K-Fed Bancorp is a federal mutual holding company subsidiary
within the meaning of Section 10(o) of the Home Owners' Loan Act. It is required
to file reports with the Office of Thrift Supervision and is subject to
regulation and examination by the Office of Thrift Supervision. In addition, the
Office of Thrift Supervision has enforcement authority over K-Fed Bancorp and
any non-savings institution subsidiaries. This permits the Office of Thrift
Supervision to restrict or prohibit activities that it determines to be a
serious risk to Kaiser Federal Bank. This regulation is intended primarily for
the protection of the depositors and not for the benefit of stockholders of
K-Fed Bancorp.


                                       28


        ACTIVITIES RESTRICTIONS. K-Fed Bancorp and its non-savings institution
subsidiaries are subject to statutory and regulatory restrictions on their
business activities specified by federal regulations, which include performing
services and holding properties used by a savings institution subsidiary,
activities authorized for savings and loan holding companies as of March 5,
1987, and non-banking activities permissible for bank holding companies pursuant
to the Bank Holding Company Act of 1956 or authorized for financial holding
companies pursuant to the Gramm-Leach-Bliley Act.

        If Kaiser Federal Bank fails the qualified thrift lender test, K-Fed
Bancorp must, within one year of that failure, register as, and will become
subject to, the restrictions applicable to bank holding companies. See "-
Qualified Thrift Lender Test."

        WAIVERS OF DIVIDENDS BY K-FED BANCORP. Office of Thrift Supervision
regulations require K-Fed Mutual Holding Company to notify the Office of Thrift
Supervision of any proposed waiver of its receipt of dividends from K-Fed
Bancorp. The Office of Thrift Supervision reviews dividend waiver notices on a
case-by-case basis, and, in general, does not object to any such waiver if the
mutual holding company provides the OTS with written notice of its intent to
waive its right to receive dividends 30 days prior to the proposed date of
payment of the dividend, and the OTS does not object. The OTS shall not object
to a notice of intent to waive dividends if: (i) the waiver would not be
detrimental to the safe and sound operation of the savings association; and (ii)
the board of directors of the mutual holding company expressly determines that
waiver of the dividend by the mutual holding company is consistent with the
directors' fiduciary duties to the mutual members of such company. A dividend
waiver notice shall include a copy of the resolution of the board of directors
of the mutual holding company, in form and substance satisfactory to the OTS,
together with any supporting materials relied upon by the board, concluding that
the proposed dividend waiver is consistent with the board's fiduciary duties to
the mutual members of the mutual holding company. The OTS will not consider
waived dividends in determining an appropriate exchange ratio in the event of a
full conversion to stock form.

        K-Fed Mutual Holding Company waived its right to receive dividends paid
by K-Fed Bancorp during the year ended June 30, 2005 and we anticipate that
K-Fed Mutual Holding Company will waive future dividends paid by K-Fed Bancorp,
if any. Under Office of Thrift Supervision regulations, our public stockholders
would not be diluted because of any dividends waived by K-Fed Mutual Holding
Company (and waived dividends would not be considered in determining an
appropriate exchange ratio) in the event K-Fed Mutual Holding Company converts
to stock form.

        CONVERSION OF K-FED MUTUAL HOLDING COMPANY TO STOCK FORM. The Office of
Thrift Supervision regulations permit K-Fed Mutual Holding Company to convert
from the mutual form of organization to the capital stock form of organization
(a "Conversion Transaction"). There can be no assurance when, if ever, a
Conversion Transaction will occur, and the board of directors has no current
intention or plan to undertake a Conversion Transaction. In a Conversion
Transaction a new holding company would be formed as the successor to K-Fed
Bancorp (the "New Holding Company"), K-Fed Mutual Holding Company's corporate
existence would end, and certain depositors of Kaiser Federal Bank would receive
the right to subscribe for additional shares of the New Holding Company. In a
Conversion Transaction, each share of common stock held by stockholders other
than K-Fed Mutual Holding Company ("Minority Stockholders") would be
automatically converted into a number of shares of common stock in the New
Holding Company determined pursuant to an exchange ratio that ensures that the
Minority Stockholders own the same percentage of common stock in the New Holding
Company as they owned in K-Fed Bancorp immediately prior to the Conversation
Transaction. Under Office of Thrift Supervision regulations, Minority
Stockholders would not be diluted because of any dividends waived by K-Fed
Mutual Holding Company (and waived dividends


                                       29


would not be considered in determining an appropriate exchange ratio), if K-Fed
Mutual Holding Company converts to stock form. The total number of shares held
by Minority Stockholders after a Conversion Transaction also would be increased
by any purchases by Minority Stockholders in the stock offering conducted as
part of the Conversion Transaction.

        A Conversion Transaction requires the approval of the Office of Thrift
Supervision as well as a majority of the votes eligible to be cast by the
members of K-Fed Mutual Holding Company and a majority of the votes eligible to
be cast by the stockholders of K-Fed Bancorp other than K-Fed Mutual Holding
Company.

KAISER FEDERAL BANK

        The Office of Thrift Supervision has extensive authority over the
operations of savings institutions. As part of this authority, Kaiser Federal
Bank is required to file periodic reports with the Office of Thrift Supervision
and is subject to periodic examinations by the Office of Thrift Supervision and
the FDIC. When these examinations are conducted by the Office of Thrift
Supervision and the FDIC, the examiners may require Kaiser Federal Bank to
provide for higher general or specific loan loss reserves. All savings
institutions are subject to a semi-annual assessment, based upon the savings
institution's total assets, to fund the operations of the Office of Thrift
Supervision.

        The Office of Thrift Supervision also has extensive enforcement
authority over all savings institutions and their holding companies, including
Kaiser Federal Bank and K-Fed Bancorp. This enforcement authority includes,
among other things, the ability to assess civil money penalties, to issue
cease-and-desist or removal orders and to initiate injunctive actions. In
general, these enforcement actions may be initiated for violations of laws and
regulations and unsafe or unsound practices. Other actions or inactions may
provide the basis for enforcement action, including misleading or untimely
reports filed with the Office of Thrift Supervision. Except under certain
circumstances, public disclosure of final enforcement actions by the Office of
Thrift Supervision is required.

        In addition, the investment, lending and branching authority of Kaiser
Federal Bank is prescribed by federal laws and it is prohibited from engaging in
any activities not permitted by such laws. For instance, no savings institution
may invest in non-investment grade corporate debt securities. In addition, the
permissible level of investment by federal institutions in loans secured by
non-residential real property may not exceed 400% of total capital, except with
approval of the Office of Thrift Supervision. Federal savings institutions are
also generally authorized to branch nationwide. Kaiser Federal Bank is in
compliance with the noted restrictions.

        Kaiser Federal Bank's general permissible lending limit for
loans-to-one-borrower is equal to the greater of $500,000 or 15% of unimpaired
capital and surplus (except for loans fully secured by certain readily
marketable collateral, in which case this limit is increased to 25% of
unimpaired capital and surplus). At June 30, 2005 Kaiser Federal Bank's lending
limit under this restriction was $9.8 million. Kaiser Federal Bank is in
compliance with the loans-to-one-borrower limitation.

        The Office of Thrift Supervision, as well as the other federal banking
agencies, has adopted guidelines establishing safety and soundness standards on
such matters as loan underwriting and documentation, asset quality, earnings
standards, internal controls and audit systems, interest rate risk exposure and
compensation and other employee benefits. Any institution which fails to comply
with these standards must submit a compliance plan.


                                       30


INSURANCE OF ACCOUNTS AND REGULATION BY THE FDIC

        Kaiser Federal Bank is a member of the Savings Association Insurance
Fund, which is administered by the FDIC. Deposits are insured up to the
applicable limits by the FDIC and such insurance is backed by the full faith and
credit of the United States government. As insurer, the FDIC imposes deposit
insurance premiums and is authorized to conduct examinations of and to require
reporting by FDIC-insured institutions. It also may prohibit any FDIC-insured
institution from engaging in any activity the FDIC determines by regulation or
order to pose a serious risk to the Savings Association Insurance Fund. The FDIC
also has the authority to initiate enforcement actions against savings
institutions, after giving the Office of Thrift Supervision an opportunity to
take such action, and may terminate the deposit insurance if it determines that
the institution has engaged in unsafe or unsound practices or is in an unsafe or
unsound condition.

REGULATORY CAPITAL REQUIREMENTS

        Federally insured savings institutions, such as Kaiser Federal Bank, are
required to maintain a minimum level of regulatory capital. The Office of Thrift
Supervision has established capital standards, including a tangible capital
requirement, a leverage ratio or core capital requirement and a risk-based
capital requirement applicable to such savings institutions. These capital
requirements must be generally as stringent as the comparable capital
requirements for national banks. The Office of Thrift Supervision is also
authorized to impose capital requirements in excess of these standards on
individual institutions on a case-by-case basis.

        The capital regulations require tangible capital of at least 1.50% of
adjusted total assets, as defined by regulation. Tangible capital generally
includes common stockholders' equity and retained income, and certain
noncumulative perpetual preferred stock and related income. In addition, all
intangible assets, other than a limited amount of purchased mortgage servicing
rights, must be deducted from tangible capital for calculating compliance with
the requirement. At June 30, 2005, Kaiser Federal Bank had intangible assets
totaling $4.6 million, consisting of a core deposit premium of $568,000 and $4.0
million of goodwill, which were deducted from its tangible capital.

        At June 30, 2005, Kaiser Federal Bank had tangible capital of $62.7
million, or 10.17% of adjusted total assets, which is approximately $53.5
million above the minimum requirement of 1.50% of adjusted total assets in
effect on that date.

        The capital standards also require core capital equal to at least 4.00%
of adjusted total assets unless its supervisory condition is such to allow it to
maintain a 3.00% ratio. Core capital generally consists of tangible capital plus
certain intangible assets, including a limited amount of purchased credit card
relationships.

        At June 30, 2005, Kaiser Federal Bank had core capital equal to $62.7
million, or 10.17% of adjusted total assets, which is $38.0 million above the
minimum requirement of 4.00% in effect on that date.

        The Office of Thrift Supervision also requires savings institutions to
have core capital equal to 4.00% of risk-weighted assets ("Tier 1 Risk-Based").
At June 30, 2005, Kaiser Federal Bank had Tier 1 risk-based capital of $62.7 or
16.12% of risk-weighted assets, which is approximately $47.1 million above the
minimum on such date. The Office of Thrift Supervision also requires savings
institutions to have total capital of at least 8.00% of risk-weighted assets.
Total capital consists of core capital, as defined above, and


                                       31


supplementary capital. Supplementary capital consists of certain permanent and
maturing capital instruments that do not qualify as core capital and general
valuation loan and lease loss allowances up to a maximum of 1.25% of
risk-weighted assets. Supplementary capital may be used to satisfy the
risk-based requirement only to the extent of core capital. The Office of Thrift
Supervision is also authorized to require a savings institution to maintain an
additional amount of total capital to account for concentration of credit risk
and the risk of non-traditional activities.

        In determining the amount of risk-weighted assets, all assets, including
certain off-balance sheet items, will be multiplied by a risk weight, ranging
from 0% to 100%, based on the risk inherent in the type of asset. For example,
the Office of Thrift Supervision has assigned a risk weight of 50% for prudently
underwritten permanent one- to four-family first lien mortgage loans not more
than 90 days delinquent and having a loan-to-value ratio of not more than 80% at
origination unless insured to such ratio by an insurer approved by Fannie Mae or
Freddie Mac.

        On June 30, 2005, Kaiser Federal Bank had total risk-based capital of
$65.1 million and risk-weighted assets of $388.8 million; or total capital of
16.74% of risk-weighted assets. This amount was $34.0 million above the 8.00%
requirement in effect on that date.

        The Office of Thrift Supervision and the FDIC are authorized and, under
certain circumstances, required to take certain actions against savings
institutions that fail to meet their capital requirements. The Office of Thrift
Supervision is generally required to take action to restrict the activities of
an "undercapitalized institution," which is an institution with less than either
a 4.00% core capital ratio, a 4.00% Tier 1 risked-based capital ratio or an
8.00% risk-based capital ratio. Any such institution must submit a capital
restoration plan and until the plan is approved by the Office of Thrift
Supervision, may not increase its assets, acquire another institution, establish
a branch or engage in any new activities, and generally may not make capital
distributions. The Office of Thrift Supervision is authorized to impose the
additional restrictions that are applicable to significantly undercapitalized
institutions.

        As a condition to the approval of the capital restoration plan, any
company controlling an undercapitalized institution must agree that it will
enter into a limited capital maintenance guarantee with respect to the
institution's achievement of its capital requirements.

        Any savings institution that fails to comply with its capital plan or
has Tier 1 risk-based or core capital ratios of less than 3.00% or a risk-based
capital ratio of less than 6.00% and is considered "significantly
undercapitalized" will be made subject to one or more additional specified
actions and operating restrictions which may cover all aspects of its operations
and may include a forced merger or acquisition of the institution. An
institution that becomes "critically undercapitalized" because it has a tangible
capital ratio of 2.00% or less is subject to further mandatory restrictions on
its activities in addition to those applicable to significantly undercapitalized
institutions. In addition, the Office of Thrift Supervision must appoint a
receiver, or conservator with the concurrence of the FDIC, for a savings
institution, with certain limited exceptions, within 90 days after it becomes
critically undercapitalized. Any undercapitalized institution is also subject to
the general enforcement authority of the Office of Thrift Supervision and the
FDIC, including the appointment of a conservator or a receiver.

        The Office of Thrift Supervision is also generally authorized to
reclassify an institution into a lower capital category and impose the
restrictions applicable to such category if the institution is engaged in unsafe
or unsound practices or is in an unsafe or unsound condition.


                                       32


LIMITATIONS ON DIVIDENDS AND OTHER CAPITAL DISTRIBUTIONS

        Office of Thrift Supervision regulations impose various restrictions on
savings institutions with respect to their ability to make distributions of
capital, which include dividends, stock redemptions or repurchases, cash-out
mergers and other transactions charged to the capital account.

        Generally, savings institutions, such as Kaiser Federal Bank, that
before and after the proposed distribution are well-capitalized, may make
capital distributions during any calendar year equal to 100% of net income for
the year-to-date plus retained net income for the two preceding years. However,
an institution deemed to be in need of more than normal supervision by the
Office of Thrift Supervision may have its dividend authority restricted by the
Office of Thrift Supervision. Kaiser Federal Bank may pay dividends to K-Fed
Bancorp in accordance with this general authority.

        Savings institutions proposing to make any capital distribution need not
submit written notice to the Office of Thrift Supervision prior to such
distribution unless they are a subsidiary of a holding company or would not
remain well-capitalized following the distribution. Savings institutions that do
not, or would not meet their current minimum capital requirements following a
proposed capital distribution or propose to exceed these net income limitations,
must obtain Office of Thrift Supervision approval prior to making such
distribution. The Office of Thrift Supervision may object to the distribution
during that 30-day period based on safety and soundness concerns. See "-
Regulatory Capital Requirements."

LIQUIDITY

        All savings institutions, including Kaiser Federal Bank, are required to
maintain sufficient liquidity to ensure a safe and sound operation.

QUALIFIED THRIFT LENDER TEST

        All savings institutions, including Kaiser Federal Bank, are required to
meet a qualified thrift lender test to avoid certain restrictions on their
operations. This test requires a savings institution to have at least 65% of its
portfolio assets, as defined by regulation, in qualified thrift investments on a
monthly average for nine out of every 12 months on a rolling basis. As an
alternative, the savings institution may maintain 60% of its assets in those
assets specified in Section 7701(a)(19) of the Internal Revenue Code. Under
either test, such assets primarily consist of residential housing related loans
and investments. At June 30, 2005 Kaiser Federal Bank met the test with a 97.5%,
ratio and has always met the test since its effectiveness.

        Any savings institution that fails to meet the qualified thrift lender
test must convert to a national bank charter, unless it requalifies as a
qualified thrift lender within one year of failure and thereafter remains a
qualified thrift lender. If such an institution has not yet requalified or
converted to a national bank, its new investments and activities are limited to
those permissible for both a savings institution and a national bank, and it is
limited to national bank branching rights in its home state. In addition, the
institution is immediately ineligible to receive any new Federal Home Loan Bank
borrowings and is subject to national bank limits for payment of dividends. If
such an institution has not requalified or converted to a national bank within
three years after the failure, it must divest of all investments and cease all
activities not permissible for a national bank. If any institution that fails
the qualified thrift lender test is controlled by a holding company, then within
one year after the failure, the holding company must register as a bank holding
company and become subject to all restrictions on bank holding companies.


                                       33


COMMUNITY REINVESTMENT ACT

        Under the Community Reinvestment Act, every FDIC-insured institution has
a continuing and affirmative obligation consistent with safe and sound banking
practices to help meet the credit needs of its entire community, including low
and moderate income neighborhoods. The Community Reinvestment Act does not
establish specific lending requirements or programs for financial institutions
nor does it limit an institution's discretion to develop the types of products
and services that it believes are best suited to its particular community,
consistent with the Community Reinvestment Act. The Community Reinvestment Act
requires the Office of Thrift Supervision, in connection with the examination of
Kaiser Federal Bank, to assess the institution's record of meeting the credit
needs of its community and to take such record into account in its evaluation of
certain applications, such as a merger or the establishment of a branch, by
Kaiser Federal Bank. An unsatisfactory rating may be used as the basis for the
denial of an application by the Office of Thrift Supervision. Due to the
heightened attention being given to the Community Reinvestment Act in the past
few years, Kaiser Federal Bank may be required to devote additional funds for
investment and lending in its local community. Kaiser Federal Bank was examined
for Community Reinvestment Act compliance in February 2005 and is awaiting the
results of the examination from the Office of Thrift Supervision. The Bank
received a rating of satisfactory in its previous compliance examination.

TRANSACTIONS WITH AFFILIATES

        Generally, transactions between a savings institution or its
subsidiaries and its affiliates are required to be on terms as favorable to the
institution as transactions with non-affiliates. In addition, certain of these
transactions, such as loans to an affiliate, are restricted to a percentage of
the institution's capital. Affiliates of Kaiser Federal Bank include K-Fed
Bancorp and any company which is under common control with Kaiser Federal Bank.
In addition, a savings institution may not lend to any affiliate engaged in
activities not permissible for a bank holding company or acquire the securities
of most affiliates. The Office of Thrift Supervision has the discretion to treat
subsidiaries of savings institutions as affiliates on a case by case basis. In
addition, the Office of Thrift Supervision regulations prohibit a savings
institution from lending to any of its affiliates that is engaged in activities
that are not permissible for bank holding companies and from purchasing the
securities of any affiliate, other than a subsidiary.

        Certain transactions with directors, officers or controlling persons are
also subject to conflict of interest regulations enforced by the Office of
Thrift Supervision. These conflict of interest regulations and other statutes
also impose restrictions on loans to such persons and their related interests.
Among other things, such loans must generally be made on terms substantially the
same as for loans to unaffiliated individuals.


                                       34


FEDERAL SECURITIES LAW

        The stock of K-Fed Bancorp is registered with the SEC under the
Securities Exchange Act of 1934, as amended. K-Fed Bancorp is subject to the
information, proxy solicitation, insider trading restrictions and other
requirements of the SEC under the Securities Exchange Act of 1934.

        K-Fed Bancorp stock held by persons who are affiliates of K-Fed Bancorp
may not be resold without registration unless sold in accordance with certain
resale restrictions. Affiliates are generally considered to be officers,
directors and principal stockholders. If K-Fed Bancorp meets specified current
public information requirements, each affiliate of K-Fed Bancorp will be able to
sell in the public market, without registration, a limited number of shares in
any three-month period.

USA PATRIOT ACT

        In response to the terrorist events of September 11, 2001, the President
of the United States signed into law the Uniting and Strengthening America by
Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of
2001, or the USA PATRIOT Act, on October 26, 2001. The USA PATRIOT Act, which
augmented existing anti-money laundering laws, gives the federal government new
powers to address terrorist threats through enhanced domestic security measures,
expanded surveillance powers, increased information sharing and broadened
anti-money laundering requirements. Title III of the USA PATRIOT Act takes
measures intended to encourage information sharing among bank regulatory
agencies and law enforcement bodies. Further, certain provisions of Title III
impose affirmative obligations on a broad range of financial institutions.

        Among other requirements, Title III of the USA PATRIOT Act imposes the
following requirements:

        o       Financial institutions must establish anti-money laundering
                programs that include: (i) internal policies, procedures, and
                controls; (ii) specific designation of an anti-money laundering
                compliance officer; (iii) ongoing employee training programs;
                and (iv) an independent audit function to test the anti-money
                laundering program.

        o       Financial institutions that establish, maintain, administer, or
                manage private banking accounts or correspondent accounts in the
                United States for non-United States persons or their
                representatives must establish appropriate, specific, and, where
                necessary, enhance due diligence policies, procedures, and
                controls designed to detect and report money laundering.

        o       Financial institutions are prohibited from establishing,
                maintaining, administering or managing correspondent accounts
                for foreign banks that do not have a physical presence in any
                country and will be subject to certain recordkeeping obligations
                with respect to correspondent accounts of foreign banks.

        o       Bank regulators must consider a holding company's effectiveness
                in combating money laundering when ruling on Federal Reserve Act
                and Bank Merger Act applications.

        Our policies and procedures have been updated to reflect the
requirements of the USA PATRIOT Act. No significant changes in our business or
customer practices were required as a result of the implementation of these
requirements.


                                       35


PRIVACY

        Federal banking rules limit the ability of banks and other financial
institutions to disclose non-public information about consumers to nonaffiliated
third parties. Pursuant to these rules, financial institutions must provide:

        o       initial notices to customers about their privacy policies,
                describing the conditions under which they may disclose
                nonpublic personal information to nonaffiliated third parties
                and affiliates;

        o       annual notices of their privacy policies to current customers;
                and

        o       a reasonable method for customers to "opt out" of disclosures to
                nonaffiliated third parties.

        These privacy provisions affect how consumer information is transmitted
through diversified financial companies and conveyed to outside vendors. The
Company has implemented our privacy policies in accordance with the law.

