FIRST KANSAS FINANCIAL CORP
10KSB, 1999-03-26
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: FEDERATED INVESTORS INC /PA/, DEF 14C, 1999-03-26
Next: STRUCTURED ASSET SEC CORP MORT PASS THRO CERT SER 1998-2 TR, 10-K, 1999-03-26




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                   FORM 10-KSB

(Mark One)
[X]    Annual report pursuant to section 13 or 15 (d) of the Securities Exchange
       Act of 1934
       For the fiscal year ended December 31, 1998  
                                 -------------------

[ ]    Transition  report  pursuant  to  section  13 or 15(d) of  the Securities
       Exchange Act of 1934
       For the transition period from ___________ to _____________.

Commission File No. 0-24037

                       First Kansas Financial Corporation
                 ----------------------------------------------
                 (Name of Small Business Issuer in Its Charter)

            Kansas                                               48-1198888 
- ----------------------------------------                    --------------------
(State or Other Jurisdiction of                               (I.R.S. Employer
 Incorporation or Organization)                              Identification No.)

600 Main Street, Osawatomie, Kansas                                66064      
- ----------------------------------------                    --------------------
(Address of Principal Executive Offices)                         (Zip Code)

Issuer's Telephone Number, Including Area Code:   (913) 755-3033 
                                                  --------------          

Securities registered under Section 12(b) of the Exchange Act:   None
                                                                 ----
Securities registered under Section 12(g) of the Exchange Act:

                     Common Stock, par value $0.10 per share
                     ---------------------------------------
                                (Title of Class)

         Check whether the issuer: (1) filed all reports required to be filed by
Section 13 or 15(d) of the  Exchange  Act during the past 12 months (or for such
shorter period that the  registrant was required to file such reports),  and (2)
has been subject to such filing requirements for the past 90 days. YES X NO .
                                                                       -   -

         Check if there is no  disclosure  of  delinquent  filers in response to
Item 405 of  Regulation  S-B contained in this form,  and no disclosure  will 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-KSB
or any amendment to this Form 10-KSB. [X]

         State issuer's revenues for its most recent fiscal year:  $7.6 million.

         The aggregate  market value of the voting stock held by  non-affiliates
of the registrant,  based on the average bid and asked price of the registrant's
Common Stock on March 8, 1999, was $13.6 million.

         As of March 8, 1999,  there  were  issued  and  outstanding  $1,553,938
shares of the registrant's Common Stock.

         Transitional Small Business Disclosure Format (check one):  YES   NO X 
                                                                        --   -- 

                                        DOCUMENTS INCORPORATED BY REFERENCE

1.       Portions of the Annual Report to Stockholders for the Fiscal Year ended
         December 31, 1998. (Part II) 
2.       Portions of the Proxy Statement for the Annual Meeting of  Stockholders
         for the Fiscal Year ended December 31, 1998. (Part III)


<PAGE>


                                     PART I

Forward-Looking Statements

         First Kansas  Financial  Corporation  (the  "Company") may from time to
time make written or oral  "forward-looking  statements",  including  statements
contained in the Company's  filings with the Securities and Exchange  Commission
(including this Annual Report on Form 10-KSB and the exhibits  thereto),  in its
reports to stockholders and in other  communications  by the Company,  which are
made in good faith by the Company  pursuant to the "safe  harbor"  provisions of
the Private Securities Litigation Reform Act of 1995.

         These forward-looking statements involve risks and uncertainties,  such
as statements of the Company's plans,  objectives,  expectations,  estimates and
intentions,  that are subject to change based on various important factors (some
of which are beyond the Company's control). The following factors, among others,
could cause the Company's  financial  performance to differ  materially from the
plans,  objectives,  expectations,  estimates and  intentions  expressed in such
forward-looking statements: the strength of the United States economy in general
and  the  strength  of  the  local  economies  in  which  the  Company  conducts
operations;  the effects of, and changes in, trade, monetary and fiscal policies
and laws,  including  interest  rate  policies of the Board of  Governors of the
Federal  Reserve  System,   inflation,   interest  rates,  market  and  monetary
fluctuations;  the timely  development  of and  acceptance  of new  products and
services of the Company and the perceived  overall  value of these  products and
services by users,  including  the  features,  pricing  and quality  compared to
competitors'  products and  services;  the  willingness  of users to  substitute
competitors' products and services for the Company's products and services;  the
success of the  Company in  gaining  regulatory  approval  of its  products  and
services,  when required;  the impact of changes in financial services' laws and
regulations   (including  laws  concerning   taxes,   banking,   securities  and
insurance);  technological changes,  acquisitions;  changes in consumer spending
and  saving  habits;  and the  success  of the  Company  at  managing  the risks
resulting from these factors.

         The Company  cautions that the listed  factors are not  exclusive.  The
Company does not  undertake  to update any  forward-looking  statement,  whether
written  or oral,  that may be made  from  time to time by or on  behalf  of the
Company.

Item 1.  Description of Business
- --------------------------------

General

         The Company is a Kansas  corporation  organized  in February of 1998 at
the direction of First Kansas Federal Savings Association (the "Association") to
acquire all of the capital stock that the  Association  issued in its conversion
from the mutual to stock form of ownership (the "Conversion"). On June 25, 1998,
the Association completed the Conversion and became a wholly owned subsidiary of
the  Company.   Pursuant  to  the  Conversion,   First  Kansas  Federal  Savings
Association  changed its name to First Kansas Federal Savings Bank (the "Bank").
The Company is a unitary savings and loan holding company which,  under existing
laws,  generally is not restricted in the types of business  activities in which
it may engage,  provided that the Bank retains a specified  amount of its assets
in housing-related  investments. The Company conducts no significant business or
operations  of its own other than  holding all of the  outstanding  stock of the
Bank and  investing the  Company's  portion of the net proceeds  obtained in the
Conversion.

                                        2

<PAGE>

         The Bank was originally chartered in 1899 as "The Consolidated Building
and Loan Association" and commenced operations that same year. In 1938, the Bank
became a member of the Federal Home Loan Bank System, obtained a federal charter
and  changed  its  name to  "First  Federal  Savings  and  Loan  Association  of
Osawatomie." In 1983, the Bank changed its name to "First Kansas Federal Savings
Association."

         The Bank is a federally  chartered stock savings bank  headquartered in
Osawatomie,  Kansas,  with six branch offices  located in the Kansas counties of
Miami,  Bourbon,  Mitchell and Phillips.  The Bank is subject to examination and
comprehensive  regulation  by the Office of Thrift  Supervision  ("OTS") and its
deposits  are  federally  insured  by the  Savings  Association  Insurance  Fund
("SAIF").  The Bank is a member of and owns capital stock in the FHLB of Topeka,
which is one of the 12 regional banks in the FHLB System.

         The Bank  operates a  traditional  savings  bank  business,  attracting
deposit accounts from the general public and using those deposits, together with
other funds, primarily to originate and invest in loans secured by single-family
residential real estate.

Competition

         Competition   for   deposits   comes  from  other   insured   financial
institutions  such as commercial  banks,  thrift  institutions,  credit  unions,
finance  companies,  and multi-state  regional banks in the Bank's market areas.
Competition for funds also includes a number of insurance products sold by local
agents and investment products such as mutual funds and other securities sold by
local and  regional  brokers.  Loan  competition  varies  depending  upon market
conditions and comes from commercial banks, thrift  institutions,  credit unions
and mortgage bankers.

Lending Activities

         The  following  table sets forth  information  concerning  the types of
loans held by the Bank.

<TABLE>
<CAPTION>
                                                              At December 31,
                                                              ---------------
                                                      1998                       1997
                                                      ----                       ----
                                             Amount        Percent      Amount         Percent
                                             ------        -------      ------         -------
                                                          (Dollars in thousands)
<S>                                            <C>          <C>        <C>              <C>   
Type of Loans:
Mortgage loans:
  One- to four-family..................        37,884       91.47%     $42,853          91.29%
  Multi-family.........................             0        0.00        1,045           2.23
  Commercial...........................           471        1.13          535           1.14
  Land.................................           264         .64          141           0.30
  Construction.........................           151         .36          126           0.27
                                               ------       -----       ------         ------
    Total mortgage loans...............        38,770       93.60       44,700          95.23
                                               ------       -----       ------         ------
Consumer loans.........................         2,115        5.10        1,728           3.68
Commercial loans.......................           537        1.30          513           1.09
                                               ------       -----       ------         ------
    Total loan portfolio...............        41,422      100.00%      46,941         100.00%
                                               ------      ======       ------         ======
Less:
  Loans in process.....................            31                       81
  Deferred fees and discounts..........           116                      118
  Allowance for loan losses............           206                      179
                                               ------                   ------
    Total loans receivable, net........        41,069                  $46,563
                                               ======                   ======
</TABLE>


                                        3

<PAGE>

         The  following  table sets forth the  estimated  maturity of the Bank's
loan  portfolio at December 31, 1998.  The table does not include the effects of
possible prepayments or scheduled principal  repayments.  All mortgage loans are
shown as  maturing  based on the date of the last  payment  required by the loan
agreement. All commercial and consumer loans shown in the table below have fixed
interest rates. The mortgage portfolio is comprised of $13,695,000 in fixed rate
loans and $25,075,000 in variable rate loans.

<TABLE>
<CAPTION>

                                              Mortgage    Commercial    Consumer       Total
                                              Loans(1)       Loans       Loans         Loans
                                              --------    ----------    --------       -----
                                                                (In thousands)
<S>                                         <C>           <C>          <C>         <C>    
Amounts due:
Within 1 year...................              $   220       $   79       $  471      $   770
Over 1 to 5 years...............                1,249          401        1,555        3,205
Over 5 years....................               37,301           57           89       37,447
                                               ------        -----        -----       ------
  Total amount due..............              $38,770       $  537       $2,115      $41,442
                                               ======        =====        =====       ======
</TABLE>

- ------------------------
(1)      Includes construction loans.

Mortgage Loans:

         One- to  Four-Family  Residential  Loans.  The Bank's  primary  lending
activity consists of originating and purchasing one- to four-family  residential
mortgage  loans secured by property  located in the Bank's  market areas.  About
two-thirds of the Bank's loan portfolio is comprised of adjustable-rate mortgage
("ARM") loans which the Bank retains for its portfolio.  The remainder  consists
of fixed-rate loans which the Bank originates  either to resell in the secondary
market or to retain in its portfolio,  depending on the yield on the loan and on
its asset/liability  management objectives.  Residential real estate loans often
remain  outstanding for  significantly  shorter  periods than their  contractual
terms because borrowers may refinance or repay loans at their option.

         The  interest  rate on the Bank's ARM loans is based on an index plus a
stated margin.  The Bank usually offers discounted initial interest rates on ARM
loans. Borrowers qualify for the ARM loan at the initial interest rate. However,
ARM loan borrowers are, for loan approval, required to meet lower income-to-debt
ratios than those required for fixed-rate  loans. ARM loans provide for periodic
interest rate  adjustments  upward or downward of up to 1% per  adjustment.  The
interest  rate may not  increase  more  than 5% over the life of the  loan.  The
Bank's ARM loans typically reprice annually, after the initial adjustment period
of one year, three years or five years, with most loans having terms to maturity
of 30 years. ARM loans are offered to all applicants;  however,  in a relatively
low interest rate  environment,  borrowers may prefer a fixed-rate to ARM loans.
Consumer  preference  in the Bank's  market area for ARM loans has recently been
weak.

         The Bank's fixed-rate loans generally have terms of 15 or 30 years with
principal and interest  payments  calculated using up to a 30-year  amortization
period.  Loans  originated with a  loan-to-value  ratio in excess of 80% require
private mortgage  insurance.  The maximum  loan-to-value ratio on mortgage loans
secured by nonowner  occupied  properties  generally is limited to 80%. The Bank
conforms  its  loans to the  standards  that are used in the  mortgage  industry
allowing its loans to be readily sold in the secondary market. The Bank does not
currently retain servicing rights to those loans sold in the secondary market.

         ARM loans decrease the risk  associated  with changes in interest rates
by  periodically  repricing,  but involve other risks because as interest  rates
increase, the underlying payments by the borrower increase,  thus increasing the
potential for default by the borrower.  At the same time, the  marketability  of
the underlying

                                        4

<PAGE>


collateral may be adversely affected by higher interest rates. Upward adjustment
of the  contractual  interest  rate is also limited by the maximum  periodic and
lifetime  interest  rate  adjustment  permitted  by  the  loan  documents,  and,
therefore is  potentially  limited in  effectiveness  during  periods of rapidly
rising interest rates.

         Mortgage  loans  originated  and  held by the  Bank  generally  include
due-on-sale clauses.  This gives the Bank the right to deem the loan immediately
due and payable in the event the  borrower  transfers  ownership of the property
securing the mortgage loan without the Bank's consent.

         Multi-Family  and Commercial  Loans.  Multi-family and commercial loans
generally  have a  loan-to-value  ratio of 80% or less.  These loans do not have
terms  greater  than 30 years.  The  Bank's  multi-family  loans are  secured by
multiple six-plex and four-plex units.  Commercial real estate loans are secured
by office buildings, churches and other commercial properties.

         Multi-family  and commercial  real estate lending  entails  significant
additional risks compared to residential property lending. These loans typically
involve large loan balances to single borrowers or groups of related  borrowers.
The repayment of these loans typically is dependent on the successful  operation
of the real estate project  securing the loan.  These risks can be significantly
affected  by supply  and demand  conditions  in the market for office and retail
space and may also be subject to adverse conditions in the economy.  To minimize
these risks,  the Bank generally  limits this type of lending to its market area
and to borrowers who are  otherwise  well known to the Bank.  Most  construction
loans convert to permanent loans with the Bank after 6 months.

         Residential Construction Loans. The Bank makes residential construction
loans/permanent  loans  on  one-  to  four-family  residential  property  to the
individuals   who  will  be  the  owners  and  occupants   upon   completion  of
construction.  Only interest payments are required during construction and these
are to be paid from the borrower's own funds. These loans are underwritten using
the same criteria as applied in the underwriting of one- to four-family mortgage
loans. The maximum  loan-to-value ratio is 80%. Upon completion of construction,
regular principal and interest payments commence.

         Land  Loans.  The Bank also makes land loans  which are  secured by raw
land in its market area, to be used for agriculture or residential construction.
At December 31, 1998,  land loans totalled  $264,000 or .64% of the Bank's total
loan portfolio.

Consumer Loans:

         The Bank  offers  consumer  loans in order to provide a wider  range of
financial  services to its  customers  and because  these loans  provide  higher
interest  rates and shorter terms than many of the Bank's other loans.  Consumer
loans  totalled  $2.1 million or 5.10% of the Bank's total loans at December 31,
1998. The Bank's consumer loans consist primarily of direct automobile loans.

         Consumer loans may entail greater risk than residential mortgage loans,
particularly  in the case of  consumer  loans that are  unsecured  or secured by
assets that depreciate rapidly.  Repossessed collateral for a defaulted consumer
loan may not be  sufficient  for  repayment  of the  outstanding  loan,  and the
remaining deficiency may not be collectible.

Commercial Loans:

         The Bank's  commercial  loan portfolio is comprised of loans to several
local businesses, and at December 31, 1998 represented $537,000, or 1.30% of the
Bank's total loan portfolio.


                                        5

<PAGE>


         Loan Approval  Authority and  Underwriting.  The Bank's loan committee,
which is  comprised  of Larry V.  Bailey,  Daniel G. Droste and Galen E. Graham,
approves all loans.  The loan  committee  has  authority to approve loans in any
category up to $400,000. Loan requests above this amount must be approved by the
Board of Directors.

         Upon  receipt  of a  completed  loan  application  from  a  prospective
borrower,  a credit report is ordered.  Income and certain other  information is
verified. If necessary,  additional financial  information may be requested.  An
appraisal or other  estimate of value of the real estate  intended to be used as
security  for the  proposed  loan  is  obtained.  Appraisals  are  processed  by
independent fee appraisers.  Private mortgage insurance will also be required in
certain instances.

         Construction/permanent  loans are made on individual properties.  Funds
advanced during the construction  phase are held in a  loans-in-process  account
and disbursed at various stages of completion,  following physical inspection of
the construction by a loan officer or appraiser.

         Either title insurance or a title opinion is generally  required on all
real estate loans. Borrowers also must obtain fire and casualty insurance. Flood
insurance is also  required on loans  secured by property  which is located in a
flood zone.

         Loan  Commitments.   Written   commitments  are  given  to  prospective
borrowers on all approved real estate loans. Generally,  the commitment requires
acceptance within 60 days of the loan application. Loan commitments in excess of
this period may be issued upon payment of a non-refundable fee or upon agreement
on an interest rate float,  allowing the Bank to adjust the interest rate on the
loan. As of December 31, 1998, there were no outstanding mortgage commitments.

         Loans to One Borrower.  The maximum  amount of loans which the Bank may
make to any one  borrower  may not exceed the  greater of $500,000 or 15% of its
unimpaired capital and unimpaired  surplus.  The Bank may lend an additional 10%
of its unimpaired capital and unimpaired surplus if the loan is fully secured by
readily marketable collateral. The Bank's maximum loan to one borrower limit was
$3.2 million at December 31, 1998. At December 31, 1998, the aggregate  loans of
the Bank's five largest borrowers have outstanding  balances of between $266,000
and $414,000. All of these loans were performing in accordance with their terms.

Non-performing and Problem Assets

         Loan  Delinquencies.  When a mortgage  loan becomes 16 days past due, a
notice of  nonpayment  is sent to the  borrower.  After the loan becomes 22 days
past due,  another notice of nonpayment,  accompanied by a personal  letter,  is
sent to the borrower.  If the loan continues in a delinquent  status for 90 days
past due and no repayment  plan is in effect,  foreclosure  proceedings  will be
initiated. The borrower will be notified when foreclosure is commenced.

         Loans are reviewed on a monthly  basis and are placed on a  non-accrual
status when, in management's  opinion,  the collection of additional interest is
doubtful. Interest accrued and unpaid at the time a loan is placed on nonaccrual
status is charged against interest income. Subsequent interest payments, if any,
are either applied to the outstanding  principal balance or recorded as interest
income, depending on the assessment of the ultimate collectibility of the loan.