        In recent years, a number of states have implemented their own versions
of privacy laws. For example, in 2003, California adopted standards that are
more stringent than federal law, allowing bank customers the opportunity to bar
financial companies from sharing information with their affiliates.

     SARBANES-OXLEY ACT OF 2002.

        The Sarbanes-Oxley Act of 2002 was signed into law by President Bush on
July 30, 2002 in response to public concerns regarding corporate accountability
in connection with recent accounting scandals. The stated goals of the
Sarbanes-Oxley Act are to increase corporate responsibility, to provide for
enhanced penalties for accounting and auditing improprieties at publicly traded
companies and to protect investors by improving the accuracy and reliability of
corporate disclosures pursuant to the securities laws. The Sarbanes-Oxley Act
generally applies to all companies that file or are required to file periodic
reports with the SEC, under the Securities Exchange Act of 1934, including K-Fed
Bancorp.

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


                                       36


Federal Reserve System

        The Federal Reserve Board requires all depository institutions to
maintain non-interest bearing reserves at specified levels against their
transaction accounts, primarily checking, NOW and Super NOW checking accounts.
At June 30, 2005 Kaiser Federal Bank was in compliance with these reserve
requirements. Savings institutions are authorized to borrow from the Federal
Reserve Bank "discount window," but Federal Reserve Board regulations require
institutions to exhaust other reasonable alternative sources of funds, including
Federal Home Loan Bank borrowings, before borrowing from the Federal Reserve
Bank.

FEDERAL HOME LOAN BANK SYSTEM

        Kaiser Federal Bank is a member of the Federal Home Loan Bank of San
Francisco, which is one of 12 regional Federal Home Loan Banks that administers
the home financing credit function of savings institutions. Each Federal Home
Loan Bank serves as a reserve or central bank for its members within its
assigned region. It is funded primarily from proceeds derived from the sale of
consolidated obligations of the Federal Home Loan Bank System. It makes loans or
advances to members in accordance with policies and procedures, established by
the board of directors of the Federal Home Loan Bank, which are subject to the
oversight of the Federal Housing Finance Board. All advances from the Federal
Home Loan Bank are required to be fully secured by sufficient collateral as
determined by the Federal Home Loan Bank. In addition, all long-term advances
are required to provide funds for residential home financing.

        As a member, Kaiser Federal Bank is required to purchase and maintain
stock in the Federal Home Loan Bank of San Francisco. At June 30, 2005, Kaiser
Federal Bank had $4.0 million in Federal Home Loan Bank stock, which was in
compliance with this requirement. In past years, Kaiser Federal Bank has
received substantial dividends on its Federal Home Loan Bank stock. Over the
past two fiscal years such dividends have averaged 3.9% and were 3.9% for the
year ended June 30, 2005.

        Under federal law, the Federal Home Loan Banks are required to provide
funds for the resolution of troubled savings institutions and to contribute to
low- and moderately-priced housing programs through direct loans or interest
subsidies on advances targeted for community investment and low- and
moderate-income housing projects. These contributions have affected adversely
the level of Federal Home Loan Bank dividends paid and could continue to do so
in the future. These contributions could also have an adverse effect on the
value of Federal Home Loan Bank stock in the future. A reduction in value of
Kaiser Federal Bank's Federal Home Loan Bank stock may result in a corresponding
reduction in Kaiser Federal Bank's capital.

TAXATION

FEDERAL

        GENERAL. K-Fed Bancorp and Kaiser Federal Bank are subject to federal
income taxation in the same general manner as other corporations, with some
exceptions discussed below. The following discussion of federal taxation is
intended only to summarize pertinent federal income tax matters and is not a
comprehensive description of the tax rules applicable to K-Fed Bancorp or Kaiser
Federal Bank. Kaiser Federal Bank's federal income tax returns have never been
audited by the IRS.


                                       37


        METHOD OF ACCOUNTING. For federal income tax purposes, K-Fed Bancorp and
Kaiser Federal Bank currently reports its income and expenses on the accrual
method of accounting and uses a fiscal year ending on June 30th, for filing its
federal income tax return.

        MINIMUM TAX. The Internal Revenue Code imposes an alternative minimum
tax at a rate of 20% on a base of regular taxable income plus certain tax
preferences, called alternative minimum taxable income. The alternative minimum
tax is payable to the extent such alternative minimum taxable income is in
excess of an exemption amount. Net Operating losses can offset no more than 90%
of alternative minimum taxable income. Certain payments of alternative minimum
tax may be used as credits against regular tax liabilities in future years.
Kaiser Federal Bank has not been subject to the alternative minimum tax, nor do
we have any such amounts available as credits for carryover.

        NET OPERATING LOSS CARRYOVERS. A financial institution may carryback net
operating losses to the preceding two taxable years and forward to the
succeeding 20 taxable years. This provision applies to losses incurred in
taxable years beginning after August 6, 1997. At June 30, 2005, Kaiser Federal
Bank had no net operating loss carryforwards for federal income tax purposes.

        CORPORATE DIVIDENDS-RECEIVED DEDUCTION. K-Fed Bancorp may eliminate from
its income dividends received from Kaiser Federal Bank as a wholly owned
subsidiary of K-Fed Bancorp if it elects to file a consolidated return with
Kaiser Federal Bank. The corporate dividends-received deduction is 100% or 80%,
in the case of dividends received from corporations with which a corporate
recipient does not file a consolidated tax return, depending on the level of
stock ownership of the payor of the dividend. Corporations which own less than
20% of the stock of a corporation distributing a dividend may deduct 70% of
dividends received or accrued on their behalf.

STATE

        K-Fed Bancorp and Kaiser Federal Bank are subject to the California
corporate (franchise) tax which is assessed at the rate of 10.84%. For this
purpose, California taxable income generally means federal taxable income
subject to certain modifications provided for in the California law.


                                       38


ITEM 2.  PROPERTIES.

        At June 30, 2005, we had three full service offices and two financial
service centers. Our financial service centers provide all the same services as
a full service office except dispense cash, but cash is available from an ATM
located on site. We lease the space in which our home office, executive offices
and branch offices are located. The net book value of our investment in
premises, equipment and fixtures, excluding computer equipment, was
approximately $1.1 million at June 30, 2005.

        The following table provides a list of our main and branch offices, all
of which are leased.



                                            Owned or        Lease Expiration        Deposits at
Location                                     Leased              Date              June 30, 2005
- ----------------------                   --------------    ------------------   -------------------
                                                                                   (In thousands)

                                                                          
HOME AND EXECUTIVE OFFICE                    Leased            April 2010          $     124,323
1359 N. Grand Avenue
Covina, CA 91724

BRANCH OFFICES:
131 North El Molino Ave., Suite 100          Leased         Month-to-month (1)           147,124
Pasadena, CA 91101

3375 Scott Blvd., Suite 312                  Leased             May 2009                  58,145
Santa Clara, CA 95054

9844 Sierra Ave., Suite A                    Leased           September 2006              49,201
Fontana, CA 92335

8501 Van Nuys Blvd.                          Leased             March 2006                96,999
Panorama City, CA 91402

- -------------------------------
(1)  The Pasadena branch is scheduled for relocation within the city in the 2nd
quarter of the fiscal year ending June 30, 2006. The lease agreement for the new
site will expire in May 2015.

        We believe that our current facilities are adequate to meet the present
and immediately foreseeable needs of Kaiser Federal Bank and K-Fed Bancorp.

        We use an in-house system with support provided by a third-party vendor
to maintain our data base of depositor and borrower customer information. The
net book value of our data processing and computer equipment at June 30, 2005
was approximately $433,000.

ITEM 3.  LEGAL PROCEEDINGS

        From time to time, we are involved as plaintiff or defendant in various
legal actions arising in the normal course of business. We do not anticipate
incurring any material liability as a result of this litigation or any material
impact on our financial position, results of operations or cash flows.


                                       39


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

        No matters were submitted to a vote of security holders during the
fourth quarter of the fiscal year ended June 30, 2005.

                                    PART II.

ITEM 5.  MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.

        Our common stock is traded on the Nasdaq National Market under the
symbol "KFED". K-Fed Mutual Holding Company owns 8,861,750 shares, or 60.24% of
our outstanding common stock. The approximate number of holders of record of the
Company's common stock as of August 19, 2004 was 2,658. Certain shares of the
Company are held in "nominee" or "street" name and accordingly, the number of
beneficial owners of such shares is not known or included in the foregoing
number. The following table presents quarterly market information for the
Company's common stock for the two periods ended June 30, 2005 and June 30,
2004. The Company began trading on the Nasdaq Stock Market on March 31, 2004.
Accordingly, no information prior to this date is available. The high and low
prices on March 31, 2004 were $14.00 and $12.95, respectively. The following
information was provided by the Nasdaq Stock Market.

                                          MARKET PRICE RANGE
                                      --------------------------
YEAR ENDED JUNE 30, 2005                  HIGH          LOW         DIVIDENDS
- ------------------------------------- ------------  ------------  -------------
   Quarter ended September 30, 2004     $ 15.62       $ 12.70       $    0.00
   Quarter ended December 31, 2004      $ 15.25       $ 13.95       $    0.05
   Quarter ended March 31, 2005         $ 15.25       $ 12.31       $    0.05
   Quarter ended June 30, 2005          $ 12.99       $ 10.95       $    0.06


                                          MARKET PRICE RANGE
                                      --------------------------
YEAR ENDED JUNE 30, 2004                  HIGH          LOW         DIVIDENDS
- ------------------------------------- ------------  ------------  -------------
  Quarter ended June 30, 2004           $ 13.55       $ 10.47       $    0.00


DIVIDEND POLICY

        Dividend payments by K-Fed Bancorp are dependent primarily on dividends
it receives from Kaiser Federal Bank, because K-Fed Bancorp will have no source
of income other than dividends from Kaiser Federal Bank, earnings from the
investment of proceeds from the sale of shares of common stock retained by K-Fed
Bancorp, and interest payments with respect to K-Fed Bancorp's loan to the
Employee Stock Ownership Plan. A regulation of the Office of Thrift Supervision
imposes limitations on "capital distributions" by savings institutions. See "How
We Are Regulated - Limitations on Dividends and Other Capital Distributions."

        The information required by Item 201(d) is incorporated herein by
reference from the Company's definitive proxy statement for its 2005 Annual
Meeting of Stockholders.


                                       40




                      ISSUER PURCHASES OF EQUITY SECURITIES

                                                                  TOTAL NUMBER OF SHARES        MAXIMUM NUMBER OF
                        TOTAL NUMBER OF     AVERAGE PRICE PAID     PURCHASED AS PART OF       SHARES THAT MAY YET BE
       PERIOD           SHARES PURCHASED        PER SHARE        PUBLICLY ANNOUNCED PLANS*   PURCHASED UNDER THE PLAN
- --------------------- -------------------- -------------------- --------------------------- --------------------------
                                                                                           
4/1/05 - 4/30/05             217,470            $   12.48                 217,470                            -
5/1/05 - 5/31/05              30,000                11.47                  30,000                      251,129
6/1/05 - 6/30/05              21,000                12.01                  21,000                      230,129

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

* On April 21, 2005, the Company announced that it had completed its repurchase
of 4%, or 227,470 shares of its outstanding publicly held common stock. The
average per share price was $12.51. On April 27, 2005, the Company announced its
intention to repurchase 5% of its outstanding publicly held common stock, or
281,129 shares of stock. The stock repurchases will take place from time to time
over a six-month period depending on market conditions. Management believes that
the repurchase of shares represents an attractive investment opportunity which
will benefit the Company and its stockholders.


                                       41


ITEM 6.  SELECTED FINANCIAL DATA

        The following table sets forth certain consolidated financial and other
data of the Company at the dates and for the periods indicated. The information
set forth below should be read in conjunction with "Management's Discussion and
Analysis of Financial Condition and Results of Operations" included herein at
Item 7 and the consolidated financial statements and related notes contained in
Item 8 and beginning on page F-1



                                                                                 AT JUNE 30,
                                                    --------------------------------------------------------------------
                                                        2005          2004          2003          2002          2001
                                                    ------------  ------------  ------------  ------------  ------------
                                                                            (Dollars in thousands)
Selected Financial Condition Data:
- ----------------------------------
                                                                                             
  Total assets......................................$    639,882  $    584,422  $    433,753  $    289,194  $    230,026
  Cash and cash equivalents.........................      17,315        12,158        16,190         4,330        31,182
  Loans receivable, net.............................     537,567       496,206       389,640       236,914       140,839
  Securities available-for-sale ....................      18,848        21,003             -             -             -
  Securities held-to-maturity.......................      30,834        41,361        14,247        19,787        18,552
  Other investments (interest-bearing term deposit).       9,010         2,970         6,437        23,378        35,431
  FHLB Stock........................................       4,027         3,290         2,602         1,008           649
  Deposits..........................................     475,792       422,953       346,239       252,038       197,588
  Total borrowings..................................      70,777        70,000        50,000         2,000             -
  Total stockholders' equity........................      90,760        89,116        35,395        32,956        31,049


                                                                             YEAR ENDED JUNE 30,
                                                    --------------------------------------------------------------------
                                                        2005          2004          2003          2002          2001
                                                    ------------  ------------  ------------  ------------  ------------
                                                                            (Dollars in thousands)

Selected Operations Data:
- -------------------------
Total interest income...............................$     28,168  $     22,037  $     20,444  $     16,597  $     15,107
Total interest expense...............................     10,800         9,622         8,365         6,622         6,452
                                                    ------------  ------------  ------------  ------------  ------------
  Net interest income...............................      17,368        12,415        12,079         9,975         8,655
Provision for loan losses...........................         406           483         1,124         1,147           768
                                                    ------------  ------------  ------------  ------------  ------------

Net interest income after provision for loan losses.      16,962        11,932        10,955         8,828         7,887

Customer service charges............................       3,200         3,121         2,879         2,260         1,577
Gain on sale of credit card portfolio...............           -             -             -             -           123
Loss on equity investment...........................        (505)         (173)            -             -             -
Other noninterest income............................         361           281           307           582           326
                                                    ------------  ------------  ------------  ------------  ------------
  Total noninterest income..........................       3,056         3,229         3,186         2,842         2,026

Total noninterest expense...........................      12,041        10,000         9,992         8,618         7,139
                                                    ------------  ------------  ------------  ------------  ------------

Income before taxes.................................       7,977         5,161         4,149         3,052         2,774

Income tax provision................................       2,980         1,993         1,710         1,145         1,208
                                                    ------------  ------------  ------------  ------------  ------------

Net income..........................................$      4,997  $      3,168  $      2,439  $      1,907  $      1,566
                                                    ============  ============  ============  ============  ============
Basic and diluted earnings per share................$       0.36  $       0.06           n/m           n/a           n/a
                                                    ============  ============  ============  ============  ============
Dividends per share.................................$       0.16  $          -  $          -           n/a           n/a
                                                    ============  ============  ============  ============  ============


                                       42




                                                                                      At or for the Year Ended
                                                                                              June 30,
                                                                --------------------------------------------------------------------
                                                                    2005          2004          2003          2002          2001
                                                                ------------  ------------  ------------  ------------  ------------
                                                                                                         
Selected Financial Ratios and Other Data
- ----------------------------------------

PERFORMANCE RATIOS:
Return on assets (ratio of net income to average total assets)..       0.82%         0.58%         0.68%         0.76%         0.76%
Return on equity (ratio of net income to average equity.........       5.49%         6.05%         7.13%         6.01%         5.22%
Dividend payout ratio (5).......................................      44.44%           n/a           n/a           n/a           n/a

INTEREST RATE SPREAD INFORMATION:
Average during period...........................................       2.48%         2.03%         2.98%         3.37%         3.42%
End of Period...................................................       2.33%         2.31%         2.84%         3.30%         4.46%
Net interest margin(1)..........................................       2.93%         2.34%         3.42%         4.06%         4.31%

Ratio of noninterest expense to average total assets............       1.97%         1.82%         2.77%         3.42%         3.46%
Efficienty ratio(2).............................................      58.96%        63.92%        65.46%        67.24%        66.84%
Ratio of average interest-earning assets to average
  interest-bearing liabilities..................................     124.49%       117.32%       118.57%       125.42%       127.80%

QUALITY RATIOS:
Non-performing assets to total assets...........................       0.13%         0.02%         0.01%         0.07%         0.20%
Allowance for loan losses to non-performing loans(3)............     305.97%     2,839.02%     8,773.08%     1,263.77%     1,291.21%
Allowance for loan losses to total loans(3)(4)..................       0.45%         0.47%         0.58%         0.73%         0.83%
Net charge-offs to average outstanding loans....................       0.06%         0.11%         0.19%         0.33%         0.36%
Non-performing loans to total loans.............................       0.15%         0.02%         0.01%         0.06%         0.06%


CAPITAL RATIOS:
Equity to total assets at end of period.........................      14.18%        15.25%         8.16%        11.40%        13.50%
Average equity to average assets................................      14.85%         9.56%         9.47%        12.58%        14.55%
Tier 1 leverage.................................................      10.17%        11.05%         8.16%        11.40%        13.50%
Tier 1 risk-based...............................................      16.12%        17.95%        14.20%        19.87%        24.86%
Total risk-based................................................      16.74%        18.63%        15.11%        20.92%        25.80%

OTHER DATA
Number of full-service offices..................................          3             2             2             2             2
Number of loans.................................................      8,847         9,936        11,020        11,394        11,852
Number of deposit accounts......................................     65,724        65,264        64,495        63,663        61,600

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

(1)  Net interest income divided by average interest-earning assets.
(2)  Efficiency ratio represents noninterest expense as a percentage of net
     interest income plus noninterest income, exclusive of securities gains and
     losses.
(3)  The allowance for loan losses at June 30, 2005, 2004, 2003, 2002, and 2001
     was $2.4 million; $2.3 million; $2.3 million, $1.7 million; and $1.2
     million; respectively.
(4)  Total loans are net of deferred fees and costs.
(5)  The dividend payout ratio is calculated using dividends declared and not
     waived by the Company's mutual holding company parent, K-Fed Mututal
     Holding Company, dividend by net income.


                                       43


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

FORWARD LOOKING STATEMENTS

        This Form 10-K contains forward-looking statements, which are based on
assumptions and describe future plans, strategies and expectations of K-Fed
Bancorp and Kaiser Federal Bank. These forward-looking statements are generally
identified by use of the words "believe," "expect," "intend," "anticipate,"
"estimate," "project," or similar words. Our ability to predict results or the
actual effect of future plans or strategies is uncertain. Factors which could
have a material adverse effect on our operations include, but are not limited
to, changes in interest rates, general economic conditions, economic conditions
in the state of California, legislative and regulatory changes, monetary and
fiscal policies of the U.S. Government, including policies of the U.S. Treasury
and the Federal Reserve Board, fiscal policies of the California State
Government, the quality or composition of our loan or investment portfolios,
demand for loan products, competition for and the availability of, loans that we
purchase for our portfolio, deposit flows, competition, demand for financial
services in our market areas and accounting principles and guidelines. These
risks and uncertainties should be considered in evaluating forward-looking
statements and you should not rely too much on these statements.

OVERVIEW AND MANAGEMENT STRATEGY

        Our results of operations depend primarily on our net interest income,
which is the difference between interest income on interest-earning assets,
which principally consist of loans and investment securities, and interest
expense on interest-bearing liabilities, which principally consist of deposits
and borrowings. Our results of operations also are affected by the level of our
provisions for loan losses, noninterest income and noninterest expenses.
Noninterest income consists primarily of service charges on deposit accounts and
ATM fees and charges. Noninterest expense consists primarily of salaries and
employee benefits, occupancy, equipment, data processing, and ATM costs. Our
results of operations may also be affected significantly by general and local
economic and competitive conditions, changes in market interest rates,
governmental policies and actions of regulatory authorities.

        Our strategy continues to focus on operating as an independent financial
institution dedicated to serving the needs of customers in our market area,
which extends from Southern California to the San Francisco Bay area as a result
of our history as a credit union serving the employees of the Kaiser Permanente
Medical Care Program. We intend to continue to attract retail deposits, with the
goal of expanding the deposit base by building upon the existing market
locations.

        Remote access methods, such as our ATM network, audio response unit,
call center, and internet banking / bill payer continue to process over 90% of
our customer transactions. Branches and Financial Service Centers strategically
located for our markets provide touchstones to attract new account holders and
facilitate transactions that cannot be completed electronically. Our newest
branch location in Panorama City, on the west side of the Los Angeles basin, is
now the center for approximately 5,500 accounts, serving approximately $97.0
million in deposits.

        Our Pasadena branch office is scheduled to move to a more visible and
accessible location in December 2005. The relocation will also provide the
opportunity to add another ATM to our current network of 33 machines throughout
our market area. We are also planning on increasing our branch network to
further extend our services to Riverside and Orange counties to meet the needs
of our existing account holders as well as to attract new business.

        We project that the majority of the deposits will be used to originate
or purchase residential real estate, multi-family or commercial real estate
loans. A majority of our loan portfolio consists of loans that we have
purchased, using our own underwriting standards. We will continue to rely on
purchased


                                       44


and broker sourced loans as a method of reducing costs related to internally
generated loans. We will also continue to analyze the utilization of borrowed
funds from the Federal Home Loan Bank of San Francisco to purchase attractive
loan pools in an effort to leverage our current financial structure to further
reduce marginal operating costs.

        We have a commitment to our customers, existing and new, to provide high
quality service. Our goal is to grow Kaiser Federal Bank while providing cost
effective services to our market area.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

        In reviewing and understanding financial information for the Company,
you are encouraged to read and understand the significant accounting policies
used in preparing our consolidated financial statements.

        These policies are described in Note 1 to the consolidated financial
statements included in Item 8 of this report and are essential in understanding
Management's Discussion and Analysis of Financial Condition and Results of
Operation. The accounting and financial reporting policies of the Company
conform to U.S. generally accepted accounting principles and to general
practices within the banking industry. Accordingly, the consolidated financial
statements require certain estimates, judgments, and assumptions, which are
believed to be reasonable, based upon the information available. These estimates
and assumptions affect the reported amounts of assets and liabilities at the
date of the financial statements and the reported amounts of income and expenses
during the periods presented. The following accounting policies comprise those
that management believes are the most critical to aid in fully understanding and
evaluating our reported financial results.

        ALLOWANCE FOR LOAN LOSSES: The allowance for loan losses is established
through a provision for loan losses charged to expense. Loans are charged
against the allowance for loan losses when management believes that
collectibility of the principal is unlikely. Subsequent recoveries, if any, are
credited to the allowance.

        The allowance is an amount that management believes will absorb probable
incurred losses relating to specifically identified loans, as well as probable
incurred credit losses inherent in the balance of the loan portfolio, based on
an evaluation of the collectibility of existing loans and prior loss experience.
This evaluation also takes into consideration such factors as changes in the
nature and volume of the loan portfolio, overall portfolio quality, review of
specific problem loans, and current economic conditions that may affect the
borrower's ability to pay. This evaluation does not include the effects of
expected losses on specific loans or groups of loans that are related to future
events or expected changes in economic conditions. While management uses the
best information available to make its evaluation, future adjustments to the
allowance may be necessary if there are significant changes in economic
conditions. In addition, regulatory agencies, as an integral part of their
examination process, periodically review the allowance for loan losses, and may
require adjustments to the allowance based on their judgment about information
available to them at the time of their examinations.

        The allowance consists of specific and general components. The specific
component relates to loans that are classified as doubtful, substandard, or
special mention. For such loans that are also classified as impaired, an
allowance is established when the discounted cash flows (or collateral value or
observable market price) of the impaired loan is lower than the carrying value
of that loan. The general component covers non-classified loans and is based on
historical loss experience for consumer loans and peer group loss experience for
real estate loans adjusted for qualitative factors.

        A loan is impaired when it is probable, based on current information and
events, the Bank will be unable to collect all contractual principal and
interest payments due in accordance with the terms of the loan agreement.
Commercial loans are evaluated for impairment based on their past due status and
are


                                       45


measured on an individual basis based on the present value of expected future
cash flows discounted at the loan's effective interest rate or, as a practical
expedient, at the loan's observable market price or the fair value of the
collateral if the loan is collateral dependent. The amount of impairment, if
any, and any subsequent changes are included in the allowance for loan losses.

        Large groups of smaller balance homogenous loans are collectively
evaluated for impairment. Accordingly, the Bank does not separately identify
individual consumer and residential loans for impairment disclosures.

        LOANS: Loans are stated at the amount of unpaid principal, reduced by an
allowance for loan losses and deferred net loan origination fees, and increased
by net premiums on purchased loans. Interest on loans is recognized over the
terms of the loans and is accrued as earned, using the effective interest rate.
Net premiums on purchased loans are recognized in interest income as a yield
adjustment over the estimated lives of the loan pools using the effective
interest method. The estimated lives of these loan pools are re-evaluated
periodically based on actual prepayments. The current estimated lives of these
loan pools range from two to eight years. Loan fees and certain direct loan
origination costs are deferred, and the net fee or cost is recognized as an
adjustment to interest income using the effective interest method over the
estimated lives of the related loans.

        FAIR VALUE OF FINANCIAL INSTRUMENTS: Fair values of financial
instruments are estimated using relevant market information and other
assumptions, as more fully disclosed in Note 16 of the Company's consolidated
financial statements contained in Item 8 and set forth at F-1. Fair value
estimates involve uncertainties and matters of significant judgment regarding
interest rates, credit risk, prepayments, and other factors, especially in the
absence of broad markets for particular items. Changes in assumptions or in
market conditions could significantly affect the estimates.

COMPARISON OF FINANCIAL CONDITION AT JUNE 30, 2005 AND JUNE 30, 2004.

        GENERAL. Our total assets increased by $55.5 million, or 9.5%, to $639.9
million at June 30, 2005 compared to $584.4 million at June 30, 2004. The
increase primarily reflects growth in our net loan portfolio of $41.4 million to
$537.6 million from $496.2 million, $10.1 million in newly acquired bank-owned
life insurance, and $4.6 million in intangible assets related to the Panorama
City branch acquisition. To fund the increase in assets, deposits increased
$52.8 million to $475.8 million from $423.0 million and equity increased $1.7
million to $90.8 million from $89.1 million. The increase in deposits was
primarily the result of the acquisition of the Panorama City branch.

        LOANS. Our net loan portfolio increased $41.4 million, or 8.3%, to
$537.6 million at June 30, 2005 from $496.2 million at June 30, 2004. This
increase was primarily attributable to increases in one- to four-family real
estate loans, which increased $30.3 million, or 8.9% to $372.1 million at June
30, 2005 from $341.8 million at June 30, 2004. Additional increases were
experienced in the multi-family and commercial real estate loans, which
increased $20.6 million, or 20.7% to $120.0 million at June 30, 2005 from $99.4
million at June 30, 2004. Increases in the real estate loan portfolio were
slightly offset by an $8.6 million decrease in the consumer loan portfolio;
however, the overall loan mix remained relatively constant, with real estate
loans comprising 91.3% of the total loan portfolio at June 30, 2005, compared
with 88.8% at June 30, 2004. This growth in loans is consistent with our
business strategy of utilizing deposits and other funding sources to expand our
real estate loan portfolio.

        INVESTMENTS. Our investment portfolio (including mortgage-backed
securities) decreased $12.7 million, or 20.4% to $49.7 million at June 30, 2005
from $62.4 million at June 30, 2004. The decrease in the investment portfolio
resulted from the continuing maturity of the mortgage-backed securities and the
reinvestment of these funds into the loan portfolio in order to increase the
yield on our interest-earning assets.


                                       46


        Interest bearing deposits in other financial institutions increased $6.0
million, or 200.0% to $9.0 million at June 30, 2005 from $3.0 million at June
30, 2004. Increases in interest-bearing deposits were made in order to provide a
higher-level of shorter-term investments as part of our overall asset/liability
management.

        BANK-OWNED LIFE INSURANCE. In April 2005, we purchased $10.0 million in
bank-owned life insurance, which covers certain key employees, to provide
tax-exempt income to assist in offsetting costs associated with employee benefit
plans offered by the bank.

        DEPOSITS. Our total deposits increased $52.8 million, or 12.5%, to
$475.8 million at June 30, 2005 from $423.0 million at June 30, 2004. This
increase is primarily due to the acquisition of $61.2 million in deposits in
connection with our Panorama City branch purchase. Excluding the Panorama City
acquisition, overall deposits decreased $8.4 million, due primarily to the
maturation and withdrawal of high-rate certificates of deposit and the
withdrawal of money market account funds by customers seeking higher yielding
opportunities elsewhere. The funds obtained from the Panorama City acquisition
were used to support loan growth.

        EQUITY. Total shareholders' equity increased $1.7 million, or 1.9%, to
$90.8 million at June 30, 2005 from $89.1 million at June 30, 2004. Our equity
to assets ratio under generally accepted accounting principles ("GAAP") was
14.18% at June 30, 2005 compared to 15.25% at June 30, 2004. The increase in
equity is primarily a result of $5.0 million in income earned for the year ended
June 30, 2005 and the allocation of ESOP shares and stock awards earned during
the year totaling $899,000 offset by the repurchase of 278,470 of our
outstanding common shares at an average price of $12.40 and a total cost of $3.5
million and the payment of $821,000 in cash dividends to shareholders of record,
excluding shares held by K-Fed Mutual Holding Company, or $0.16 per share for
the year ended June 30, 2005.


                                       47


AVERAGE BALANCES, NET INTEREST INCOME, YIELDS EARNED AND RATES PAID

        The following table sets forth certain information at June 30, 2005 and
for the years ended June 30, 2005, 2004 and 2003, respectively. The average
yields and costs are derived by dividing income or expense by the average
balance of assets or liabilities, respectively, for the periods presented.
Average balances are derived primarily from month-end balances. Management does
not believe that the use of month-end balances rather than daily average
balances has caused any material differences in the information presented.



                                          AT                          FOR THE YEAR ENDED JUNE 30,
                                       JUNE 30    -------------------------------------------------------------------
                                         2005                   2005                               2004
                                      ---------   --------------------------------   --------------------------------
                                       AVERAGE                            AVERAGE                            AVERAGE
                                        YIELD/     AVERAGE                 YIELD/     AVERAGE                 YIELD/
                                         COST      BALANCE    INTEREST      COST      BALANCE    INTEREST      COST
                                      ---------   ---------  ----------  ---------   ---------  ----------  ---------
                                                                         (Dollars in thousands)
                                                                                       
INTEREST-EARNING ASSETS
- -----------------------
Loans receivable(1) (4)..............     5.19%   $ 510,842  $   25,519      5.00%   $ 397,799  $   19,423      4.88%
Securities(2)........................     3.58       55,432       1,935      3.49       46,554       1,716      3.68
Fed funds............................     2.32       15,472         362      2.34       78,838         700      0.89
Federal Home Loan Bank stock.........     0.01        3,863         151      3.92        2,837         111      3.90
Interest-bearing deposits in other
  financial institutions.............     2.86        6,672         190      2.85        3,122          58      1.85
Other interest-earning assets........     0.07          261          11      4.14        1,930          29      1.52
                                      ---------   ---------  ----------  ---------   ---------  ----------  ---------

Total interest-earning assets........     4.93      592,542      28,168      4.75      531,080      22,037      4.15
                                                             ----------                         ----------
Non-interest earning assets..........                19,951                             16,940
                                                  ---------                          ---------
Total assets.........................             $ 612,493                            548,020
                                                  =========                          =========

INTEREST-BEARING LIABILITIES
- ----------------------------
Money market.........................     1.62%  $  107,274  $    1,396      1.30%     123,734  $   1,722       1.39%
Savings deposits.....................     0.42       96,740         405      0.42      105,983        518       0.49
Certificates of deposit..............     3.56      211,611       6,977      3.30      171,410      5,879       3.43
FHLB advances........................     4.20       60,354       2,022      3.35       51,538      1,503       2.92
                                      ---------   ---------  ----------  ---------   ---------  ----------  ---------

Total interest-bearing liabilities...     2.60      475,979      10,800      2.27      452,665      9,622       2.12
                                                             ----------                         ----------
Non-interest-bearing liabilities.....                45,553                             42,963
                                                  ---------                          ---------
Total liabilities....................               521,532                            495,628
Equity...............................                90,961                             52,392
                                                  ---------                          ---------
Total liabilities and equity.........             $ 612,493                          $ 548,020
                                                  =========                          =========

Net interest/spread..................     2.33%              $   17,368      2.48%              $   12,415      2.03%
                                      =========              ==========  =========              ==========  =========

Margin(3)............................     2.82%                              2.93%                              2.34%
                                      =========                          =========                          =========

Ratio of interest-earning assets to
   interest-bearing liabilities......               124.49%                            117.32%
                                                  =========                          =========


                                       FOR THE YEAR ENDED JUNE 30,
                                     --------------------------------
                                                   2003
                                     --------------------------------
                                                             AVERAGE
                                      AVERAGE                 YIELD/
                                      BALANCE    INTEREST      COST
                                     ---------  ----------  ---------
                                            (Dollars in thousands)

INTEREST-EARNING ASSETS
- -----------------------
Loans receivable(1) (4)..............$ 308,163  $   19,149      6.21%
Securities(2)........................   13,614         561      4.12
Fed funds............................   18,498         303      1.64
Federal Home Loan Bank stock.........    2,067          85      4.11
Interest-bearing deposits in other
  financial institutions.............   11,053         340      3.08
Other interest-earning assets........      291           6      2.13
                                     ---------  ----------  ---------

Total interest-earning assets........  353,686      20,444      5.78
                                                ----------
Non-interest earning assets..........    7,415
                                     ---------
Total assets.........................  361,101
                                     =========

INTEREST-BEARING LIABILITIES
- ----------------------------
Money market.........................   73,223  $   1,604       2.19%
Savings deposits.....................   73,524        899       1.22
Certificates of deposit..............  116,573      4,824       4.14
FHLB advances........................   34,972      1,038       2.97
                                     ---------  ----------  ---------

Total interest-bearing liabilities...  298,292      8,365       2.80
                                                ----------
Non-interest-bearing liabilities.....   28,624
                                     ---------
Total liabilities....................  326,916
Equity...............................   34,185
                                     ---------
Total liabilities and equity.........$ 361,101
                                     =========

Net interest/spread..................           $   12,079      2.98%
                                                ==========  =========

Margin(3)............................                           3.42%
                                                            =========

Ratio of interest-earning assets to
   interest-bearing liabilities......  118.57%
                                     =========

- ---------------------------------
(1)  Calculated net of deferred fees and loss reserves and includes non-accrual
     loans.
(2)  Calculated based on amortized cost.
(3)  Net interest income divided by interest-earning assets.
(4)  Interest income includes loan fees of $299,000, $494,000, and $443,000 for
     the years ended June 30, 2005, 2004, and 2003, respectively.


                                       48


RATE/VOLUME ANALYSIS

        The following table presents the dollar amount of changes in interest
income and interest expense for major components of interest-earning assets and
interest-bearing liabilities. For each category of interest-earning assets and
interest-bearing liabilities, information is provided on changes attributable to
(1) changes in volume, which are changes in volume multiplied by the old rate;
(2) changes in rate, which are changes in rate multiplied by the old volume; and
(3) changes in rate/volume, which are the changes in rate times the changes in
volume.



                                                        FOR THE YEAR ENDED                     FOR THE YEAR ENDED
                                                              JUNE 30                                JUNE 30
                                                ------------------------------------   -------------------------------------
                                                           2005 VS. 2004                          2004 VS. 2003
                                                        INCREASE (DECREASE)                    INCREASE (DECREASE)
                                                               DUE TO                                 DUE TO
                                                ------------------------------------   -------------------------------------
                                                                    RATE/                                  RATE/
                                                 VOLUME    RATE    VOLUME     NET       VOLUME     RATE    VOLUME     NET
                                                -------- -------- -------- ---------   -------- -------- -------- ---------
                                                                          (Dollars in thousands)
                                                                                          
INTEREST-EARNING ASSETS
- -----------------------
Loans receivable (1)............................$ 5,519  $   450  $   127  $  6,096    $ 5,566  $(4,099) $(1,193) $    274
Securities......................................    327      (91)     (17)      219      1,357      (60)    (142)    1,155
Fed Funds.......................................   (564)   1,143     (917)     (338)       990     (139)    (454)      397
Federal Home Loan Bank stock....................     40        1       (1)       40         32       (4)      (2)       26
Interest-bearing deposits in other financial
  institutions..................................     66       31       35       132       (244)    (136)      98      (282)
Other interest-earning assets...................    (25)      51      (44)      (18)        35       (2)     (10)       23
                                                -------- -------- -------- ---------   -------- -------- -------- ---------

Total interest-earning assets...................$ 5,363  $ 1,585  $  (817) $  6,131    $ 7,736  $(4,440) $(1,703) $  1,593
                                                ======== ======== ======== =========   ======== ======== ======== =========

INTEREST-BEARING LIABILITES
- ---------------------------
Money market....................................$  (229) $  (111) $    14  $   (326)   $ 1,106  $  (586) $  (402) $    118
Savings deposits................................    (45)     (74)       6      (113)       396     (537)    (240)     (381)
Certificates of deposit.........................  1,378     (226)     (54)    1,098      2,270     (828)    (387)    1,055
FHLB advances...................................    257      222       40       519        492      (17)     (10)      465
                                                -------- -------- -------- ---------   -------- -------- -------- ---------

Total interest-bearing liabilities..............  1,361     (189)       6     1,178      4,264   (1,968)  (1,039)    1,257
                                                ======== ======== ======== =========   ======== ======== ======== =========

Change in net interest income/spread............$ 4,002  $ 1,774  $  (823) $  4,953    $ 3,472  $(2,472) $  (664) $    336
                                                ======== ======== ======== =========   ======== ======== ======== =========

- ------------------------------
(1)  Total loans are net of deferred fees and costs.


                                       49


COMPARISON OF RESULTS OF OPERATIONS FOR THE YEARS ENDED JUNE 30, 2005 AND 2004.

        GENERAL. Net income for the year ended June 30, 2005 was $5.0 million,
an increase of $1.8 million, or 56.3%, from the net income of $3.2 million for
the year ended June 30, 2004. The increase in net income was primarily due to an
increase in interest income of $6.2 million, offset by increases in interest
expense of $1.2 million, noninterest expenses of $2.0 million, income taxes of
$1.0 million and a decrease in noninterest income of $173,000.

        INTEREST INCOME. Interest income increased $6.2 million, or 28.2%, to
$28.2 million for the year ended June 30, 2005 from $22.0 million for the year
ended June 30, 2004. The primary factor for the increase in the interest income
was an increase in the average loans receivable balance of $113.0 million, or
28.4%, to $510.8 million for the year ended June 30, 2005 from $397.8 million
for the year ended June 30, 2004. The increase was primarily due to the
investment of proceeds received from the Company's stock offering, which
occurred at the end of March 2004, in purchases of one- to four-family and
multi-family real estate loans. The average yield on loans receivable increased
12 basis points to 5.00% for the year ended June 30, 2005 from 4.88% for the
year ended June 30, 2004.

        INTEREST EXPENSE. Interest expense increased $1.2 million, or 12.5%, to
$10.8 million for the year ended June 30, 2005 from $9.6 million for the year
ended June 30, 2004. The average interest rates on interest-bearing liabilities
increased 15 basis points to 2.27% for the year ended June 30, 2005 from 2.12%
for the year ended June 30, 2004. This increase is primarily attributable to the
increased volume of average deposits, specifically certificates of deposit, and
an increase in the average interest rate on advances from the Federal Home Loan
Bank of San Francisco.

        Average time deposits increased by $40.2 million, or 23.5%, to $211.6
million for the year ended June 30, 2005 from $171.4 million for the year ended
June 30, 2004. Although the average cost of interest-bearing deposits declined
for each category for the year ended June 30, 2005 as compared to the year ended
June 30, 2004, the shift in the deposit mix to a larger percentage of
longer-term deposits primarily as a result of the acquisition of the Panorama
City branch, caused the overall average cost of interest-bearing deposits to
increase 9 basis points to 2.11% for the year ended June 30, 2005 from 2.02% for
the year ended June 30, 2004.

        Average advances from the Federal Home Loan Bank of San Francisco
increased $8.9 million, or 17.3%, to $60.4 million for the year ended June 30,
2005 from $51.5 million for the year ended June 30, 2004. The average cost of
advances increased 43 basis points to 3.35% for the year ended June 30, 2005
from 2.92% for the year ended June 30, 2004. The primary factor for the increase
in the average interest rates on advances was due to the amortization of
deferred costs incurred in connection with our debt restructuring in order to
better match the Company's debt maturity schedule with the maturities and
repricing terms of our interest-earning assets and other interest-bearing
liabilities.

        The increases in both deposits and advances were used to support loan
growth.

        PROVISION FOR LOAN LOSSES. We maintain an allowance for loan losses to
absorb probable incurred losses inherent in the loan portfolio. The allowance is
based on ongoing, quarterly assessments of the probable losses inherent in the
loan portfolio. Our methodology for assessing the appropriateness of the
allowance consists of several key elements, which include loss ratio analysis


                                       50


by type of loan and specific allowances for identified problem loans, including
the results of measuring impaired loans as provided in Statement of Financial
Accounting Standards ("SFAS") No. 114, "Accounting by Creditors for Impairment
of a Loan" and SFAS No. 118, "Accounting by Creditors for Impairment of a Loan -
Income Recognition and Disclosures." These accounting standards prescribe the
measurement methods, income recognition and disclosures related to impaired
loans.

        The loss ratio analysis component of the allowance is calculated by
applying loss factors to outstanding loans based on the internal risk evaluation
of the loans or pools of loans. Changes in risk evaluations of both performing
and nonperforming loans affect the amount of the formula allowance. Loss factors
are based both on our historical loss experience as well as on significant
factors that, in management's judgment, affect the collectibility of the
portfolio as of the evaluation date.

        The appropriateness of the allowance is reviewed and established by
management based upon its evaluation of then-existing economic and business
conditions affecting our key lending areas and other conditions, such as credit
quality trends (including trends in nonperforming loans expected to result from
existing conditions), collateral values, loan volumes and concentrations,
specific industry conditions within portfolio segments and recent loss
experience in particular segments of the portfolio that existed as of the
balance sheet date and the impact that such conditions were believed to have had
on the collectibility of the loan. Senior management reviews these conditions
quarterly in discussions with our senior credit officers. To the extent that any
of these conditions is evidenced by a specifically identifiable problem credit
or portfolio segment as of the evaluation date, management's estimate of the
effect of such condition may be reflected as a specific allowance applicable to
such credit or portfolio segment. Where any of these conditions is not evidenced
by a specifically identifiable problem credit or portfolio segment as of the
evaluation date, management's evaluation of the loss related to this condition
is reflected in the general allowance. The evaluation of the inherent loss with
respect to these conditions is subject to a higher degree of uncertainty because
they are not identified with specific problem credits or portfolio segments.

        Management also evaluates the adequacy of the allowance for loan losses
based on a review of individual loans, historical loan loss experience, the
value and adequacy of collateral, and economic conditions in our market area.
This evaluation is inherently subjective as it requires material estimates,
including the amounts and timing of future cash flows expected to be received on
impaired loans that may be susceptible to significant change. For all
specifically reviewed loans for which it is probable that Kaiser Federal Bank
will be unable to collect all amounts due according to the terms of the loan
agreement, Kaiser Federal Bank determines impairment by computing a fair value
either based on discounted cash flows using the loan's initial interest rate or
the fair value of the collateral if the loan is collateral dependent. Large
groups of smaller balance homogenous loans that are collectively evaluated for
impairment and are excluded from specific impairment evaluation, and their
allowance for loan losses is calculated in accordance with the allowance for
loan losses policy described above.