                                        6

<PAGE>



         Non-performing  Assets.  The  following  table sets  forth  information
regarding nonaccrual loans and real estate owned, as of the dates indicated. For
the year ended December 31, 1998,  interest income that would have been recorded
on loans  accounted for on a nonaccrual  basis under the original  terms of such
loans was immaterial.
                                                          At December 31,
                                                          ---------------
                                                        1998           1997
                                                        ----           ----
                                                           (In thousands)
Loans accounted for on a non-accrual basis:        
  One- to four-family..............................    $   --        $   75
  Consumer.........................................         5             4
                                                        -----         -----
    Total .........................................         5            79
                                                        -----         -----

Accruing loans delinquent 90 days or more:
  One- to four-family..............................                      --
  Consumer.........................................        --            --
                                                        -----         -----
    Total..........................................        --            --
                                                        -----         -----
      Total non-performing loans...................         5            79
                                                        -----         -----

Foreclosed assets:
  One- to four-family..............................                      --
  Consumer.........................................        --            --
                                                        -----         -----
    Total..........................................        --            --
                                                        -----         -----

Total non-performing assets........................    $    5        $   79
                                                        =====         =====
Total non-performing loans as a
  percentage of net loans..........................      0.01%         0.17%
                                                         ====          ====
Total non-performing assets as a
  percentage of total assets.......................      0.01%         0.08%
                                                         ====          ====


         Classified Assets. OTS regulations provide for a classification  system
for problem  assets of savings  associations  which  covers all problem  assets.
Under this classification system, problem assets of savings institutions such as
the Bank are  classified 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  borrower  or of the  collateral  pledged,  if any.
Substandard  assets include those  characterized  by the "distinct  possibility"
that the savings  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.  Assets may be designated  "special
mention"   because  of  potential   weakness  that  do  not  currently   warrant
classification in one of the aforementioned categories.

         When  a  savings  association   classifies  problem  assets  as  either
substandard or doubtful,  it may establish general allowances for loan losses in
an amount  deemed  prudent by  management.  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 a savings  association  classifies
problem assets as loss, it is required either to

                                        7

<PAGE>


establish a specific  allowance  for losses equal to 100% of that portion of the
asset so  classified  or to charge  off such  amount.  A  savings  association's
determination  as to the  classification  of its  assets  and the  amount of its
valuation  allowances  is  subject  to  review  by the OTS,  which may order the
establishment of additional  general or specific loss  allowances.  A portion of
general loss  allowances  established to cover possible losses related to assets
classified as  substandard  or doubtful may be included in determining a savings
association's regulatory capital.  Specific valuation allowances for loan losses
generally do not qualify as regulatory capital.

         At December 31, 1998, the Bank had loans classified as special mention,
substandard, doubtful and loss as follows:
                                                       At
                                                  December 31,
                                                      1998
                                                      ----
                                                 (In thousands)

Special mention.............................        $    0
Substandard.................................            19
Doubtful assets.............................             4
Loss assets.................................             0
                                                     -----
     Total..................................        $   23
                                                     =====



         Allowances  for Loan Losses.  A provision for loan losses is charged to
operations  based on management's  evaluation of the losses that may be incurred
in the Bank's loan portfolio. The evaluation, including a review of all loans on
which full  collectibility  of  interest  and  principal  may not be  reasonably
assured,  considers:  (i) the Bank's past loan loss  experience,  (ii) known and
inherent risks in the Bank's portfolio, (iii) adverse situations that may affect
the  borrower's  ability to repay,  (iv) the estimated  value of any  underlying
collateral, and (v) current economic conditions.

         The Bank monitors its allowance for loan losses and makes  additions to
the allowance as economic  conditions  dictate.  Although the Bank maintains its
allowance for loan losses at a level that management  considers adequate for the
inherent risk of loss in the Bank's loan  portfolio,  future losses could exceed
estimated  amounts and additional  provisions for loan losses could be required.
In addition,  management's  determination as to the amount of allowance for loan
losses is  subject  to review by the OTS,  as part of its  examination  process.
After  a  review  of the  information  available,  the  OTS  might  require  the
establishment of an additional allowance.



                                        8

<PAGE>

         The following  table  illustrates  the  allocation of the allowance for
loan losses for each category of loans.  The allocation of the allowance to each
category is not necessarily indicative of future loss in any particular category
and does not restrict the Bank's use of the  allowance to absorb losses in other
loan categories.
<TABLE>
<CAPTION>

                                                                 At December 31,
                                                                 -------------
                                                         1998                      1997
                                                         ----                      ----
                                                             Percent of                 Percent of
                                                             Loans in                    Loans in
                                                               Each                        Each
                                                             Category                    Category
                                                             to Total                    to Total
                                                  Amount       Loans        Amount        Loans
                                                  ------       -----        ------        -----
                                                              (Dollars in thousands)
<S>                                            <C>            <C>          <C>         <C>   
Mortgage loans
  One- to four-family......................       $  155         91.47%      $137         91.29%
  Multi-family.............................           --            --         --          2.23
  Commercial...............................           --          1.13         --          1.14
  Land.....................................           --           .64         --          0.30
  Construction.............................           --           .36         --          0.27

Consumer loans.............................           51          5.10         42          3.68
Commercial loans...........................           --          1.30         --          1.09
                                                   -----        ------        ---        ------
     Total allowance.......................       $  206        100.00%      $179        100.00%
                                                   =====        ======        ===        ======
</TABLE>


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

                                                        At December 31,
                                                        ---------------
                                                    1998               1997
                                                    ----               ----
                                                     (Dollars in thousands)

Balance at beginning of period...............    $    179            $    146
                                                  -------             -------
Charge-offs:
  One- to four-family........................          --    
  Consumer...................................          (5)                 (5)
                                                  -------             -------
                                                       (5)                 (5)
                                                  -------             -------
Recoveries:
  One- to four-family........................          --    
  Consumer ..................................           2                   3
                                                  -------             -------
                                                        2                   3
                                                  -------             -------
Net charge-offs..............................         (3)                 (2)
Provision for loan losses....................          30                  35
                                                  -------             -------
Balance at end of period.....................    $    206            $    179
                                                  =======             =======

Allowance for loan losses to total non-
  performing loans at end of period..........     4,120.0%             226.58%
                                                  =======             =======

Allowance for loan losses to net
  loans at end of period.....................         .50%               0.38%
                                                  =======             =======


                                        9

<PAGE>


Investment Activities

         Investment  Securities.  The Bank is required under federal regulations
to maintain a minimum amount of liquid assets which may be invested in specified
short-term securities and certain other investments.  See "Regulation -- Savings
Institution  Regulation  -- Federal  Home Loan Bank  System"  and  "Management's
Discussion and Analysis -- Liquidity and Capital Resources." The level of liquid
assets  varies  depending  upon several  factors,  including:  (i) the yields on
investment alternatives,  (ii) management's judgment as to the attractiveness of
the yields then available in relation to other opportunities,  (iii) expectation
of future yield  levels,  (iv)  asset/liability  management,  and (v) the Bank's
projections as to the short-term demand for funds to be used in loan origination
and  other  activities.   The  Bank  classifies  its  investment  securities  as
"available-for-sale"  or  "held-to-maturity" in accordance with SFAS No. 115. At
December 31, 1998, the Bank's investment portfolio policy permitted  investments
in instruments such as: (i) U.S. Treasury obligations,  (ii) U.S. federal agency
or federally  sponsored agency obligations,  (iii) local municipal  obligations,
(iv) mortgage-backed securities, (v) banker's acceptances,  (vi) certificates of
deposit,  (vii) federal funds, including FHLB overnight and term deposits (up to
six months), (viii) collateralized  automobile receivables,  and (ix) investment
grade corporate bonds,  commercial paper and mortgage derivative  products.  See
"-- Mortgage-Backed Securities." The Board of Directors may authorize additional
investments.

         The   Bank's    investment    securities    "available-for-sale"    and
"held-to-maturity"  portfolios at December 31, 1998, did not contain  securities
of any  issuer  with an  aggregate  book  value in excess  of 10% of the  Bank's
equity, excluding those issued by the United States government agencies.

         Mortgage-Backed  Securities. To supplement lending activities, the Bank
has  invested  in  residential  mortgage-backed  securities  and  collateralized
mortgage  obligations   ("CMOs").   Mortgage-backed   securities  can  serve  as
collateral for borrowings and, through sale, maturity or repayments, as a source
of liquidity. Mortgage-backed securities represent a participation interest in a
pool of  single-family  or  other  type of  mortgages.  Principal  and  interest
payments  are  passed  from the  mortgage  originators,  through  intermediaries
(generally   quasi-governmental   agencies)   that   pool  and   repackage   the
participation  interests in the form of  securities,  to  investors  such as the
Bank.  The  quasi-governmental  agencies  guarantee the payment of principal and
interest to  investors  and include the Federal Home Loan  Mortgage  Corporation
("FHLMC"),  the  Government  National  Mortgage  Association  ("GNMA"),  and the
Federal National Mortgage Association ("FNMA").

         At December 31, 1998, the Bank's  mortgage-backed  securities portfolio
classified as  "available-  for-sale"  totalled  $10.6  million,  and the Bank's
mortgage-backed  securities portfolio classified as "held-to- maturity" totalled
$3.5  million.  Each  security  was  issued  by GNMA,  FHLMC  or FNMA.  Expected
maturities will differ from contractual  maturities due to scheduled  repayments
and because  borrowers may have the right to call or prepay  obligations with or
without prepayment penalties.

         Mortgage-backed  securities  typically are issued with stated principal
amounts.  The  securities  are backed by pools of mortgages that have loans with
interest  rates that are  within a set range and have  varying  maturities.  The
underlying   pool  of  mortgages  can  be  composed  of  either   fixed-rate  or
adjustable-rate  mortgage  loans.   Mortgage-backed   securities  are  generally
referred to as mortgage participation certificates or pass-through certificates.
The  interest  rate risk  characteristics  of the  underlying  pool of mortgages
(i.e.,  fixed-rate or adjustable-rate) and the prepayment risk, are passed on to
the certificate holder. The life of a mortgage-backed  pass-through  security is
equal to the life of the underlying mortgages. Mortgage-backed securities issued
by FHLMC and GNMA make up a majority of the pass-through certificates market.


                                       10

<PAGE>


         CMOs have been developed in response to investor concerns regarding the
uncertainty  of  cash  flows  associated  with  the  prepayment  option  of  the
underlying  mortgagor.  A CMO can be collateralized  directly by mortgages,  but
more often is collateralized by mortgage-backed  securities issued or guaranteed
by the GNMA, FNMA or the FHLMC and held in trust for CMO investors.  In contrast
to mortgage-backed securities in which the cash flow is received pro rata by all
security  holders,  the cash flow from the  mortgage  loans  underlying a CMO is
segmented  and paid in  accordance  with a  predetermined  priority to investors
holding various CMO tranches.  Different classes of bonds are created, each with
its own stated  maturity,  estimated  average life,  coupon rate, and prepayment
characteristics.  Notwithstanding  the  importance  of the CMO  structure  to an
evaluation of timing and amount of cash flow, it is essential to understand  the
coupon  rates on the  mortgages  underlying  the CMO to  assess  the  prepayment
sensitivity  of the CMO  tranches.  Most  of the  CMOs  owned  by the  Bank  are
government agency guaranteed.  A few of the CMOs consist of small private issues
collateralized   by  mortgage  loans  and  include  extra  credit   enhancements
sufficient to earn the highest credit ratings from independent  rating agencies.
At   December   31,   1998,    the   Bank's   CMO   portfolio    classified   as
"available-for-sale"  had a carrying value of $16.7 million,  and the Bank's CMO
portfolio  classified  as  "held-to-maturity"  had a  carrying  value  of  $19.0
million.

         Investment Portfolio. The following table sets forth the carrying value
of  the  Bank's  investments.  See  Notes  3, 4 and 5 to  the  Bank's  Financial
Statements.

                                                            At December 31,
                                                            ---------------
                                                          1998          1997
                                                          ----          ----
                                                            (In thousands)

Investments:                                                        
U.S. agency securities...............................    $ 3,139       $ 3,852
Mortgage-backed securities held-to-maturity..........     22,521        20,937
Mortgage-backed securities available-for-sale........     27,282        16,833
State and municipal obligations held-to-maturity.....        624             -
Other - held-to-maturity.............................        949             -
Interest-bearing deposits............................      7,000         3,400
FHLB stock...........................................        509           661
                                                          ------       -------
   Total investments ................................    $62,024       $45,683
                                                          ======        ======



                                       11

<PAGE>



         The following table sets forth certain information  regarding scheduled
maturities,  carrying  values,  approximate  fair values,  and weighted  average
yields for the Bank's investments at December 31, 1998 by contractual  maturity.
The following  table does not take into  consideration  the effects of scheduled
repayments or the effects of possible prepayments.

<TABLE>
<CAPTION>
                                      One Year           One to          Five to            More than             Total           
                                       or Less         Five Years       Ten Years           Ten Years      Investment Securities
                                  ----------------  ---------------- -----------------  ----------------  -------------------------
                                  Carry-  Weighted  Carry-  Weighted  Carry-  Weighted  Carry-  Weighted  Carry-  Weighted  
                                  ing      Average   ing    Average    ing    Average    ing    Average    ing    Average   Market
                                  Value    Yield    Value    Yield    Value    Yield    Value    Yield    Value    Yield     Value
                                  ------  -------   ------  --------  ------  --------  ------  --------  ------  --------  ------- 
                                                                     (Dollars in thousands)
<S>                             <C>       <C>     <C>      <C>     <C>       <C>     <C>      <C>     <C>         <C>     <C>    
Investments:                                  
  U.S. agency securities.......  $   --      --%   $1,000    6.34%   $1,000    6.30%  $ 1,139   8.05%   $ 3,139     6.95%   $ 3,148
  Mortgage-backed securities...      --      --        --      --     6,021    6.45    43,781   5.71     49,802     5.80     49,926
  Interest-bearing deposits....   7,000    4.75        --      --        --      --        --     --      7,000     4.75      7,000
  FHLB stock...................      --      --        --      --        --      --       509   6.75        509     6.75        509
  State municipal obligations..      --      --        --      --        --      --       624   4.59        624     4.59        632
  Other debt securities........      --      --        --      --        --      --       949   6.60        949     6.60        949
                                  -----    ----     -----   -----     -----    ----    ------   ----     ------     ----     ------
     Total investments.........  $7,000    4.75%   $1,000    6.34%   $7,021    6.43%  $47,002   5.78%   $62,023     5.75%   $62,164
                                  =====    ====     =====    ====     =====    ====    ======   ====     ======     ====     ======
</TABLE>
                                                        

                                       12

<PAGE>


Sources of Funds

         Deposits are the Bank's major external  source of funds for lending and
other investment  purposes.  Funds are also derived from the receipt of payments
on loans and  prepayment of loans and  maturities of investment  securities  and
mortgage-backed  securities  and,  to  a  much  lesser  extent,  borrowings  and
operations.  Scheduled loan principal  repayments are a relatively stable source
of  funds,   while  deposit  inflows  and  outflows  and  loan  prepayments  are
significantly influenced by general interest rates and market conditions.

         Deposits.  Consumer and commercial  deposits are attracted  principally
from within the Bank's  primary  market area through the offering of a selection
of deposit  instruments  including checking accounts,  regular savings accounts,
money market  accounts,  and term  certificate  accounts.  IRA accounts are also
offered.  Deposit account terms vary according to the minimum balance  required,
the time period the funds must remain on deposit, and the interest rate.

         The  interest  rates paid by the Bank on deposits are set weekly at the
direction of the Bank's senior  management.  Interest rates are determined based
on the  Bank's  liquidity  requirements,  interest  rates  paid  by  the  Bank's
competitors,  and the Bank's growth goals and applicable regulatory restrictions
and requirements.

         Non-interest bearing demand,  regular savings,  money market demand and
NOW  accounts  constituted  $30.8  million,  or  36.5%,  of the  Bank's  deposit
portfolio  at  December  31,  1998 and the  average  interest  rate paid on such
interest-bearing  accounts  at that  date was  2.50%.  Certificates  of  deposit
constituted  $53.6 million,  or 63.5%, of the deposit  portfolio,  of which $3.3
million,  or 3.9%, of the deposit  portfolio were  certificates  of deposit with
balances of $100,000 or more. Such deposits are offered at negotiated rates. The
average  interest rates paid on certificates  of deposits with deposit  balances
under $100,000 and over $100,000 were 5.47% and 5.48%, respectively, at December
31, 1998. As of December 31, 1998, the Bank had no brokered deposits.

         The following table indicates the amount of the Bank's  certificates of
deposit of $100,000 or more by time remaining  until maturity as of December 31,
1998.

                                           Certificates
          Maturity Period                  of Deposits
          ---------------                  ------------
                                          (In thousands)

          Within three months                 $   300       
          Three through six months                600
          Six through twelve months             1,400
          Over twelve months                    1,000
                                                -----
                                               $3,300
                                                =====

         Borrowings.  Advances  (borrowings)  may be  obtained  from the FHLB of
Topeka to supplement the Bank's supply of lendable funds. Advances from the FHLB
of Topeka are  typically  secured by a pledge of the Bank's stock in the FHLB of
Topeka, a portion of the Bank's first mortgage loans and other assets. Each FHLB
credit program has its own interest rate (which may be fixed or adjustable)  and
range of  maturities.  The Bank may borrow up to $69.6  million from the FHLB of
Topeka.  If the need arises,  the Bank may also access the Federal  Reserve Bank
discount window to supplement its supply of lendable

                                       13

<PAGE>


funds  and to meet  deposit  withdrawal  requirements.  At  December  31,  1998,
borrowings from the FHLB of Topeka totalled $0.7 million.  The Bank had no other
borrowings outstanding.

         The following table sets forth the terms of the Bank's  short-term FHLB
advances.

                                           At or for the period ended
                                           --------------------------
                                     December 31, 1998   December 31, 1997
                                     -----------------   -----------------
                                            (Dollars in thousands)

Balance at year end.................      $  650            $  2,550
Average balance outstanding
  during the period.................         808               7,748
Maximum amount outstanding
  at any month-end during
  the period........................       2,550              10,350
Weighted average interest rate
  during the period.................        5.73%               6.71%


Personnel

         At  December  31,  1998,  the Bank had 29  full-time  employees  and 12
part-time  employees.  None  of  the  Bank's  employees  are  represented  by  a
collective bargaining group.  Management believes that its relationship with the
employees is good.