        Because the allowance for loan losses is based on estimates of losses
inherent in the loan portfolio, actual losses can vary significantly from the
estimated amounts. Our methodology as described permits adjustments to any loss
factor used in the computation of the formula allowance in the event that, in
management's judgment, significant factors which affect the collectibility of
the portfolio as of the evaluation date are not reflected in the loss factors.
By assessing the estimated losses inherent in the loan portfolio on a quarterly
basis, we are able to adjust specific and inherent


                                       51


loss estimates based upon any more recent information that has become available.
In addition, management's determination as to the amount of our allowance for
loan losses is subject to review by the Office of Thrift Supervision and the
FDIC, which may require the establishment of additional general or specific
allowances based upon their judgment of the information available to them at the
time of their examination of Kaiser Federal Bank.

        Our provision for loan losses decreased $77,000 to $406,000 for the year
ended June 30, 2005 as compared to $483,000 for the year ended June 30, 2004.
The allowance for loan losses as a percent of total loans was 0.45% at June 30,
2005 as compared to 0.47% at June 30, 2004. The decrease in the provision is
primarily attributable to the continued shift in the loan portfolio mix from
consumer loans, which have experienced a higher rate of loss for Kaiser Federal
Bank, to real estate loans, which have experienced a lower rate of loss. We used
the same methodology and generally similar assumptions in assessing the adequacy
of the allowance for consumer and real estate loans for both periods.

        NONINTEREST INCOME. Noninterest income decreased $173,000, or 5.4%, to
$3.1 million for the year ended June 30, 2005 from $3.2 million for the year
ended June 30, 2004. The primary factor in the decline is attributable to the
increase in the loss recognized from our investment in an affordable housing tax
credit limited liability partnership. The loss recognized for the year ended
June 30, 2005 was $505,000, an increase of $332,000 over the $173,000 loss
recognized for the year ended June 30, 2004. This loss was partially offset by
the recognition of $89,000 from the increase in the surrender value of our
bank-owned life insurance policies and a $79,000 increase in service and ATM
charges and fees.

        NONINTEREST EXPENSES. Our noninterest expenses increased $2.0 million,
or 20.0% to $12.0 million for the year ended June 30, 2005 from $10.0 million
for the year ended June 30, 2004. The increase was primarily due to a $1.2
million increase in salaries and benefits, a $179,000 increase in occupancy and
equipment, a $356,000 increase in professional services, and a $275,000 increase
in other operating expenses.

        Salaries and benefits represented 54.5% and 54.3% of total noninterest
expense for the years ended June 30, 2005 and 2004, respectively. Total salaries
and benefits increased $1.2 million, or 22.2%, to $6.6 million for the year
ended June 30, 2005 from $5.4 million for the year ended June 30, 2004. The
increase was primarily due to the $611,000 in ESOP compensation expense related
to the establishment of the plan in March 2004, $288,000 in compensation expense
related to the allocation of stock awards as part of the implementation of the
Recognition and Retention Plan and $194,000 related to additional salaries and
benefits at the Panorama City branch that was acquired in September 2004. The
remaining increase is primarily due to normal salary increases and the hiring of
additional employees.

        Occupancy and equipment expenses increased $179,000, or 14.0% to $1.5
million for the year ended June 30, 2005 from $1.3 million for the year ended
June 30, 2004. The increase was primarily due to the addition of the Panorama
City branch along with increases in information technology systems repair and
maintenance services.

        Professional services increased $356,000, or 89.5% to $754,000 for the
year ended June 30, 2005 from $398,000 for the year ended June 30, 2004. The
increase was primarily due to increased audit and filing fees as a result of
increased SEC and OTS compliance and reporting requirements as


                                       52


well as the implementation of the Recognition and Retention and Stock Option
Plans. Outside consulting fees related to the acquisition of the Panorama City
branch also contributed to the increase.

        Other operating expenses increased $275,000, or 29.2% to $1.2 million
for the year ended June 30, 2005 from $942,000 for the year ended June 30, 2004.
The increase in miscellaneous accounts resulted from the continued growth of the
Bank and the amortization of the core deposit intangible related to the
acquisition of the Panorama City branch in September 2004, which amounted to
$108,000 for the year ended June 30, 2005.

        INCOME TAX EXPENSE. Income tax expense for the year ended June 30, 2005
was $3.0 million as compared to $2.0 million for the year ended June 30, 2004.
This increase is primarily a result of an increase in pre-tax income of $2.8
million, offset by an increase in tax credits received from our affordable
housing tax credit investment for the year ended June 30, 2005. The effective
tax rate was 37.4% and 38.6% for the years ended June 30, 2005 and 2004,
respectively.

COMPARISON OF RESULTS OF OPERATIONS FOR THE YEARS ENDED JUNE 30, 2004 AND 2003.

        GENERAL. We had net income of $3.2 million for the year ended June 30,
2004 and $2.4 million for the year ended June 30, 2003. The increase of $729,000
was primarily due to an increase in net interest income of $336,000 and a
decrease in the provision for loan losses of $641,000, partially offset by an
increase in income taxes of $283,000.

        NET INTEREST INCOME. Net interest income increased $336,000, or 2.8%, to
$12.4 million for the year ended June 30, 2004 compared to $12.1 million for the
year ended June 30, 2003, reflecting a $1.6 million, or 7.8%, increase in
interest income, partially offset by a $1.2 million, or 15.0%, increase in
interest expense. Our interest rate spread decreased to 2.03% for the year ended
June 30, 2004 compared to 2.98% for the year ended June 30, 2003, caused by a
temporary change in asset mix due to the significant amount of short-term
deposit growth experienced during the second and third quarters of the fiscal
year in connection with the initial stock offering, which were invested in low
yielding Federal funds, partially offset by lower levels of rates paid on
deposits. The ratio of average interest-earning assets to average
interest-bearing liabilities decreased to 117.3% for the year ended June 30,
2004 compared to 118.6% for the year ended June 30, 2003.

        INTEREST INCOME. Total interest income increased by $1.6 million, or
7.8%, to $22.0 million for the year ended June 30, 2004 from $20.4 million for
the year ended June 30, 2003. The increase was primarily the result of the
growth of our average balance of loans receivable, investment securities, and
federal funds sold.

        Interest income on loans increased $274,000, or 1.4%, to $19.4 million
for the year ended June 30, 2004 from $19.1 million for the year ended June 30,
2003. The change was a result of an increase in the average balance of the
portfolio of $89.6 million to $397.8 million for the year ended June 30, 2004
from $308.2 million for the year ended June 30, 2003, combined with a decrease
on the overall average yield on loans of 4.88% for the year ended June 30, 2004
as compared to 6.21% for the year ended June 30, 2003, primarily due to a
general decrease in the market rates of interest combined significant levels of
loan prepayments that resulted in a high level of loan purchase premium
amortization.


                                       53


        Interest earned on our investment securities, Federal Home Loan Bank
stock, Federal funds sold, and interest-bearing deposits with other financial
institutions increased $1.3 million, or 100.5% from $1.3 million for the year
ended June 30, 2003 to $2.6 million for the year ended June 30, 2004. However,
the average yield on these interest-earning assets decreased to 1.97% for the
year ended June 30, 2004 as compared to 2.85% for the year ended June 30, 2003,
primarily due to the significant increase in the average balance of our Federal
funds sold, which was associated with the significant increases in deposits
experienced as a result of our initial stock offering, which occurred in March
2004.

        INTEREST EXPENSE. The increase in interest expense of $1.2 million for
the year ended June 30, 2004 was primarily due to the increase in average
interest-bearing liabilities, partially offset by lower interest rates. Average
Federal Home Loan Bank advances increased by $16.5 million to $51.5 million for
the year ended June 30, 2004 from $35.0 million for the year ended June 30,
2003. This created an increase in Federal Home Loan Bank interest costs of
$465,000. Average time deposits increased by $54.8 million to $171.4 million for
the year ended June 30, 2004 from $116.6 million for the year ended June 30,
2003. This contributed to the $792,000 increase in deposit interest costs. The
average rate on interest bearing liabilities decreased from 2.80% for the year
ended June 30, 2003 to 2.12% for the year ended June 30, 2004, due primarily to
the temporary liability mix change, resulting from the significant increase in
short-term, low-cost deposits experienced as a result of our initial stock
offering, which occurred in March 2004, combined with generally lower market
rates of interest on new fundings. The additional funding was used to support
loan growth.

        PROVISION FOR LOAN LOSSES. Our provision for loan losses decreased
$641,000 to $483,000 for the year ended June 30, 2004 compared to $1.1 million
for the year ended June 30, 2003. The allowance for loan losses as a percent of
total loans was 0.47% at June 30, 2004 as compared to 0.58% at June 30, 2003.
The decrease in the provision is primarily attributable to the significant shift
in the loan portfolio mix from consumer loans, which have experienced a higher
rate of loss for Kaiser Federal Bank, to real estate loans, which have
experienced a lower rate of loss. We used the same methodology and generally
similar assumptions in assessing the adequacy of the allowance for consumer and
real estate loans for both periods.

        NONINTEREST INCOME. Noninterest income remained unchanged at $3.2
million for the year ended June 30, 2004 as compared with noninterest income for
the year ended June 30, 2003, although there were changes in certain
subcomponents of noninterest income. Service charges and fees increased
$187,000, primarily due to our checking account overdraft protection program and
the implementation of excessive withdrawal fees on non-transaction accounts.
This increase was primarily offset by a $173,000 loss on an equity investment in
a tax credit fund during fiscal 2004.

        NONINTEREST EXPENSES. Noninterest expenses remained unchanged at $10.0
million for the year ended June 30, 2004 as compared with noninterest expense
for the year ended June 30, 2003. An increase in salaries and benefits of
$176,000, or 3.3% was offset by one-time professional and outside fees incurred
for the year ended June 30, 2003 in connection with the Bank's mutual holding
company reorganization.

        Salaries and employee benefits represented 54.3% and 52.6% of total
noninterest expense for the years ended June 30, 2004 and 2003, respectively.
The increase in salaries and benefits is primarily due to normal salary
increases and bonuses.


                                       54


LIQUIDITY AND COMMITMENTS

        Liquidity may increase or decrease depending upon the availability of
funds and comparative yields on investments in relation to the return on loans.
Historically, we have maintained liquid assets at levels above the minimum
requirements previously imposed by Office of Thrift Supervision regulations and
above levels believed to be adequate to meet the requirements of normal
operations, including potential deposit outflows. Cash flow projections are
regularly reviewed and updated to assure that adequate liquidity is maintained.

        Our liquidity, represented by cash and cash equivalents and
mortgage-backed and related securities, is a product of its operating, investing
and financing activities. Our primary sources of funds are deposits,
amortization, prepayments and maturities of outstanding loans and
mortgage-backed and related securities, and other short-term investments and
funds provided from operations. While scheduled payments from the amortization
of loans and mortgage-backed related securities and maturing investment
securities and short-term investments are relatively predictable sources of
funds, deposit flows and loan prepayments are greatly influenced by general
interest rates, economic conditions and competition. In addition, we invest
excess funds in short-term interest-earning assets, which provide liquidity to
meet lending requirements. We also generate cash through borrowings. We utilize
Federal Home Loan Bank advances to leverage our capital base and provide funds
for our lending and investment activities, and enhance our interest rate risk
management.

        Liquidity management is both a daily and long-term function of business
management. Excess liquidity is generally invested in short-term investments
such as overnight deposits. On a longer-term basis, we maintain a strategy of
investing in various lending products as described in greater detail under
"Business - Lending Activities." We use our sources of funds primarily to meet
ongoing commitments, to pay maturing time deposits and savings withdrawals, to
fund loan commitments and to maintain our portfolio of mortgage-backed and
related securities. At June 30, 2005, the total approved loan commitments
unfunded amounted to $16.1 million, which includes the unadvanced portion of
loans of $6.0 million. Time deposits and advances from the Federal Home Loan
Bank of San Francisco scheduled to mature in one year or less at June 30, 2005,
totaled $124.5 million and $11.0 million, respectively. Based on historical
experience, management believes that a significant portion of maturing deposits
will remain with Kaiser Federal Bank and we anticipate that we will continue to
have sufficient funds, through deposits and borrowings, to meet our current
commitments.

        At June 30, 2005 we had available additional advances from the Federal
Home Loan Bank of San Francisco in the amount of $115.2 million.

        Subsequent to year end, we have committed to purchase an additional
$90.0 million of fixed-rate real estate loans. To fund these loans, we have also
committed to borrow $90.0 million in fixed-rate borrowings from the Federal Home
Loan Bank of San Francisco. These commitments were made in accordance with the
normal business operations of the Bank.


                                       55


CONTRACTUAL OBLIGATIONS

        In the normal course of business, the Company enters into contractual
obligations that meet various business needs. These contractual obligations
include time deposits to customers, borrowings from the Federal Home Loan Bank,
lease obligations for facilities, and commitments to purchase and/or originate
loans. The following table summarizes the Company's long-term contractual
obligations at June 30, 2005.



                                                            LESS THAN         1 - 3           3 - 5        MORE THAN 5
CONTRACTUAL OBLIGATIONS                       TOTAL          1 YEAR           YEARS           YEARS           YEARS
- ---------------------------------------   -------------   -------------   -------------   -------------   -------------
                                                                     (Dollars in thousands)
                                                                                           
FHLB advances                             $      71,000   $      11,000   $      30,000   $      30,000   $           -
Operating lease obligations                       3,367             624           1,066             993             684
Loan commitments to purchase
  residential mortgage loans                     10,000          10,000               -               -               -
Loan commitments to originate
  residential mortgage loans                        120             120               -               -               -
Available home equity and unadvanced
  lines of credit                                 6,011           6,011               -               -               -
Deposits                                        225,238         124,507          56,591          44,140               -
Commitments to fund equity
  investment in tax credit fund                     450             450               -               -               -
                                          -------------   -------------   -------------   -------------   -------------

Total commitments and
  contractual obligations                 $     316,186   $     152,712   $      87,657   $      75,133   $         684
                                          =============   =============   =============   =============   =============


CAPITAL

        Consistent with our goal to operate a sound and profitable financial
organization, we actively seek to maintain a "well capitalized" institution in
accordance with regulatory standards. Total stockholders' equity was $90.8
million at June 30, 2005 or 14.18%, of total assets on that date. As of June 30,
2005, we exceeded all regulatory capital requirements. The Bank's regulatory
capital ratios at June 30, 2005 were as follows: core capital 10.17%; Tier I
risk-based capital 16.12%; and total risk-based capital 16.74%. The regulatory
capital requirements to be considered well capitalized are 5%, 6% and 10%,
respectively. See "How We Are Regulated - Regulatory Capital Requirements."

IMPACT OF INFLATION

        The consolidated financial statements presented herein have been
prepared in accordance with GAAP. These principles require the measurement of
financial position and operating results in terms of historical dollars, without
considering changes in the relative purchasing power of money over time due to
inflation.

        Our primary assets and liabilities are monetary in nature. As a result,
interest rates have a more significant impact on our performance than the
effects of general levels of inflation. Interest rates, however, do not
necessarily move in the same direction or with the same magnitude as the


                                       56


price of goods and services, since such prices are affected by inflation. In a
period of rapidly rising interest rates, the liquidity and maturity structure of
our assets and liabilities are critical to the maintenance of acceptable
performance levels.

        The principal effect of inflation, as distinct from levels of interest
rates, on earnings is in the area of non-interest expense. Such expense items as
employee compensation, employee benefits and occupancy and equipment costs may
be subject to increases as a result of inflation. An additional effect of
inflation is the possible increase in the dollar value of the collateral
securing loans that we have made. We are unable to determine the extent, if any,
to which properties securing our loans have appreciated in dollar value due to
inflation.

NEWLY ISSUED BUT NOT YET EFFECTIVE ACCOUNTING RULES

        Please refer to Note 1 of the financial statements contained in Item 8
and set forth at F-1.

ITEM 7A.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

ASSET AND LIABILITY MANAGEMENT AND MARKET RISK

        OUR RISK WHEN INTEREST RATES CHANGE. The rates of interest we earn on
assets and pay on liabilities generally are established contractually for a
period of time. Market interest rates change over time. Our loans generally have
longer maturities than our deposits. Accordingly, our results of operations,
like those of other financial institutions, are impacted by changes in interest
rates and the interest rate sensitivity of our assets and liabilities. The risk
associated with changes in interest rates and our ability to adapt to these
changes is known as interest rate risk and is our most significant market risk.

        HOW WE MEASURE OUR RISK OF INTEREST RATE CHANGES. As part of our attempt
to manage our exposure to changes in interest rates and comply with applicable
regulations, we monitor our interest rate risk. In monitoring interest rate risk
we continually analyze and manage assets and liabilities based on their payment
streams and interest rates, the timing of their maturities, and their
sensitivity to actual or potential changes in market interest rates.

        In order to minimize the potential for adverse effects of material and
prolonged increases in interest rates on our results of operations, we have
adopted investment/asset and liability management policies to better match the
maturities and repricing terms of our interest-earning assets and
interest-bearing liabilities. The board of directors sets and recommends the
asset and liability policies of Kaiser Federal Bank, which are implemented by
the asset/liability management committee.

        The purpose of the asset/liability management committee is to
communicate, coordinate and control asset/liability management consistent with
our business plan and board approved policies. The committee establishes and
monitors the volume and mix of assets and funding sources taking into account
relative costs and spreads, interest rate sensitivity and liquidity needs. The
objectives are to manage assets and funding sources to produce results that are
consistent with liquidity, capital adequacy, growth, risk and profitability
goals.


                                       57


        The asset/liability management committee generally meets on a weekly
basis to review, among other things, economic conditions and interest rate
outlook, current and projected liquidity needs and capital position, anticipated
changes in the volume and mix of assets and liabilities and interest rate risk
exposure limits versus current projections pursuant to net present value of
portfolio equity analysis and income simulations. The asset/liability management
committee recommends appropriate strategy changes based on this review. The
chairman or his designee is responsible for reviewing and reporting on the
effects of the policy implementations and strategies to the board of directors
at least monthly.

        In order to manage our assets and liabilities and achieve the desired
liquidity, credit quality, interest rate risk, profitability and capital
targets, we have focused our strategies on:

        o       Originating and purchasing adjustable rate loans,

        o       Originating a reasonable volume of short- and intermediate-term
                consumer loans,

        o       Managing our deposits to establish stable deposit relationships,
                and

        o       Using Federal Home Loan Bank advances and pricing on fixed-term
                non-core deposits to align maturities and repricing terms.

        At times, depending on the level of general interest rates, the
relationship between long- and short-term interest rates, market conditions and
competitive factors, the asset/liability management committee may determine to
increase our interest rate risk position somewhat in order to maintain our net
interest margin.

        The asset/liability management committee regularly reviews interest rate
risk by forecasting the impact of alternative interest rate environments on net
interest income and market value of portfolio equity, which is defined as the
net present value of an institution's existing assets, liabilities and
off-balance sheet instruments, and evaluating such impacts against the maximum
potential changes in net interest income and market value of portfolio equity
that are authorized by the board of directors of Kaiser Federal Bank.


                                       58


        The Office of Thrift Supervision provides Kaiser Federal Bank with the
information presented in the following tables, which is based on information
provided to the Office of Thrift Supervision by Kaiser Federal Bank. It presents
the change in Kaiser Federal Bank's net portfolio value at June 30, 2005 and
June 30, 2004 that would occur upon an immediate change in interest rates based
on Office of Thrift Supervision assumptions but without giving effect to any
steps that management might take to counteract that change. For the year ended
June 30, 2004, a reduction in interest rates of more than 100 basis points is
not presented because it would compute to a rate less than zero for certain
products.



                                                                 June 30, 2005
                             ---------------------------------------------------------------------------------------

       Change in
   Interest Rates in
  Basis Points ("bp")                       Net Portfolio Value                        NPV as % of PV of Assets
      (Rate Shock            ---------------------------------------------------    --------------------------------
       in Rates)                $ Amount           $ Change          % Change         NPV Ratio        Change (bp)
- ------------------------     ----------------    --------------    -------------    --------------    ---------------
                                   (Dollars in thousands)
                                                                                             
        +300 bp              $        54,641     $    (24,671)           -31%             9.20%              (334)
        +200 bp                       64,059          (15,253)           -19             10.54               (200)
        +100 bp                       72,638           (6,674)            -8             11.70                (84)
           0 bp                       79,312               --             --             12.54                 --
        -100 bp                       81,069            1,757              2             12.68                 14
        -200 bp                       78,872             (440)            -1             12.27                (27)

                                                                 June 30, 2004
                             ---------------------------------------------------------------------------------------

       Change in
   Interest Rates in
  Basis Points ("bp")                       Net Portfolio Value                        NPV as % of PV of Assets
      (Rate Shock            ---------------------------------------------------    --------------------------------
       in Rates)                $ Amount           $ Change          % Change         NPV Ratio        Change (bp)
- ------------------------     ----------------    --------------    -------------    --------------    ---------------
                                   (Dollars in thousands)
        +300 bp              $        39,800     $    (34,698)           -47%             7.50%              (553)
        +200 bp                       51,850          (22,648)           -30              9.52               (351)
        +100 bp                       63,771          (10,727)           -14             11.42               (162)
           0 bp                       74,498               --             --             13.04                 --
        -100 bp                       80,522            6,024              8             13.88                 85
        -200 bp                          n/a              n/a            n/a               n/a                n/a


        The Office of Thrift Supervision uses certain assumptions in assessing
the interest rate risk of savings associations. These assumptions relate to
interest rates, loan prepayment rates, deposit decay rates, and the market
values of certain assets under differing interest rate scenarios, among others.

        As with any method of measuring interest rate risk, shortcomings are
inherent in the method of analysis presented in the foregoing tables. For
example, although assets and liabilities may have similar maturities or periods
to repricing, they may react in different degrees to changes in the market
interest rates. Also, the interest rates on certain types of assets and
liabilities may fluctuate in advance of changes in market interest rates, while
interest rates on other types may lag behind changes in market rates.
Additionally, certain assets, such as adjustable rate mortgage loans, have
features, that restrict changes in interest rates on a short-term basis and over
the life of the asset.