Subsidiary Activity

         The Bank is  permitted  to invest up to 2% of its assets in the capital
stock of, or loans to, subsidiary  corporations.  An additional investment of 1%
of assets is permitted when the additional  investment is utilized primarily for
community  development purposes.  Pursuant to these limitations,  as of December
31, 1998, the Bank was authorized to invest up to approximately  $2.1 million in
the stock of, or loans to, service  corporations (based upon the 2% limitation).
The Bank has one  wholly-owned  service  corporation,  First  Enterprises,  Inc.
("FEI").  In recent years, FEI has been primarily  utilized as an agency for the
sale of credit life  insurance,  mortgage life  insurance and certain fixed- and
variable-rate  annuities.  However,  in  August  1995,  the Bank  purchased  for
development  through  FEI an 8.3 acre tract of land in Paola,  known as Baptiste
Commons,  as seven commercial  sites, one of which is the site of our new office
building.  The Bank's  investment in this real estate  development  project will
continue to decline as the remaining  lots are sold.  At December 31, 1998,  the
total investment in this real estate was $361,000.

Legal Proceedings

         The Bank is, from time to time, a party to legal proceedings arising in
the ordinary course of its business,  including legal proceedings to enforce its
rights against borrowers. The Bank is not a party to any legal proceedings which
are expected to have a material adverse effect on its financial statements.


                                       14

<PAGE>


Regulation

         Set  forth  below is a brief  description  of  certain  laws  which are
related to the regulation of the Company and the Bank. The following description
does not purport to be complete and is qualified in its entirety by reference to
all applicable laws and regulations.

Company Regulation

         General.  The  Company is a unitary  savings and loan  holding  company
subject to  regulatory  oversight by the OTS. The Company files reports with the
OTS and is subject to regulation and  examination  by the OTS. In addition,  the
OTS has enforcement  authority over the Company and its non- savings association
subsidiaries,  should such subsidiaries be formed, which also permits the OTS to
restrict or prohibit  activities that are determined to be a serious risk to the
subsidiary  savings  association.  This  regulation  and  oversight  is intended
primarily  for the  protection  of the  depositors  of the  Bank and not for the
benefit of stockholders of the Company.

         Qualified  Thrift  Lender Test.  As a unitary  savings and loan holding
company, the Company generally is not subject to activity restrictions, provided
the Bank  satisfies  the Qualified  Thrift  Lender  ("QTL") test. If the Company
acquires  control of another savings  association as a separate  subsidiary,  it
would become a multiple savings and loan holding company,  and the activities of
the  Company  and any of its  subsidiaries  (other  than the  Bank or any  other
savings association  insured by the Savings Association  Insurance Fund (SAIF"))
would become subject to restrictions applicable to bank holding companies unless
such  other  associations  each also  qualify  as a QTL and were  acquired  in a
supervisory acquisition.

Bank Regulation

         General. As a federally  chartered,  SAIF-insured  savings association,
the Bank is subject to extensive  regulation by the OTS and the Federal  Deposit
Insurance  Corporation (the "FDIC").  Lending  activities and other  investments
must comply with various federal statutory and regulatory requirements. The Bank
is also subject to certain reserve requirements promulgated by the FRB.

         The OTS, in conjunction with the FDIC,  regularly examines the Bank and
prepares  reports for the  consideration of the Bank's Board of Directors on any
deficiencies that are found in the Bank's  operations.  The Bank's  relationship
with its depositors and borrowers is also regulated to a great extent by federal
and state law,  especially in such matters as the ownership of savings  accounts
and the form and content of the Bank's mortgage documents.

         The Bank must file  reports  with the OTS and the FDIC  concerning  its
activities  and  financial  condition,   in  addition  to  obtaining  regulatory
approvals  prior to entering into certain  transactions  such as mergers with or
acquisitions  of other savings  institutions.  This  regulation and  supervision
establishes a comprehensive  framework of activities in which an institution can
engage and is intended  primarily for the protection of the SAIF and depositors.
The  regulatory  structure  also  gives  the  regulatory  authorities  extensive
discretion in connection with their  supervisory and enforcement  activities and
examination  policies,  including policies with respect to the classification of
assets and the  establishment  of adequate  loan loss  reserves  for  regulatory
purposes.  Any change in such regulations,  whether by the OTS, the FDIC, or the
U.S. Congress could have a material adverse impact on the Company, the Bank, and
their operations.

                                       15

<PAGE>


         Insurance of Deposit Accounts.  The Bank's deposit accounts are insured
by the SAIF to a maximum of $100,000 for each insured  member (as defined by law
and  regulation).  Insurance  of deposits may be  terminated  by the FDIC upon a
finding that the institution has engaged in unsafe or unsound  practices,  is in
an unsafe or unsound  condition  to  continue  operations  or has  violated  any
applicable law, regulation,  rule, order or condition imposed by the FDIC or the
institution's primary regulator.

         As a member of the SAIF, the Bank paid an insurance premium to the FDIC
equal to a minimum  of .061% of its  total  deposits.  The FDIC  also  maintains
another insurance fund, the Bank Insurance Fund ("BIF"), which primarily insures
commercial  bank  deposits.  Effective  September 30, 1995, the FDIC lowered the
insurance  premium of BIF insured deposits to a range of between 0.04% and 0.31%
of deposits with the result that most commercial banks would pay the lowest rate
of 0.04%.  Effective  January 1, 1996, the annual insurance premium for most BIF
members was lowered to $2,000.  These  reductions in insurance  premiums for BIF
members placed SAIF members at a competitive disadvantage to BIF members.

         Effective  September  30,  1996,  federal  law was revised to mandate a
one-time  special  assessment on SAIF members such as the Bank of  approximately
 .657% of deposits  held on March 31, 1995.  The Savings Bank recorded a $355,000
pre-tax expense for this assessment at September 30, 1996.  Beginning January 1,
1997,  the deposit  insurance  assessment  for most SAIF  members was reduced to
approximately  .065% of  deposits  on an annual  basis  through the end of 1999.
During this same  period,  BIF members will be assessed  approximately  .013% of
deposits.  After 1999,  assessments for BIF and SAIF members should be the same.
It is expected that these  continuing  assessments for both SAIF and BIF members
will be used to repay outstanding Financing  Corporation bond obligations.  As a
result  of these  changes,  beginning  January  1,  1997,  the  rate of  deposit
insurance assessed the Bank declined by approximately 70%.

         Regulatory  Capital  Requirements.   OTS  capital  regulations  require
savings  institutions to meet two capital standards:  (1) a leverage ratio (core
capital)  equal to at least 4% of total  adjusted  assets,  and (2) a risk-based
capital requirement equal to 8.0% of total risk-weighted assets.

         Dividend and Other Capital  Distribution  Limitations.  OTS regulations
require  the  Bank  to  give  the OTS 30 days  advance  notice  of any  proposed
declaration of dividends to the Company, and the OTS has the authority under its
supervisory  powers to prohibit  the payment of  dividends  to the  Company.  In
addition,  the Bank may not declare or pay a cash  dividend on its capital stock
if the effect of the dividend would be to reduce the  regulatory  capital of the
Bank  below the amount  required  for the  liquidation  account  established  in
connection with the Conversion.

         OTS regulations  impose  limitations upon all capital  distributions by
savings  institutions,  such  as  cash  dividends,  payments  to  repurchase  or
otherwise acquire its shares, payments to shareholders of another institution in
a cash-out merger,  and other  distributions  charged against capital.  The rule
establishes  three tiers of  institutions,  based primarily on an  institution's
capital  level.  An  institution  that  exceeds  all  fully  phased-in   capital
requirements  before  and  after  a  proposed  capital   distribution  ("Tier  1
institution")  and has not  been  advised  by the OTS that it is in need of more
than the normal  supervision can, after prior notice but without the approval of
the OTS, make capital  distributions during a calendar year equal to the greater
of (i) 100% of its net income to date during the  calendar  year plus the amount
that would reduce by one-half its "surplus  capital  ratio" (the excess  capital
over its fully phased-in capital  requirements) at the beginning of the calendar
year,  or (ii) 75% of its net income over the most recent four  quarter  period.
Any additional capital  distributions  require prior regulatory approval.  As of
December 31, 1998,  the Bank was a Tier 1  institution.  In the event the Bank's
capital fell below its fully

                                       16

<PAGE>


phased-in  requirement  or the OTS  notified it that it was in need of more than
normal  supervision,  the Bank's ability to make capital  distributions could be
restricted.  In addition, the OTS could prohibit a proposed capital distribution
by any institution, which would otherwise be permitted by the regulation, if the
OTS  determines  that such  distribution  would  constitute an unsafe or unsound
practice.

         Additionally, a savings association is prohibited from making a capital
distribution if, after making the distribution, the savings association would be
undercapitalized   (not  meet   either  of  its   minimum   regulatory   capital
requirements).

         In January 1999, the OTS issued an amendment to its current regulations
with  respect to capital  distributions  by savings  associations.  The  amended
regulations will be effective April 1, 1999.  Under the new regulation,  savings
associations  that would remain at least  adequately  capitalized  following the
capital distribution,  and that meet other specified requirements,  would not be
required to file a notice or application for capital distributions (such as cash
dividends) declared below specified amounts.  Under the new regulation,  savings
associations  which are  eligible  for  expedited  treatment  under  current OTS
regulations are not required to file a notice or an application  with the OTS if
(i) the  savings  association  would  remain  at  least  adequately  capitalized
following the capital  distribution and (ii) the amount of capital  distribution
does not exceed an amount equal to the savings association's net income for that
year to  date,  plus the  savings  association's  retained  net  income  for the
previous two years.  Thus,  under the new  regulation,  only  undistributed  net
income for the prior two years may be  distributed  in  addition  to the current
year's  undistributed  net income without the filing of an application  with the
OTS. Savings  associations which do not qualify for expedited treatment or which
desire to make a capital  distribution in excess of the specified  amount,  must
file an  application  with,  and obtain the approval of, the OTS prior to making
the  capital  distribution.  A savings  association  that is a  subsidiary  of a
savings and loan holding company, and under certain other circumstances, will be
required to file a notice with OTS prior to making the capital distribution. The
new OTS  limitations  on capital  distributions  are similar to the  limitations
imposed upon national banks.

         Qualified Thrift Lender Test. Savings institutions must meet a QTL test
or the definition of a domestic building and loan association under Section 7701
of the Internal Revenue Code (the "Code").  If the Bank maintains an appropriate
level of qualified  thrift  investments  (primarily  residential  mortgages  and
related  investments,   including  certain   mortgage-related   securities)  and
otherwise  qualifies as a QTL or a domestic  building and loan  association,  it
will continue to enjoy full borrowing  privileges from the FHLB of Atlanta.  The
required  percentage of qualified thrift  investments is 65% of assets while the
Code requires investments of 60% of assets.

         Federal Reserve System. The FRB 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)
and non-personal time deposits.

         Year  2000   Readiness.   The   approaching   millennium   is   causing
organizations  of all types to review their computer  systems for the ability to
properly  accommodate the year 2000. When computer systems were first developed,
two digits were used to  designate  the year in date  calculations  and "19" was
assumed for the century.  As a result,  there is  significant  concern about the
integrity of date sensitive calculations when the calendar rolls over to January
1, 2000. An older system could interpret 01/01/00 as January 1, 1900 potentially
causing major problems calculating  interest,  payment,  delinquency or maturity
dates.


                                       17

<PAGE>

         In 1997, the Company  initiated a review and assessment of all hardware
and software to determine its Year 2000 readiness.  The Company  utilizes and is
dependent upon data processing systems and software to conduct its business. The
data processing  systems and software  include those developed and maintained by
the  Company's  data  processing  provider and other  commercial  software.  The
Company's data processing  provider and many other mission critical vendors have
indicated their hardware and/or software is now Year 2000 compliant. The Company
has now  completed  the  installation  of its  renovated  hardware  and software
applications  and has  completed  the first stage of  testing.  A second test is
planned  early in the second  quarter  of 1999.  While  there  will be  expenses
incurred  during  the  next  two  years,  the  Company  has not  identified  any
situations at this time that will require  material cost  expenditures to become
fully  compliant.  Total costs to become Year 2000 compliant are estimated to be
less than $100,000.  Year 2000 expenditures through December 31, 1998 aggregated
approximately  $12,000. A worst case Year 2000 scenario for the Company would be
the absence of electrical  power and/or  communications  to the data  processing
center  which  supports  the  majority  of the mission  critical  systems to the
Company . The Company has considered  this and other scenarios in plans for Year
2000 readiness.  The Company has developed a Contingency Plan to address mission
critical  systems  failures  caused  by the Year  2000.  The plan  provides  for
procedures and resources necessary for the Company to provide continued services
to its customers for a period of time under a worst case scenario.

Item 2. Description of Property
- -------------------------------

(a)      Properties.

         The Bank owns 4 of its 6  offices  and  leases 2 of them.  The net book
value of this real  property at December 31, 1998,  was  $1,331,000.  The Bank's
total  investment  in  office  equipment  had a net book  value of  $467,000  at
December 31, 1998.

                                Leased     Year       Year   Net Book Value Of
                                  or     Leased or   Lease   Real Property at
     Location                   Owned    Acquired   Expires  December 31, 1998
  ---------------               ------   ---------  -------  -----------------

MAIN OFFICE:
600 Main Street                  Owned       1974      N/A        $ 210,000  
Osawatomie, Kansas 66064                                          
                                                                  
2205 South Main                  Owned       1981      N/A        $ 152,000
Fort Scott, Kansas  66701                                         
                                                                  
100 West Amity                   Owned       1974      N/A        $  52,000
Louisburg, Kansas  66053                                          
                                                                  
125 North Mill                  Leased       1984      2002       $   2,000
Beloit, Kansas  67420                                             
                                                                  
762 4th Street                  Leased       1984      2004       $      --
Phillipsburg, Kansas  67661                                       
                                                                  
1310 Baptiste Drive              Owned       1998      N/A        $ 915,000
Paola, Kansas  66071                                                  
                                                                    

                                       18

<PAGE>


(b)      Investment Policies.

         See "Item 1.  Business"  above for a general  description of the Bank's
investment  policies and any  regulatory  or Board of  Directors'  percentage of
assets  limitations  regarding certain  investments.  The Bank's investments are
primarily acquired to produce income,  and to a lesser extent,  possible capital
gain.

         (1)      Investments in Real Estate or  Interests in  Real Estate.  See
"Item 1.  Business - Lending Activities and - Regulation of the Bank," and "Item
2.  Description of Property."

         (2)      Investments in Real Estate Mortgages.  See "Item 1.  Business
- - Lending Activities and - Regulation of the Bank."

         (3)  Investments  in  Securities  of or Interests in Persons  Primarily
Engaged in Real Estate  Activities.  See "Item 1. Business - Lending  Activities
and - Regulation of the Bank."

(c)      Description of Real Estate and Operating Data.

         Not Applicable.

Item 3. Legal Proceedings
- -------------------------

         There are various  claims and lawsuits in which the Company or the Bank
are  periodically  involved,  such as  claims  to  enforce  liens,  condemnation
proceedings  on properties in which the Bank holds  security  interests,  claims
involving  the making and  servicing of real  property  loans,  and other issues
incident to the Bank's business. In the opinion of management,  no material loss
is expected from any of such pending claims or lawsuits.

Item  4.  Submission of Matters to a Vote of Security Holders
- -------------------------------------------------------------

         No matter was submitted to a vote of security holders during the fourth
quarter of the fiscal year.

                                     PART II

Item  5.  Market for Common Equity and Related Stockholder Matters
- ------------------------------------------------------------------

         The information  contained under the section captioned "Market Price of
the Common Stock" of the Company's  Annual Report to Stockholders for the fiscal
year ended December 31, 1998 (the "Annual  Report"),  is incorporated  herein by
reference.

Item  6.  Management's Discussion and Analysis or Plan of Operation
- -------------------------------------------------------------------

         The  information  contained  in  the  section  captioned  "Management's
Discussion and Analysis of Financial Condition and Results of Operations" of the
Annual Report is incorporated herein by reference.

Item  7.  Financial Statements
- ------------------------------

         The  Registrant's   financial  statements  listed  under  Item  13  are
incorporated herein by reference.


                                       19

<PAGE>


Item  8.  Changes  in  and  Disagreements  with  Accountants  On  Accounting and
Financial Disclosure.
- --------------------------------------------------------------------------------

         Not applicable.

                                    PART III

Item 9. Directors, Executive Officers, Promoters and Control Persons: Compliance
with Section 16(a) of the Exchange Act.
- --------------------------------------------------------------------------------

         The information  contained under the sections  captioned "Section 16(a)
Beneficial Ownership Reporting  Compliance" and "I - Information with Respect to
Nominees for Director,  Directors Continuing in Office, and Executive Officers -
Election of Directors" and " - Biographical  Information" in the Proxy Statement
is incorporated herein by reference.

Item 10.  Executive Compensation
- --------------------------------

         The  information  contained  in the  section  captioned  "Director  and
Executive Officer Compensation" in the Proxy Statement is incorporated herein by
reference.

Item 11.  Security Ownership of Certain Beneficial Owners and Management
- ------------------------------------------------------------------------

         (a)      Security Ownership of Certain Beneficial Owners

                  Information  required by this item is  incorporated  herein by
                  reference  to the first  chart in the section  captioned  "I -
                  Information  with Respect to Nominees for Director,  Directors
                  Continuing  in Office,  and  Executive  Officers" in the Proxy
                  Statement.

         (b)      Security Ownership of Management

                  Information  required by this item is  incorporated  herein by
                  reference  to the first  chart in the section  captioned  "I -
                  Information  with Respect to Nominees for Director,  Directors
                  Continuing  in Office,  and  Executive  Officers" in the Proxy
                  Statement.

         (c)      Management  of  the  Registrant   knows  of  no  arrangements,
                  including  any  pledge  by any  person  of  securities  of the
                  Registrant,  the  operation of which may at a subsequent  date
                  result in a change in control of the Registrant.

Item 12.  Certain Relationships and Related Transactions
- --------------------------------------------------------

         The  information  required  by this  item  is  incorporated  herein  by
reference  to  the  section   captioned   "Certain   Relationships  and  Related
Transactions" in the Proxy Statement.


                                       20

<PAGE>



Item 13. Exhibits, List, and Reports on Form 8-K
- ------------------------------------------------

         (a) Listed below are all  financial  statements  and exhibits  filed as
part of this report.