                                       59


Further, if interest rates change, expected rates of prepayments on loans and
early withdrawals from certificates of deposit could deviate significantly from
those assumed in calculating the table.

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

        Please see pages F-1 through F-33 following the signature page of this
Form 10-K.

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

        None.

ITEM 9A.  CONTROLS AND PROCEDURES.

        Our management evaluated, with the participation of our Chief Executive
Officer and Chief Financial Officer, the effectiveness of our disclosure
controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the
Securities Exchange Act of 1934 (the "Act")) as of the end of the period covered
by this report. The Company's Chief Executive Officer and Chief Financial
Officer concluded that the Company's disclosure controls and procedures as of
the end of the period covered by this report are effective in ensuring that the
information required to be disclosed by the Company in the reports it files or
submits under the Act is (i) accumulated and communicated to the Company's
management (including the Chief Executive Officer and Chief Financial Officer)
in a timely manner, and (ii) recorded, processed, summarized, and reported
within the time periods specified in the SEC's rules and forms.

        There have been no changes in our internal control over financial
reporting (as defined in Rule 13a-15(f) under the Act) that occurred during the
fiscal year ended June 30, 2005 that have materially affected, or is reasonably
likely to materially affect, our internal control over financial reporting.

ITEM 9B.  OTHER INFORMATION.

        None.

                                    PART III.

ITEM 10.  DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

        DIRECTORS AND EXECUTIVE OFFICERS. The information required by this item
is incorporated herein by reference from the Company's definitive proxy
statement for its 2005 Annual Meeting of Stockholders.

        SECTION 16(A) BENEFICIAL OWNERSHIP REPORTING COMPLIANCE. The information
concerning compliance with the reporting requirements of Section 16(a) of the
Securities Exchange Act of 1934 by directors, officers, and ten percent
stockholders of the Company required by this item is incorporated herein by
reference from the Company's definitive proxy statement for its 2005 Annual
Meeting of Stockholders.


                                       60


        CODE OF ETHICS. The Company has adopted a written Code of Ethics. The
Code of Ethics applies to the Company's and the Bank's Principal Executive
Officer and Principal Financial and Accounting Officer. A copy of the Company's
Code of Ethics is available on our website at WWW.KFED.COM.

ITEM 11.  EXECUTIVE COMPENSATION.

        The information concerning executive compensation required by this item
is incorporated herein by reference from the Company's definitive proxy
statement for its 2005 Annual Meeting of Stockholders.

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

        The information concerning security ownership of certain beneficial
owners and management required by this item is incorporated herein by reference
from the Company's definitive proxy statement for its 2005 Annual Meeting of
Stockholders.

ITEM 13.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS.

        The information concerning certain relationships and related
transactions required by this item is incorporated herein by reference from the
Company's definitive proxy statement for its 2005 Annual Meeting of
Stockholders.

ITEM 14.  PRINCIPAL ACCOUNTANT FEES AND SERVICES.

        The information concerning principal accountant fees and services is
incorporated herein by reference from the Company's definitive proxy statement
for its 2005 Annual Meeting of Stockholders.

                                    PART IV.

ITEM 15.  EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

(a)     Financial Statements:

        See Part II - Item 8. Financial Statements and Supplementary Data.


                                       61


(b)     Exhibits:

        3.1     Charter of K-Fed Bancorp (1)
        3.2     Bylaws of K-Fed Bancorp (1)
        4.0     Form of Stock Certificate of K-Fed Bancorp (1)
        10.1    Registrant's Employee Stock Ownership Plan (1)
        10.2    Registrant's Executive Non-Qualified Retirement Plan (1)
        10.3    Registrant's 2004 Stock Option Plan (2)
        10.4    Registrant's 2004 Recognition and Retention Plan (2)
        21.0    Subsidiaries of the Registrant (1)
        23.1    Consent of Crowe Chizek and Company LLP
        23.2    Consent of McGladrey and Pullen LLP
        31.1    Certification of Chief Executive Officer pursuant to Section 302
                of the Sarbanes-Oxley Act
        31.2    Certification of Chief Financial Officer pursuant to Section 302
                of the Sarbanes-Oxley Act
        32.1    Certification of Chief Executive Officer pursuant to Section 906
                of the Sarbanes-Oxley Act
        32.2    Certification of Chief Financial Officer pursuant to Section 906
                of the Sarbanes-Oxley Act
- --------------------------------------------------------------------------------

(1)     Filed as an exhibit to Registrant's Registration Statement on Form S-1
        (Registration No. 333-111029), and incorporated herein by reference.
(2)     Incorporated by reference to the Registrant's Proxy Statement for the
        2004 Annual Meeting of Stockholders filed with the Securities and
        Exchange Commission on September 23, 2004.


                                       62


SIGNATURES

        Pursuant to the requirements of section 13 or 15(d) of the Securities
Exchange Act of 1934, the registrant has duly caused this report to be signed on
its behalf by the undersigned, thereunto duly authorized.


                                        K-Fed Bancorp

Date:   September 21, 2005              /s/ Kay M. Hoveland
                                        --------------------------------------
                                        Kay M. Hoveland
                                        President and Chief Executive Officer
                                        Duly authorized representative

        Pursuant to the requirements of the Securities Exchange Act of 1934,
this report has been signed below by the following persons on behalf of the
Registrant and in the capacities and on the dates indicated.

Date:   September 21, 2005              /s/ James L. Breeden
                                        --------------------------------------
                                        James L. Breeden
                                        Director and Chairman of the Board

Date:   September 21, 2005              /s/ Kay M. Hoveland
                                        --------------------------------------
                                        Kay M. Hoveland
                                        Director, President and Chief Executive
                                        Officer Principal Executive Officer

Date:   September 21, 2005              /s/ Rita H. Zwern
                                        --------------------------------------
                                        Rita H. Zwern
                                        Director and Secretary

Date:   September 21, 2005              /s/ Gerald A. Murbach
                                        --------------------------------------
                                        Gerald A. Murbach
                                        Director

Date:   September 21, 2005              /s/ Marilyn T. Owsley
                                        --------------------------------------
                                        Marilyn T. Owsley
                                        Director

Date:   September 21, 2005              /s/ Robert C. Steinbach
                                        --------------------------------------
                                        Robert C. Steinbach
                                        Director

Date:   September 21, 2005              /s/ Frank G. Nicewicz
                                        --------------------------------------
                                        Frank G. Nicewicz
                                        Director

Date:   September 21, 2005              /s/ Daniel A. Cano
                                        --------------------------------------
                                        Daniel A. Cano
                                        Chief Financial Officer
                                        Principal Financial and Accounting
                                        Officer


                                       63



                                  K-FED BANCORP

INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


                                      PAGE

Reports of Independent Registered Public Accounting Firm                     F-2

Consolidated Statements of Financial Condition at June 30, 2005
  and 2004                                                                   F-4

Consolidated Statements of Income for the Years Ended
  June 30, 2005, 2004, and 2003                                              F-5

Consolidated Statements of Stockholders' Equity and Comprehensive
  Income for the Years Ended June 30, 2005, 2004, and 2003                   F-6

Consolidated Statements of Cash Flows for the Years Ended
  June 30, 2005, 2004, and 2003                                              F-7

Notes to Consolidated Financial Statements                                   F-8


THE CONSOLIDATED FINANCIAL STATEMENTS OF K-FED MUTUAL HOLDING COMPANY HAVE BEEN
OMITTED BECAUSE K-FED MUTUAL HOLDING COMPANY HAS NOT CONDUCTED ANY BUSINESS
OTHER THAN THAT OF AN ORGANIZATIONAL NATURE.



REPORT OF INDEPENDENT
REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Directors
K-Fed Bancorp
Covina, California


We have audited the accompanying consolidated statement of financial condition
of K-Fed Bancorp and Subsidiary as of June 30, 2005 and the related consolidated
statements of income and comprehensive income, stockholders' equity, and cash
flows for the year then ended. These financial statements are the responsibility
of the Company's management. Our responsibility is to express an opinion on
these financial statements based on our audit.

We conducted our audit in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe our audit provides a reasonable
basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of K-Fed Bancorp and
Subsidiary as of June 30, 2005 and the results of their operations and their
cash flows for the year then ended, in conformity with U.S. generally accepted
accounting principles.


/s/ Crowe Chizek and Company LLP
- --------------------------------

Crowe Chizek and Company LLP
Oak Brook, Illinois
August 11, 2005


                                                                             F-2


REPORT OF INDEPENDENT
REGISTERED PUBLIC ACCOUNTING FIRM


To the Board of Directors
K-Fed Bancorp
Covina, California


We have audited the accompanying consolidated statement of financial condition
of K-Fed Bancorp (the Company) and Subsidiary as of June 30, 2004 and the
related consolidated statements of income, stockholders' equity, and cash flows
for each of the two years in the period ended June 30, 2004. These financial
statements are the responsibility of the Company's management. Our
responsibility is to express an opinion on these financial statements based on
our audits.

We conducted our audits in accordance with the standards of the Public Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement. An audit includes examining, on a
test basis, evidence supporting the amounts and disclosures in the financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe our audit provides a reasonable
basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in
all material respects, the consolidated financial position of K-Fed Bancorp and
Subsidiary as of June 30, 2004 and the results of their operations and their
cash flows for each of the two years in the period ended June 30, 2004, in
conformity with U.S. generally accepted accounting principles.


/s/ McGladrey & Pullen LLP
- --------------------------

McGladrey & Pullen LLP
Irvine, California
August 10, 2004


                                                                             F-3




                                              K-FED BANCORP AND SUBSIDIARY
                                     CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                                      (Dollars in thousands, except per share data)
- -----------------------------------------------------------------------------------------------------------------------

                                                                                      JUNE 30              JUNE 30
                                                                                        2005                 2004
                                                                                  -----------------     ---------------
                                                         ASSETS
                                                                                                  
  Cash and due from banks                                                         $           6,990     $         6,923
  Federal funds sold                                                                         10,325               5,235
                                                                                  -----------------     ---------------
      Total cash and cash equivalents                                                        17,315              12,158

  Interest bearing deposits in other financial institutions                                   9,010               2,970
  Securities available-for-sale                                                              18,848              21,003

  Securities held-to-maturity, fair value of $30,688 and $40,940
    at June 30, 2005 and 2004, respectively                                                  30,834              41,361
  Federal Home Loan Bank stock, at cost                                                       4,027               3,290

  Loans receivable                                                                          539,025             496,645
  Deferred net loan origination fees                                                            (32)               (332)
  Net premium on purchased loans                                                                982               2,221
  Allowance for loan losses                                                                  (2,408)             (2,328)
                                                                                  -----------------     ---------------
      Loans receivable, net                                                                 537,567             496,206

  Accrued interest receivable                                                                 2,310               2,043
  Premises and equipment, net                                                                 1,491               1,524
  Core deposit intangible                                                                       568                   -
  Goodwill                                                                                    3,950                   -
  Bank-owned life insurance                                                                  10,089                   -
  Other assets                                                                                3,873               3,867
                                                                                  -----------------     ---------------
        Total assets                                                              $         639,882     $       584,422
                                                                                  =================     ===============
                                          LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
  Deposits
    Noninterest bearing                                                           $          43,744     $        38,020
    Interest bearing                                                                        432,048             384,933
                                                                                  -----------------     ---------------
      Total deposits                                                                        475,792             422,953

  Federal Home Loan Bank advances, short-term                                                11,000              20,000
  Federal Home Loan Bank advances, long-term                                                 59,777              50,000
  Accrued expenses and other liabilities                                                      2,553               2,353
                                                                                  -----------------     ---------------
      Total liabilities                                                                     549,122             495,306

STOCKHOLDERS' EQUITY
  Nonredeemable serial preferred stock, $.01 par value;
    2,000,000 shares authorized; issued and outstanding - none                                    -                   -
  Common stock, $.01 par value; 18,000,000 authorized;
    June 30, 2005 - 14,711,800 shares issued,
    June 30, 2004 - 14,548,500 shares issued.                                                   147                 146

  Additional paid-in capital                                                                 57,541              55,083
  Retained earnings                                                                          42,689              38,513
  Accumulated other comprehensive loss, net of tax                                             (168)               (190)
  Unearned employee stock ownership plan shares                                              (3,981)             (4,436)
  Unearned employee stock award shares                                                       (2,015)                  -
  Treasury stock, at cost (June 30, 2005 - 278,470 shares;
    June 30, 2004 - no shares)                                                               (3,453)                  -
                                                                                  -----------------     ---------------

      Total stockholders' equity                                                             90,760              89,116
                                                                                  -----------------     ---------------
        Total liabilities and stockholders' equity                                $         639,882     $       584,422
                                                                                  =================     ===============

                        THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS

                                                                                                                     F-4






                                              K-FED BANCORP AND SUBSIDIARY
                                            CONSOLIDATED STATEMENTS OF INCOME
                                                AND COMPREHENSIVE INCOME
                                      (Dollars in thousands, except per share data)
- ------------------------------------------------------------------------------------------------------------------------


                                                                                  YEARS ENDED JUNE 30

                                                                --------------------------------------------------------
                                                                      2005                2004                2003
                                                                ----------------    ----------------    ----------------
                                                                                               
INTEREST INCOME
  Interest and fees on loans                                    $         25,519    $         19,423    $         19,149
  Interest on securities, taxable                                          1,935               1,716                 561
  Federal Home Loan Bank dividends                                           151                 111                  85
  Other interest                                                             563                 787                 649
                                                                ----------------    ----------------    ----------------
      Total interest income                                               28,168              22,037              20,444
                                                                ----------------    ----------------    ----------------
INTEREST EXPENSE
  Interest on Federal Home Loan Bank advances                              2,022               1,503               1,038
  Interest on deposits                                                     8,778               8,119               7,327
                                                                ----------------    ----------------    ----------------
      Total interest expense                                              10,800               9,622               8,365
                                                                ----------------    ----------------    ----------------
NET INTEREST INCOME                                                       17,368              12,415              12,079
Provision for loan losses                                                    406                 483               1,124
                                                                ----------------    ----------------    ----------------
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES                       16,962              11,932              10,955
                                                                ----------------    ----------------    ----------------
NONINTEREST INCOME
  Service charges and fees                                                 1,845               1,911               1,724
  ATM fees and charges                                                     1,355               1,210               1,155
  Referral commissions                                                       207                 221                 230
  Loss on equity investment                                                 (505)               (173)                  -
  Bank-owned life insurance                                                   89                   -                   -
  Other noninterest income                                                    65                  60                  77
                                                                ----------------    ----------------    ----------------
      Total noninterest income                                             3,056               3,229               3,186
                                                                ----------------    ----------------    ----------------
NONINTEREST EXPENSE
  Salaries and benefits                                                    6,562               5,433               5,257
  Occupancy and equipment                                                  1,459               1,280               1,193
  ATM expense                                                              1,049                 976                 999
  Advertising and promotional                                                401                 411                 470
  Professional services                                                      754                 398                 555
  Postage                                                                    268                 266                 295
  Telephone                                                                  331                 294                 331
  Other operating expense                                                  1,217                 942                 892
                                                                ----------------    ----------------    ----------------
      Total noninterest expense                                           12,041              10,000               9,992
                                                                ----------------    ----------------    ----------------
INCOME BEFORE INCOME TAX EXPENSE                                           7,977               5,161               4,149
Income tax expense                                                         2,980               1,993               1,710
                                                                ----------------    ----------------    ----------------
NET INCOME                                                      $          4,997    $          3,168    $          2,439
                                                                ================    ================    ================
COMPREHENSIVE INCOME                                            $          5,019    $          2,978    $          2,439
                                                                ================    ================    ================
EARNINGS PER COMMON SHARE:
  Basic                                                         $           0.36    $           0.06                n/m*
  Diluted                                                       $           0.36    $           0.06                n/m*
* NOT MEANINGFUL.  SEE NOTE 1 AND 18


                        THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS

                                                                                                                     F-5






                                                    K-FED BANCORP AND SUBSIDIARY
                                           CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
                                                      AND COMPREHENSIVE INCOME
                                            (Dollars in thousands, except per share data)


                                                      COMMON STOCK
                                                   -------------------
                                                                                               ACCUMULATED
                                                                        ADDITIONAL               OTHER
                                     COMPREHENSIVE                       PAID-IN    RETAINED  COMPREHENSIVE
                                        INCOME       SHARES    AMOUNT    CAPITAL    EARNINGS    LOSS, NET
                                     ------------- ---------- --------  ---------- ---------- -------------
                                                                            
Balance, June 30, 2002                                      - $      -  $        - $   32,956 $           -
Net income for the year ended
   June 30, 2003                                            -        -           -      2,439             -
                                     ------------- ---------- --------  ---------- ---------- -------------
Balance, June 30, 2003                                      -        -           -     35,395             -
COMPREHENSIVE INCOME
  Net income for the year ended
   June 30, 2004                     $       3,168          -        -           -      3,168             -
  Other comprehensive income -
    unrealized loss on
    securities, net of tax                    (190)         -        -           -          -         (190)
                                     -------------
  TOTAL COMPREHENSIVE INCOME         $       2,978
                                     =============
Distribution to capitalize K-Fed
  Mutual Holding Company                                1,000        -           -        (50)            -
Common stock issued to K-Fed
  Mutual Holding Company                            8,860,750        -           -          -             -
Common stock issued                                 5,231,810      146      50,507          -             -
Shares acquired by ESOP                               454,940        -       4,549          -             -
Allocation of ESOP common stock                             -        -          27          -             -
                                                   ---------- --------  ---------- ---------- -------------
Balance, June 30, 2004                             14,548,500      146      55,083     38,513         (190)
COMPREHENSIVE INCOME
  Net income for the year ended
   June 30, 2005                     $       4,997          -        -           -      4,997             -
  Other comprehensive income -
    unrealized gain on
    securities, net of tax                      22          -        -           -          -            22
                                     -------------
  TOTAL COMPREHENSIVE INCOME         $       5,019
                                     =============
Dividends declared
  ($0.16 per share) *                                       -        -           -       (821)            -
Issuance of stock awards                              166,300        1       2,344          -             -
Purchase of treasury stock                                  -        -           -          -             -
Allocation of stock awards                                  -        -           -          -             -
Forfeiture of stock awards                             (3,000)       -         (42)         -             -
Allocation of ESOP common stock                             -        -         156          -             -
                                                   ---------- --------  ---------- ---------- -------------
Balance, June 30, 2005                             14,711,800 $    147  $   57,541 $   42,689 $       (168)
                                                   ---------- --------  ---------- ---------- -------------


                                                           TREASURY STOCK
                                                        --------------------

                                  UNEARNED   UNEARNED
                                    ESOP      STOCK
                                   SHARES     AWARDS     SHARES     AMOUNT      TOTAL
                                 ---------- ----------  --------  ----------  ---------

Balance, June 30, 2002           $        - $        -         -  $        -  $  32,956
Net income for the year ended
   June 30, 2003                          -          -         -           -      2,439
                                 ---------- ----------  --------  ----------  ---------
Balance, June 30, 2003                    -          -         -           -     35,395
COMPREHENSIVE INCOME
  Net income for the year ended
   June 30, 2004                          -          -         -           -      3,168
  Other comprehensive income -
    unrealized loss on
    securities, net of tax                -          -         -           -       (190)

  TOTAL COMPREHENSIVE INCOME

Distribution to capitalize K-Fed
  Mutual Holding Company                  -          -         -           -        (50)
Common stock issued to K-Fed
  Mutual Holding Company                  -          -         -           -          -
Common stock issued                       -          -         -           -     50,653
Shares acquired by ESOP             (4,549)          -         -           -          -
Allocation of ESOP common stock        113           -         -           -        140
                                 ---------- ----------  --------  ----------  ---------
Balance, June 30, 2004              (4,436)          -         -           -     89,116
COMPREHENSIVE INCOME
  Net income for the year ended
   June 30, 2005                         -           -         -           -      4,997
  Other comprehensive income -
    unrealized gain on
    securities, net of tax               -           -         -           -         22

  TOTAL COMPREHENSIVE INCOME

Dividends declared
  ($0.16 per share) *                    -           -         -           -       (821)
Issuance of stock awards                 -      (2,345)        -           -          -
Purchase of treasury stock               -           -  (278,470)     (3,453)    (3,453)
Allocation of stock awards               -         288         -           -        288
Forfeiture of stock awards               -          42         -           -          -
Allocation of ESOP common stock        455           -         -           -        611
                                 ---------- ----------  --------  ----------  ---------
Balance, June 30, 2005           $  (3,981) $   (2,015) (278,470) $   (3,453) $  90,760
                                 ---------- ----------  --------  ----------  ---------

- ------------------------------
*  K-Fed Mutual Holding Company waived its receipt of dividends on the 8,861,750 shares it owns.


                  THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS

                                                                                                         F-6






                                             K-FED BANCORP AND SUBSIDIARY
                                         CONSOLIDATED STATEMENTS OF CASH FLOWS
                                     (Dollars in thousands, except per share data)


                                                                                       YEARS ENDED JUNE 30
                                                                           ------------------------------------------
                                                                               2005           2004           2003
                                                                           ------------   ------------   ------------
                                                                                                
OPERATING ACTIVITIES
    Net income                                                             $     4,997    $     3,168    $     2,439
    Adjustments to reconcile net income to net cash provided by
      operating activities:
       Amortization of net premium on securities                                   164            189            148
       Amortization of net premiums on loan purchases                            1,357          2,863          1,221
       Accretion of net loan origination fees                                      (53)           (94)           (85)
       Accretion of net premiums on purchased certificates of deposit              (99)             -              -
       Provision for loan losses                                                   406            483          1,124
       Federal Home Loan Bank stock dividend                                      (151)          (111)           (85)
       Depreciation and amortization                                               459            383            292
       Amortization of core deposit intangible                                     108              -              -
       Loss on equity investment                                                   505            173              -
       Increase in cash surrender value of bank-owned life insurance               (89)             -              -
       Amortization of debt exchange costs                                         250              -              -
       Allocation of ESOP common stock                                             611            140              -
       Allocation of stock awards                                                  288              -              -
       Net change in deferred income taxes                                        (258)           (20)          (224)
       Net change in accrued interest receivable                                  (267)          (374)          (339)
       Net change in other assets                                                  (19)           462           (128)
       Net change in accrued expenses and other liabilities                        198            234            (81)
                                                                           ------------   ------------   ------------

    Net cash provided by operating activities                                    8,407          7,496          4,282
                                                                           ------------   ------------   ------------

INVESTING ACTIVITIES
    Purchases of held-to-maturity securities                                    (5,000)       (47,813)        (9,628)
    Proceeds from maturities of held-to-maturity securities                     15,428         20,522         15,020
    Purchases of available-for-sale securities                                       -        (21,837)             -
    Proceeds from maturities of available-for-sale securities                    2,127            499              -
    Net change in interest bearing deposits with other financial
       institutions                                                             (6,040)         3,467         16,941
    Purchases of loans                                                        (151,145)      (286,162)      (234,303)
    Net change in loans, excluding loan purchases                              108,098        176,344         79,317
    Purchase of FHLB stock                                                      (1,547)          (577)        (1,594)
    Redemption of FHLB stock                                                       961              -              -
    Purchase of equity investment                                                 (229)        (2,670)             -
    Purchase of bank-owned life insurance                                      (10,000)             -              -
    Net cash received from branch acquisition                                   56,491              -              -
    Purchases of premises and equipment                                           (408)          (618)          (376)
                                                                           ------------   ------------   ------------

    Net cash provided by (used in) investing activities                          8,736       (158,845)      (134,623)
                                                                           ------------   ------------   ------------

FINANCING ACTIVITIES
    Proceeds from FHLB advances                                                208,416         32,000         52,030
    Repayment of FHLB advances                                                (207,416)       (12,000)        (4,030)
    Debt exchange costs                                                           (473)             -              -
    Net change in deposits                                                      (8,239)        76,714         94,201
    Net proceeds from stock issuance                                                 -         50,653              -
    Dividends paid on common stock                                                (821)             -              -
    Purchase of treasury stock                                                  (3,453)             -              -
    Distribution to capitalize K-Fed Mutual Holding Company                          -            (50)             -
                                                                           ------------   ------------   ------------

    Net cash (used in) provided by financing activities                        (11,986)       147,317        142,201
                                                                           ------------   ------------   ------------

NET CHANGE IN CASH AND CASH EQUIVALENTS                                          5,157         (4,032)        11,860
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                                  12,158         16,190          4,330
                                                                           ------------   ------------   ------------

CASH AND CASH EQUIVALENTS AT END OF YEAR                                   $    17,315    $    12,158    $    16,190
                                                                           ============   ============   ============
SUPPLEMENTAL CASH FLOW INFORMATION:
    Interest paid on deposits and FHLB advances                            $    10,638    $     9,627    $     8,368
    Income taxes paid                                                            2,942          2,106          2,150


                       THE ACCOMPANYING NOTES ARE AN INTEGRAL PART OF THESE FINANCIAL STATEMENTS

                                                                                                                   F-7




                          K-FED BANCORP AND SUBSIDIARY
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

1.      NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

        NATURE OF BUSINESS: K-Fed Bancorp (the Company) is a majority-owned
        subsidiary of K-Fed Mutual Holding Company (the Parent). The Company and
        its Parent are holding companies. The Company's sole subsidiary, Kaiser
        Federal Bank (the Bank), is a federally chartered savings association,
        which provides retail and commercial banking services to individual and
        business customers from its 5 branches throughout California. While the
        Bank originates all types of retail, and commercial real estate loans,
        the majority of its residential real estate loans have been purchased
        from other financial institutions. The accounting and reporting policies
        of the Company and the Bank conform to U.S. generally accepted
        accounting principles (GAAP) and general industry practices.

        The Company's business activities generally are limited to passive
        investment activities and oversight of our investment in the Bank.
        Unless the context otherwise requires, all references to the Company
        include the Bank and the Company on a consolidated basis.

        CHANGE IN REPORTING ENTITY: On July 1, 2003, the Bank consummated its
        reorganization into a federally chartered mutual holding company form of
        organization, whereby the Bank became the wholly owned subsidiary of the
        newly formed Company with the Company becoming a wholly owned subsidiary
        of the newly formed Parent. In accordance with Statement of Financial
        Accounting Standards No. 141, "Business Combinations," when accounting
        for a transfer of assets or exchange of shares between entities under
        common control, the entity that receives the net assets or the equity
        interests shall initially recognize the assets and liabilities
        transferred at their carrying amounts in the accounts of the
        transferring entity at the date of transfer. Therefore, K-Fed Bancorp,
        recorded the acquisition of the Bank at historical cost.

        EXECUTION OF PLAN OF STOCK ISSUANCE: On November 22, 2003, and amended
        on February 9, 2004, the Board of Directors adopted a plan of stock
        issuance to sell a minority interest of its common stock to eligible
        depositors of the Bank in a subscription offering, with the majority of
        the common stock owned by K-Fed Mutual Holding Company. The plan was
        accomplished through the sale to eligible depositors on March 30, 2004
        of 5,686,750 shares (including shares allocated to the Employee Stock
        Ownership Plan), representing 39.09% of the Company's stock.

        The issued shares resulted in gross proceeds of $56.9 million. In
        connection with the offering, the Company loaned $4.5 million to the
        Bank's Employee Stock Ownership Plan to purchase stock and incurred $1.7
        million of expenses associated with the offering resulting in net
        proceeds of $50.7 million to the Company. The aggregate purchase price
        was determined by an independent appraisal. Consistent with the
        Company's stated intent for use of the stock offering proceeds, one-half
        of the total proceeds less offering expenses ($27.6 million) was
        invested in the Bank and placed in the Bank's general funds for general
        corporate purposes. In addition to the 5,686,750 shares issued to
        eligible depositors, the Company issued 8,860,750 additional shares to
        K-Fed Mutual Holding Company. As a result of the offering, purchasers in
        the offering owned 39.09% of K-Fed Bancorp's common stock, and K-Fed
        Mutual Holding Company owned 60.91%.

        PRINCIPLES OF CONSOLIDATION AND BASIS OF PRESENTATION: The consolidated
        financial statements include the accounts of the Company and the Bank.
        All material intercompany balances and transactions have been eliminated
        in consolidation.


                                                                             F-8



                          K-FED BANCORP AND SUBSIDIARY
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

        USE OF ESTIMATES IN THE PREPARATION OF CONSOLIDATED FINANCIAL
        STATEMENTS: The preparation of consolidated financial statements in
        conformity with GAAP requires management to make estimates and
        assumptions that affect the reported amounts of assets and liabilities
        and disclosure of contingent assets and liabilities at the date of the
        consolidated financial statements and the reported amounts of income and
        expenses during the reporting period. Changes in these estimates and
        assumptions are considered reasonably possible and may have a material
        impact on the consolidated financial statements and thus actual results
        could differ from the amounts reported and disclosed herein. Material
        estimates that are particularly susceptible to significant change in the
        near term relate to the determination of the allowance for loan losses,
        the valuation of financial instruments, and mortgage-loan prepayment
        assumptions used to determine the effective interest amortization of
        loan premiums and discounts.

        CASH AND CASH EQUIVALENTS: Cash and cash equivalents consist of vault
        and ATM cash, daily federal funds sold, demand deposits due from other
        banks, and other time deposits that have an original maturity of less
        than 90 days. For purposes of the Statement of Cash Flows, the Company
        reports net cash flows for customer loan transactions (excluding loan
        purchases) and deposit transactions, as well as transactions involving
        interest bearing deposits in other financial institutions.

        INTEREST BEARING DEPOSITS IN OTHER FINANCIAL INSTITUTIONS: Interest
        bearing deposits in other financial institutions consist of
        interest-bearing time deposits in depository institutions with an
        original maturity equal to or greater than 90 days and are carried at
        cost.

        SECURITIES: Securities available-for-sale represent securities that may
        be sold prior to maturity. These securities are stated at fair value,
        and any unrealized net gains and losses are reported as a separate
        component of equity until realized, net of any tax effect. Estimated
        fair values for investments are obtained from quoted market prices where
        available. Where quoted market prices are not available, estimated fair
        values are based on quoted market prices of comparable instruments.
        Premiums or discounts are recognized in interest income using the
        effective interest method over the estimated life of the investment.
        Gains and losses on sales are recorded on the trade date and determined
        using the specific identification method.

        Securities available-for-sale may be sold in response to changes in
        market interest rates, repayment rates, the need for liquidity, and
        changes in the availability and the yield on alternative investments.
        Declines in the fair value of securities below their cost that are other
        than temporary are reflected as realized losses. In estimating
        other-than temporary losses, management considers: (1) the length of
        time and extent that fair value has been less than cost, (2) the
        financial condition and near term prospectus of the issuer, and (3) the
        Company's ability and intent to hold the security for a period
        sufficient to allow for any anticipated recovery in fair value.

        Securities for which the Company has the positive intent and ability to
        hold until maturity are classified as securities held-to-maturity and
        are recorded at cost, adjusted for unamortized premiums or discounts.

        FEDERAL HOME LOAN BANK STOCK: The Bank, as a member of the Federal Home
        Loan Bank of San Francisco (FHLB) system, is required to maintain an
        investment in capital stock of the FHLB in an amount equal to the
        greater of 1% of its outstanding mortgage loans or 4.7% of advances from
        the FHLB. No ready market exists for the FHLB stock, and it has no
        quoted market value. The Bank carries FHLB stock at cost.


                                                                             F-9



                          K-FED BANCORP AND SUBSIDIARY
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

        LOANS: Loans are stated at the amount of unpaid principal, reduced by an
        allowance for loan losses and deferred net loan origination fees, and
        increased by net premiums on purchased loans. Interest on loans is
        recognized over the terms of the loans and is accrued as earned, using
        the effective interest rate. Net premiums on purchased loans are
        recognized in interest income as a yield adjustment over the estimated
        lives of the loan pools using the effective interest method. The
        estimated lives of these loan pools are re-evaluated periodically based
        on actual prepayments. The current estimated lives of these loan pools
        range from two to eight years. Loan fees and certain direct loan
        origination costs are deferred, and the net fee or cost is recognized as
        an adjustment to interest income using the effective interest method
        over the estimated lives of the related loans.

        A loan is considered to be delinquent when payments have not been made
        according to contractual terms, typically evidenced by non-payment of a
        monthly installment by the due date. Accrual of interest on loans is
        discontinued when management believes, after considering economics,
        business conditions, and collection efforts that the borrower's
        financial condition is such that collection of interest is doubtful.
        Accrual of interest is discontinued when, in management's opinion, the
        borrower may be unable to meet payments as they become due or when the
        loan becomes past due 90 days as to either principal or interest. All
        interest accrued but not collected for loans that are placed on
        non-accrual status or subsequently charged off is reversed against
        interest income. Income is subsequently recognized on the cash basis
        until, in management's judgment, the borrower's ability to make periodic
        interest and principal payments is back to normal and future payments
        are reasonably assured, in which case the loan is returned to accrual
        status.

        We underwrite each purchased loan, however, in accordance with our
        underwriting standards. The majority of the loans that we purchase are
        acquired with servicing released to allow for greater investments in
        real-estate lending without having to significantly increase our
        servicing and operations costs.

        ALLOWANCE FOR LOAN LOSSES: The allowance for loan losses is established
        through a provision for loan losses charged to expense. Loans are
        charged off against the allowance for loan losses when management
        believes that collectibility of the principal is unlikely. Subsequent
        recoveries, if any, are credited to the allowance.

        The allowance is an amount that management believes will absorb probable
        incurred losses relating to specifically identified loans, as well as
        probable incurred credit losses inherent in the balance of the loan
        portfolio, based on an evaluation of the collectibility of existing
        loans and prior loss experience. This evaluation also takes into
        consideration such factors as changes in the nature and volume of the
        loan portfolio, overall portfolio quality, review of specific problem
        loans, and current economic conditions that may affect the borrower's
        ability to pay. This evaluation does not include the effects of expected
        losses on specific loans or groups of loans that are related to future
        events or expected changes in economic conditions. While management uses
        the best information available to make its evaluation, future
        adjustments to the allowance may be necessary if there are significant
        changes in economic conditions. In addition, regulatory agencies, as an
        integral part of their examination process, periodically review the
        allowance for loan losses, and may require adjustments to the allowance
        based on their judgment about information available to them at the time
        of their examinations.

        The allowance consists of specific and general components. The specific
        component relates to loans that are classified as doubtful, substandard,
        or special mention. For such loans that are also classified as impaired,
        an allowance is established when the discounted cash flows (or
        collateral value or observable market price) of the impaired loan is
        lower than the carrying value of that loan. The


                                                                            F-10



                          K-FED BANCORP AND SUBSIDIARY
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

        general component covers non-classified loans and is based on historical
        loss experience for consumer loans and peer group loss experience for
        real estate loans adjusted for qualitative factors.

        A loan is impaired when it is probable, based on current information and
        events, the Bank will be unable to collect all contractual principal and
        interest payments due in accordance with the terms of the loan
        agreement. Commercial real estate loans are evaluated for impairment
        based on their past due status and are measured on an individual basis
        based on the present value of expected future cash flows discounted at
        the loan's effective interest rate or, as a practical expedient, at the
        loan's observable market price or the fair value of the collateral if
        the loan is collateral dependent. The amount of impairment, if any, and
        any subsequent changes are included in the allowance for loan losses.

        Large groups of smaller balance homogenous loans are collectively
        evaluated for impairment. Accordingly, the Bank does not separately
        identify individual consumer and residential loans for impairment
        disclosures.

        TRANSFERS OF FINANCIAL ASSETS: Transfers of financial assets are
        accounted for as sales, when control over the assets has been
        surrendered. Control over transferred assets is deemed to be surrendered
        when (1) the assets have been isolated from the Company, (2) the
        transferee obtains the right (free of conditions that constrain it from
        taking advantage of that right) to pledge or exchange the transferred
        assets, and (3) the Company does not maintain effective control over the
        transferred assets through an agreement to repurchase them before their
        maturity.

        PREMISES AND EQUIPMENT: Leasehold improvements and furniture and
        equipment are carried at cost, less accumulated depreciation and
        amortization. Furniture and equipment are depreciated using the
        straight-line method over the estimated useful lives of the assets,
        which is usually 3 to 5 years. The cost of leasehold improvements is
        amortized using the straight-line method over the lesser of the terms of
        the related leases or their useful life, which is usually 5 to 10 years.

        BANK-OWNED LIFE INSURANCE: The Bank has purchased life insurance
        policies on certain key employees. Bank-owned life insurance is recorded
        at its cash surrender value, or the amount that can be realized.

        INVESTMENT IN LIMITED LIABILITY PARTNERSHIP: The Company has a 14%
        investment in an affordable housing fund totaling $2,222,000 and
        $2,497,000 at June 30, 2005 and 2004, respectively, with a commitment to
        fund an additional $450,000 at June 30, 2005, for the purposes of
        obtaining tax credits and for Community Reinvestment Act purposes. The
        investment is recorded in other assets on the balances sheet and is
        accounted for using the equity method of accounting. Under the equity
        method of accounting, the Company recognizes its ownership share of the
        profits and losses of the fund. This investment is regularly evaluated
        for impairment by comparing the carrying value to the remaining tax
        credits expected to be received. Tax credits received from the fund are
        accounted for in the period earned (the flow-through method) and are
        included in income as a reduction of income tax expense.

        GOODWILL AND OTHER INTANGIBLE ASSETS: Goodwill results from business
        acquisitions and represents the excess of the purchase price over the
        fair value of acquired tangible assets and liabilities and identifiable
        intangible assets. Goodwill is assessed at least annually for impairment
        and any such impairment will be recognized in the period identified.


                                                                            F-11



                          K-FED BANCORP AND SUBSIDIARY
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

        Other intangible assets consist of core deposit intangible assets
        arising from a branch acquisition. They are initially measured at fair
        value and then are amortized on an accelerated method over their
        estimated useful lives, which was determined to be 8 years.

        LONG-TERM ASSETS: Premises and equipment, core deposit and other
        long-term assets are reviewed for impairment when events indicate their
        carrying amount may not be recoverable from future undiscounted cash
        flows. If impaired, the assets are recorded at fair value.

        LOAN COMMITMENTS AND RELATED FINANCIAL INSTRUMENTS: Financial
        instruments include off-balance-sheet credit instruments, such as
        commitments to make or purchase loans. The face amount for these items
        represents the exposure to loss, before considering customer collateral
        or ability to repay. Such financial instruments are recorded when they
        are funded.

        STOCK COMPENSATION: Employee compensation expense under stock options is
        reported using the intrinsic value method. No stock based compensation
        cost is reflected in net income, as all options granted had an exercise
        price equal to or grater than the market price of the underlying common
        stock at date of grant. The following table illustrates the effect on
        net income and earnings per share if expense was measured using the fair
        value recognition provisions of FASB Statement No. 123, ACCOUNTING FOR
        STOCK-BASED COMPENSATION (dollars in thousands).

                                                                  2005
                                                             --------------
                Net income as reported                       $       4,997
                Deduct:  Stock-based compensation expense
                   determined under fair value based method           (206)
                                                             --------------
                Pro forma net income                         $       4,791
                                                             ==============

                Basic earnings per share as reported         $        0.36
                Pro forma basic earnings per share           $        0.34

                Diluted earnings per share as reported       $        0.36
                Pro forma diluted earnings per share         $        0.34

        No activity for the years ended June 30, 2004, and 2003 is reported as
        the Stock Option Plan was not adopted until November 16, 2004.

        The fair value of options granted and pro forma effects are computed
        using the Black-Scholes option pricing valuation model with the
        following assumptions as of the grant date.

                                                                11/16/04
                                                             --------------
                Risk-free interest rate                          3.54%
                Expected option life                            5 years
                Expected stock price volatility
                                                                 39.18%
                Expected dividend yield                           1.33%

                Estimated fair value of stock option granted      $5.10


                                                                            F-12



                          K-FED BANCORP AND SUBSIDIARY
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

        INCOME TAXES: Deferred taxes are provided on an asset and liability
        method whereby deferred tax assets are recognized for deductible
        temporary differences and operating loss and tax credit carryforwards
        and deferred tax liabilities are recognized for taxable temporary
        differences. Temporary differences are the differences between the
        reported amounts of assets and liabilities and their tax bases. Deferred
        tax assets are reduced by a valuation allowance when, in the opinion of
        management, it is more likely than not that some portion or all of the
        deferred tax assets will not be realized. Deferred tax assets and
        liabilities are adjusted for the effects of changes in tax laws and
        rates on the date of enactment.

        EMPLOYEE STOCK OWNERSHIP PLAN (ESOP): The cost of shares issued to the
        ESOP but not yet allocated to participants is shown as a reduction of
        stockholders' equity. Compensation expense is based on the market price
        of shares as they are committed to be released to participant accounts.
        Dividends on allocated ESOP shares reduce retained earnings; dividends
        on unearned ESOP shares are used to service the debt.

        EARNINGS PER COMMON SHARE: Basic earnings per common share is net income
        divided by the weighted average number of common shares outstanding
        during the period. ESOP shares are considered outstanding for this
        calculation unless unearned. Diluted earnings per common share includes
        the dilutive effect of additional potential common shares issuable under
        stock options and stock awards.

        COMPREHENSIVE INCOME: Comprehensive income consists of net income and
        other comprehensive income. Other comprehensive income includes
        unrealized gains and losses on securities available for sale which are
        also recognized as separate components of equity.

        NEW ACCOUNTING STANDARDS: In December 2004, the Financial Accounting
        Standards Board issued a revised version of Statement of Financial
        Accounting Standards No. 123. It requires that the fair value of stock
        options and other share-based compensation be measured as of the date
        the grant is awarded and expensed over the period of employee service,
        typically the vesting period. It will be required for the Company as of
        July 1, 2005. Compensation cost will also be recorded for previously
        awarded options to the extent that they vest after the effective date.
        The effect of this pronouncement on future operations will depend on the
        fair value of options issued after June 30, 2005 and thereafter, cannot
        be determined at this time. Existing options that will vest after June
        30, 2005 will result in expense of $370,000 for the years ending June
        30, 2006, 2007, 2008, 2009, and $139,000 for the year ending June 30,
        2010.

        LOSS CONTINGENCIES: Loss contingencies, including claims and legal
        actions arising in the ordinary course of business, are recorded as
        liabilities when the likelihood of loss is probable and an amount or
        range of loss can be reasonably estimated. Management does not believe
        there now are such matters that will have a material effect on the
        financial statements.

        RESTRICTIONS ON CASH: The Company is required to maintain reserve
        balances in cash or on deposit with the Federal Reserve Bank, based on a
        percentage of deposits. The total of those reserve balances is
        approximately $1,129,000 and $924,000 at June 30, 2005 and 2004,
        respectively.

        FAIR VALUE OF FINANCIAL INSTRUMENTS: Fair values of financial
        instruments are estimated using relevant market information and other
        assumptions, as more fully disclosed in a separate note. Fair value
        estimates involve uncertainties and matters of significant judgment
        regarding interest rates, credit risk, prepayments, and other factors,
        especially in the absence of broad markets for particular items. Changes
        in assumptions or in market conditions could significantly affect the
        estimates.


                                                                            F-13



                          K-FED BANCORP AND SUBSIDIARY
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

        OPERATING SEGMENTS: While the chief decision-makers monitor the revenue
        streams of the various products and services, the identifiable segments
        are not material and operations are managed and financial performance is
        evaluated on a Company-wide basis. Accordingly, all of the financial
        service operations are considered by management to be aggregated in one
        reportable operating segment.