                  1.    The  consolidated  balance  sheets  of  First  Kansas
                        Financial  Corporation  as of  December  31, 1998 and
                        1997  and  the  related  consolidated  statements  of
                        earnings,  changes in  stockholders'  equity and cash
                        flows  for each of the  years in the two year  period
                        ended  December 31, 1998,  together  with the related
                        notes and the  independent  auditors'  report of KPMG
                        LLP independent certified public accountants.

                  2.    Schedules omitted as they are not applicable.

                  3.    The following exhibits are included in this Report or
                        incorporated herein by reference:

                        (a)     List of Exhibits:

                         3(i)   Articles   of  Incorporation  of  First  Kansas
                                Financial Corporation *
                         3(ii)  Bylaws of First Kansas Financial Corporation *
                        10      Employment Agreement with Larry V. Bailey
                        13      Annual Report to Stockholders for the fiscal
                                year ended December 31, 1998
                        21      Subsidiaries of the Registrant
                        27      Financial Data Schedule (electronic filing only)

- ---------------------
*         Incorporated by reference to the Company's  Registration  Statement on
          Form SB-2 (File No. 333- 48093)  declared  effective by the SEC on May
          8, 1998.



         (b)      Not applicable

                                       21

<PAGE>

                                   SIGNATURES

         Pursuant to the  requirements  of Section 13 or 15(d) of the Securities
Exchange Act of 1934, as amended,  the registrant has duly caused this report to
be signed on its behalf by the  undersigned,  thereunto  duly  authorized  as of
March 25, 1999.

                                       FIRST KANSAS FINANCIAL CORPORATION


                                       By: /s/Larry V. Bailey  
                                           -------------------------------------
                                           Larry V. Bailey
                                           President and Chief Executive Officer
                                           (Duly Authorized Representative)


         Pursuant to the requirement of the Securities  Exchange Act of 1934, as
amended, this report has been signed below by the following persons on behalf of
the registrant and in the capacities indicated as of March 25, 1999.



/s/J. Darcy Domoney                          /s/James E. Breckenridge
- ----------------------------------           -----------------------------------
J. Darcy Domoney                             James E. Breckenridge
Chairman                                     Director


/s/William R. Butler, Jr.                    /s/Roger L. Coltrin 
- ----------------------------------           -----------------------------------
William R. Butler, Jr                        Roger L. Coltrin
Director                                     Director


/s/Donald V. Meyer                           /s/Larry V. Bailey 
- ----------------------------------           -----------------------------------
Donald V. Meyer                              Larry V. Bailey
Director                                     Director, President, CEO and CFO



                                   EXHIBIT 13

<PAGE>


                       FIRST KANSAS FINANCIAL CORPORATION


                       1998 ANNUAL REPORT TO STOCKHOLDERS

<PAGE>

                       FIRST KANSAS FINANCIAL CORPORATION
                                  ANNUAL REPORT


                                TABLE OF CONTENTS

                                                                         Page
                                                                         ----

Letter to Stockholders......................................................1

Corporate Profile...........................................................2

Stock Price Information.....................................................3

Selected Financial Ratios and Other Data....................................3

Management's Discussion and Analysis........................................4

Report of Independent Auditors............................................F-1

Consolidated Financial Statements........................................ F-2

Notes to Consolidated Financial Statements................................F-7

Corporate Information..............................................Back Cover

                                        i

<PAGE>

[LOGO]  FIRST KANSAS                                   600 Main Street
        FINANCIAL CORPORATION                          P.O.Box 9
                                                       Osawatomie, KS 66064-0009
                                                       (913) 755-3033
                                                       FAX (913) 755-2795


To Our Stockholders:

         On behalf of our Board of Directors  and  employees,  we are pleased to
present  the first  Annual  Report to  Stockholders  of First  Kansas  Financial
Corporation (the "Company"). As you will see from the Annual Report, 1998 was an
eventful  year for the Company and its  wholly-owned  subsidiary,  First  Kansas
Federal Savings Bank (the "Bank").

         On June 25, 1998, the Bank  successfully  completed its conversion from
the mutual to stock form of organization  and the concurrent  public offering of
1,553,938 shares of the Company's common stock (the "Conversion").  Net proceeds
to the Company and the Bank from the Conversion were  approximately $14 million.
While the Company is in the early stages of investing  the net proceeds from the
Conversion,  we expect  that the  investment  of these  proceeds  will  generate
increased core earnings in future periods.

         For the  fiscal  year ended  December  31,  1998,  the  Company  earned
$720,000 or $.50 per share,  as compared to net income of $672,000,  or $.47 per
share,  for the fiscal year ended December 31, 1997.  Earnings per share for the
twelve  months  ended  December  31,  1998  and  1997  are pro  forma  as if the
Conversion occurred on January 1, 1997.

         At December 31, 1998, the Company's assets totalled $107.2 million,  as
compared to $95.6 million at December 31, 1997.  Stockholders'  equity was $21.4
million or $13.80 per share at  December  31,  1998,  as  compared  to  retained
earnings  of $6.6  million at  December  31,  1997.  The  increase in assets and
stockholders'  equity was primarily  attributable  to the net proceeds  received
from the Conversion.

         We sincerely appreciate the confidence shown by our customers and local
community  during  the  Conversion.  The  goal of your  Board of  Directors  and
Management is to continuously strive to enhance your investment in the Company.

                                          Sincerely,

                                          /s/ Larry V. Bailey
                                          --------------------------------------
                                          Larry V. Bailey
                                          President and Chief Executive Officer

                                        1

<PAGE>



Corporate Profile

         The Company is a Kansas  corporation  organized  in February of 1998 at
the direction of First Kansas Federal Savings Association (the "Association") to
acquire all of the capital stock that the  Association  issued in its conversion
from the mutual to stock form of ownership (the "Conversion"). On June 25, 1998,
the Association completed the Conversion and became a wholly owned subsidiary of
the  Company.   Pursuant  to  the  Conversion,   First  Kansas  Federal  Savings
Association  changed its name to First Kansas Federal Savings Bank (the "Bank").
The Company is a unitary savings and loan holding company which,  under existing
laws,  generally is not restricted in the types of business  activities in which
it may engage,  provided that the Bank retains a specified  amount of its assets
in housing-related  investments. The Company conducts no significant business or
operations  of its own other than  holding all of the  outstanding  stock of the
Bank and  investing the  Company's  portion of the net proceeds  obtained in the
Conversion.

         The Bank was originally chartered in 1899 as "The Consolidated Building
and Loan Association" and commenced operations that same year. In 1938, the Bank
became a member of the Federal Home Loan Bank System, obtained a federal charter
and  changed  its  name to  "First  Federal  Savings  and  Loan  Association  of
Osawatomie." In 1983, the Bank changed its name to "First Kansas Federal Savings
Association."

         The Bank is a federally  chartered stock savings bank  headquartered in
Osawatomie,  Kansas,  with six branch offices  located in the Kansas counties of
Miami,  Bourbon,  Mitchell and Phillips.  The Bank is subject to examination and
comprehensive  regulation  by the Office of Thrift  Supervision  ("OTS") and its
deposits  are  federally  insured  by the  Savings  Association  Insurance  Fund
("SAIF") of the Federal Deposit Insurance  Corporation  ("FDIC").  The Bank is a
member of and owns  capital  stock in the  Federal  Home Loan Bank  ("FHLB")  of
Topeka, which is one of the 12 regional banks in the FHLB System.

         The Bank  operates a  traditional  savings  bank  business,  attracting
deposit accounts from the general public and using those deposits, together with
other funds, primarily to originate and invest in loans secured by single-family
residential  real estate and investment  securities,  including  mortgage-backed
securities.



                                        2

<PAGE>



Stock Price Information

         The  Company's  common  stock has been  traded on the  Nasdaq  National
Market under the trading symbol of "FKAN" since it commenced trading on June 25,
1998. The following table reflects high and low sale closing prices as published
by the Nasdaq National Market for the calendar  quarters  indicated.  The prices
reflect inter-dealer prices,  without retail mark-up,  markdown,  or commission,
and may not represent actual transactions.

                                                      High        Low
                                                      ----        ---
1998
Second quarter (from June 25, 1998)...............     $13        $10
Third quarter.....................................     $13        $10
Fourth quarter....................................     $11        $ 9



         The  number of  shareholders  of record of common  stock as of March 8,
1999,  was  approximately  325.  This does not  reflect the number of persons or
entities who held stock in nominee or "street"  name through  various  brokerage
firms.  At March 8, 1999,  there were 1,553,938  shares of the Company's  common
stock outstanding.

         There were no  dividends  paid by the  Company  during the fiscal  year
ended December 31, 1998. The Company's  ability to pay dividends to stockholders
is largely  dependent upon the dividends it receives from the Bank. The Bank may
not  declare or pay a cash  dividend  on any of its stock if the effect  thereof
would  cause the Bank's  regulatory  capital to be reduced  below (1) the amount
required  for  the  liquidation  account  established  in  connection  with  the
Conversion, or (2) the regulatory requirements imposed by the OTS.

Selected Financial Ratios and Other Data


                                              At or For the Years Ended
                                                    December 31,
                                              -------------------------

                                                1998           1997
                                              ----------     ----------

Return on average assets.....................    0.71%          0.67%

Return on average equity.....................    4.93          10.78

Average equity to average assets ratios......   14.33           6.21

Equity to assets at period end...............   20.00           6.91

Net interest rate spread.....................    2.55           2.53

Net yield on average interest-earning
assets.......................................    7.00           7.15

Non-performing loans to total assets.........     .01            .08

Allowance for loan loss to total loans.......     .50            .38



                                        3

<PAGE>



                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATIONS

         The following is a discussion of the financial condition and results of
operations of the Company and the Bank, and should be read in  conjunction  with
the accompanying Consolidated Financial Statements.

General

         The  Company  was  recently  formed and,  therefore,  its results  from
operations consist primarily of interest income from the investing of funds from
the proceeds  generated by the sale of common stock and expense  incurred in the
maintaining of the investment portfolio.

         The Bank's  results of  operations  depend  primarily  on net  interest
income,  which is determined by (i) the difference between rates of interest the
Bank  earns on its  interest-earning  assets  and the  rates  the  Bank  pays on
interest-bearing  liabilities  (interest  rate  spread),  and (ii) the  relative
amounts of interest-earning assets and interest-bearing  liabilities. The Bank's
results of  operations  are also  affected  by  noninterest  income,  including,
primarily,  income from customer  deposit  account  service  charges,  gains and
losses  from  the  sale  of  investments  and  mortgage-backed   securities  and
noninterest expense, including,  primarily,  compensation and employee benefits,
federal deposit insurance  premiums,  office occupancy cost, and data processing
cost.  The Bank's  results of  operations  are also  affected  significantly  by
general and economic and competitive conditions,  particularly changes in market
interest rates, government policies and actions of regulatory  authorities,  all
of which are beyond the Bank's control.

Market Risk Analysis

         Qualitative Analysis. The Bank's assets and liabilities may be analyzed
by  examining  the  extent to which  they are  interest  rate  sensitive  and by
monitoring  the  expected  effects of  interest  rate  changes on the Bank's net
portfolio value.

         An asset or liability is interest rate sensitive within a specific time
period if it will  mature or  reprice  within  that time  period.  If the Bank's
assets  mature  or  reprice  more  quickly  or  to a  greater  extent  than  its
liabilities,  the Bank's net portfolio  value and net interest income would tend
to increase  during periods of rising interest rates but decrease during periods
of falling  interest rates.  Conversely,  if the Bank's assets mature or reprice
more slowly or to a lesser extent than its liabilities, the Bank's net portfolio
value and net interest  income would tend to decrease  during  periods of rising
interest rates but increase during periods of falling interest rates. The Bank's
policy has been to address the  interest  rate risk  inherent in the  historical
savings institution business of originating long-term loans funded by short-term
deposits by  maintaining  sufficient  liquid  assets for material and  prolonged
changes  in  interest  rates and by  originating  loans  with  shorter  terms to
maturity such as construction,  commercial and consumer loans. In addition,  the
Bank has invested in adjustable-rate  mortgage-backed  securities as an interest
rate risk management strategy.

         Quantitative  Analysis.  In order to encourage savings  associations to
reduce  their  interest  rate  risk,  the OTS  adopted a rule  incorporating  an
interest rate risk ("IRR") component into the

                                        4

<PAGE>



risk-based  capital  rules.  The IRR  component is a dollar  amount that will be
deducted  from total  capital for the purpose of  calculating  an  institution's
risk-based  capital  requirement  and is measured in terms of the sensitivity of
its net  portfolio  value  ("NPV")  to  changes in  interest  rates.  NPV is the
difference  between  incoming  and outgoing  discounted  cash flows from assets,
liabilities,  and off-balance sheet contracts.  An institution's IRR is measured
as the change to its NPV as a result of a  hypothetical  200 basis point  ("bp")
change in market  interest  rates. A resulting  change in NPV of more than 2% of
the estimated  present value of total assets ("PV") will require the institution
to deduct from its capital 50% of that excess change. The rules provide that the
OTS will calculate the IRR component  quarterly for each  institution.  Based on
the Bank's asset size and risk-based capital,  the Bank has been informed by the
OTS that it is exempt from this rule. Nevertheless, the following table presents
the  Bank's  NPV at  December  31,  1998,  as  calculated  by the OTS,  based on
quarterly information voluntarily provided to the OTS.

       Changes
      in Market            Net Portfolio Value
                     -----------------------------------
    Interest Rates   $ Amount       $ Change    % Change  NPV Ratio(1)
    --------------   --------       --------    --------  ------------

    (basis points)    (Dollars in Thousands)
        +400        $ 9,894,000   $(5,749,000)    -37%       9.80%

        +300        $11,921,000   $(3,722,000)    -24%      11.51%

        +200        $13,498,000   $(2,145,000)    -14%      12.76%

        +100        $14,766,000   $(  877,000)    - 6%      13.70%

           0        $15,643,000   $         -       -       14.31%

        -100        $16,062,000   $   419,000       3%      14.54%

        -200        $16,514,000   $   871,000       6%      14.79%

        -300        $17,255,000   $ 1,612,000      10%      15.25%

        -400        $17,908,000   $ 2,265,000      14%      15.62%
 


(1)  Calculated as the estimated NPV divided by present value of total assets.

         Computations  of  prospective  effects of  hypothetical  interest  rate
changes are based on numerous  assumptions,  including relative levels of market
interest rates,  prepayments and deposit  run-offs and should not be relied upon
as  indicative  of actual  results.  Certain  shortcomings  are inherent in such
computations.   Although   certain  assets  and  liabilities  may  have  similar
maturities  or periods of  repricing,  they may react at different  times and in
different degrees to changes in market rates of interest.  The interest rates on
certain types of assets and  liabilities  may fluctuate in advance of changes in
market interest rates,  while rates on other types of assets and liabilities may
lag  behind  changes  in  market  interest  rates.  In the  event of a change in
interest  rates,   prepayments  and  early   withdrawal   levels  could  deviate
significantly  from those  assumed in making the  calculations  set forth above.
Additionally, an increased credit risk may

                                        5

<PAGE>



result as many  borrowers may be unable to service their debt in the event of an
interest rate increase.

         The Bank's  board of directors  reviews the Bank's asset and  liability
policies on an annual basis.  The board of directors  meets  quarterly to review
interest  rate risk and trends,  as well as  liquidity  and  capital  ratios and
requirements.  Management  administers  the policies and  determinations  of the
board of  directors  with respect to the Bank's  asset and  liability  goals and
strategies.  The  Bank  expects  that  its  asset  and  liability  policies  and
strategies  will  continue as described so long as  competitive  and  regulatory
conditions  in the  financial  institution  industry and market  interest  rates
continue as they have in recent years.

Financial Condition

         Total  assets  increased  $11.5  million or 12.1% to $107.2  million at
December  31, 1998 from $95.7  million at December  31,  1997.  The increase was
primarily  attributable  to an  increase  of  $3.5  million  in  cash  and  cash
equivalents,  a $10.5 million increase in the Bank's mortgage-backed  securities
available-for-sale  and a $1.6  million  increase in the Bank's  mortgage-backed
securities held-to-maturity,  partially offset by a $5.5 million decrease in the
Bank's loan portfolio. Total liabilities decreased $3.2 million or 3.7% to $85.8
million at  December  31,  1998 from $89.0  million at December  31,  1997.  The
decrease was primarily attributable to a $1.2 million decrease in deposits and a
decrease  of  $1.9  million  in  borrowings   from  the  FHLB.   The  growth  in
mortgage-backed  securities  resulted from the  investment of proceeds  received
from the Bank's conversion from a mutual savings  association to a federal stock
savings  bank.  The  decrease  in the Bank's  loan  portfolio  occurred  despite
management's  efforts  to grow the  portfolio  and was  primarily  the result of
market competition and the declining interest rate environment.