2.      INVESTMENTS

        The fair value of available for sale securities and the related gross
        unrealized gains and losses recognized in accumulated other
        comprehensive loss were as follows:



                                                                                 GROSS                 GROSS
                                                          FAIR                 UNREALIZED           UNREALIZED
                                                         VALUE                   GAINS                LOSSES
                                                   -------------------    ---------------------    --------------
                                                                          (Dollars in thousands)
                                                                                            
        2005
        ----
          U.S. government agency and government
            sponsored entity bonds                   $        10,864         $             -         $    (136)
          Mortgage-backed
            Freddie Mac                                        7,984                       -              (150)
                                                   -------------------    ---------------------    --------------
              Total                                  $        18,848         $             -         $    (286)
                                                   ===================    =====================    ==============

        2004
        ----
         U.S. government agency and government
           sponsored entity bonds                    $        10,890         $             -         $    (110)
          Mortgage-backed
            Freddie Mac                                       10,113                       -              (213)
                                                   -------------------    ---------------------    --------------
              Total                                  $        21,003         $             -         $    (323)
                                                   ===================    =====================    ==============


                                                                            F-14



                          K-FED BANCORP AND SUBSIDIARY
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

        The carrying amount, unrecognized gains and losses, and fair value of
        securities held to maturity were as follows:



                                                                   GROSS                   GROSS
                                              CARRYING          UNRECOGNIZED            UNRECOGNIZED             FAIR
                                               AMOUNT              GAINS                   LOSSES                VALUE
                                            -------------    -------------------    ---------------------    --------------
                                                                        (Dollars in thousands)
                                                                                                 
         2005
         ----
         U.S. government agency and         $    10,000      $               -      $              (70)      $      9,930
            government sponsored entity
            bonds
         Mortgage-backed
           Fannie Mae                               541                      9                       -                550
           Freddie Mac                              335                      5                       -                340
           Ginnie Mae                               250                      2                     (10)               242
         Collateralized mortgage
           obligations
           Fannie Mae                             4,617                      1                     (21)             4,597
           Freddie Mac                           12,570                     10                    (104)            12,476
           Ginnie Mae                             2,521                     32                       -              2,553
                                            -------------    -------------------    ---------------------    --------------
             Total                          $    30,834      $              59      $             (205)      $     30,688
                                            =============    ===================    =====================    ==============

         2004
         ----
         U.S. government agency and         $    10,000      $               -      $              (20)      $      9,980
            government sponsored entity
            bonds
         Mortgage-backed
           Fannie Mae                               732                     13                       -                745
           Freddie Mac                              454                      -                      (3)               451
           Ginnie Mae                               310                      5                       -                315
         Collateralized mortgage
           obligations
           Fannie Mae                             7,342                     22                    (180)             7,184
           Freddie Mac                           18,049                     21                    (334)            17,736
           Ginnie Mae                             4,474                     55                       -              4,529
                                            -------------    -------------------    ---------------------    --------------
             Total                          $    41,361      $             116      $             (537)      $     40,940
                                            =============    ===================    =====================    ==============


        There were no sales of securities during the years ending June 30, 2005,
        2004, and 2003.

        The fair value of debt securities and carrying amount, if different, at
        June 30, 2005 by contractual maturity were as follows. Securities not
        due at a single maturity date, primarily mortgage-backed securities, are
        shown separately.



                                                                 HELD-TO-MATURITY                  AVAILABLE-FOR-SALE
                                                     -----------------------------------------    ----------------------
                                                         CARRYING                 FAIR                    FAIR
                                                          AMOUNT                  VALUE                   VALUE
                                                     ------------------    -------------------    ----------------------
                                                                           (Dollars in thousands)
                                                                                         
        Due within one year                          $              -      $               -      $             5,436
        Due from one year to five years                        10,000                  9,930                    5,428
        Due from five years to ten years                            -                      -                        -
        Due after ten years                                         -                      -                        -
        Mortgage-backed securities and
          Collateralized mortgage obligations                  20,834                 20,758                    7,984
                                                     ------------------    -------------------    ----------------------
                                                     $         30,834      $          30,688      $            18,848
                                                     ==================    ===================    ======================


      Expected maturities may differ from contractual maturities because
      borrowers may have the right to call or prepay obligations with or without
      call or prepayment penalties.


                                                                            F-15



                          K-FED BANCORP AND SUBSIDIARY
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

        Securities with unrealized losses at June 30, 2005 and 2004, aggregated
        by investment category and length of time that individual securities
        have been in a continuous unrealized loss position, are as follows:



                                       Less than 12 months             12 Months or more                  Total
                                    ---------------------------    --------------------------    -------------------------
                                       Fair        Unrealized        Fair        Unrealized        Fair        Unrealized
                                      Value           Loss           Value          Loss           Value          Loss
                                    -----------    ------------    ----------    ------------    ----------    -----------
                                                                 (Dollars in thousands)
                                                                                             
        2005
        ----
        DESCRIPTION OF SECURITIES
          U.S. government agency    $     9,930     $      (70)    $   10,864    $      (136)    $   20,794    $     (206)
          Mortgage-backed                    74             (9)         8,040           (151)         8,114          (160)
          Collateralized mortgage
              obligations                 9,601            (48)         5,134            (77)        14,735          (125)
                                    -----------    ------------    ----------    ------------    ----------    -----------
               Total temporarily
                 impaired           $    19,605    $      (127)    $   24,038    $      (364)    $   43,643    $     (491)
                                    ===========    ============    ==========    ============    ==========    ===========
        2004
        ----
        DESCRIPTION OF SECURITIES
          U.S. government agency    $    20,870    $      (130)    $        -    $         -     $   20,870    $     (130)
          Mortgage-backed                10,567           (216)             -              -         10,567          (216)
          Collateralized mortgage
              obligations                17,433           (514)             -              -         17,433          (514)
                                    -----------    ------------    ----------    ------------    ----------    -----------
               Total temporarily
                 impaired           $    48,870    $      (860)    $        -    $         -     $   48,870    $     (860)
                                    ===========    ============    ==========    ============    ==========    ===========


        The Company evaluates securities for other-than-temporary impairment-at
        least on a quarterly basis, and more frequently when economic or market
        concerns warrant such evaluation. Consideration is given to the length
        of time and the extent to which the fair value has been less than cost,
        the financial condition and near-term prospects of the issuer, and the
        intent and ability of the Company to retain its investment in the issuer
        for a period of time sufficient to allow for any anticipated recovery in
        fair value. In analyzing an issuer's financial condition, the Company
        may consider whether the securities are issued by the federal government
        or its agencies, whether downgrades by bond rating agencies have
        occurred, and the results of reviews of the issuer's financial
        condition.

        At June 30, 2005, fourteen debt securities have unrealized losses with
        aggregate depreciation of 1% for the Company's amortized cost basis. The
        unrealized losses relate principally to the general change in interest
        rate levels that has occurred since the securities purchase dates, and
        such unrecognized losses or gains will continue to vary with general
        interest rate level fluctuations in the future. As management has the
        ability to hold debt securities until maturity, or for the foreseeable
        future if classified as available for sale, and fully expects to recover
        their value, no declines are deemed to be other than temporary.


                                                                            F-16


                          K-FED BANCORP AND SUBSIDIARY
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

3.      LOANS

        The composition of loans consists of the following:



                                                                            JUNE 30
                                                             --------------------------------------
                                                                   2005                2004
                                                             ------------------  ------------------
                                                                    (Dollars in thousands)
                                                                           
        Real Estate:
            One-to-Four family residential, fixed rate       $      133,854      $       82,104
            One-to-Four family residential, variable rate           238,280             259,672
            Multi-family residential, variable rate                  87,650              72,519
            Commercial real estate, variable rate                    32,383              26,879
                                                             ------------------  ------------------
                                                                    492,167             441,174
                                                             ------------------  ------------------
        Consumer:
            Vehicle                                                  38,613              47,359
            Home equity                                                 601                 437
            Other consumer loans, primarily unsecured                 7,644               7,675
                                                             ------------------  ------------------
                                                                     46,858              55,471
                                                             ------------------  ------------------
        Total loans                                                 539,025             496,645
        Deferred net loan origination fees                              (32)               (332)
        Net premiums on purchased loans                                 982               2,221
        Allowance for loan losses                                    (2,408)             (2,328)
                                                             ------------------  ------------------
                                                             $      537,567      $      496,206
                                                             ==================  ==================


        In addition to the above, the Company participates with other financial
        institutions in certain loans they have originated. The Company
        continues to service the participants' balance, which at June 30, 2005
        totaled approximately $4.0 million and represented 5 loans. The Company
        receives a servicing fee of 25 basis points on these participated loans.

        The Company has purchased real-estate loan participations originated by
        other financial institutions. All of these loan participations were
        purchased without recourse and are secured by real property. The
        originating financial institution performs all servicing functions on
        these loans.

        The following is an analysis of the changes in the allowance for loan
        losses:



                                                    YEARS ENDED JUNE 30
                                      -------------------------------------------------
                                           2005              2004             2003
                                      ---------------   --------------  ---------------
                                                   (Dollars in thousands)
                                                               
        Balance, beginning of year    $        2,328    $       2,281   $       1,744
        Provision for loan losses                406              483           1,124
        Recoveries                               222              301             313
        Loans charged off                       (548)            (737)           (900)
                                      ---------------   --------------  ---------------
        Balance, end of year          $        2,408    $       2,328   $       2,281
                                      ===============   ==============  ===============


        There were no loans individually classified as impaired during the
        periods or as of June 30, 2005 and 2004.


                                                                            F-17


                          K-FED BANCORP AND SUBSIDIARY
                      NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

        Loans on which accrual of interest has been discontinued or reduced
        amounted to $787,000, $82,000 and $26,000 at June 30, 2005, 2004, and
        2003 respectively. If interest on those loans had been accrued, such
        income would have approximated $25,000, $4,000, and $1,000 for the years
        ended June 30, 2005, 2004, and 2003 respectively. The effects of
        troubled debt restructurings are not considered material to the
        Company's financial position and results of operations.

4.      CONCENTRATIONS OF CREDIT RISK

        The Kaiser Permanente Medical Care Program employs a large percentage of
        the Bank's account holders. Further, a significant concentration of the
        Bank's borrowers resides in California. Although the Bank has a
        diversified loan portfolio, borrowers' ability to repay loans may be
        affected by the economic climate of either the health care industry or
        the overall geographic region in which borrowers reside.

5.       PREMISES AND EQUIPMENT

        Premises and equipment are summarized as follows:



                                                                     JUNE 30
                                                       ------------------------------------
                                                             2005                2004
                                                       ----------------    ----------------
                                                             (Dollars in thousands)
                                                                     
        Leasehold improvements                         $         378       $         332
        Furniture and equipment                                3,283               3,050
                                                       ----------------    ----------------
                                                               3,661               3,382
        Accumulated depreciation and amortization             (2,170)             (1,858)
                                                       ----------------    ----------------
                                                       $       1,491       $       1,524
                                                       ================    ================


        Depreciation expense on premises and equipment totaled $459,000,
        $383,000, and $292,000 for the years ended June 30, 2005, 2004, and
        2003, respectively.

        The Company leases office space in five buildings. The operating leases
        contain renewal options and provisions requiring the Company to pay
        property taxes and operating expenses over base period amounts. All
        rental payments are dependent only upon the lapse of time.

        Minimum rental payments under operating leases with initial or remaining
        terms of one year or more at June 30, 2005 are as follows (dollars in
        thousands):

                YEARS ENDED JUNE 30,
                2006                               $           624
                2007                                           532
                2008                                           534
                2009                                           540
                2010                                           453
                Thereafter                                     684
                                                  -----------------
                                                   $         3,367
                                                  =================

        Rental expense, including property taxes and common area maintenance for
        the years ended June 30, 2005, 2004, and 2003 for all facilities leased
        under operating leases totaled $683,000, $602,000, and $597,000,
        respectively.


                                                                            F-18


                          K-FED BANCORP AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

6.      GOODWILL AND INTANGIBLE ASSETS

        GOODWILL

        The change in balance for goodwill during the year is as follows
        (dollars in thousands):

                                                      YEAR ENDED
                                                     JUNE 30, 2005
                                                -----------------------
        Beginning of year                        $                 -
        Acquired goodwill                                      3,950
        Impairment                                                 -
                                                -----------------------
        End of year                              $             3,950
                                                =======================

        ACQUIRED INTANGIBLE ASSETS

        Acquired intangible assets were as follows as of year end (dollars in
        thousands):

                                                       YEAR ENDED
                                                     JUNE 30, 2005
                                        -------------------------------------
                                            GROSS
                                           CARRYING            ACCUMULATED
                                            AMOUNT             AMORTIZATION
                                        ----------------    -----------------

        Core deposit intangibles         $         676       $          108
                                        ================    =================

        Aggregate amortization expense was $108,000 for the year ended June 30,
        2005.

        Estimated amortization expense for each of the next five years is as
        follows (dollars in thousands):

                YEARS ENDED JUNE 30,
                2006                                         $          132
                2007                                                    116
                2008                                                     97
                2009                                                     80
                2010                                                     64


                                                                            F-19



                          K-FED BANCORP AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

7.      DEPOSITS

        The aggregate amount of time deposits in denominations of $100,000 or
        more at June 30, 2005 and 2004 is approximately $72,749,000 and
        $55,368,000, respectively.

        Scheduled maturities of time deposits for the next five years are as
        follows (Dollars in thousands):

                                                          JUNE 30
                                                            2005
                                                      -----------------
        YEARS ENDED JUNE 30,
        2006                                           $       124,507
        2007                                                    32,601
        2008                                                    23,990
        2009                                                    18,352
        2010                                                    25,788
                                                      -----------------
                                                      $        225,238
                                                      =================

8.      FEDERAL HOME LOAN BANK ADVANCES

        At June 30, 2005, the stated interest rates on the Bank's advances from
        the FHLB ranged from 2.18% to 4.30%, with a weighted average stated rate
        of 3.40%. At June 30, 2004, the interest rates on the Bank's advances
        from the FHLB ranged from 1.44% to 3.00% with a weighted average rate of
        2.50%. The contractual maturities by year of the Bank's advances are as
        follows:

                                                2005                 2004
                                           ----------------     ----------------
        YEARS ENDED JUNE 30,                        (Dollars in thousands)
        2005                               $             -      $        20,000
        2006                                        10,000               50,000
        2007                                        10,000                    -
        2008                                        20,000                    -
        2009                                        10,000                    -
        2010                                        20,000                    -
        Overnight borrowings                         1,000                    -
                                           ----------------     ----------------
          Total advances                            71,000               70,000
          Deferred debt exchange costs                (223)                   -
                                           ----------------     ----------------
            Total                          $        70,777      $        70,000
                                           ================     ================

        Each advance is payable at its maturity date, with a prepayment penalty.
        The Bank's advances from the FHLB were collateralized by certain real
        estate loans of an aggregate unpaid principal balance of $469,478,000
        and $337,760,000 as of the most recent notification date for June 30,
        2005 and 2004, respectively. At June 30, 2005 and June 30, 2004, the
        amount available to borrow under this agreement is approximately
        $115,171,000 and $69,284,000, respectively.


                                                                            F-20



                          K-FED BANCORP AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

        In August 2004, the Bank paid-off and replaced a $50 million advance
        from the Federal Home Loan Bank of San Francisco with 5-$10 million
        advances. The prepayment penalty of $473,000 assessed by the Federal
        Home Loan Bank of San Francisco is being amortized over the life of the
        new advances using the interest method in accordance with EITF 96-19,
        issued by the Financial Accounting Standards Board in 1996.

9.      EMPLOYEE BENEFITS

        401(K) PLAN: The Company has a 401(k) pension plan that allows eligible
        employees to defer a portion of their salary into the 401(k) plan. The
        Company matches 50% of the first 10% of employees' wage reductions. The
        Company contributed $136,000, $130,000, and $94,000 respectively, to the
        plan for the years ended June 30, 2005, 2004, and 2003.

        DEFERRED COMPENSATION PLAN: The Company has an executive salary deferral
        program for the benefit of certain senior executives that have been
        designated to participate in the program. The program allows an
        additional opportunity for key executives to defer a portion of their
        compensation into a non-qualified deferral program to supplement their
        retirement earnings. At June 30, 2005 and 2004 the Company has accrued a
        liability for executive deferrals of $800,000 and $679,000,
        respectively.

        INCENTIVE PLAN: Effective July 1, 2001 the Company began maintaining an
        Annual Incentive Plan and a Long-Term Incentive Plan (terminated July 1,
        2004) for key employees. Participants are awarded a percentage of their
        base salary for attaining certain personal performance goals. The
        compensation expense related to these plans for the year ended June
        2005, 2004, and 2003 totaled $191,000, $184,000 and $193,000
        respectively.

10.     EMPLOYEE STOCK COMPENSATION

        RRP PLAN: The purpose of the Recognition and Retention Plan ("RRP") is
        to promote the long-term interest of the Company and its shareholders by
        providing restricted stock as a means for attracting and retaining
        directors and certain employees. The Company granted restricted stock
        awards of 166,300 shares to its directors and certain employees on
        November 16, 2004. The fair market price of the restricted stock awards
        was at the $14.10 per share price on November 16, 2004 and totaled $2.3
        million. Of these awards, 3,000 shares were forfeited during the year
        ended June 30, 2005. These restricted stock awards vest over a five year
        period, and therefore, the unamortized cost of shares not yet earned
        (vested) is reported as a reduction of shareholders' equity and will be
        amortized ratably over a five year period as compensation expense.
        Compensation expense related to the RRP awards was $288,000 for the year
        ended June 30, 2005. There were 163,300 restricted shares outstanding at
        June 30, 2005 and the Company had an aggregate of 64,170 restricted
        shares available for future issuance under the RRP.

        STOCK OPTION PLAN ("SOP"): On November 16, 2004, the Company granted
        275,600 incentive stock options to certain employees and 98,000
        non-qualified stock options to directors, for a total of 373,600 stock
        options granted. The fair market value of the Company's common stock for
        purposes of determining the exercise price of the option on the grant
        date was $14.50, based on the closing price of the Company's stock as of
        the previous business day per the terms of the Plan. The Company
        implemented the SOP to promote the long-term interest of the Company and
        its shareholders by providing an incentive to those key employees who
        contribute to the operational success of the Company. The maximum number
        of options that may be issued under the SOP is 568,675. Options were
        granted at the then fair market value and vest over five years. Options
        expire ten years from the date of grant and are subject to certain
        restrictions and limitations.


                                                                            F-21


                          K-FED BANCORP AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

        A summary of the status of the Company's stock option plan and changes
        during the year ended June 30, 2005 is presented below:



                                                                                                       WEIGHTED
                                                                                                        AVERAGE
                                                                                                       EXERCISE
                                                                                   SHARES                PRICE
                                                                               ----------------    ------------------
                                                                                             
        Outstanding at beginning of year                                                   -       $              -
        Granted                                                                      373,600                  14.50
        Exercised                                                                          -                      -
        Forfeited                                                                          -                      -
                                                                               ----------------    ------------------
        Outstanding at end of year                                                   373,600       $          14.50
                                                                               ================    ==================
        Options exercisable at June 30, 2005                                               -       $              -
                                                                               ================    ==================


        Options outstanding at June 30, 2005 were as follows:



                                                                                                          2005
                                                                                                   ------------------
                                                                                                
         Options exercisable at June 30, 2005                                                                     -
         Weighted-average fair value of options granted                                            $           5.10
         Average remaining option term                                                                    9.4 years


        At June 30, 2005, the Company had an aggregate of 195,075 options
        available for future issuance under the SOP.

11.     EMPLOYEE STOCK OWNERSHIP PLAN (ESOP)

        During 2004, the Company implemented the Employee Stock Ownership Plan
        (ESOP), which covers substantially all of its employees. In connection
        with the stock offering, the Company issued 454,940 shares of common
        stock for allocation under the ESOP in exchange for a ten-year note in
        the amount of approximately $4.5 million. The $4.5 million for the ESOP
        purchase was borrowed from the Company. The ESOP shares initially were
        pledged as collateral for the loan.

        The loan is secured by shares purchased with the loan proceeds and will
        be repaid by the ESOP with funds from the Company's contributions to the
        ESOP and earnings on ESOP assets. Shares issued to the ESOP are
        allocated to ESOP participants based on the proportion of debt service
        paid in the year. Principal and interest payments are scheduled to occur
        over a ten-year period. Contributions to the ESOP were $481,000 and
        $138,000 for the years ended June 30, 2005 and 2004, respectively.

        During 2005, 45,494 shares of stock with an average fair value of $13.43
        per share were committed to be released, resulting in ESOP compensation
        expense of $611,000. During 2004, 11,374 shares of stock with an average
        fair value of $12.37 per share were committed to be released, resulting
        in ESOP compensation expense of $140,000.


                                                                            F-22


                          K-FED BANCORP AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

        Shares held by the ESOP at June 30, 2005 and 2004 are as follows:



                                                                   2005                 2004
                                                             -----------------    ----------------
                                                                             
        Allocated shares                                               56,868              11,374
        Unearned shares                                               398,072             443,566
                                                             -----------------    ----------------
        Total ESOP shares                                             454,940             454,940
                                                             =================    ================
        Fair value of unearned shares (in thousands)         $          4,852      $        5,655
                                                             =================    ================


12.     INCOME TAXES

        The components of income tax expense are as follows:



                                                                 JUNE 30
                                         ---------------------------------------------------------
                                              2005               2004                 2003
                                         ----------------  ------------------  -------------------
                                                          (Dollars in thousands)
                                                                      
        Current
           Federal                       $         2,375   $           1,490   $            1,426
           State                                     863                 523                  508
                                         ----------------  ------------------  -------------------
                                                   3,238               2,013                1,934
                                         ----------------  ------------------  -------------------
        Deferred
           Federal                                  (210)                (15)                (166)
           State                                     (48)                 (5)                 (58)
                                         ----------------  ------------------  -------------------
                                                    (258)                (20)                (224)
                                         ----------------  ------------------  -------------------
        Income tax expense               $         2,980   $           1,993   $            1,710
                                         ================  ==================  ===================


                                                                            F-23



                          K-FED BANCORP AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

        The income tax provision differs from the amount of income tax
        determined by applying the United States federal income tax rate to
        pretax income due to the following:



                                                                             JUNE 30
                                                     ---------------------------------------------------------
                                                           2005               2004                2003
                                                     ----------------   -----------------  -------------------
                                                                      (Dollars in thousands)
                                                                                  
        Federal income tax at statutory rate         $         2,712    $          1,755   $            1,411
        State taxes, net of federal tax benefit                  532                 369                  297
        Bank-owned life insurance                                (30)                  -                    -
        ESOP expenses                                             53                   -                    -
        General business credit                                 (295)               (140)                   -
        Other, net                                                 8                   9                    2
                                                     ----------------   -----------------  -------------------

          Total                                      $         2,980    $          1,993   $            1,710
                                                     ================   =================  ===================

        Tax expense as a percentage of income
             before tax                                         37.4%              38.6%                 41.2%
                                                     ================   =================  ===================


        The Company's total net deferred tax assets are as follows:



                                                                                          JUNE 30
                                                                       ---------------------------------------------
                                                                               2005                     2004
                                                                       --------------------     --------------------
                                                                                  (Dollars in thousands)
                                                                                             
        Deferred tax assets:
             Allowance for loan losses                                 $               706         $            632
             Accrued expenses                                                          413                      382
             Accrued state income tax                                                  293                      178
             Unrealized loss on securities available-for-sale                          118                      133
             RRP Plan                                                                  118                        -
             Other                                                                      46                       17
                                                                       --------------------     --------------------
                         Total deferred tax assets                                   1,694                    1,342
                                                                       --------------------     --------------------
        Deferred tax liabilities:
             Premises and equipment                                                   (263)                    (266)
             Goodwill and other intangibles                                            (50)                       -
             Federal Home Loan Bank Stock dividends                                   (175)                    (113)
                                                                       --------------------     --------------------
                         Total deferred tax liabilities                               (488)                    (379)
                                                                       --------------------     --------------------
        Net deferred tax asset, included in other assets               $             1,206      $               963
                                                                       ====================     ====================


                                                                            F-24


                          K-FED BANCORP AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

13.     RELATED PARTY TRANSACTIONS

        Loans to certain executive officers, directors, and their associates
        totaled $986,000 at June 30, 2005. Management believes that such loans
        were made in the ordinary course of business on substantially the same
        terms, including interest rate and collateral, as those prevailing at
        the time for comparable transactions with other persons, and did not
        involve more than the normal credit risk nor present other unfavorable
        features. The following is a summary of activity during the fiscal year
        ended June 30, 2005 with respect to such aggregate loans to these
        individual and their associates and affiliated companies (dollars in
        thousands):

                Balance at June 30, 2004                     $           754
                New loans                                                356
                Repayments                                              (124)
                                                             ----------------
                Balance at June 30, 2005                     $           986
                                                             ================

14.     CAPITAL REQUIREMENTS AND RESTRICTIONS ON RETAINED EARNINGS

        The Bank is subject to various regulatory capital requirements
        administered by federal banking agencies. Failure to meet minimum
        capital requirements can initiate certain mandatory and possibly
        additional discretionary actions by regulators that, if undertaken,
        could have a direct material effect on the Bank's financial statements.
        The regulations require the Bank to meet specific capital adequacy
        guidelines that involve quantitative measures of Bank's assets,
        liabilities, and certain off-balance sheet items as calculated under
        regulatory accounting practices. The Bank's capital classification is
        also subject to qualitative judgments by the regulators about
        components, risk weightings, and other factors.

        Quantitative measures established by regulation to ensure capital
        adequacy require the Bank to maintain minimum amounts and ratios (set
        forth in the following table) of total and Tier 1 capital (as defined in
        the regulations) to risk-weighted assets (as defined) and Tier 1 capital
        to total assets (as defined). Management's opinion, as of June 30, 2005,
        is that the Bank meets all capital adequacy requirements to which it is
        subject.


                                                                            F-25


                          K-FED BANCORP AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

        As of June 30, 2005 and 2004, the most recent notification from the
        Office of Thrift Supervision, categorized the Bank as well capitalized
        under the regulatory framework for prompt corrective action. To be
        categorized as well capitalized, an institution must maintain minimum
        total risk-based, Tier 1 risk based and Tier 1 leverage ratios as set
        forth in the table below. There are no conditions or events since the
        notification that management believes have changed the Bank's category.
        The Bank's actual capital amounts and ratios are presented in the
        following table.



                                                                                            MINIMUM TO BE WELL
                                                                                            CAPITALIZED UNDER
                                                                   MINIMUM CAPITAL          PROMPT CORRECTIVE
                                            ACTUAL                   REQUIREMENT            ACTION PROVISIONS
                                   -------------------------- -------------------------- -------------------------
                                      AMOUNT        RATIO        AMOUNT        RATIO        AMOUNT        RATIO
                                   ------------ ------------- ------------ ------------- ------------ ------------
                                                                (Dollars in thousands)
                                                                                       
       JUNE 30, 2005:
         Total Capital (to
            risk-weighted
            assets)                 $   65,081     16.74%     $   31,101      8.00%      $   38,877      10.00%

         Tier 1 Capital (to
             risk-weighted
             assets)                    62,673     16.12          15,551       4.00          23,326       6.00%

         Tier 1 Capital (to
            total assets)               62,673     10.17          24,642       4.00          30,813       5.00%

      JUNE 30, 2004:
         Total Capital (to
            risk-weighted
            assets)                 $   63,910     18.63%     $   27,445      8.00%      $   34,306      10.00%

         Tier 1 Capital (to
             risk-weighted
             assets)                    61,582     17.95          13,723       4.00          20,584       6.00%

         Tier 1 Capital (to
            total assets)               61,582     11.05          22,285       4.00          27,857       5.00%


        Office of Thrift Supervision regulations impose various restrictions on
        savings institutions with respect to their ability to make distributions
        of capital, which include dividends, stock redemptions or repurchases,
        cash-out mergers and other transactions charged to the capital account.


                                                                            F-26


                          K-FED BANCORP AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

        Generally, savings institutions, such as Kaiser Federal Bank, that
        before and after the proposed distribution are well-capitalized, may
        make capital distributions during any calendar year up to 100% of net
        income for the year-to-date plus retained net income for the two
        preceding years. However, an institution deemed to be in need of more
        than normal supervision by the Office of Thrift Supervision may have its
        dividend authority restricted by the Office of Thrift Supervision.
        Kaiser Federal Bank may pay dividends to K-Fed Bancorp in accordance
        with this general authority.

        The Holding Company is not currently subject to prompt corrective action
        regulations.

15.     LOAN COMMITMENTS AND OTHER RELATED ACTIVITIES

        The Company is a party to various legal actions normally associated with
        collections of loans and other business activities of financial
        institutions, the aggregate effect of which, in management's opinion,
        would not have a material adverse effect on the financial condition or
        results of operations of the Company.

        At June 30, 2005 and 2004, there were approximately $10,481,000 and
        $3,155,000, respectively, in cash and cash equivalents with balances in
        excess of insured limits.

        Outstanding mortgage loan commitments at June 30, 2005 and 2004 total
        approximately $120,000 and $1,478,000, respectively. Commitments to
        purchase mortgage loans at June 30, 2005 and 2004 total approximately
        $10,000,000 and $31,478,000, respectively. The purchase commitments
        outstanding at June 30, 2005 are comprised of all fixed rate loans with
        a weighted average coupon of 5.8%.

        Available credit on home equity and unsecured lines of credit is
        summarized as follows:

                                                           JUNE 30
                                               --------------------------------
                                                    2005             2004
                                               --------------  ----------------
                                                   (Dollars in thousands)
        Home equity                            $         822   $           590
        Other consumer                                 5,189             5,447
                                               --------------  ----------------
                                               $       6,011   $        6,037
                                               ==============  ================

        Commitments for home equity and unsecured lines of credit may expire
        without being drawn upon. Therefore, the total commitment amount does
        not necessarily represent future cash requirements of the Company. These
        commitments are not reflected in the financial statements.

16.     FAIR VALUE OF FINANCIAL INSTRUMENTS

        The estimated fair value amounts have been determined by the Company
        using available market information and appropriate valuation
        methodologies. However, considerable judgment is necessarily required to
        interpret market data to develop the estimates of fair value.
        Accordingly, the estimates presented herein are not necessarily
        indicative of the amounts the Company could realize in a market
        exchange. The use of different assumptions and/or estimation
        methodologies may have a material effect on the estimated fair value
        amounts.


                                                                            F-27


                          K-FED BANCORP AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

        The following methods and assumptions were used to estimate fair value
        of each class of financial instruments for which it is practicable to
        estimate fair value:

        INVESTMENTS

        Estimated fair values for investments are obtained from quoted market
        prices where available. Where quoted market prices are not available,
        estimated fair values are based on quoted market prices of comparable
        instruments.

        LOANS

        The estimated fair value for all fixed rate loans and variable rate
        loans with an initial fixed rate feature is determined by discounting
        the estimated cash flows using the current rate at which similar loans
        would be made to borrowers with similar credit ratings and maturities.

        The estimated fair value for variable rate loans with no initial fixed
        rate feature is the carrying amount.

        The impact of delinquent loans on the estimation of the fair values
        described above is not considered to have a material effect and,
        accordingly, delinquent loans have been disregarded in the valuation
        methodologies employed.

        DEPOSITS

        The estimated fair value of deposit accounts (savings, non interest
        bearing demand and money market accounts) is the carrying amount. The
        fair value of fixed-maturity time certificates of deposit is estimated
        by discounting the estimated cash flows using the current rate at which
        similar certificates would be issued.

        FHLB ADVANCES

        The fair values of the FHLB advances are estimated using discounted cash
        flow analyses, based on the Company's current incremental borrowing
        rates for similar types of borrowing arrangements.

        OTHER ON-BALANCE-SHEET FINANCIAL INSTRUMENTS

        Other on-balance-sheet financial instruments include cash and cash
        equivalents, accrued interest receivable, and accrued expenses and other
        liabilities. The carrying value of each of these financial instruments
        is a reasonable estimation of fair value.

        OFF-BALANCE-SHEET FINANCIAL INSTRUMENTS

        The fair values for the Company's off-balance sheet loan commitments are
        estimated based on fees charged to others to enter into similar
        agreements taking into account the remaining terms of the agreements and
        credit standing of the Company's customers. The estimated fair value of
        these commitments is not significant.


                                                                            F-28


                          K-FED BANCORP AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

        The estimated fair values of the Company's financial instruments are
        summarized as follows:



                                                   JUNE 30, 2005                         JUNE 30, 2004
                                          --------------------------------     ----------------------------------
                                             Carrying            Fair            Carrying             Fair
                                              Amount            Value             Amount              Value
                                          ---------------    -------------     --------------    ----------------
                                                                  (Dollars in thousands)
                                                                                     
        Financial assets:
          Cash and cash equivalents       $      17,315      $     17,315      $      12,158     $     12,158
          Interest bearing deposits in
            other financial institutions          9,010             8,861              2,970            2,970
          Securities available-for-sale          18,848            18,848             21,003           21,003
          Securities held-to-maturity            30,834            30,688             41,361           40,940
          Federal Home Loan Bank Stock            4,027             4,027              3,290            3,290
          Loans, net                            537,567           535,148            496,206          493,474
          Accrued interest receivable             2,310             2,310              2,043            2,043
        Financial liabilities:
          Deposits                              475,792           476,352            422,953          424,497
          FHLB advances                          70,777            69,942             70,000           70,152


17.     BUSINESS COMBINATION

        On September 24, 2004, the Bank acquired the Panorama City branch of Pan
        American Bank. The acquisition was accounted for as a purchase and
        accordingly was included in the results of operations from the date of
        acquisition. The following table summarizes the estimated fair value of
        the assets acquired and liabilities assumed at the date of acquisition
        (dollars in thousands).



                                                                              
             Assets acquired:
                Teller and vault cash                                            $             128
                Loans                                                                           23
                Other assets / prepayment credits                                               38
                Core deposit intangible                                                        676
                                                                               -----------------------
                   Total assets acquired                                                       865
             Liabilities assumed:
                Deposit accounts                                                            60,971
                Discount on certificates of deposit                                            206
                Accrued interest payable                                                         1
                                                                               -----------------------
                   Total liabilities assumed (net of assets acquired)                       60,313
                   Cash received from Pan American Bank                                     56,363
                                                                               -----------------------
             Goodwill                                                            $           3,950
                                                                               =======================


        The core deposit intangible will be amortized over approximately 8 years
        on an accelerated basis and deducted for tax purposes over 15 years
        using the straight line method. In accordance with Statement of
        Financial Accounting Standards No. 142, Goodwill and Other Intangible
        Assets, goodwill is not amortizable but will be subject to annual
        impairment testing and will be deducted for tax purposes over 15 years
        using the straight line method.


                                                                            F-29


                          K-FED BANCORP AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

        The Bank acquired the branch at this premium to further solidify its
        market share in the Los Angeles County market, expand its customer base
        to enhance deposit fee income, provide an opportunity to market
        additional products and services to new customers, and improve customer
        convenience by adding a new location.

18.     EARNINGS PER COMMON SHARE

        The factors used in the earnings per share computation follow (dollars
        in thousands).



                                                                                 2005                  2004
                                                                           -----------------     -----------------
                                                                                           
        BASIC
          Net income as reported                                           $          4,997      $          3,168
          Less net income of Company prior to initial stock
            offering                                                                      -                 2,280
                                                                           -----------------     -----------------
          Net income attributable to common stock holders                  $          4,997      $            888
                                                                           =================     =================
          Weighted average common shares outstanding                             14,071,992            14,093,682
                                                                           =================     =================
            Basic earnings per share                                       $           0.36      $           0.06
                                                                           =================     =================
        DILUTED
          Net income attributable to common stock holders                  $          4,997      $            888
                                                                           =================     =================
            Weighted average common shares outstanding for                       14,071,992            14,093,682
              basic earnings per common share
            Add:  Dilutive effects of stock awards                                        -                     -
            Add:  Dilutive effects of stock options                                       -                     -
                                                                           -----------------     -----------------
          Average shares and dilutive potential common shares                    14,071,992            14,093,682
                                                                           =================     =================
          Diluted earnings per common share                                 $          0.36      $           0.06
                                                                           =================     =================


        The effect of stock awards and stock options was not included in the
        calculation of diluted earnings per share because to do so would have
        been anti-dilutive for all shares. Stock award and stock option plans
        were not in place at June 30, 2004.

19.     OTHER COMPREHENSIVE LOSS

        Other comprehensive income components and related taxes were as follows
        (dollars in thousands):



                                                                                 2005                   2004
                                                                           ------------------    -----------------
                                                                                           
        Unrealized holding gains (losses) on securities available-         $              37     $           (323)
           for-sale
        Tax effect                                                                       (15)                 133
                                                                           ------------------    -----------------
        Other comprehensive income (loss)                                  $              22     $           (190)
                                                                           ==================    =================


                                                                            F-30


                          K-FED BANCORP AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

20.     CONDENSED CONSOLIDATED QUARTERLY RESULTS OF OPERATIONS (UNAUDITED)



                                                                     THREE MONTHS ENDED
                                                          (Dollars in thousands, except share data)
                                          --------------------------------------------------------------------------
        FY 2005 (4)                         SEPTEMBER 30        DECEMBER 31          MARCH 31            JUNE 30
        -----------                       ----------------    ---------------    ----------------    ---------------
                                                                                         
        Interest income                   $       6,823       $       6,917      $       7,116       $       7,312
        Interest expense                          2,439               2,591              2,710               3,060
                                          ----------------    ---------------    ----------------    ---------------

        Net interest income                       4,384               4,326              4,406               4,252

        Provision for loan losses                   120                  32                123                 131
        Noninterest income (2) (3)                  770                 595                782                 909
        Noninterest expense                       2,926               3,098              3,092               2,925
                                          ----------------    ---------------    ----------------    ---------------

        Income before income tax                  2,108               1,791              1,973               2,105

        Income tax expense                          803                 678                746                 753
                                          ----------------    ---------------    ----------------    ---------------

        Net income                        $       1,305       $       1,113      $       1,227       $       1,352
                                          ================    ===============    ================    ===============

        Basic and Diluted earnings per
            share                         $        0.09       $         0.08     $        0.09       $        0.10
                                          ================    ===============    ================    ===============

        FY 2004 (4)
        -----------
        Interest income                   $       4,896       $       5,373      $       5,893       $       5,875
        Interest expense                          2,337               2,391              2,554               2,340
                                          ----------------    ---------------    ----------------    ---------------

        Net interest income                       2,559               2,982              3,339               3,535

        Provision for loan losses                    30                  62                162                 229
        Noninterest income                          804                 809                811                 805
        Noninterest expense                       2,436               2,394              2,490               2,680
                                          ----------------    ---------------    ----------------    ---------------

        Income before income tax                    897               1,335              1,498               1,431

        Income tax expense                          321                 520                589                 563
                                          ----------------    ---------------    ----------------    ---------------

        Net income                        $         576       $         815      $         909       $         868
                                          ================    ===============    ================    ===============

        Basic and Diluted earnings per
            share                                  n/m (1)            n/m (1)             n/m (1)    $        0.06
                                          ================    ===============    ================    ===============

- ---------------------------
(1) Shares outstanding and earnings per share information is not meaningful. The
Company did not complete its initial public offering until March 30, 2004.

(2) Decrease in quarter ended December 31, 2004 due to timing of loss on
affordable housing tax credit fund.

(3) Increase in quarter ended June 30, 2005 due to income received from the
purchase of bank owned life insurance.

(4) Overall increases in categories from FY 2004 to FY 2005 due to effects of
capital received from the minority stock offering in March 2004.


                                                                            F-31


                          K-FED BANCORP AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

CONDENSED FINANCIAL STATEMENTS OF K-FED BANCORP (UNCONSOLIDATED)



                             CONDENSED BALANCE SHEET
                             (Dollars in thousands)
                                                                       JUNE 30                   JUNE 30
                                                                         2005                      2004
                                                                 ---------------------    -----------------------
                                     ASSETS
                                                                                    
Cash and cash equivalents                                        $             407        $             1,948
Securities available for sale                                               18,848                     21,003
ESOP Loan                                                                    4,075                      4,457
Investment in bank subsidiary                                               67,191                     61,582
Accrued income receivable                                                       76                         83
Other assets                                                                   178                        148
                                                                 ---------------------    -----------------------
                                                                 $          90,775        $            89,221
                                                                 =====================    =======================
                       LIABILITIES & STOCKHOLDERS' EQUITY
Accrued expenses and other liabilities                           $              15        $               105
Stockholders' equity                                                        90,760                     89,116
                                                                 ---------------------    -----------------------
                                                                 $          90,775        $            89,221
                                                                 =====================    =======================


                                                                            F-32



                          K-FED BANCORP AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

                          CONDENSED STATEMENT OF INCOME
                             (Dollars in thousands)



                                                                                     YEARS ENDED JUNE 30
                                                                        -----------------------------------------------
                                                                               2005                      2004
                                                                        --------------------    -----------------------
                                                                                          
INCOME
   Interest on ESOP Loan                                                 $           102        $                46
   Interest on investment securities, taxable                                        604                        114
   Other income                                                                       39                         63
                                                                        --------------------    -----------------------
     Total income                                                                    745                        223
EXPENSES
     Other operating expenses                                                        276                         86
                                                                        --------------------    -----------------------
INCOME BEFORE INCOME TAXES AND EQUITY IN UNDISTRIBUTED EARNINGS OF
  BANK SUBSIDIARY                                                                    469                        137
   Income taxes                                                                      182                         68
                                                                        --------------------    -----------------------
INCOME BEFORE EQUITY IN UNDISTRIBUTED EARNINGS OF BANK SUBSIDIARY                    287                         69
   Equity in undistributed earnings of bank subsidiary                             4,710                      3,099
                                                                        --------------------    -----------------------
NET INCOME                                                              $          4,997        $             3,168
                                                                        ====================    =======================


                                                                            F-33



                          K-FED BANCORP AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                          JUNE 30, 2005, 2004 AND 2003
- --------------------------------------------------------------------------------

                        CONDENSED STATEMENT OF CASH FLOWS
                             (Dollars in thousands)



                                                                                     YEARS ENDED JUNE 30
                                                                         ---------------------------------------------
                                                                               2005                      2004
                                                                         ------------------      ---------------------
                                                                                           
OPERATING ACTIVITIES
   Net income                                                             $         4,997        $             3,168
   Adjustments to reconcile net income to net cash provided by
     operating activities:
     Equity in undistributed earnings of bank subsidiary                           (4,710)                    (3,099)
     Amortization of net premiums on investments                                       65                         12
     Net change in accrued income receivable                                            7                        (83)
     Net change in other assets                                                       (45)                       (15)
     Net change in accrued expenses and other liabilities                             (90)                       105
                                                                         ------------------      ---------------------
   Net cash provided by operating activities                                          224                         88
                                                                         ------------------      ---------------------
INVESTING ACTIVITIES
   Purchases of available-for-sale investments                                          -                    (21,837)
   Proceeds from maturities of available-for-sale investments                       2,127                        499
   Net change in ESOP loan receivable                                                 382                     (4,457)
   Dividends received on equity investment in bank subsidiary                           -                        100
                                                                         ------------------      ---------------------
   Net cash provided by (used in) investing activities                              2,509                    (25,695)
                                                                         ------------------      ---------------------
FINANCING ACTIVITIES
   Capital contribution to bank subsidiary                                              -                    (23,048)
   Dividends paid on common stock                                                    (821)                         -
   Purchase of treasury stock                                                      (3,453)                         -
   Net proceeds from stock issuance                                                     -                     50,653
   Distribution to capitalize K-Fed Mutual Holding Company                              -                        (50)
                                                                         ------------------      ---------------------
   Net cash (used in) provided by financing activities                             (4,274)                    27,555
                                                                         ------------------      ---------------------

NET CHANGE IN CASH AND CASH EQUIVALENTS                                            (1,541)                     1,948
CASH AND CASH EQUIVALENTS AT BEGINNING OF
  YEAR                                                                              1,948                          -
                                                                         ------------------      ---------------------
CASH AND CASH EQUIVALENTS AT END OF YEAR                                  $           407        $             1,948
                                                                         ==================      =====================


                                                                            F-34