                                        6

<PAGE>



Average Balance Sheet

         The following table sets forth a summary of average  balances of assets
and liabilities as well as average yield and rate information.  Average balances
are  based  upon  month-end  balances,  however,  we do not  believe  the use of
month-end  balances  differs  significantly  from an  average  based  upon daily
balances.  There has been no tax equivalent adjustments made to yields.
<TABLE>
<CAPTION>

                                              At December 31,                            Year Ended December 31,
                                           -------------------   -------------------------------------------------------------------
                                                   1998                          1998                            1997
                                           -------------------   ---------------------------------   -------------------------------
                                                                     Average                             Average
                                           Outstanding             Outstanding  Interest               Outstanding Interest
                                            Balance Yield/Rate   Balance   Earned/Paid  Yield/Rate   Balance  Earned/Paid Yield/Rate
                                            ------- ----------   -------   -----------  ----------   -------  ----------- ----------
                                                                                    (Dollars in thousands)
<S>                                          <C>      <C>        <C>         <C>          <C>    <C>          <C>           <C>  
Interest-earning assets:
  Loans receivable(1).......................                      $ 43,978    $3,528       8.02%   $ 45,491     $3,604         7.92%
  Investment securities.....................                         3,979       259       6.51%      3,147        163         5.19
  Mortgage-backed securities................                        42,240     2,570       6.08%     43,554      2,866         6.58
  Interest-bearing deposits.................                         6,200       389       6.27%      3,586        216         6.01
  FHLB stock................................                           650        48       7.38%        635         46         7.25
                                                                   -------    ------      -----     -------     ------        -----
     Total interest-earning assets(1).......                        97,047     6,794       7.00%     96,413      6,895         7.15
Noninterest-earning assets..................                         4,513    ------      -----       4,024     ------        -----
                                                                   -------                          -------    
     Total assets...........................                      $101,560                         $100,437
Interest-bearing liabilities:                                      =======                          =======
  NOW and investment deposits...............                      $ 23,593       561       2.38%   $ 22,324        564         2.53
  Savings and certificate accounts..........                        60,901     3,185       5.23%     61,589      3,214         5.22
                                                                                          -----    
  FHLB borrowings...........................                           808        52       6.44%      7,748        461         5.95
                                                                  --------    ------      ------    -------     ------        -----
     Total interest-bearing liabilities.....                        85,302     3,798       4.45%     91,660      4,239         4.62
Noninterest-bearing liabilities:............                         1,708    ------      -----       2,542     ------        -----
                                                                  --------                          -------
  Total liabilities.........................                        87,010                           94,202
                                                                  --------                          -------
Equity......................................                        14,550                            6,235
                                                                  --------                          -------
     Total liabilities and equity...........                      $101,560                         $100,437
                                                                   =======                          =======
Net interest income.........................                                  $2,996                            $2,656
                                                                               =====                             =====
Net interest rate spread(2).................                                               2.55%                               2.53%
                                                                                          =====                               =====
Net earning assets..........................                      $ 11,745                         $  4,752
                                                                   =======                          =======
Net yield on interest-earning assets(3).....                                               3.09%                               2.75%
                                                                                          =====                               =====
Average interest-earning assets to average                                                         
  interest-bearing liabilities..............                                             113.77%                             105.18%
                                                                                         ======                              ======
</TABLE>                                                       
- ------------------------------                                     
(1)  Includes  non-accrual  loans and  loans  held-for-sale.  Calculated  net of
     deferred  loan  fees,  loan  discounts,  loans in  process  and  loan  loss
     reserves.
(2)  Net interest rate spread represents the difference between the average rate
     on  interest-earning  assets  and  the  average  cost  of  interest-bearing
     liabilities.
(3)  Net  interest  margin  represents  net interest  income  divided by average
     interest-earning assets.

                                        7

<PAGE>



         The table below sets forth  certain  information  regarding  changes in
interest  income  and  interest  expense  for the  periods  indicated.  For each
category   of   interest-earning   assets  and   interest-bearing   liabilities,
information  is  provided  on  changes  attributable  to (i)  changes  in volume
(changes  in  average  volume  multiplied  by old rate);  (ii)  changes in rates
(changes in rate multiplied by old average volume); (iii) changes in rate-volume
(changes in rate multiplied by the change in average volume).


                                                 Year Ended December 31,
                                             --------------------------------
                                                     1998 vs. 1997
                                             --------------------------------
                                                   Increase/(Decrease)
                                                         Due to
                                             --------------------------------
                                                               Rate/
                                             Volume     Rate   Volume   Total
                                             ------     ----   ------   -----
                                                   (Dollars in thousands)
Interest-earning assets:
  Loans receivable(1)....................... $(119)   $   45     $(2)    $(76)
  Investment securities.....................    43        42      11       96
  Mortgage-backed securities................   (87)     (216)      7     (296)
  Interest-bearing deposits.................   157         9       7      173
  FHLB stock................................     1         1       0        2
                                              ----      ----    ----     ----
     Total interest-earning assets..........    (5)     (119)     23     (101)
                                              ----      ----    ----     ----
                                                                        
Interest-bearing liabilities:                                           
  NOW and money market deposits.............    32       (33)     (2)      (3)
  Savings and certificate accounts..........   (36)        7      (0)     (29)
  FHLB borrowings...........................  (413)       38     (34)    (409)
                                              ----      ----    ----     ----
     Total interest-bearing liabilities.....  (417)       11     (36)    (441)
                                              ----      ----    ----     ----
                                                                        
Increase (decrease) in net interest income..  $412     $(130)    $58     $340
                                              ====      ====    ====     ====  



                                        8

<PAGE>



Results of Operations for the Years Ended December 31, 1998 and 1997

         Net Income.  Net income  increased  $48,000 for the year ended December
31, 1998,  to $720,000 as compared to $672,000  for the year ended  December 31,
1997.  This increase was primarily  attributable  to a $340,000  increase in net
interest income,  partially  offset by a $41,000 decrease in noninterest  income
and a $233,000 increase in noninterest expense.

         Net  Interest  Income.  Net  interest  income  is the most  significant
component  of the Bank's  income from  operations.  Net  interest  income is the
difference  between interest we receive on  interest-earning  assets,  primarily
loans,  investment  and  mortgage-backed  securities  and  interest  we  pay  on
interest-bearing liabilities, primarily deposits. Net interest income depends on
the volume of and rates earned on interest-earning  assets and the volume of and
rates paid on interest-bearing liabilities.

         The  Bank's  net  interest  income  increased   $340,000  or  12.8%  to
$2,996,000  for the year ended  December 31, 1998, as compared to $2,656,000 for
the same  period in 1997.  The  increase  was  primarily  due to the  decline in
average interest-bearing liabilities to $85.3 million in 1998 from $91.7 million
in 1997 and a growth in  interest  rate  spread  of 2.55% in 1998 from  2.53% in
1997.

         The decrease in average  interest-bearing  liabilities  of $6.4 million
primarily  reflects  the  decrease  of $6.9  million in balance of average  FHLB
borrowings.

         The Bank's net  interest  rate spread  increased  slightly for the year
ended  December 31, 1998 compared to the same period in 1997  primarily due to a
decrease  in  average  cost on  interest-bearing  liabilities  of  4.45% in 1998
compared to 4.62% in 1997,  partially  offset by a decrease in average  yield on
interest-earning assets of 7.00% in 1998 compared to 7.15% in 1997.

         Provision  for Loan Losses.  The  provision for loan losses was $30,000
for the year ended  December 31, 1998 compared to $35,000 for the same period in
1997.  The  allowance  for  loan  losses  was  $206,000  or  .50%  of net  loans
outstanding  at December  31,  1998  compared to $179,000 or .38% of gross loans
outstanding at December 31, 1997.

         Historically,  the Bank  has  emphasized  loss  experience  over  other
factors in  establishing  the provision for loan losses.  Management of the Bank
review's  the  allowance  for loan  losses  in  relation  to (i) past  loan loss
experience, (ii) known and inherent risks in the Bank's portfolio, (iii) adverse
situations that may affect the borrower's  ability to repay,  (iv) the estimated
value  of any  underlying  collateral,  and  (v)  current  economic  conditions.
Management believes the allowance for loan losses is at a level that is adequate
to provide for estimated losses. However, there can be no assurance that further
additions will not be made to the allowance and that such losses will not exceed
the estimated amount.

         Noninterest income.  Noninterest income decreased $41,000 or 4.81% from
$852,000 in 1997 to $811,000 in 1998.  This decrease in  noninterest  income was
due to decreases  of $54,000 in gain on sale of loans,  $52,000 in gain on sales
of mortgage-backed  securities and $19,000 in other noninterest income accounts,
partially offset by an increase of $84,000 in deposit account service fees. Gain
on the sale of loans decreased as the result of less  originations in the Bank's
mortgage  banking  operation.  Deposit  account  service fees increased due to a
higher  number of accounts and the continued  growth of fee income  generated by
the totally free checking program.

         Noninterest  expense.  Noninterest  expense increased $233,000 or 9.91%
from  $2,352,000  in 1997 to  $2,585,000  in 1998.  The increase in  noninterest
expense was due primarily to a $111,000  increase in  compensation  and benefits
and $49,000 increase in occupancy and equipment. Costs

                                        9

<PAGE>



associated  with the Company's  employee stock  ownership plan was the primarily
component of the increase in compensation and benefits.  Occupancy and equipment
increased due to expenses associated with the addition of a new branch facility.

         Income Tax Expense.  Income tax expense increased $23,000 from $449,000
in 1997 to $472,000 in 1998.  Income tax  expense  increased  due to the $71,000
increase in pretax  income to  $1,192,000  for the year ended  December 31, 1998
compared to $1,121,000 for the same period in 1997. The Company's  effective tax
rate was  39.60%  and 40.50% for the years  ended  December  31,  1998 and 1997,
respectively.

Liquidity and Capital Resources

         The Bank is  required to maintain  minimum  levels of liquid  assets as
defined by OTS  regulations.  This  requirement,  which varies from time to time
depending upon economic conditions and deposit flows, is based upon a percentage
of deposits and short-term  borrowings.  The required ratio  currently is 4% and
the Bank's  regulatory  liquidity ratio average was 26.67% and 5.68% at December
31, 1998 and 1997, respectively.

         The Bank's  primary  sources of funds are deposits,  repayment of loans
and  mortgage-backed   securities,   maturities  of  investment  securities  and
interest-bearing  deposits  with other banks,  advances from the FHLB of Topeka,
and funds  provided  by  operations.  While  scheduled  repayments  of loans and
mortgage-backed   securities  and   maturities  of  investment   securities  are
predictable  sources of funds,  deposit flows and loan  prepayments  are greatly
influenced  by the general  level of interest  rates,  economic  conditions  and
competition.  The Bank uses liquidity resources principally to fund existing and
future loan  commitments,  maturing  certificates  of deposit and demand deposit
withdrawals,  to invest in other interest-earning assets, to maintain liquidity,
and to meet operating expenses.

         Net  cash  provided  by  operating  activities  (the  cash  effects  of
transactions  that enter into our  determination  of net income  e.g.,  non-cash
items,  amortization and  depreciation,  provision for loan losses) for the year
ended  December  31, 1998 was  $757,000 as compared to $1.1 million for the year
ended December 31, 1997.

         Net cash used in investing  activities  (i.e.,  cash  payments and cash
receipts,  primarily from investment  securities and mortgage-backed  securities
portfolios and loan portfolio) for the year ended December 31, 1998 totaled $7.9
million,  a change of $14.0  million  from  December  31,  1997.  The change was
primarily attributable to purchases of investment and mortgage-backed securities
of $28.7  million in 1998 as  compared  to $1 million in 1997 and a decrease  in
proceeds from sales of  mortgage-backed  securities from $4.7 million in 1997 to
$1.4  million in 1998.  The change was  partially  offset by a $5.7  million net
decrease in loans as compared to a $900,000 net  increase in 1997.  In addition,
paydowns,  maturities,  and calls of investment  securities and  mortgage-backed
securities  were $14.6  million in 1998 as compared to $6.4  million in 1997 and
loans purchased  decreased $2.7 million from $2.9 million in 1997 to $200,000 in
1998. The large amount of investment purchases during 1998 was the result of the
deployment of proceeds  received from the stock  conversion and the reinvestment
of paydowns from the Bank's loan and investment portfolio.

         Net cash  provided  by  financing  activities  for 1998  totaled  $10.7
million,  an increase of $17.6 million from December 31, 1997.  The increase was
primarily  attributable to $13.8 million in proceeds  received from the issuance
of common stock in the conversion,  net of costs and a $6.9 million  decrease in
the  repayment of  borrowings  from the FHLB from $8.8 million of  repayments in
1997 to $1.9  million  in 1998.  The  increase  in cash  provided  by  financing
activities was partially offset by a $1.2 million net

                                       10

<PAGE>


decrease in deposits for the year ended  December 31, 1998 as compared to a $1.9
million net increase for the same period in 1997.

         Year  2000   Readiness.   The   approaching   millennium   is   causing
organizations  of all types to review their computer  systems for the ability to
properly  accommodate the year 2000. When computer systems were first developed,
two digits were used to  designate  the year in date  calculations  and "19" was
assumed for the century.  As a result,  there is  significant  concern about the
integrity of date sensitive calculations when the calendar rolls over to January
1, 2000. An older system could interpret 01/01/00 as January 1, 1900 potentially
causing major problems calculating  interest,  payment,  delinquency or maturity
dates.

         In 1997, the Company  initiated a review and assessment of all hardware
and software to determine its Year 2000 readiness.  The Company  utilizes and is
dependent upon data processing systems and software to conduct its business. The
data processing  systems and software  include those developed and maintained by
the  Company's  data  processing  provider and other  commercial  software.  The
Company's data processing  provider and many other mission critical vendors have
indicated their hardware and/or software is now Year 2000 compliant. The Company
has now  completed  the  installation  of its  renovated  hardware  and software
applications  and has  completed  the first stage of  testing.  A second test is
planned  early in the second  quarter  of 1999.  While  there  will be  expenses
incurred  during  the  next  two  years,  the  Company  has not  identified  any
situations at this time that will require  material cost  expenditures to become
fully  compliant.  Total costs to become Year 2000 compliant are estimated to be
less than $100,000.  Year 2000 expenditures through December 31, 1998 aggregated
approximately  $12,000. A worst case Year 2000 scenario for the Company would be
the absence of electrical  power and/or  communications  to the data  processing
center  which  supports  the  majority  of the mission  critical  systems to the
Company . The Company has considered  this and other scenarios in plans for Year
2000 readiness.  The Company has developed a Contingency Plan to address mission
critical  systems  failures  caused  by the Year  2000.  The plan  provides  for
procedures and resources necessary for the Company to provide continued services
to its customers for a period of time under a worst case scenario.


                                       11

<PAGE>

                          Independent Auditors' Report


     The Board of Directors
     First Kansas Financial Corporation:


     We have  audited  the  accompanying  consolidated  balance  sheets of First
     Kansas  Financial  Corporation  and subsidiary (the Company) as of December
     31,  1998 and 1997 and the related  consolidated  statements  of  earnings,
     stockholders'  equity,  and cash  flows for the  years  then  ended.  These
     consolidated  financial  statements are the responsibility of the Company's
     management.   Our   responsibility  is  to  express  an  opinion  on  these
     consolidated financial statements based on our audits.

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

     In our opinion,  the consolidated  financial  statements  referred to above
     present fairly, in all material  respects,  the financial position of First
     Kansas  Financial  Corporation  and  subsidiary as of December 31, 1998 and
     1997 and the results of their operations and their cash flows for the years
     then ended, in conformity with generally accepted accounting principles.


     /s/ KPMG LLP
     -------------------------------
     Kansas City, Missouri
     March 5, 1999



                                      F-1
<PAGE>



                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                           Consolidated Balance Sheets

                           December 31, 1998 and 1997
                                 (In thousands)

<TABLE>
<CAPTION>



                Assets                                             1998         1997
                                                                -----------   --------- 

<S>                                                            <C>             <C>   
Cash and cash equivalents (note 3)                              $     8,143      4,600
Investment securities held-to-maturity (note 4)                       4,712      3,852
Mortgage-backed securities available-for-sale (note 5)               27,282     16,833
Mortgage-backed securities held-to-maturity (note 5)                 22,521     20,937
Loans receivable, net (note 6)                                       41,069     46,563
Stock in Federal Home Loan Bank (FHLB) of Topeka, at cost               509        661
Premises and equipment, net (note 7)                                  1,775        990
Real estate held for development (note 8)                               361        355
Accrued interest receivable:
    Investment and mortgage-backed securities                           295        244
    Loans receivable                                                    190        246
Prepaid expenses and other assets                                       359        374
                                                                  ----------  ---------

            Total assets                                        $   107,216     95,655
                                                                  ==========  =========

                Liabilities and Stockholders' Equity

Liabilities:
    Deposits (note 10)                                          $    84,436     85,651
    Advances from borrowers for property taxes and insurance            134        128
    Borrowings from FHLB of Topeka (note 11)                            650      2,550
    Accrued interest payable and other liabilities (note 12)            556        716
                                                                  ----------  ---------

            Total liabilities                                        85,776     89,045
                                                                  ----------  ---------

Stockholders' equity (note 13):
    Common stock, $.10 par value; 8,000,000 shares 
      authorized, 1,553,938 shares issued and outstanding                             
      at December 31, 1998                                              155         --
    Additional paid-in capital                                       14,834         --
    Retained earnings                                                 7,655      6,935
    Unearned compensation                                            (1,181)        --
    Accumulated other comprehensive income                              (23)      (325)
                                                                  ----------  ---------

            Total stockholders' equity                               21,440      6,610

Commitments (note 6)                                                           
                                                                  ----------  ---------

            Total liabilities and stockholders' equity          $   107,216     95,655
                                                                  ==========  =========
</TABLE>


See accompanying notes to consolidated financial statements.

                                      F-2
<PAGE>



                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                       Consolidated Statements of Earnings

                     Years ended December 31, 1998 and 1997
                      (In thousands, except per share data)
<TABLE>
<CAPTION>

                                                                  1998      1997
                                                                 -------  -------
<S>                                                                <C>      <C>  
Interest income:
   Loans                                                           $ 3,528    3,604
   Investment securities                                               259      163
   Mortgage-backed securities                                        2,570    2,866
   Interest-bearing deposits                                           389      216
   Dividends on FHLB stock                                              48       46
                                                                    -------  -------

           Total interest income                                     6,794    6,895
                                                                    -------  -------

Interest expense:
   Deposits (note 10)                                                3,746    3,778
   Borrowings                                                           52      461
                                                                    -------  -------

           Total interest expense                                    3,798    4,239
                                                                    -------  -------

           Net interest income                                       2,996    2,656

Provision for loan losses (note 6)                                      30       35
                                                                    -------  -------

           Net interest income after provision for loan losses       2,966    2,621
                                                                    -------  -------

Noninterest income:
   Deposit account service fees                                        671      587
   Gain on sales of loans                                               13       67
   Gain on sales of available-for-sale mortgage-backed securities       55
   Other                                                               124      143
                                                                    -------  -------
(note 5)  
           Total noninterest income                                    811      852
                                                                    -------  -------

Noninterest expense:
   Compensation and benefits (note 13)                               1,304    1,193
   Occupancy and equipment                                             301      252
   Federal deposit insurance premiums and assessments                   85       75
   Data processing                                                     188      167
   Deposit account processing fees                                     196      175
   Amortization of premium on deposits assumed                          61       61
   Supplies expense                                                     76       82
   Advertising                                                         160      154
   Other                                                               214      193
                                                                    -------  -------

           Total noninterest expense                                 2,585    2,352
                                                                    -------  -------

           Earnings before income tax expense                        1,192    1,121

Income tax expense (note 12)                                           472      449
                                                                    -------  -------

           Net earnings                                             $   720      672
                                                                    =======  =======

Net earnings per share - basic and diluted                          $  0.50     0.47
                                                                    =======  =======
</TABLE>


See accompanying notes to consolidated financial statements.

                                      F-3

<PAGE>



                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                 Consolidated Statements of Stockholders' Equity

                     Years ended December 31, 1998 and 1997
                                 (In thousands)

<TABLE>
<CAPTION>



                                                                                                         Accumu-
                                                                                                          lated
                                                                                                          other
                                                              Additional                   Unearned      compre-
                                                  Common        paid-in        Retained     compen-      hensive
                                                   stock        capital        earnings     sation        income        Total
                                                -----------   ------------   -------------------------  -----------   ----------

<S>                                         <C>              <C>            <C>          <C>             <C>       <C>   
Balance, December 31, 1996                    $         --             --         6,263            --         (468)       5,795
                                                -----------   ------------   -----------  ------------  -----------   ----------

Net earnings                                                                        672                                     672
Change in unrealized gain on available-
    for-sale securities, net of taxes                                                                          143          143
                                                                                                                      ----------

             Total comprehensive income                                                                                     815
                                                                                                                      ----------

Balance, December 31, 1997                              --             --         6,935            --         (325)       6,610
                                                -----------   ------------   -----------  ------------  -----------   ----------

Proceeds from issuance of common
    stock                                              155         14,833                      (1,243)                   13,745

Net earnings                                                                        720                                     720
Change in unrealized gain on available-
    for-sale securities, net of tax                                                                            302          302
                                                                                                                      ----------

             Total comprehensive income                                                                                   1,022
                                                                                                                      ----------

Reduction of unearned compensation                                      1                          62                        63
                                                -----------   ------------   -----------  ------------  -----------   ----------

Balance, December 31, 1998                    $        155         14,834         7,655        (1,181)         (23)      21,440
                                                ===========   ============   ===========  ============  ===========   ==========

</TABLE>

See accompanying notes to consolidated financial statements.


                                      F-4
<PAGE>



                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                      Consolidated Statements of Cash Flows

                     Years ended December 31, 1998 and 1997
                                 (In thousands)
<TABLE>
<CAPTION>

                                                                                    1998        1997
                                                                                  ----------  ----------

<S>                                                                            <C>           <C>  
Cash flows from operating activities:
    Net earnings                                                                $       720         672
    Adjustments to reconcile net earnings to net cash provided by operating
      activities:
        Provision for loan losses                                                        30          35
        Depreciation                                                                    139         110
        Amortization of premium on deposits assumed                                      61          61
        FHLB stock dividends                                                            (48)        (46)
        Amortization of loan fees                                                       (56)        (35)
        Accretion of discounts and amortization of premiums on
          investment and mortgage-backed securities, net                                207         (37)
        Gain on sales of loans, net                                                     (13)        (67)
        Gain on sales of mortgage-backed securities available-for-sale                   (3)        (55)
        Release of unallocated of ESOP shares                                            63          --
        Proceeds from sales of loans                                                    798       3,451
        Origination of loans for sale                                                  (785)     (3,384)
        Change in accrued interest receivable, prepaids,
          and other assets                                                              (41)         31
        Change in accrued interest payable and
          other liabilities                                                            (315)        371
                                                                                  ----------  ----------

              Net cash provided by operating activities                                 757       1,107
                                                                                  ----------  ----------

Cash flows from investing activities:
    Decrease (increase) in loans, net                                                 5,733        (858)
    Loans purchased                                                                    (213)     (2,878)
    Maturities/calls of investment securities held-to-maturity                        3,800          --
    Paydowns and maturities of mortgage-backed securities available-for-sale          3,991       2,503
    Paydowns and maturities of mortgage-backed securities held-to-maturity            6,817       3,933
    Proceeds from sales of mortgage-backed securities available-for-sale              1,430       4,668
    Purchases of investment securities held-to-maturity                              (4,587)     (1,031)
    Purchases of mortgage-backed securities available-for-sale                      (15,571)         --
    Purchases of mortgage-backed securities held-to-maturity                         (8,519)         --
    Redemption of FHLB stock                                                            200          --
    Increase in real estate held for development                                         (6)        (99)
    Proceeds from sale of real estate held for development                               --         214
    Additions of premises and equipment, net                                           (925)       (295)
                                                                                  ----------  ----------

              Net cash (used in) provided by investing activities               $    (7,850)      6,157
                                                                                  ----------  ----------
</TABLE>

                                                                     (Continued)


                                      F-5
<PAGE>


                                                                    


                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDARY
                               OSAWATOMIE, KANSAS

                Consolidated Statements of Cash Flows, Continued

                     Years ended December 31, 1998 and 1997
                                 (In thousands)


<TABLE>
<CAPTION>


                                                                                    1998        1997
                                                                                  ----------  ----------

<S>                                                                            <C>           <C>  
Cash flows from financing activities:
    Net (decrease) increase in deposits                                         $    (1,215)      1,928
    Repayment of borrowings from FHLB                                                (1,900)     (8,800)
    Proceeds from issuance of common stock, net of costs                             13,745          --
    Net decrease (increase) in advances from borrowers
      for taxes and insurance                                                             6         (14)
                                                                                  ----------  ----------

              Net cash provided by (used in) financing activities                    10,636      (6,886)
                                                                                  ----------  ----------

              Net increase in cash and cash equivalents                               3,543         378

Cash and cash equivalents at beginning of year                                        4,600       4,222
                                                                                  ----------  ----------

Cash and cash equivalents at end of year                                        $     8,143       4,600
                                                                                  ==========  ==========

Supplemental disclosure of cash flow information:
    Cash paid during the year for income taxes                                  $       854         116
                                                                                  ==========  ==========

    Cash paid during the year for interest                                      $     3,846       4,218
                                                                                  ==========  ==========

</TABLE>

See accompanying notes to consolidated financial statements.


                                      F-6
<PAGE>

                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997



  (1)   Summary of Significant Accounting Policies

        (a)   Principles of Consolidation and Basis of Presentation

              The  consolidated  financial  statements  include the  accounts of
              First  Kansas   Financial   Corporation   (the  Company)  and  its
              wholly-owned  subsidiary,  First Kansas Federal  Savings Bank (the
              Bank).   Intercompany   balances   and   transactions   have  been
              eliminated.  The Company is  principally  engaged in single family
              home  lending  in the State of  Kansas.  The  Company  also  makes
              consumer  and  commercial   loans  depending  on  the  demand  and
              management's assessment of the quality of such loans.

        (b)   Cash Equivalents

              Cash  equivalents  consist  of  interest-bearing  deposits  in the
              Federal  Home Loan  Bank  (FHLB)  of  Topeka  and other  financial
              institutions with an original maturity of three months or less.

        (c)   Investment Securities

              The Company  accounts for its investment  securities in accordance
              with Statement of Financial  Accounting  Standards (SFAS) No. 115,
              Accounting for Certain  Investments in Debt and Equity Securities.
              Accordingly, investments are classified as held-to-maturity, which
              are carried at amortized  cost, or  available-for-sale,  which are
              carried at fair value with  unrealized  gains and losses  excluded
              from   earnings   and   reported  in  a  separate   component   of
              stockholders' equity, net of related income taxes.

              Amortization  and accretion of premiums and discounts are computed
              using the interest  method over the estimated  life of the related
              security and are  recorded as an  adjustment  of interest  income.
              Gains  and  losses  on sales are  calculated  using  the  specific
              identification method.

        (d)   Loans

              Loans  receivable  that  management  has the intent and ability to
              hold until  maturity or pay off are reported at their  outstanding
              principal balance adjusted for any charge-offs,  the allowance for
              loan losses and any deferred  fees or costs on  originated  loans,
              and unamortized premiums or discounts on purchased loans.

              The Company determines at the time of origination whether mortgage
              loans  will be held  for the  Company's  portfolio  or sold in the
              secondary  market.  Loans  originated and intended for sale in the
              secondary  market are recorded at the lower of  aggregate  cost or
              estimated  market value.  Fees received on such loans are deferred
              and recognized in income as part of the gain or loss on sale.

              Loan origination,  commitment and related fees, and certain direct
              origination costs related to loans for the Company's portfolio are
              deferred.  The  deferred  fees  and  costs  are  amortized  as  an
              adjustment of yield over the  contractual  term of the  individual
              loans using the interest method.


                                                                     (Continued)

                                      F-7
<PAGE>

                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997


        (e)   Mortgage Banking Activities

              At December 31, 1998 and 1997, the Company was servicing loans for
              others  amounting to $663,000 and $1,435,000,  respectively.  Loan
              servicing  fees include  servicing fees from investors and certain
              charges collected from borrowers, such as late payment fees, which
              are recorded when received. The amount of escrow balances held for
              borrowers at December 31, 1998 and 1997 was insignificant.

              Originated  servicing  rights  are not  recorded  as assets of the
              Company.  Statement of Financial  Accounting  Standards (SFAS) No.
              122,  Accounting for Mortgage Servicing Rights, as amended by SFAS
              No. 125,  Accounting  for  Transfers  and  Servicing  of Financial
              Assets  and   Extinguishments   of   Liabilities,   requires  that
              originated  servicing rights be valued and recorded as assets when
              the loan is originated,  and subsequently amortized as a component
              of servicing cost over the expected life of the loan.  Because the
              Company did not retain any  servicing  rights on loans  originated
              and sold during  1998 and 1997,  SFAS No. 122 and SFAS No. 125 had
              no effect on the Company's consolidated financial statements.

        (f)   Provisions for Losses on Loans and Interest Receivable

              Provisions   for  losses  on  loans   receivable  are  based  upon
              management's  estimate  of the  amount  required  to  maintain  an
              adequate  allowance for losses,  relative to the risks in the loan
              portfolio.   This  estimate  is  based  on  reviews  of  the  loan
              portfolio,  including  assessment of the estimated net  realizable
              value of the related underlying  collateral,  and consideration of
              historical loss experience,  current economic conditions, and such
              other factors which, in the opinion of management, deserve current
              recognition. Loans are charged off when the probability of loss is
              established,   taking  into  consideration  such  factors  as  the
              borrower's  financial  condition,   underlying   collateral,   and
              guarantees.  Loans are also  subject to  periodic  examination  by
              regulatory  agencies.  Such  agencies may require  charge-offs  or
              additions  to the  allowance  based  upon  their  judgments  about
              information available at the time of their examination.

              Accrual  of  interest  income on loans is  discontinued  for those
              loans with interest more than ninety days  delinquent or sooner if
              management   believes   collectibility  of  the  interest  is  not
              probable.  Management's  assessment of collectibility is primarily
              based  on a  comparison  of  the  estimated  value  of  underlying
              collateral  to the related  loan and accrued  interest  receivable
              balances.  When  interest  accrual  is  discontinued,  all  unpaid
              accrued  interest is reversed.  Nonaccruing  loans are returned to
              accrual status when  principal and interest is reasonably  assured
              and a  consistent  record of  performance  has been  demonstrated.
              Payments  received on impaired or nonaccrual  loans are applied to
              principal and interest in accordance with the contractual terms of
              the loan unless full  payment of  principal  is not  expected,  in
              which case both  principal  and  interest  payments  received  are
              applied as a reduction of the carrying value of the loan.


                                                                     (Continued)

                                      F-8
<PAGE>

                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997


              A loan is considered impaired when it is probable the Company will
              be unable to collect all amounts due - both principal and interest
              - according to the contractual  terms of the loan agreement.  When
              measuring  impairment,  the  expected  future  cash  flows  of  an
              impaired  loan are  discounted  at the loan's  effective  interest
              rate.   Impairment  may  also  be  measured  by  reference  to  an
              observable  market price, if one exists,  or the fair value of the
              collateral  for a  collateral-dependent  loan.  Regardless  of the
              historical   measurement   method  used,   the  Company   measures
              impairment  based on the  fair  value  of the  collateral  when it
              determines foreclosure is probable. Additionally,  impairment of a
              restructured  loan is measured by  discounting  the total expected
              future  cash flows at the loan's  effective  rate of  interest  as
              stated in the original loan agreement.

              The Company  applies the methods  described  above to  multifamily
              real estate loans,  commercial real estate loans, and restructured
              loans.    Smaller   balance,    homogeneous    loans,    including
              one-to-four-family residential and construction loans and consumer
              loans, are collectively evaluated for impairment.

        (g)   Real Estate Owned and Held for Development

              Real estate properties  acquired through foreclosure are initially
              recorded  at the  lower  of cost or  estimated  fair  value,  less
              selling  costs,  at the date of  foreclosure.  Costs  relating  to
              development and improvement of property are  capitalized,  whereas
              holding  costs  are  expensed  when   incurred.   Valuations   are
              periodically  performed by management  and an allowance for losses
              is  established by a charge to operations if the carrying value of
              a property exceeds its estimated fair value, less selling costs.

              Real estate held for development  consists of a parcel of land and
              improvements zoned for commercial development. Such development is
              carried at cost  which is less than the  estimated  market  value.
              Direct costs,  including  interest,  are  capitalized  as property
              costs during the development period. Gains on sales are recognized
              by allocating  costs to parcels sold using the relative fair value
              method.

        (h)   Stock in FHLB of Topeka

              The  Company  is a member of the FHLB  system.  As a  member,  the
              Company  is  required  to  purchase  and hold stock in the FHLB of
              Topeka  in an  amount  equal to the  greater  of (a) 1% of  unpaid
              residential loans, (b) 5% of outstanding FHLB advances, or (c) .3%
              of total assets. FHLB stock is carried at cost in the accompanying
              consolidated balance sheets.

        (i)   Premises and Equipment

              Premises  and  equipment  are  stated  at  cost  less  accumulated
              depreciation.  Depreciation  is provided using both  straight-line
              and  accelerated  methods over the  estimated  useful lives of the
              assets,  which  range  from  three  to  thirty-five  years.  Major
              replacements   and  betterments   are  capitalized   while  normal
              maintenance  and  repairs are  charged to expense  when  incurred.
              Gains  or  losses  on   dispositions   are  reflected  in  current
              operations.


                                                                 (Continued)

                                      F-9
<PAGE>

                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997


        (j)   Income Taxes

              Deferred tax assets and  liabilities are recognized for the future
              tax   consequences   attributable   to  differences   between  the
              consolidated  financial  statement  carrying  amounts of  existing
              assets and liabilities and their respective  income tax bases. The
              effect on deferred tax assets and  liabilities  of a change in tax
              rate is  recognized  in income in the  period  that  includes  the
              enactment date.

        (k)   Use of Estimates

              Management  of the  Company  has made a number  of  estimates  and
              assumptions  relating to the  reporting of assets and  liabilities
              and the disclosure of contingent assets and liabilities to prepare
              these  consolidated   financial   statements  in  conformity  with
              generally  accepted  accounting  principles.  Actual results could
              differ from those estimates.

        (l)   Accounting Changes

              The Company adopted  Financial  Accounting  Standards Board (FASB)
              No. 130, Reporting  Comprehensive Income, (SFAS No. 130) effective
              January 1, 1998. SFAS No. 130 establishes  standards for reporting
              comprehensive  income  and  its  components  (revenues,  expenses,
              gains,  and losses).  Components of  comprehensive  income are net
              income and all other  nonowner  changes in equity.  The  statement
              requires   that  an  enterprise   (a)  classify   items  of  other
              comprehensive income by their nature in a financial statement, and
              (b) display the accumulated balance of other comprehensive  income
              separately from retained  earnings and additional  paid-in capital
              in the  equity  section  of a  statement  of  financial  position.
              Reclassification  of  financial  statements  for  earlier  periods
              provided for comparative purposes is required.  The only component
              of comprehensive  income consists of unrealized  holding gains and
              losses on available-for-sale investment securities.

              The Company  adopted FASB  Statement  No. 131,  Disclosures  About
              Segments of an Enterprise and Related Information,  (SFAS No. 131)
              effective  January 1, 1998. This statement  establishes  standards
              for  reporting  information  about  segments in annual and interim
              financial  statements.  SFAS No.  131  introduces  a new model for
              segment reporting called the "management approach." The management
              approach  is based on the way the chief  operating  decision-maker
              organizes   segments  within  the  company  for  making  operating
              decisions and assessing performance. Reportable segments are based
              on products and services,  geography, legal structure,  management
              structure,  and any  other in  which  management  disaggregates  a
              company. Based on the "management approach" model, the Company has
              determined  that its business is  comprised of a single  operating
              segment  and that SFAS No.  131,  therefore,  has no impact on its
              consolidated financial statements.

                                                                 (Continued)

                                      F-10
<PAGE>

                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997


        (m)   New Accounting Pronouncements

              The FASB issued SFAS No. 133, Accounting for Derivative  Financial
              Instruments and Hedging  Activities,  in June 1998. This statement
              establishes  accounting  and reporting  standards  for  derivative
              instruments,  including certain derivative instruments embedded in
              other  contracts  and for  hedging  activities.  SFAS  No.  133 is
              effective for all fiscal  quarters of fiscal years  beginning June
              15,  1999,  may be  adopted  early  for  periods  beginning  after
              issuance of the statement,  and may not be applied  retroactively.
              The Company does not expect to adopt SFAS No. 133 early.  The FASB
              issued SFAS No. 134,  Accounting  for  Mortgage-backed  Securities
              Retained After the  Securitization of Mortgage Loans Held for Sale
              by a Mortgage Banking Enterprise,  in October 1998. This statement
              amends SFAS No. 65 and requires that after the  securitization  of
              mortgage  loans  held for sale,  an  entity  engaged  in  mortgage
              banking   activities   classify  the   resulting   mortgage-backed
              securities or other  retained  interests  based on its ability and
              intent  to  sell  or  hold  those  investments.  SFAS  No.  134 is
              effective for the first fiscal  quarter  beginning  after December
              15,  1998.  The  adoption  of SFAS No. 133 and SFAS No. 134 is not
              expected to have a material  impact on the Company's  consolidated
              financial statements.

        (n)   Earnings Per Common Share

              Basic earnings per share is based upon the weighted average number
              of  common  shares   outstanding  during  the  periods  presented.
              Earnings per share for the twelve  months ended  December 31, 1998
              and  1997  are pro  forma  as if the  conversion  and  acquisition
              occurred on January 1, 1997.  Unallocated  shares of common  stock
              held by the employee stock  ownership plan are not included in the
              weighted  average shares  outstanding  computation.  For the years
              ended December 31, 1998 and 1997, there were no dilutive potential
              common shares outstanding.  Average shares outstanding used in the
              computation of earnings per share for 1998 and 1997 were 1,429,640
              and 1,429,623, respectively.

  (2)   Initial Public Offering

        On June 25,  1998,  the Company  completed  an initial  public  offering
        selling 1,553,938 shares of its common stock at $10.00 per share.  Total
        expenses of the offering approximated $548,000.

  (3)   Cash and Cash Equivalents

        A summary of cash and cash equivalents follows (in thousands):

                                                             1998       1997    
                                                            --------  ---------
             
             Cash on hand                                $      644        651
             Deposits at other financial institutions           499        549
             Overnight FHLB deposits                          7,000      3,400
                                                            --------  ---------
             
                                                         $    8,143      4,600
                                                            ========  =========

                                                                     (Continued)


                                      F-11
<PAGE>


                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997

  (4)   Investment Securities

        A summary of  investment  securities  held-to-maturity  and  information
        relating to amortized  cost,  approximate  fair values,  and  unrealized
        gains  (losses)  at  December  31,  1998  and  1997  is as  follows  (in
        thousands):
<TABLE>
<CAPTION>

                                                     Amortized     Unrealized   Unrealized     Fair
                   1998                                 cost         gains        losses       value
- ------------------------------------------------     -----------  -----------  ------------  ---------
<S>                                               <C>             <C>           <C>          <C>  
U.S. government and agency obligations
     maturing after one year but within five years  $     1,000            4            --      1,004
U.S. government and agency obligations
     maturing after five years but within ten years       1,000           --            --      1,000
U.S. government and agency obligations
     maturing after ten years                             1,139            5            --      1,144
State and municipal obligations maturing
    after ten years                                         624            8            --        632
Other debt securities maturing after
    ten years                                               949           --            --        949
                                                     -----------  -----------  ------------  ---------

                                                   $      4,712           17            --      4,729
                                                     ===========  ===========  ============  =========

                  1997
- ------------------------------------------------

U.S. government and agency obligations
     maturing within one year                      $        800           --            (1)       799
U.S. government and agency obligations
    maturing after one year but within five years         2,000           --            (4)     1,996
U.S. government and agency obligations
    maturing after ten years                              1,052          105            --      1,157
                                                     -----------  -----------  ------------  ---------

                                                   $      3,852          105            (5)     3,952
                                                     ===========  ===========  ============  =========

</TABLE>


                                                                     (Continued)
                                      F-12
<PAGE>


                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997

  (5)   Mortgage-backed Securities

        A summary of  mortgage-backed  securities  and  information  relating to
        amortized cost,  approximate fair values,  and unrealized gains (losses)
        at December 31, 1998 and 1997 is as follows (in thousands):
<TABLE>
<CAPTION>


                                              Amortized     Unrealized    Unrealized      Fair
                 1998                            cost          gains        losses        value
- ----------------------------------------      ----------   ------------  ------------  -----------
<S>                                        <C>             <C>           <C>           <C>   
Available-for-sale:
    Government agency mortgage-
      backed securities:
        Federal Home Loan Mortgage
          Corporation (FHLMC)               $     2,121             21            (2)       2,140
        Federal National Mortgage
          Association (FNMA)                      4,303             11           (15)       4,299
        Government National Mortgage
          Association (GNMA)                      4,128             27            --        4,155
    Collateralized mortgage obligations          16,765             33          (110)      16,688
                                              ----------   ------------  ------------  -----------

                                            $    27,317             92          (127)      27,282
                                              ==========   ============  ============  ===========

Held-to-maturity:
    Government agency mortgage-
      backed securities:
        FHLMC                               $        90              2            --           92
        FNMA                                      3,092             43            (1)       3,134
        GNMA                                        339             25            --          364
    Collateralized mortgage obligations          19,000             95           (41)      19,054
                                              ----------   ------------  ------------  -----------

                                            $    22,521            165           (42)      22,644
                                              ==========   ============  ============  ===========
</TABLE>

                                                                     (Continued)

                                      F-13
<PAGE>

                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997
<TABLE>
<CAPTION>


                                              Amortized    Unrealized    Unrealized       Fair
                 1997                           cost          gains        losses        value
- ----------------------------------------      ----------   ------------  ------------  -----------
<S>                                        <C>            <C>           <C>           <C>   
Available-for-sale:
    Government agency mortgage-
      backed securities:
        FHLMC                               $       331             --            --          331
        FNMA                                        552             23            --          575
        GNMA                                      1,927             60            --        1,987
    Collateralized mortgage obligations          14,515             35          (610)      13,940
                                              ----------   ------------  ------------  -----------

                                            $    17,325            118          (610)      16,833
                                              ==========   ============  ============  ===========

Held-to-maturity:
    Government agency mortgage-
      backed securities:
        FHLMC                               $       162              5            --          167
        FNMA                                      2,543             39            (2)       2,580
        GNMA                                        500             43            --          543
    Collateralized mortgage obligations          17,732             23          (150)      17,605
                                              ----------   ------------  ------------  -----------

                                            $    20,937            110          (152)      20,895
                                              ==========   ============  ============  ===========

</TABLE>



        The Company's portfolio of government agency mortgage-backed  securities
        and federal agency-backed  collateralized  mortgage obligations consists
        primarily  of  first  and  second  tranche   securities   with  expected
        maturities of three to five years.  At December 31, 1998, the government
        agency  mortgage-backed  securities  had a carrying value of $14,115,000
        and consisted of  approximately  $2,410,000 of fixed rate securities and
        $11,705,000 of variable rate  securities.  The  collateralized  mortgage
        obligations  had a  carrying  value  of  $35,688,000  and  consisted  of
        approximately  $21,458,000 of fixed rate  securities and  $14,230,000 of
        variable rate  securities.  Collateralized  mortgage  obligations of the
        Company are generally government agency guaranteed.

        The proceeds from sales of government agency mortgage-backed  securities
        during 1998 were  $1,430,000.  Gross  gains of $3,000  were  realized on
        those sales.  The proceeds  from sales of investment  securities  during
        1997 were  $4,668,000.  Gross  gains of $55,000  were  realized on those
        sales.

        At  December  31,  1998  and  1997,  government  agency  mortgage-backed
        securities  with  a  carrying  value  of  approximately  $1,850,000  and
        $2,550,000,  respectively,  were  pledged  to  secure  public  funds  on
        deposit.


                                                                     (Continued)

                                      F-14
<PAGE>


                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997

  (6)   Loans Receivable

        Loans receivable  consist of the following at December 31, 1998 and 1997
(in thousands):

                                                       1998       1997
                                                    ---------  ----------
Mortgage loans:
    One-to-four-family                           $    37,884      42,853
    Multifamily                                           --       1,045
    Commercial                                           471         535
    Land                                                 264         141
    Construction                                         151         126
                                                    ---------  ----------

             Total mortgage loans                     38,770      44,700

Consumer loans                                         2,115       1,728
Commercial loans                                         537         513
                                                    ---------  ----------

             Total                                    41,422      46,941

Less:
    Unearned discounts and deferred fees                 116         118
    Allowance for loan losses                            206         179
    Undisbursed portion of loans in process               31          81
                                                    ---------  ----------

             Total, net                          $    41,069      46,563
                                                    =========  ==========


        The Company evaluates each customer's creditworthiness on a case-by-case
        basis.  Residential  loans with a loan-to-value  ratio exceeding 80% are
        required to have  private  mortgage  insurance.  The  Company's  primary
        lending area is in the State of Kansas.

        The  weighted   average   annual   interest   rates  on  mortgage  loans
        approximated  7.51% and 7.69% at December 31, 1998 and 1997.  Adjustable
        rate loans have interest rate  adjustment  limitations and are generally
        indexed to the national average cost of funds. Future market factors may
        affect the  correlation of the interest rate  adjustment  with the rates
        the Company pays on the  short-term  deposits  that have been  primarily
        utilized to fund these loans.

        At  December  31,  1998,  the  Company  did  not  have  any  outstanding
        commitments to originate mortgage loans or to purchase loans.

                                                                     (Continued)

                                      F-15
<PAGE>


                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997

        Loans  made  to  directors  and   executive   officers  of  the  Company
        approximated  $579,000  and  $375,000  at  December  31,  1998 and 1997,
        respectively.  Such loans were made in the ordinary  course of business.
        Changes in such loans for 1998 are as follows (in thousands):

                   Balance at January 1, 1998                        $     375  
                   Additions                                               391
                   Amounts collected                                      (187)
                                                                      --------
               
                   Balance at December 31, 1998                      $     579
                                                                      ========

        A summary of the activity in the allowance  for loan losses  follows (in
thousands):

                                                            1998      1997
                                                          --------  --------

               Balance at beginning of year             $     179       146
               Provision                                       30        35
               Charge-offs                                     (5)       (5)
               Recoveries                                       2         3
                                                          --------  --------
               
               Balance at end of year                   $     206       179
                                                          ========  ========

        Loans  delinquent  ninety  days or more at  December  31,  1998 and 1997
        aggregated $5,000 and $80,000,  respectively.  Impaired loans, exclusive
        of delinquent loans, were insignificant at December 31, 1998 and 1997.

  (7)   Premises and Equipment

        Premises and equipment consist of the following (in thousands):

                                                           1998       1997
                                                         --------   --------

               Land                                    $     217        217
               Buildings and improvements                  1,688      1,077
               Construction in progress                       38        241
               Furniture and equipment                     1,114        766
                                                         --------   --------
               
                            Total                          3,057      2,301

               Less accumulated depreciation               1,282      1,311
                                                         --------   --------
               
                            Total                      $   1,775        990
                                                         ========   ========
               
                                                                     (Continued)

                                      F-16
<PAGE>


                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997

  (8)   Real Estate Held for Development

        The  Company's  subsidiary  acquired  a parcel of land in 1996 in Paola,
        Kansas for the  purpose of  development  and sale.  Total cost  incurred
        through December 31, 1998,  including  capitalized  interest of $37,000,
        aggregated  $658,000.  There were no sales or transfers  associated with
        the parcel of land during 1998.  During 1997,  one lot with an allocated
        cost of  $118,000  was  transferred  to the  Company  for the purpose of
        building a new branch  facility.  Additionally,  two lots with allocated
        cost aggregating  $179,000 were sold during 1997,  resulting in gains on
        those sales totaling $35,000.

  (9)   Premium on Deposits Assumed

        In accordance with the FSLIC Transfer Agreement dated November 19, 1982,
        the Company assumed certain  deposits of the former North Kansas Savings
        Company, paying a premium on deposits assumed of $1,212,000. The Company
        is amortizing the premium over twenty years on the straight-line method.
        Accumulated  depreciation  on such premium was  $973,000  and  $912,000,
        respectively, at December 31, 1998 and 1997.

 (10)   Deposits

        Deposits are summarized as follows (dollars in thousands):


                                                          1998        1997
                                                       ----------  ----------
               
               Noninterest bearing demand            $     2,477       1,927
               Savings and interest-bearing demand        28,312      27,461
               Time                                       53,647      56,263
                                                       ----------  ----------

                                                     $    84,436      85,651
                                                       ==========  ==========


        The weighted average interest rates on deposits  approximated  4.68% and
4.66% at December 31, 1998 and 1997, respectively.

        Scheduled  maturities  of time  deposits  at  December  31,  1998 are as
follows (in thousands):

                    1999           $     36,631
                    2000                  9,159
                    2001                  4,903
                    2002                  1,090
                    2003                  1,338
                 Thereafter                 526
                                      ----------

                   Total           $     53,647
                                      ==========
                                                                 (Continued)

                                      F-17
<PAGE>


                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997

        A summary of interest expense is as follows (in thousands):

                                                             1998       1997
                                                         --------  ---------
               
               Passbook and certificate accounts      $    3,185      3,214
               NOW                                           561        564
                                                         --------  ---------
               
                                                      $    3,746      3,778
                                                         ========  =========

        Certificates  of deposit in amounts  greater  than or equal to  $100,000
        amounted to  $3,300,000  and  $3,100,000  at December 31, 1998 and 1997,
        respectively.  Individual  deposit amounts in excess of $100,000 are not
        federally insured.

 (11)   Borrowings from FHLB of Topeka

        Borrowings  outstanding  from the FHLB of Topeka at  December  31,  1998
        totaled  $650,000,  with  an  adjustable  interest  rate  based  on  the
        one-month  LIBOR rate and maturing in 2002.  Borrowings  at December 31,
        1997 totaled  $2,550,000,  including  individual advances and $1,900,000
        borrowed under an $8,000,000 line of credit with an adjustable  interest
        rate based on the fed funds rate and maturing in 1999.  Weighted average
        interest rates for the years ended December 31, 1998 and 1997 were 5.73%
        and 6.71%, respectively, on such borrowings.

        FHLB  borrowings  are secured by all  unpledged  single and  multifamily
        first  mortgage  loans,   mortgage-backed   securities,   United  States
        government and agency  obligations,  interest-bearing  deposits in other
        financial institutions, stock in FHLB, and FHLB overnight deposits.

        In January 1999, the Company  purchased  $20,000,000 of  mortgage-backed
        securities with proceeds received from two $10,000,000 advances from the
        FHLB. The assets  purchased and their  underlying  liabilities are fixed
        rated through five years.

 (12)   Income Taxes

        The components of income tax expense from  operations are as follows (in
thousands):
                                            Federal       State        Total
                                           -----------  -----------  -----------
          
          Year ended December 31, 1998:
              Current                   $         452           67          519
              Deferred                            (34)         (13)         (47)
                                           -----------  -----------  -----------
          
                                        $         418           54          472
                                           ===========  ===========  ===========
          
          Year ended December 31, 1997:
              Current                   $         385           65          450
              Deferred                             (1)          --           (1)
                                           -----------  -----------  -----------
          
                                        $         384           65          449
                                           ===========  ===========  ===========
          

                                                                 (Continued)

                                      F-18
<PAGE>


                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997

         The reasons  for the  differences  between the  effective tax rates and
         the expected federal income tax rate of 34% are as follows:

                                                             Percentage         
                                                             of earnings
                                                               before
                                                            income taxes
                                                       ------------------------
                                                        1998            1997
                                                       --------        --------
           
           Expected federal income tax rate               34.0 %          34.0
           State taxes, net of federal tax benefit         3.0             3.8
           Other, net                                      2.6             2.3
                                                       --------        --------
           
           Effective income tax rate                      39.6 %          40.1
                                                       ========        ========

        Temporary  differences  which  give  rise to a  significant  portion  of
        deferred tax assets and liabilities at December 31, 1998 and 1997 are as
        follows (in thousands):

                                                            1998      1997
                                                          --------  -------

Unrealized loss on available-for-sale securities        $      12      167
Loan origination fees                                           7       12
Other, net                                                     14       --
                                                          --------  -------

             Deferred tax asset                                33      179
                                                          --------  -------

Premises and equipment                                        (85)     (88)
FHLB dividends                                               (125)    (109)
                                                                              
Allowance for loan losses                                     (70)    (108)
State taxes                                                   (21)     (34)
                                                          --------  -------

             Deferred tax liability                          (301)    (339)
                                                          --------  -------   

             Net deferred tax liability, included
               in other liabilities                     $    (268)    (160)
                                                          ========  =======   

        There was no  valuation  allowance  required  for deferred tax assets at
        December 31, 1998 or 1997.  Management  believes  that it is more likely
        than not that the results of future operations will generate  sufficient
        taxable income to realize the deferred tax assets.


                                                                   (Continued) 

                                      F-19
<PAGE>


                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997

        Prior to 1996,  the  Company  was  allowed to deduct  the  greater of an
        experience  method bad debt deduction  based on actual  charge-offs or a
        statutory  bad debt  deduction  based on a  percentage  (8%) of  taxable
        income before such deduction.  For income tax purposes, the Company used
        the  experience  methods in 1997 and 1998.  Under the Small Business Job
        Projection  Act (the Act) of 1996,  the  allowable  deduction  under the
        percentage  of  taxable  income  method  was  terminated  for tax  years
        beginning after 1995 and will not be available to the Company for future
        years.  The Act also provides that federal  income tax bad debt reserves
        accumulated  since 1988 (the base year reserve)  must be recaptured  and
        included in taxable income over a six-year  inclusion  period  beginning
        1998. Included in the deferred income tax liability at December 31, 1998
        and 1997 is $140,000 and $168,000, respectively, for this recapture.

        Retained  earnings at December 31, 1998 and 1997 includes  approximately
        $718,000  for which no provision  for federal  income tax has been made.
        This amount  represents  allocations of income to bad debt deductions in
        years  prior  to 1988  for  tax  purposes  only.  Reduction  of  amounts
        allocated for purposes other than tax bad debt losses will create income
        for tax  purposes  only,  which  will be  subject  to the  then  current
        corporate income tax rate.

 (13)   Benefit Plans

        The Company  participates in a  multiemployer,  noncontributory  defined
        benefit pension plan which covers all employees who have met eligibility
        requirements. Because of the multiemployer plan status, the Company does
        not  make  disclosures  similar  to  those  of  single-employer   plans.
        Qualified  part-time and full-time  employees  over age  twenty-one  are
        eligible  for  participation  after one year of service.  Pension  costs
        associated  with the plan  amounted  to $2,000  and $3,000 for the years
        ended December 31, 1998 and 1997, respectively.

        The Company has a defined  contribution  plan that covers  substantially
        all  employees.  Employees  may  contribute  up to 15% of their  salary,
        subject to limitations  under the Internal Revenue Code, and the Company
        matches 50% of the employee's contribution up to 6% of compensation. The
        Company's  expense  under  the plan for  1998 and 1997 was  $22,000  and
        $23,000,  respectively.  In  addition,  the Company  made  discretionary
        contributions  to the plan of $21,000  and  $55,000  for the years ended
        December 31, 1998 and 1997, respectively.

        In December  1997,  the Company  implemented  a  supplemental  executive
        retirement  plan  ("SERP")  for the benefit of the  Company's  president
        which will provide enhanced  benefits at retirement.  Accruals under the
        SERP commenced  during 1998,  resulting in an expense of $29,000 for the
        year ended December 31, 1998.

        In  connection  with  the  offering  described  in note 2,  the  Company
        established an employee stock ownership plan (ESOP). Through a loan from
        the Company,  the ESOP acquired  124,315 shares of the Company's  common
        stock.  Employees age twenty-one or older who have completed one year of
        service  with the  Company  are  eligible  to  participate  in the ESOP.
        Participants become 100% vested after five years.  Contributions made by
        the  Company to the ESOP will be used to repay the loan,  and shares are
        allocated to participants by a formula based on total compensation.  The
        cost of unallocated shares is presented as unearned  compensation in the
        accompanying  December 31, 1998 consolidated  balance sheet. The Company
        recognizes  additional  compensation  expense equal to the fair value of
        shares allocated.  During 1998, in connection with a principal reduction
        on the ESOP loan, 6,200 shares were released and the Company  recognized
        $63,000 of compensation expense.


                                                                 (Continued)

                                      F-20
<PAGE>


                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997

        In February  1999,  the  Company  instituted  a stock  option plan and a
        restricted  stock plan.  Pursuant to the stock option plan,  the Company
        granted options to acquire 132,079 shares of common stock to certain key
        officers and directors. The options are exercisable at $10.75 per share,
        vest over five years, and expire 2008.  Pursuant to the restricted stock
        plan,  52,826  shares  will be  awarded  to  certain  key  officers  and
        directors.  The fair value of such  shares  will be recorded as unearned
        compensation  and  subsequently  expensed  over  the  five-year  vesting
        period.

 (14)   Regulatory Capital Requirements

        The Financial  Institution Reform,  Recovery and Enforcement Act of 1989
        (FIRREA) and the capital regulations of the Office of Thrift Supervision
        (OTS)  promulgated  thereunder  require  institutions  to have a minimum
        regulatory  tangible capital equal to 1.5% of total assets, a minimum 4%
        leverage capital ratio, and a minimum 8% risk-based capital ratio. These
        capital standards set forth in the capital regulations must generally be
        no less  stringent  than the capital  standards  applicable  to national
        banks.  FIRREA also  specifies  the  required  ratio of  housing-related
        assets in order to qualify as a savings institution.

        The  Federal  Deposit  Insurance  Corporation  Improvement  Act of  1991
        (FDICIA)  established  additional  capital  requirements  which  require
        regulatory  action  against  depository   institutions  in  one  of  the
        undercapitalized   categories   defined  in  implementing   regulations.
        Institutions such as the Company, which are defined as well capitalized,
        must  generally  have a leverage  (core) capital ratio of at least 5%, a
        Tier 1 risk-based  capital ratio of at least 6%, and a total  risk-based
        capital  ratio of at least  10%.  FDICIA  also  provides  for  increased
        supervision  by  federal  regulatory   agencies,   increased   reporting
        requirements for insured depository  institutions,  and other changes in
        the legal and regulatory environment for such institutions.

        The Bank met all regulatory  capital  requirements  at December 31, 1998
        and 1997. The Bank's actual and required  capital  amounts and ratios as
        of December 31, 1998 were as follows (dollars in thousands):
<TABLE>
<CAPTION>

                                                                                          To be well
                                                                                          capitalized
                                                                                          under prompt
                                                                  For capital              corrective
                                                                   adequacy                 actions
                                           Actual                  purposes                provisions
                                      ------------------       ------------------       -----------------
                                       Amount    Ratio          Amount    Ratio          Amount    Ratio
                                      ---------- -------       ---------  -------       ---------  ------
<S>                                 <C>          <C>         <C>         <C>         <C>          <C> 
Tangible capital
    (to tangible assets)            $    13,268   12.44 %    $    1,600     1.50 %    $       --      -- %
Tier 1 leverage (core) capital
    (to adjusted tangible assets)        13,268   12.44           4,266     4.00           5,333    5.00
Risk-based capital
    (to risk-weighted assets)            13,470   37.53           2,872     8.00           3,590   10.00
Tier 1 leverage risk-based capital
    (to risk-weighted assets)            13,268   36.96              --       --           2,154    6.00
                                      ========== =======       =========  =======       =========  ======

</TABLE>

                                                                 (Continued)

                                      F-21
<PAGE>


                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997

        At the time of conversion, the Bank established a liquidation account in
        an  amount  equal  to  $7,038,000.   The  liquidation  account  will  be
        maintained for the benefit of eligible  account  holders who continue to
        maintain  their deposit  accounts in the Bank after  conversion.  In the
        event of a complete  liquidation of the Bank, and only in such an event,
        eligible  depositors who continue to maintain accounts shall be entitled
        to  receive a  distribution  from the  liquidation  account  before  any
        liquidation  may be made with respect to common stock.  The Bank may not
        declare or pay a cash dividend if the effect thereof would cause its net
        worth to be reduced below either the amount required for the liquidation
        account discussed below, or the regulatory capital  requirements imposed
        by the OTS.

 (15)   Comprehensive Income

        The Company adopted SFAS No. 130, Reporting Comprehensive Income, in the
        first  quarter  of  1998.   SFAS  No.  130  requires  the  reporting  of
        comprehensive income and its components. Comprehensive income is defined
        as  the  change  in  equity  from  transactions  and  other  events  and
        circumstances  from nonowner  sources,  and excludes  investments by and
        distributions  to owners.  Comprehensive  income includes net income and
        other items of  comprehensive  income  meeting the above  criteria.  The
        Company's only component of other comprehensive income is the unrealized
        holding gains and losses on available-for-sale securities.

                                                      For the twelve months     
                                                        ended December 31,
                                                     --------------------------
                                                       1998             1997
                                                     ---------        ---------
                                                          (In thousands)
      
      Unrealized holding gains                     $      460              272
      Less reclassification adjustment for
          gains included in net income                      3               55
                                                     ---------        ---------
      
             Net unrealized gains on securities           457              217
      
      
      Income taxes                                       (155)             (74)
                                                     ---------        ---------
      
             Other comprehensive income            $      302              143
                                                     =========        =========
      
(16) Financial  Instruments With Off-balance  Sheet Risk and  Concentrations  of
     Credit Risk

        The Company is a party to financial  instruments with off-balance  sheet
        risk in the normal course of business to meet customer  financing needs.
        These financial instruments consist principally of commitments to extend
        credit.  The Company uses the same credit policies in making commitments
        and conditional obligations as it does for on-balance sheet instruments.
        The Company's  exposure to credit loss in the event of nonperformance by
        the  other  party is  represented  by the  contractual  amount  of those
        instruments.  The Company does not generally require collateral or other
        security on  unfunded  loan  commitments  until such time that loans are
        funded.


                                                                   (Continued) 

                                      F-22
<PAGE>


                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997

        In addition to financial  instruments with  off-balance  sheet risk, the
        Company is exposed to varying risks  associated with  concentrations  of
        credit relating primarily to lending  activities in specific  geographic
        areas.  The  Company's  primary  lending  area  consists of the State of
        Kansas, and substantially all of the Company's loans are to residents of
        or  secured  by  properties  located  in  its  principal  lending  area.
        Accordingly, the ultimate collectibility of the Company's loan portfolio
        is  dependent  upon  market  conditions  in that area.  This  geographic
        concentration  is  considered  in  management's   establishment  of  the
        allowance for loan losses.

        The Company grants  mortgage and consumer  loans to customers  primarily
        throughout  its  target  market of the  State of  Kansas.  Although  the
        Company has a diversified loan portfolio,  a substantial  portion of the
        borrower's  ability  to honor  their  contracts  is  dependent  upon the
        general economic condition of the target market.

 (17)   Fair Value of Financial Instruments

        SFAS No. 107, Disclosures About Fair Value of Financial Instruments, and
        SFAS No. 119, Disclosure About Derivative Financial Instruments and Fair
        Value  of  Financial  Instruments,  require  that the  Company  disclose
        estimated  fair values for its  financial  instruments,  both assets and
        liabilities  recognized and not recognized in the consolidated financial
        statements.  Fair value estimates have been made as of December 31, 1997
        based on then current economic  conditions,  risk characteristics of the
        various financial instruments, and other subjective factors.

        The  following  methods and  assumptions  were used to estimate the fair
        value of each class of financial  instrument for which it is practicable
        to estimate that value.

        Cash and Cash Equivalents

        The  carrying  amounts  approximate  fair  value  because  of the  short
        maturity of these instruments.

        Investment and Mortgage-backed Securities

        The  fair  values  of  investment  securities  are  estimated  based  on
        published bid prices or bid quotations received from securities dealers.

        Loans Receivable

        The fair values of loans receivable are estimated using the option-based
        approach.  Cash flows  consist of  scheduled  principal,  interest,  and
        prepaid principal.  Loans with similar  characteristics  were aggregated
        for purposes of these calculations.

        Accrued Interest

        The  carrying  amount of accrued  interest is assumed to be its carrying
        value because of the short-term nature of these items.

        Stock of FHLB

        The  carrying  amount of such stock is  estimated  to  approximate  fair
        value.


                                                                 (Continued)

                                      F-23
<PAGE>


                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997

        Deposits

        The fair values of  deposits  with no stated  maturity  are deemed to be
        equivalent to amounts payable on demand. The fair values of certificates
        of  deposit  are  estimated  based on the  static  discounted  cash flow
        approach using rates currently offered for deposits of similar remaining
        maturities.

        Borrowings From FHLB of Topeka

        The fair  values of FHLB  advances  are  estimated  based on  discounted
        values of contractual cash flows using the rates currently  available to
        the Company on advances of similar remaining maturities.

        The approximate carrying value and estimated fair value of the Company's
        financial instruments are as follows (in thousands):


                                                             December 31, 1998
                                                    ---------------------------
                                                      Carrying        Fair
                                                       value          value
                                                    -------------  ------------

Financial assets:
    Cash and interest-bearing deposits
      in other financial institutions             $        8,143         8,143
    Investment securities (see note 4)                     4,712         4,729
    Mortgage-backed securities (see note 5)               49,803        49,926
    Loans receivable                                      41,069        41,524
    Stock in FHLB                                            509           509

Financial liabilities:
    Deposits                                              84,436        84,858
    FHLB borrowings                                          650           650
                                                    =============  ============

                                                        December 31, 1997
                                                    ---------------------------
                                                      Carrying        Fair
                                                       value          value
                                                    -------------  ------------

Financial assets:
    Cash and interest-bearing deposits
      in other financial institutions             $        4,600         4,600
    Investment securities (see note 4)                     3,852         3,952
    Mortgage-backed securities (see note 5)               37,770        37,728
    Loans receivable                                      46,563        47,171
    Stock in FHLB                                            661           661

Financial liabilities:
    Deposits                                              85,651        85,628
    FHLB borrowings                                        2,550         2,550
                                                    =============  ============
                                                                     (Continued)


                                      F-24
<PAGE>


                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997

        Limitations

        Fair  value  estimates  are made at a specific  point in time,  based on
        relevant  market   information  and  information   about  the  financial
        instruments. These estimates do not reflect any premium or discount that
        could  result from  offering for sale at one time the  Company's  entire
        holdings of a particular financial instrument.  Because no market exists
        for a significant portion of the Company's financial  instruments,  fair
        value estimates are based on judgments regarding future loss experience,
        current economic  conditions,  risk characteristics of various financial
        instruments, and other factors. These estimates are subjective in nature
        and  involve  uncertainties  and  matters of  significant  judgment  and
        therefore  cannot be determined with  precision.  Changes in assumptions
        could significantly affect the estimates. Fair value estimates are based
        on existing balance sheet financial  instruments  without  attempting to
        estimate  the  value of  anticipated  future  business  and the value of
        assets and liabilities that are not considered financial instruments.

 (18)   Parent Company Condensed Financial Statements

                             Condensed Balance Sheet
                                December 31, 1998
                                 (In thousands)

                                     Assets

Cash and cash equivalents                                    $        279
Loan to ESOP                                                        1,181
Investment in and loan to subsidiary                               20,044
                                                               -----------

             Total assets                                    $     21,504
                                                               ===========

                       Liabilities and Stockholders' Equity

Accrued interest payable and other liabilities               $         65
Stockholders' equity                                               21,439
                                                               -----------

             Total liabilities and stockholders' equity      $     21,504
                                                               ===========
                                                                 (Continued)


                                      F-25
<PAGE>

                FIRST KANSAS FINANCIAL CORPORATION AND SUBSIDIARY
                               OSAWATOMIE, KANSAS

                   Notes to Consolidated Financial Statements

                           December 31, 1998 and 1997



                          Condensed Statement of Income
                          Year ended December 31, 1998
                                 (In thousands)

Income:
    Equity in earnings of subsidiary                      $        619
    Interest on loans                                              148
    Interest on deposits                                            54
                                                            -----------

             Total income                                          821

Expense, including income tax expense                              101
                                                            -----------

             Net income                                   $        720
                                                            ===========

                        Condensed Statement of Cash Flows
                           Year ended December 31, 1998
                                  (In thousands)

Operating activities:
    Net income                                                $        720
    Less equity in earnings of subsidiary                             (619)
    Adjustments to reconcile net income to net cash provided
      by operating activities - increase in payables                    65
                                                                -----------

             Net cash provided by operating activities                 166
                                                                -----------

Investing activities:
    Investment in and loan to subsidiary                           (13,695)
    Loan to ESOP, net of repayment                                  (1,181)
                                                                -----------

             Net cash used in investing activities                 (14,876)
                                                                -----------

Financing activities - proceeds from issuance
    of common stock                                                 14,989
                                                                -----------

             Increase in cash                                          279

Cash at beginning of year                                                --
                                                                -----------

Cash at end of year                                           $        279
                                                                ===========





                                      F-26
<PAGE>



Corporate Information

                       First Kansas Financial Corporation
                                 600 Main Street
                            Osawatomie, Kansas 66064
                                 (913) 755-3033

                        First Kansas Federal Savings Bank

               Main Office                                Paola Office
             600 Main Street                               29 West Wea
           Osawatomie, Kansas                             Paola, Kansas

            Fort Scott Office                           Louisburg Office
             2205 South Main                             100 West Amity
           Fort Scott, Kansas                           Louisburg, Kansas

              Beloit Office                            Phillipsburg Office
             125 North Mill                              762 4th Street
             Beloit, Kansas                           Phillipsburg, Kansas


                               Board of Directors

        J. Darcy Domoney                           Larry V. Bailey
     Chairman of the Board              President and Chief Executive Officer

        Donald V. Meyer                         James E. Breckendridge
            Director                                   Director

     William R. Butler, Jr.                        Roger L. Coltrin
            Director                                   Director

                               Executive Officers
                                 Larry V. Bailey
                      President and Chief Executive Officer


                                Daniel G. Droste
                       Senior Vice President and Treasurer

                                 Galen E. Graham
                       Senior Vice President and Secretary

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

Local Counsel                         Independent Auditor
Winkler, Lee, Tetwiler, Domoney &     KPMG LLP
Schultz                               1600 Commerce Bank Building
133 South Pearl Street                Kansas City, Missouri  64106
Paola, Kansas  66071

Special Counsel                       Transfer Agent and Registrar
Malizia, Spidi, Sloane & Fisch, P.C.  American Securities Transfer & Trust, Inc.
One Franklin Square                   1825 Lawrence Street, Suite 444
1301 K Street, N.W., Suite 700 East   Denver, Colorado 80201
Washington, D.C. 20005

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

         The  Company's  Annual  Report on Form 10-KSB for the fiscal year ended
December 31, 1998 is available  without charge upon written request.  For a copy
of the Form 10-KSB,  please write or call the Company's  Corporate  Secretary at
the Company's main office.  The Annual Meeting of  Stockholders  will be held on
April 20, 1999 at 1:00 p.m. at the Company's office.



                                   EXHIBIT 21

                         Subsidiaries of the Registrant


First  Kansas  Federal Savings  Bank - incorporated under the laws of the United
States

First Enterprises, Inc.* - incorporated under the laws of the State of Kansas


- ---------------
* a subsidiary of First Kansas Federal Savings Bank


<TABLE> <S> <C>


<ARTICLE>                                            9
<LEGEND>
THIS SCHEDULE  CONTAINS SUMMARY  FINANCIAL  INFORMATION  DERIVED FROM THE ANNUAL
REPORT  ON FORM 10-K AND IS  QUALIFIED  IN ITS  ENTIRETY  BY  REFERENCE  TO SUCH
FINANCIAL INFORMATION.
</LEGEND>

<MULTIPLIER>                                   1000
       
<S>                                            <C>
<PERIOD-TYPE>                                  12-MOS
<FISCAL-YEAR-END>                              DEC-31-1998
<PERIOD-END>                                   DEC-31-1998
<CASH>                                            1,143
<INT-BEARING-DEPOSITS>                            7,000
<FED-FUNDS-SOLD>                                      0 
<TRADING-ASSETS>                                      0 
<INVESTMENTS-HELD-FOR-SALE>                      27,282
<INVESTMENTS-CARRYING>                           62,024  
<INVESTMENTS-MARKET>                             62,164
<LOANS>                                          41,069
<ALLOWANCE>                                         206
<TOTAL-ASSETS>                                  107,216
<DEPOSITS>                                       84,436
<SHORT-TERM>                                        650
<LIABILITIES-OTHER>                                 690
<LONG-TERM>                                           0
                                 0
                                           0
<COMMON>                                            155
<OTHER-SE>                                       21,285
<TOTAL-LIABILITIES-AND-EQUITY>                  107,216
<INTEREST-LOAN>                                   3,528
<INTEREST-INVEST>                                 2,829
<INTEREST-OTHER>                                    437
<INTEREST-TOTAL>                                  6,794
<INTEREST-DEPOSIT>                                3,746
<INTEREST-EXPENSE>                                3,798
<INTEREST-INCOME-NET>                             2,996
<LOAN-LOSSES>                                        30
<SECURITIES-GAINS>                                    3
<EXPENSE-OTHER>                                   2,585
<INCOME-PRETAX>                                   1,192
<INCOME-PRE-EXTRAORDINARY>                          720
<EXTRAORDINARY>                                       0
<CHANGES>                                             0
<NET-INCOME>                                        720
<EPS-PRIMARY>                                       .50 
<EPS-DILUTED>                                       .50
<YIELD-ACTUAL>                                     3.09
<LOANS-NON>                                           5
<LOANS-PAST>                                         82
<LOANS-TROUBLED>                                     71
<LOANS-PROBLEM>                                      23
<ALLOWANCE-OPEN>                                    179
<CHARGE-OFFS>                                         5
<RECOVERIES>                                          2
<ALLOWANCE-CLOSE>                                   206
<ALLOWANCE-DOMESTIC>                                  4
<ALLOWANCE-FOREIGN>                                   0
<ALLOWANCE-UNALLOCATED>                             202
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission