WESTERFED FINANCIAL CORP
10-K, 1999-09-24
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: WESTERFED FINANCIAL CORP, DEF 14A, 1999-09-24
Next: QUAKER CITY BANCORP INC, 10-K405, 1999-09-24



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                              Washington, DC 20549

                                    FORM 10-K

[X]   ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
      ACT OF 1934
      For the fiscal year ended June 30, 1999

                                       OR

[  ]  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
      EXCHANGE ACT OF 1934
      For the transition period from                      to


                         COMMISSION FILE NUMBER 0-22772


                         WESTERFED FINANCIAL CORPORATION
- --------------------------------------------------------------------------------

             (Exact name of registrant as specified in its charter)

                                    Delaware
- --------------------------------------------------------------------------------

         (State or other jurisdiction of incorporation or organization)

                      110 East Broadway, Missoula, Montana
- --------------------------------------------------------------------------------

                    (Address of principal executive offices)
                                   81-0487794
- --------------------------------------------------------------------------------

                     (I.R.S. Employer Identification Number)

                                   59802-4511
- --------------------------------------------------------------------------------

                                   (Zip Code)

       Registrant's telephone number, including area code: (406) 721-5254


          Securities Registered Pursuant to Section 12(b) of the Act:
                                      None
- --------------------------------------------------------------------------------

          Securities Registered Pursuant to Section 12(g) of the Act:
                     Common Stock, par value $.01 per share
- --------------------------------------------------------------------------------
                                (Title of class)

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

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

        The aggregate market value of the voting stock held by non-affiliates of
the registrant,  computed by reference to the closing price of such stock on the
National  Market  System  as of  September  8,  1999,  was $66.1  million.  (The
exclusion from such amount of the market value of the shares owned by any person
shall  not be deemed  an  admission  by the  registrant  that such  person is an
affiliate of the registrant.)

        As of September  8, 1999,  there were issued and  outstanding  4,568,678
shares of the Registrant's Common Stock.

                       DOCUMENTS INCORPORATED BY REFERENCE

Parts II and IV of Form 10-K - Portions of the Annual Report to Stockholders for
the fiscal year ended June 30, 1999.

         Part III of Form 10-K - Portions of the Proxy Statement for 1999 Annual
Meeting of Stockholders.


<PAGE>

                                     PART I

Item 1.  Business

General

         WesterFed   Financial   Corporation   (the   "Company"),   a   Delaware
corporation,  is a unitary  savings and loan holding company which was organized
in 1994 at the  direction of Western  Security Bank  ("Western  Security" or the
"Bank") for the purpose of owning all of the outstanding stock of the Bank to be
issued in connection  with the Bank's  conversion from mutual to stock form (the
"Conversion").  The  Conversion  was  completed on January 6, 1994.  At June 30,
1999,  the Company had total assets of $1.0 billion,  deposits of $645.5 million
and stockholders' equity of $91.1 million (9.05% of total assets).

         The  Company's  results of operations  are  dependent  primarily on net
interest income and fee income.  Net interest  income is the difference  between
the  interest  income  earned  on its  loans,  mortgage-backed  securities,  and
investment  portfolio and its cost of funds,  consisting of interest paid on its
deposits and borrowed money ("spread").  The Company's results of operations are
also  significantly  affected by general  economic and  competitive  conditions,
particularly  changes in market interest rates,  government policies and actions
of regulatory authorities.

         The  Company  serves  the  financial  needs of  communities  throughout
Montana  through its main office located in Missoula,  34 branch offices and one
loan servicing office. The Company attracts deposits from the general public and
uses the deposits,  together with borrowings and other funds, to originate loans
secured  by  mortgages  on  owner-occupied   one-  to  four-family   residences,
multi-family, commercial, agriculture and construction real estate loans and non
real  estate  commercial,  agriculture  and  consumer  loans.  These  loans  are
generally  originated  for its primary  market area. The Company also invests in
mortgage-backed  securities,  investment  securities and other short-term liquid
assets.

         On February 28, 1997, the Company completed its acquisition of Security
Bancorp (the  "Acquisition").  The  Acquisition  was accounted for as a purchase
transaction and accordingly,  the consolidated  statement of income includes the
results of operations of Security  Bancorp  commencing March 1, 1997. Under this
method of accounting, assets and liabilities of Security Bancorp are adjusted to
their estimated fair value and combined with the historical  recorded book value
of the assets and  liabilities  of the Company.  In  addition,  as of such date,
Security  Bank,  a  federally  chartered  stock  savings  bank and  wholly-owned
subsidiary  of Security  Bancorp,  merged with and into the Bank. At the time of
the  merger,  Security  Bancorp  had  assets on a  consolidated  basis of $372.6
million,  deposits of $286.5 million and stockholders'  equity of $30.8 million.
The name of Western Federal Savings Bank was changed to "Western  Security Bank"
in February 1998. Unless the context otherwise requires, reference herein to the
Company  includes  WesterFed,   Western  Security  and  its  subsidiaries  on  a
consolidated basis.

Forward-Looking Statements

         When used in this Form 10-K or future  filings by the Company  with the
Securities  and Exchange  Commission,  in the Company's  press releases or other
public  or  shareholder  communications,  or in oral  statements  made  with the
approval of an authorized  executive officer,  the words or phrases "will likely
result," "are  expected  to," "will  continue,"  "is  anticipated,"  "estimate,"
"project,"  "significantly,"  or similar  expressions  are  intended to identify
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation  Reform Act of 1995.  The  Company  wishes to caution  readers not to
place undue reliance on any such forward-looking statements, which speak only as
of the date made, and to advise readers that various factors-including  regional
and  national  economic  conditions,  substantial  changes  in  levels of market
interest rates, credit and other risks of lending and investment  activities and
competitive and regulatory  factors and any unforseen  business risks related to
Year 2000 computer  issues-could affect the Company's financial  performance and
could cause the Company's actual results for future periods to differ materially
from those anticipated or projected.

         The  Company  does  not  undertake--and   specifically   disclaims  any
obligation--to  update any  forward-looking  statements to reflect occurrence of
anticipated  or  unanticipated  events or  circumstances  after the date of such
statements.

                                       2
<PAGE>

Market Areas

         The Bank conducts  operations  through its 34 branch offices located in
18 counties located throughout Montana.

         Missoula.  In Missoula the Bank operates its main office and six branch
offices which  accounted for $146.4  million of Missoula  County's June 30, 1998
deposits,  or a  13.7%  market  share,  the  latest  date  such  information  is
available.   Missoula  County's  non-farm  basic  industries  are  trade  center
activity, wood and paper products,  motor carriers, the Federal government,  and
the University of Montana.  Major employers include Missoula Community Hospital,
St.  Patrick's  Hospital,  Stone  Container  (a paper mill),  Louisiana  Pacific
(particle  board  manufacturing),  the University of Montana and the U.S. Forest
Service.

         Billings.  The Bank operates six branches in the cities of Billings and
Laurel,  located in  Yellowstone  County.  Total deposits held by those branches
represented  $171.9 million of the county's  total June 30, 1998 deposits,  or a
11.3% market share.  Leading non-farm basic industries in Yellowstone County are
trade center activity,  transportation, oil and gas, and the Federal government.
In Billings, expansion of trade center activities continues.

         Helena.  Four Western  Security  offices are located in Helena and East
Helena, which is located in Lewis and Clark County. The four branches there have
total deposits of $45.2  million,  which accounts for 7.2% of the county's total
June 30,  1998  deposits.  Lewis  and  Clark  County's  basic  leading  non-farm
industries are State government,  Federal government, and trade center activity.
Helena continues to be a regional health and financial services center.

         Great  Falls.  The Bank  operates  three  branches in the city of Great
Falls, located in Cascade County. These branches hold $40.9 million in deposits,
which is 4.6% of the county's total June 30, 1998 deposits.  In Great Falls, the
leading non-farm basic industries are Malmstrom Air Force Base, and trade center
activity.  Agriculture  has a major influence on the economy of Great Falls with
the surrounding counties being the state's leading wheat producers.

         Bozeman.  The Bank has one  office  located  in the city of  Bozeman in
Gallatin  County.  Deposits  in the branch are $22.5  million  for a 3.7% market
share of the  county's  June 30, 1998 total  deposits.  Leading  non-farm  basic
industries   in  Gallatin   County  are  Montana  State   University,   selected
manufacturing,  and  non-resident  travel.  The  county's  economy  continues to
benefit from growth in non-resident travel.

        Hamilton. The Bank has one branch office in Hamilton, located in Ravalli
County,  where it holds  deposits of $17.5 million of the county's June 30, 1998
deposits for a 5.0% market share. Ravalli County has benefitted recently from an
influx of retirees.

         Conrad.  One Bank  office is  located  in the city of Conrad in Pondera
County.  This branch has $7.8 million in deposits and a 9.2% market share of the
county's  total  June  30,  1998  deposits.   The  local  economy  is  primarily
agricultural in nature.

         Lewistown. The Bank has one office in the city of Lewistown, located in
Fergus County. The branch has $29.8 million in deposits for a 16.8% market share
of the county's  total June 30, 1998  deposits.  The local  economy is primarily
agricultural in nature.

         Miles City. In Custer County,  the Bank has one branch located in Miles
City,  which  has $14.3  million  in  deposits  for a 6.1%  market  share of the
county's June 30, 1998 total deposits.  Ranching is an important  segment of the
local economy.

         Hardin.  The Bank has one branch located in the city of Hardin,  in Big
Horn County. The branch has $9.0 million in deposits for a 11.2% market share of
the  county's  June 30,  1998 total  deposits.  The local  economy is  primarily
agricultural in nature.

         Anaconda.  The Bank has one branch located in the city of Anaconda,  in
Deer Lodge  County.  The branch has $25.5 million in deposits for a 21.3% market
share of the county's June 30, 1998 total deposits.

                                       3
<PAGE>

         Kalispell. The Bank has one branch located in the city of Kalispell, in
Flathead County. The branch has $6.4 million in deposits for a 0.7% market share
of the county's June 30, 1998 total deposits.  Kalispell's  economy is supported
by natural resource industries and non-resident travel.

         Havre.  The Bank has one branch  located in the city of Havre,  in Hill
County.  The branch has $18.9 million in deposits for a 8.1% market share of the
county's  June  30,  1998  total  deposits.   The  local  economy  is  primarily
agricultural in nature.

         Malta.  The Bank  has one  branch  located  in the  city of  Malta,  in
Phillips County. The branch has $3.6 million in deposits for a 4.4% market share
of the county's  June 30, 1998 total  deposits.  The local  economy is primarily
agricultural in nature.

         Sidney.  The Bank has one  branch  located  in the city of  Sidney,  in
Richland  County.  The branch has $10.0  million in  deposits  for a 6.6% market
share of the  county's  June 30,  1998  total  deposits.  The local  economy  is
primarily agricultural in nature.

         Plentywood.  The Bank has one branch located in the city of Plentywood,
in Sheridan County.  The branch has $16.4 million in deposits for a 15.4% market
share of the county's June 30, 1998 total deposits.
The local economy is primarily agricultural in nature.

         Butte.  The Bank  has one  branch  located  in the  city of  Butte,  in
Silverbow  County.  The branch has $41.8  million in deposits  for a 9.3% market
share of the county's June 30, 1998 total deposits.  Butte is a trade center and
continues to be supported by various mining activities.

         Glasgow.  The Bank has one branch  located in the city of  Glasgow,  in
Valley  County.  The branch has $8.3 million in deposits for a 6.4% market share
of the county's  June 30, 1998 total  deposits.  The local  economy is primarily
agricultural in nature.

Lending Activities

         General.  Historically  the principal  lending activity of the Bank has
been the  origination,  for  portfolio  and for sale,  of first  mortgage  loans
secured by owner-occupied one-to four-family  residential  properties located in
its primary  market  areas.  More  recently,  in order to increase the yield and
better manage the interest rate  sensitivity of its  portfolio,  and in order to
provide  more  comprehensive  financial  services to  communities  in its market
areas,  the  Bank  now  also  originates  commercial,  commercial  real  estate,
consumer, multi-family,  agricultural, agricultural real estate and construction
loans.  With the 1997  merger  with  Security  Bank,  the Bank  acquired  a more
expansive  lending  portfolio,  including  loans  and  expertise  in  commercial
non-real estate and agricultural  services.  The Bank is also a major originator
and   servicer  of  Federal   Housing   Administration/Veterans   Administration
("FHA/VA")  loans,  which are  subsequently  purchased  by the Montana  Board of
Housing ("MBOH").

         When  fixed-rate  conventional  mortgage loans with terms over 15 years
are routinely sold into the secondary  market,  Western  Security may retain the
servicing rights on some loans. See "Originations,  Purchases and Sales of Loans
and  Mortgage-Backed  Securities." At June 30, 1999,  Western Security  serviced
loans with principal  balances of approximately  $223.4 million for others.  The
loan servicing fees earned provided a supplement to the Bank's earnings.

                                       4
<PAGE>

         Loan Portfolio Composition.  The following table sets forth information
regarding the  composition of the Bank's loan portfolio in dollar amounts and in
percentages (before deductions for loans in process, deferred fees and discounts
and allowances for losses) as of the dates indicated.

<TABLE>
<CAPTION>

                                                                    At June 30,
                                --------------------------------------------------------------------------------------
                                      1999            1998               1997             1996             1995
                                ----------------- --------------- ----------------- ------------------ ---------------
                                 Amount  Percent  Amount  Percent   Amount  Percent   Amount  Percent  Amount  Percent
                                ------- --------- ------ -------- -------- -------- --------- -------- ------- -------
                                                              (Dollars in Thousands)
<S>                  <C>         <C>      <C>      <C>      <C>     <C>      <C>      <C>       <C>      <C>       <C>
Real Estate Loans:
  One- to four-family(1)........ $285,914  44.52%  $318,663  47.56% $348,577  53.85%  $280,853   74.69%  $247,331   76.94%
  Multi-family..................   41,619   6.48     42,716   6.38    40,237   6.21     19,939    5.30     18,985    5.91
  Commercial....................   75,666  11.78     64,150   9.57    50,049   7.73     18,318    4.87     12,399    3.86
  Agricultural..................   11,421   1.79     11,066   1.65     7,970   1.23         --      --         --      --
  Construction..................   12,542   1.95     17,523   2.62    19,858   3.07     12,977    3.45     10,742    3.34
                                 -------- ------   -------- ------  -------- ------   --------  ------   --------  ------
    Total real estate loans.....  427,162  66.52    454,118  67.78   466,691  72.06    332,087   88.31    289,457   90.05
                                 -------- ------   -------- ------  -------- ------   --------  ------   --------  ------

Other Loans:
  Commercial (non-real estate)..   40,237   6.27     34,384   5.13    28,924   4.47         --      --         --      --
  Agricultural (non-real estate)   23,193   3.61     24,036   3.59    18,866   2.91         --      --         --      --
  Loans to depositors, secured
by deposits.....................    1,745   0.27      3,194   0.48     4,101   0.63      2,337    0.62      2,138    0.67
  Indirect consumer loans.......   66,406  10.34     64,287   9.60    40,708   6.29      2,827    0.75         --      --
  Other consumer loans-real
estate secured..................   39,031   6.08     54,619   8.15    58,551   9.04     30,814    8.19     24,757    7.69
  Other consumer loans..........   44,385   6.91     35,352   5.27    29,772   4.60      8,003    2.13      5,112    1.59
                                 -------- ------   -------- ------  -------- ------   --------  ------   --------  ------
    Total other loans...........  214,997  33.48    215,872  32.22   180,922  27.94     43,981   11.69     32,007    9.95
                                 -------- ------   -------- ------  -------- ------   --------  ------   --------  ------
    Total gross loans...........  642,159 100.00%   669,990 100.00%  647,613 100.00%   376,068  100.00%   321,464  100.00%
                                          ======            ======           ======             ======             ======


Less:
  Unearned fees ................   (1,144)           (1,453)          (1,813)           (1,625)            (1,344)
  Undisbursed loan funds........   (3,611)           (5,178)          (9,489)           (4,245)            (4,988)
  Purchased discounts...........     (954)           (1,159)          (1,383)               --                 --
  Allowance for losses..........   (5,079)           (4,907)          (4,651)           (2,005)            (2,011)
                                 --------          --------         --------          --------           --------
   Total loans receivable, net.. $631,371          $657,293         $630,277          $368,193           $313,121
                                 ========          ========         ========          ========           ========
<FN>
(1)  Includes $10.1 million, $8.6 million, $13.7 million, $7.5 million, and $7.1
     million of FHA and VA loans at June 30, 1999,  1998,  1997, 1996, and 1995,
     respectively.
</FN>
</TABLE>

                                       5
<PAGE>

         The following table  illustrates  the interest rate  sensitivity of the
Bank's loan  portfolio  at June 30, 1999.  Mortgages  which have  adjustable  or
renegotiable interest rates are shown as maturing in the period during which the
contract  matures.  The  schedule  does not  reflect  the  effects  of  possible
prepayments or enforcement of due-on-sale clauses.

<TABLE>
<CAPTION>


                                                                          Real Estate
                                                                     (Dollars in Thousands)
                    ----------------------------------------------------------------------------------------------------------------
                    One-to-Four Family    Multi-Family       Commercial        Agricultural      Construction     Total Real Estate
                    ------------------ -----------------  ----------------  -----------------  ----------------  -------------------
                              Weighted          Weighted          Weighted           Weighted          Weighted            Weighted
Due During Years               Average           Average           Average            Average           Average             Average
Ending June 30,       Amount    Rate    Amount    Rate     Amount    Rate    Amount    Rate     Amount    Rate     Amount      Rate
- ------------------- --------  -------  --------  -------  -------  -------  --------  -------  -------- -------  ----------  -------
<S>                 <C>         <C>     <C>        <C>    <C>        <C>     <C>        <C>    <C>        <C>      <C>         <C>
2000                $ 50,445    7.57%   $ 7,513    8.29%  $13,978    8.65%   $ 1,407    8.68%  $11,793    8.90%    $ 85,136    8.01%
2001                  26,409    7.72      4,697    8.92     9,444    8.45      1,990    8.57       187    8.22       42,727    8.06
2002                  19,108    7.65      2,658    8.96     9,860    8.60        797    8.99        69    8.37       32,492    8.08
2003 to 2004          30,716    7.58      7,735    8.66    24,697    8.31      2,361    8.14       456    8.37       65,965    8.01
2005 to 2009          69,039    7.42      8,354    8.72    12,831    8.86      3,610    8.59        17    8.50       93,851    7.78
2010 to 2014          35,607    7.32      9,316    9.53     4,140    8.12        723    8.55        20    8.50       49,806    7.82
2015 and Following    54,590    7.27      1,346    8.32       716    9.27        533    9.16        --      --       57,185    7.34
                    --------    ----    -------    ----   -------    ----    -------    ----   -------    ----     --------    ----
Total               $285,914    7.47%   $41,619    8.84%  $75,666    8.52%   $11,421    8.56%  $12,542    8.86%    $427,162    7.86%
                    ========    ====    =======    ====   =======    ====    =======    ====   =======    ====     ========    ====
</TABLE>

<TABLE>
<CAPTION>
                                                  Non-Real Estate
                                               (Dollars in Thousands)
                    ---------------------------------------------------------------------------                Total Real Estate and
                        Commercial        Agricultural         Consumer   Total Non-Real Estate                    Non-Real Estate
                    ------------------ -----------------  ----------------  -------------------                  -------------------
                              Weighted          Weighted          Weighted           Weighted                             Weighted
Due During Years               Average           Average           Average            Average                              Average
Ending June 30,       Amount    Rate    Amount    Rate     Amount    Rate    Amount    Rate                       Amount    Rate
- ------------------- --------  -------  --------  -------  -------  -------  --------  ---------                  --------  ---------
<S>                 <C>         <C>     <C>        <C>    <C>        <C>     <C>        <C>                        <C>         <C>
2000 (1)            $ 25,458    8.39%   $15,590    8.90%  $42,884    9.09%   $83,932    8.84%                      $169,068    8.42%
2001                   5,250    8.13      1,902    8.93    28,648    9.09     35,800    8.94                         78,527    8.46
2002                   4,758    8.14      1,045    9.18    25,134    9.10     30,937    8.95                         63,429    8.50
2003 to 2004           3,833    8.08      1,726    8.75    33,726    9.01     39,285    8.91                        105,250    8.35
2005 to 2009             629    9.30      2,406    8.51    16,658    9.58     19,693    9.44                        113,544    8.07
2010 to 2014             309   10.30        270    8.36     4,444   10.03      5,023    9.96                         54,829    8.02
2015 and Following        --      --        254    8.54        73    8.83        327    8.61                         57,512    7.35
                    --------    ----    -------    ----   -------    ----    -------    ----                       --------    ----
Total                $40,237    8.33%   $23,193    8.85% $151,567    9.16%  $214,997    8.97%                      $642,159    8.23%
                    ========    ====    =======    ====   =======    ====    =======    ====                       ========    ====
<FN>
(1)  Includes demand loans and loans having no stated maturity.
</FN>
</TABLE>

                                       6
<PAGE>

         The  following  table sets forth the dollar amount of all loans at June
30, 1999 that have fixed interest rates,  and that are  contractually  due after
June 30, 2000 and have floating or adjustable  interest  rates that change after
June 30, 2000.
                                                 Floating or
                                                 Adjustable
                               Fixed Rates          Rates          Total
                                               (In Thousands)

Real Estate:
   One- to four-family.... $       269,892    $     16,022    $     285,914
   Multi-family...........          30,234          11,385           41,619
   Commercial.............          31,298          44,368           75,666
   Agricultural...........           3,413           8,009           11,421
   Construction...........          11,907             635           12,542
Other loans
   Agricultural...........          36,325           3,912           40,237
   Commercial ............          21,551           1,642           23,193
   Consumer...............         149,868           1,698          151,567
                            --------------    ------------    -------------


   Total.................. $       554,488    $     87,671    $     642,159
                            ==============    ============    =============



         Under  federal  law,  the  aggregate  amount of loans  that the Bank is
permitted to make to any one borrower is generally  limited to 15% of unimpaired
capital  and  surplus  (25%  if  the  security  for  such  loan  has a  "readily
ascertainable" value or 30% for certain residential  development loans). At June
30, 1999, based on the above, the Bank's regulatory  loans-to-one-borrower limit
was approximately  $11.5 million. On the same date, the Bank's largest amount of
loans to one  borrower  or  group of  related  borrowers  was 74 loans  totaling
approximately  $7.4 million,  secured by multi-family  residential  property and
leased  equipment,  and these loans were  performing  in  accordance  with their
contractual terms at June 30, 1999.

         Residential  real estate  loans are  originated  by  employees  who are
compensated on a salary or commission  basis. In the case of  commissioned  loan
officers,  processing and loan  underwriting are handled by other personnel.  In
the loan approval process, Western Security assesses both the borrower's ability
to repay the loan and the adequacy of the proposed security.  Initially, Western
Security's  loan  underwriters  analyze the loan  application  and the  property
involved.  Western  Security  also  utilizes  the  Federal  Home  Loan  Mortgage
Corporation (FHLMC) automated  underwriting  software "Loan Prospector." As part
of the loan  application  process,  qualified  outside  appraisers  inspect  and
appraise the security  property.  All  appraisals are  subsequently  reviewed by
staff  underwriters.  Western Security also obtains  information  concerning the
income,  financial  condition,  employment  and credit history of the applicant.
Western Security's policy is to require title, fire and extended hazard coverage
on its real estate loans.

         If the loan terms and  borrower  meet  Western  Security's  established
underwriting  criteria  and the loan  amount  does not exceed  FHLMC  conforming
limits,  the loan may be approved by action of one to three  members of the loan
committee  depending on  individual  authority.  Applications  approved by "Loan
Prospector" do not require  further  approval.  Business  division loan officers
have individual  approval limits based upon their experience and expertise.  All
loans (other than conforming jumbo residential loans) in excess of $500,000 must
be approved by the Board of Directors.  The loan committee presently consists of
certain branch managers,  certain employee loan originators,  and the members of
the loan policy committee. The loan policy committee presently consists of seven
senior  officers of the Bank. In addition,  the Bank employs one- to four-family
residential  underwriters  who  have  no  origination  duties  and  can  approve
residential loans up to Freddie Mac limits.  Loan policy members have individual
authority up to $500,000 within this specialty area.

         All of the  Bank's  lending  is  subject  to its  written  underwriting
standards and loan origination  procedures.  Decisions on loan  applications are
made on the basis of detailed  applications and property valuations  (consistent
with the Bank's  written  appraisal  policy) by qualified  appraisers.  The loan

                                       7
<PAGE>

applications are designed primarily to determine the borrower's ability to repay
and the more  significant  items on the application are verified  through use of
credit  reports,  financial  statements,  tax returns  and/or  verifications  of
employment.

         The Bank  requires  evidence of  marketable  title and lien position as
well as appropriate title insurance (except on certain home equity loans) on all
loans secured by real property and requires fire and extended  coverage casualty
insurance in amounts at least equal to the  principal  amount of the loan or the
value of improvements  on the property,  depending on the type of loan. The Bank
also requires flood insurance to protect the property securing its interest when
the property is located in a designated flood hazard area.

One- to Four-Family Residential Real Estate Lending

         The  cornerstone  of the  Bank's  lending  program  has  long  been the
origination of long-term  permanent loans secured by mortgages on owner-occupied
one- to four-family  residences.  At June 30, 1999, $285.9 million, or 44.5%, of
the Bank's loan  portfolio  consisted of permanent  loans on one- to four-family
residences.  Substantially  all of the residential  loans  originated by Western
Security are secured by properties located in the Bank's primary market area.

         Historically,  Western  Security  originated  for  retention in its own
portfolio,  30-year  fixed-rate loans secured by one- to-four family residential
real  estate.  However,  in order to reduce its  exposure to changes in interest
rates,  Western  Security  attempts to originate  adjustable rate mortgage loans
("ARMs"),  subject to market conditions and consumer preference.  As a result of
continued  consumer demand for long term fixed-rate loans,  particularly  during
periods of  relatively  low interest  rates,  Western  Security has continued to
originate  loans for sale in the secondary  market in amounts and at rates which
are monitored for compliance with the Bank's asset/liability management policy.

         The Bank's loans are  underwritten and documented to permit their sale,
consistent with the Bank's asset/liability  management objectives.  Since, under
the Bank's current policy, it may sell or securitize all of the newly originated
fixed-rate loans with terms of more than 15 years,  the Bank's  fixed-rate loans
are originated  with terms which conform to secondary  market  standards  (i.e.,
FHLMC  standards).  Such  loans  may be held  for  sale  until  they are sold or
securitized.  Most of the Bank's newly originated  fixed-rate  residential loans
have  contractual  terms to maturity of 15 to 30 years.  The Bank's  decision to
hold or sell these loans is based on its  asset/liability  management policy and
goals and the market  conditions  for mortgages at any period in time.  The Bank
may retain the servicing of the  conventional  loans it originates  and sells to
FHLMC.  See  "Originations,  Purchases  and Sales of Loans  and  Mortgage-Backed
Securities"  for  information  regarding fees received by the Bank in connection
with loans  serviced for others.  See  "Management's  Discussion and Analysis of
Financial  Condition and Results of Operations -  Quantitative  and  Qualitative
Disclosures  About Market Risk" in the Annual Report  incorporated  by reference
herein as Exhibit 13.

         The Bank has  offered  ARMs at rates,  terms and points  determined  in
accordance with market and competitive  factors.  The programs currently offered
generally  meet the  standards  and  requirements  of the  secondary  market for
residential  loans. The Bank's current one- to four-family  residential ARMs are
fully  amortizing  loans  with  contractual  maturities  of up to 30 years.  The
interest  rates on the ARMs  originated  by  Western  Security  are  subject  to
adjustment at stated  intervals based on a margin over a specified index and are
subject to lifetime adjustment limits.

         Western  Security  presently  offers several ARM products.  The primary
offering utilizes the weekly average yield on U.S. Treasury  securities adjusted
to a constant  maturity of one year plus a margin  depending  on property  type.
This loan adjusts  annually subject to a limitation on the annual increase to 2%
and overall life of loan limitation of 6%. Western  Security also offers various
other ARM products for portfolio or on a correspondent basis which are available
for sale into the secondary market. ARM products held in portfolio do not permit
negative amortization of principal and carry no prepayment restrictions. At June
30, 1999, the Bank had $52.9 million of one-to four-family ARM loans.

         It is Western Security's present policy generally not to lend more than
97% of the  property's  appraised  value  in the case of  first  mortgage  loans
secured by real property.  Western Security  presently

                                       8
<PAGE>


requires  private  mortgage  insurance in specified  amounts on all conventional
residential loans with  loan-to-value  ratios at origination  exceeding 80%. The
terms of the private  mortgage  insurance have  generally  provided that Western
Security  would receive a payment equal to 17% to 30%,  depending on the initial
loan-to-value  ratio, of the outstanding  principal  amount of the loan if there
has been a default, plus costs of foreclosure.

         Substantially  all of Western  Security's  present  real  estate  loans
(excluding  mortgage-backed  securities)  are secured by  properties  located in
Montana.  In view of the  prevailing  level of real estate  values in the Bank's
market  areas,  the Bank rarely  originates  loans in excess of  $240,000  FHLMC
one-family maximum).

         The Bank's residential  mortgage loans customarily  include due-on-sale
clauses  giving  the Bank the  right to  declare  the loan  immediately  due and
payable in the event that,  among other things,  the borrower sells or otherwise
disposes of the property subject to the mortgage and the loan is not repaid. The
Bank has enforced  due-on-sale clauses in its mortgage contracts for the purpose
of increasing its loan portfolio  yield.  ARM loans may be assumed provided home
buyers meet the Bank's underwriting standards and the applicable fees are paid.

Multi-Family and Commercial Real Estate Lending

         Western Security, due to its acquisition of Security Bank, has a mature
portfolio of multi-family and commercial real estate loans. New originations are
handled through the Bank's business  division to allow a full line of commercial
products and services as a part of the customer relationship.

         Western Security's lending guidelines generally require, in the case of
loans secured by multi-family or commercial  income-producing property, that the
property  securing  such loans  generate  gross cash flow of 125% or more of all
operating expenses, including debt service but excluding depreciation,  and have
a loan-to-value  ratio of no more than 75%. Higher debt coverage ratios or lower
loan-to-value ratios may apply depending on property type and market.

         The  multi-family  loans are  generally  secured  by  income  producing
properties  and may be made  for  the  purchase  or  refinance  of  multi-family
residential  properties.  The commercial real estate loans originated by Western
Security are primarily  secured by office  buildings,  small  shopping  centers,
motels,  warehouses,  and other  income-producing  properties.  Commercial  real
estate lending entails significant additional risks as compared with residential
property  lending.  Commercial  real estate loans  typically  involve large loan
balances  to single  borrowers  or  groups of  related  borrowers.  The  payment
experience on such loans is typically  dependent on the successful  operation of
the real estate project and as such may be subject to adverse  conditions in the
economy  generally to a greater extent than  residential  loans. In dealing with
these risk factors,  Western  Security  generally limits itself to a real estate
market and/or  borrowers  with which it has knowledge and  experience.  The Bank
also makes loans issued under the SBA's 504(B) program.  Under this program, the
borrower's  down  payment  may be as little as 10% and the Bank funds 50% of the
acquisition price with the SBA guaranteed loan financing, 40% of the acquisition
price in a subordinated  position.  While the borrower's equity  contribution is
limited to 10%,  the Bank's loan to value ratio does not exceed 50%. At June 30,
1999,  $41.6  million,  or 6.5%  of the  Bank's  loan  portfolio,  consisted  of
multi-family  loans and $75.7  million,  or 11.8% of the Bank's loan  portfolio,
consisted of commercial  real estate loans.  In general,  under Office of Thrift
Supervision  ("OTS")  regulations,  total  investments in commercial real estate
loans may not exceed 400% of the Bank's capital.

Agricultural Real Estate Lending

         The majority of the Bank's  agricultural  real estate loans are secured
by first liens on farm and ranch land located  within the State of Montana.  The
Bank's current policy is that loans on  agricultural  land may be made up to 65%
of the  appraised  value or  purchase  price,  whichever  is less.  Underwriting
guidelines  require that the cash flow generated by the borrower must be 110% to
125% of the annual  debt  service,  depending  on the  leverage  position of the
borrower.  Loans secured by agricultural  land are adjustable rate loans tied to
the two,  three,  or five year treasury  constant  maturity  index plus a margin
established by management.  The loans are amortized up to twenty years.  At June
30, 1999,  $11.4  million,  or 1.8% of the

                                       9
<PAGE>

Bank's loan portfolio,  consisted of agricultural real estate loans. In general,
OTS  regulations  total  investments in  agricultural  real estate loans may not
exceed 400% of the Bank's capital.

Commercial and Agricultural Non-Real Estate Lending

         The  Bank  is  permitted  to  make  secured  and  unsecured  loans  for
commercial,  corporate,  business and agricultural  purposes,  including issuing
letters of credit and engaging in inventory  financing  and  commercial  leasing
activities.  In general,  the Bank's total  investment  in such loans is limited
such that at any one time it generally may not exceed 20% of assets,  as defined
in OTS regulations.  At June 30, 1999, $40.2 million, or 6.3% of the Bank's loan
portfolio,  consisted of commercial  non-real estate loans and $23.2 million, or
3.6% of the Bank's loan  portfolio,  consisted of  agricultural  non-real estate
loans.

Construction Lending

         Historically,  construction lending for one- to four-family  residences
has always  been an  important  part of  Western  Security's  commitment  to the
communities it serves. Loans to individuals are either 12-month fixed-rate loans
or long-term  variable  rate  construction/permanent  loans which  provide for a
six-month  construction  period  before  converting  to a  fully  amortizing  29
1/2-year or less adjustable-rate loan. Occasionally, Western Security originates
construction  loans to  builders  for the  speculative  construction  of one- to
four-family homes. Such loans are generally  12-month,  fixed-rate loans and are
generally  limited to one to five properties per builder.  The Bank occasionally
makes   acquisition  and  development  loans  to  credit  worthy  borrowers  for
residential   projects  within  the  Bank's  market  area.  At  June  30,  1999,
approximately $12.5 million, or 2.0% of the Bank's loan portfolio,  consisted of
construction loans.

         Most  of the  Bank's  construction  loans  have  been  originated  with
fixed-rates of interest.  One- to four-family  construction  loans are generally
made in amounts of up to a maximum loan-to-value ratio of 90%. Prior to making a
commitment to fund a  construction  loan,  the Bank requires an appraisal of the
property.  Western Security obtains personal guarantees for substantially all of
its  construction  loans.  The Bank  generally  requires that both borrowers and
guarantors  provide  personal  financial  statements.  Virtually  all of Western
Security's construction loans have been located in its primary market areas.

         The Bank's  construction  loan agreements  generally  provide that loan
proceeds are  disbursed  in  increments  as  construction  progresses.  The Bank
periodically reviews the progress of the underlying construction project.

         Construction  lending  generally  affords  the Bank an  opportunity  to
receive interest at rates higher than those obtainable from residential  lending
and to receive  origination  and other loan fees.  In  addition,  such loans are
generally made for relatively short terms. Nevertheless, construction lending to
persons other than owner  occupants is generally  considered to involve a higher
level of credit  risk than one- to  four-family  residential  lending due to the
concentration  of principal in a limited  number of loans and  borrowers and the
effects of general  economic  conditions on construction  projects,  real estate
developers  and  managers.  In addition,  the nature of these loans is such that
they are more  difficult to evaluate  and monitor.  The Bank's risk of loss on a
construction loan is dependent largely upon the accuracy of the initial estimate
of the  property's  value upon  completion of the project and the estimated cost
(including  interest)  of the  project.  If the  estimate of value  proves to be
inaccurate, the Bank may be confronted, at or prior to the maturity of the loan,
with a project  with a value which is  insufficient  to assure  full  repayment.
Because  defaults in repayment may not occur during the  construction  period it
may be difficult to identify problem loans at an early stage.

Consumer Lending and Unused Lines of Credit

         Management  believes that offering  consumer loan products helps expand
the Bank's  customer  base and creates  stronger  ties to its existing  customer
base.  In addition,  because  consumer  loans  generally  have shorter  terms to
maturity  and/or  adjustable  rates and carry higher  rates of interest  than do
residential  mortgage  loans,  they can be valuable  asset/liability  management
tools.  See  "Management's  Discussion  and  Analysis of  Financial  Condition -
Quantitative and Qualitative Disclosures About Market Risk" in the Annual Report
incorporated by reference herein as Exhibit 13.

                                       10
<PAGE>

         The Bank currently  originates  substantially all of its consumer loans
in its primary market areas. At June 30, 1999, the Bank's consumer loans totaled
$151.6 million, or 23.6%, of the Bank's loan portfolio.

         Western Security offers a variety of real estate secured consumer loans
for various  purposes with terms up to fifteen years. The majority of lending is
for home  improvement,  personal  vehicles,  equity  loans  and  other  personal
purposes.

         In May and June, 1999,  Western Security sold its credit card portfolio
and began phasing out its dealer finance  lending  program.  This was done after
management  determined that these two programs were not returning desired levels
of  profitability  and were hindering  return on assets and equity.  At June 30,
1999, the Bank had $66.4 million of indirect dealer finance loans.

         The Bank also offers an open-end  equity line of credit secured by real
estate with an interest rate indexed to the prime rate of interest.  At June 30,
1999 the Bank had $8.4 million outstanding under this program with an additional
$7.3  million  in unused  lines of credit  available  to  borrowers  under  this
program.

         Consumer loan terms vary according to the type of  collateral,  term of
the loan, and credit-worthiness of the borrower.  Unsecured loans are offered to
borrowers  for a variety of purposes and  personal  needs.  These are  generally
fully  amortizing  with loan  terms of 48 months or less.  Underwriting  for all
unsecured lending is substantially the same.

         The Bank's secured lending for vehicles, household goods, mobile homes,
and real estate secured utilizes established loan-to-value ratios and restricted
terms to match the age and condition of the security. The underwriting standards
employed  by  the  Bank  for  consumer  loans  include  a  determination  of the
applicant's  payment  history on other debts and an assessment of the borrower's
ability  to  meet  payments  on  the  proposed  loan  along  with  his  existing
obligations.  In  addition  to  the  credit-worthiness  of  the  applicant,  the
underwriting process also includes a comparison of the value of the security, if
any, in relation to the proposed loan amount.

         Consumer loans may entail greater risk than residential mortgage loans,
particularly  in the case of consumer  loans which are  unsecured  or secured by
rapidly  depreciable assets such as automobiles.  In such cases, any repossessed
collateral  for defaulted  consumer  loans may not provide  adequate  sources of
repayment  for  the  outstanding  loan  balances  as a  result  of  the  greater
likelihood  of  damage,  loss  or  depreciation.   In  addition,  consumer  loan
collections are dependent on the borrower's continuing financial stability,  and
thus  are  more  likely  to  be  affected  by  adverse  personal  circumstances.
Furthermore,  the  application  of various  Federal  and state  laws,  including
Federal and state bankruptcy and insolvency laws, may limit the amount which can
be recovered on such loans.  Although the level of  delinquencies  in the Bank's
consumer loan portfolio has generally been low (at June 30, 1999,  $1.2 million,
or  approximately  0.8%  of the  consumer  loan  portfolio  was 90  days or more
delinquent),  there can be no assurance that  delinquencies will not increase in
the future.

Originations, Purchases and Sales of Loans and Mortgage-Backed Securities

         In  addition  to  originating  and  purchasing  loans  for its own loan
portfolio, Western Security from time to time participates in secondary mortgage
market  activities by selling whole loans and  participations  in loans to FHLMC
and various  institutional  purchasers.  Western Security  generally receives in
return FHLMC participation certificates or cash for non-recourse sales to FHLMC.
During fiscal 1999, Western Security sold or securitized $14.9 million of loans,
with servicing retained,  to FHLMC and other institutional  investors (exclusive
of sales pursuant to loan correspondent agreements discussed below).

         Western  Security  currently  has loan  correspondent  agreements  with
mortgage banking firms under which Western Security agrees to originate and sell
primarily  conventional,  FHA and VA loans to such firms.  Under these programs,
Western Security  processes loan applications and originates loans in accordance
with the buyers' underwriting  policies.  The loans, together with all servicing
rights,  are then  sold to such  firms and  Western  Security  retains  any loan
origination  fees and negotiates the retention of discount  points.  Under these
programs,  the  borrower  locks  in  an  interest  rate,  and  Western  Security
concurrently  obtains a purchase commitment from the correspondent that does not
require delivery unless the loan is

                                       11
<PAGE>

closed.  Western  Security's risk is generally  limited to its failure to comply
with the agreement with the  correspondent  institution or loan underwriting and
documentation requirements of such institution,  which could result in rejection
of the  loan  by  the  purchaser  after  closing.  However,  under  some  of the
correspondent  agreements,  Western  Security can be required to repurchase  any
loan which  becomes 60 days or more  delinquent  within four months of the sale.
During fiscal 1999,  Western  Security  sold $90.2 million of loans  pursuant to
correspondent agreements. While no prediction can be made as to loan repurchases
which may be required pursuant to correspondent  agreements in the future, as of
June 30, 1999,  Western  Security has rarely had to repurchase a delinquent loan
from a loan correspondent.

         Western  Security also  participates  in loan programs  financed by the
Montana  Board of Housing  ("MBOH").  Under  these  programs,  Western  Security
originates  loans  according  to  standards,  underwriting,  and  qualifications
prescribed by the MBOH which are then purchased by the MBOH with funds generated
by tax-exempt  revenue bonds. Loans are generally priced at a discount to market
interest  rates for the benefit of low- to  moderate-income  borrowers.  Western
Security retains servicing rights on all loans sold to the MBOH.

         When loans or  participations  are sold  (other  than in respect of the
agreements with correspondent  institutions  described above),  Western Security
may retain responsibility for collecting and remitting loan payments, inspecting
the properties, making certain insurance and tax payments on behalf of borrowers
and  otherwise  servicing  the loans,  and  receives a fee for  performing  this
service.  Sales of whole  loans,  participation  interests  and  mortgage-backed
securities  generate  income  (or  loss)  at the time of  sale,  produce  future
servicing  income and provide funds for additional  lending and other  purposes.
Western Security was servicing mortgage loans for others in the amount of $223.4
million at June 30, 1999.

         The marketability of loans,  loan  participations  and  mortgage-backed
securities depends on the purchasers' investment limitations, general market and
competitive  conditions,  mortgage  loan  demand,  and  other  factors.  Western
Security's sales of loans or  participations  are generally  "without  recourse"
(i.e.,  without  remedy  against  the seller by the  purchaser  if the  borrower
defaulted on payment  under the loan) against  Western  Security in the event of
default,   except  in  the  case  of  the  loan  agreements  with  correspondent
institutions discussed above. Western Security does have contingent liability on
sold loans under warranty of conforming origination to FHLMC.

         Gains or losses on the sale of mortgage  loans and loan  participations
are  recognized  and a premium or discount is recorded at the time of sale in an
amount  reflecting the difference  between the contractual  interest rate of the
loans sold and the current market rate of interest.

                                       12
<PAGE>


         The following  table sets forth the loan and  mortgage-backed  security
activity for the periods indicated.
                                                       Year Ended June 30,
                                               ---------------------------------
                                                   1999       1998         1997
                                               ---------  ----------  ----------
                                                        (In Thousands)
Beginning of Period:
   Loans, net..................................$657,293    $630,277    $368,193
   Mortgage-backed securities, net............. 126,433     149,169     104,947
                                               --------    --------    --------
      Total loans and mortgage-backed
      securities receivable, net, at
      beginning of period...................... 783,726     779,446     473,140
                                               --------    --------    --------
Loan Originations:
   Real Estate:
      One- to four-family...................... 158,586     149,959      97,732
      Multi-family.............................   6,775       5,107       4,101
      Commercial and agricultural..............  32,863      28,649       6,069
      Construction.............................  21,787      28,127      13,650
                                               --------    --------    --------
       Total real estate loan originations..... 220,011     211,842     121,552
                                               --------    --------    --------
  Other Loans:
     Commercial................................  36,959      44,245      11,684
     Agricultural..............................  19,643      19,420       9,024
     Consumer..................................  81,234      91,202      84,569
                                               --------    --------    --------
         Total other loan originations......... 137,836     154,867     105,277
                                               --------    --------    --------
   Total loan originations..................... 357,847     366,709     226,829
                                               --------    --------    --------
Purchases:
   Real estate loans...........................      --       1,055       1,488
   Loans purchased in acquisition .............      --          --     218,281
   Mortgage-backed securities..................  58,499       6,990       6,928
   Mortgage-backed securities
     purchased in acquisition .................      --          --      91,467
                                               --------    --------    --------
     Total real estate loans and mortgage-
       backed securities purchased
       and converted...........................  58,499       8,045     318,164
                                               --------    --------    --------
     Total real estate loans and mortgage-
       backed securities originated,
       purchased and converted................. 416,346     374,754     544,993
                                               --------    --------    --------
Principal Repayments and Sales:
Principal Repayments:
   Loans....................................... 278,981     244,519     127,723
   Mortgage-backed securities..................  31,764      26,616      23,010
Sales:
   Real estate loans available-for-sale........ 105,129      96,520      54,582
   Mortgage-backed securities..................      --       3,193      31,932
                                               --------    --------    --------
         Total principal repayments,
             sales and conversions............. 415,874     370,848     237,247
                                               --------    --------    --------
Net loan and mortgage-backed securities
   activity ...................................     472       3,906     307,746
Changes in allowance for losses,               --------    --------    --------
   undisbursed loan funds, and unearned
   fees and discounts:
   Real estate loans...........................     341         291      (2,209)
   Mortgage-backed securities..................     (63)         58         689
Change in unrealized loss on mortgage-
   backed securities available for sale........  (1,356)         25          80
                                               --------    --------    --------
End of Period:
   Loans, net.................................. 631,371     657,293     630,277
   Mortgage-backed securities.................. 151,749     126,433     149,169
                                               --------    --------    --------
         Total loans and mortgage-backed
             securities receivable, net,
             at end of period..................$783,120    $783,726    $779,446
                                               ========    ========    ========

                                       13
<PAGE>

Non-Accruing Loans and Delinquencies

         Delinquency  Procedures.  When a  borrower  fails  to  make a  required
payment on a loan,  the Bank  attempts to cause the  delinquency  to be cured by
contacting the borrower. In the case of real estate loans, a late notice is sent
15 days after the due date.  If the  delinquency  is not cured by the  thirtieth
day, a second notice is mailed and, if appropriate, the borrower is contacted by
telephone.  Additional  written and verbal  contacts  are made with the borrower
between 60 and 90 days after the due date.

         In the  event a real  estate  loan  payment  is past due for 90 days or
more, the Bank performs an in-depth  review of the loan's status,  the condition
of the property and circumstances of the borrower. Based upon the results of the
review, the Bank may negotiate and accept a repayment program with the borrower,
accept a  voluntary  deed in lieu of  foreclosure  or,  when  deemed  necessary,
initiate foreclosure  proceedings.  If foreclosed on, real property is sold at a
public  sale and the Bank may bid on the  property to protect  its  interest.  A
decision as to whether and when to initiate  foreclosure  proceedings is made by
the Credit  Supervisor  with the  consent of the Loan  Servicing  Manager and at
least one Loan  Policy  Committee  member  and is based on such  factors  as the
amount of the  outstanding  loan in relation to the original  indebtedness,  the
extent of delinquency and the borrower's ability and willingness to cooperate in
curing the delinquencies.

         Consumer loans are charged off if they remain  delinquent for 120 days.
The Bank's  procedures  for  repossession  and sale of consumer  collateral  are
subject to various requirements under Montana consumer protection laws.

         Delinquencies on commercial properties are vigorously pursued when past
due for over 30-days and a forbearance agreement or resolution may be negotiated
to prevent further legal action.

         The following table sets forth the Bank's loan  delinquencies  by type,
by amount and by percentage of type at June 30, 1999.

<TABLE>
<CAPTION>

                                                            Loans Delinquent For:
                    ----------------------------------------------------------------------------------------------------
                         30-59 Days                60-89 Days             90 Days and Over       Total Delinquent Loans
                    -----------------------  ------------------------ ------------------------  ------------------------
                                    Percent                  Percent                   Percent                   Percent
                                    of Loan                  of Loan                   of Loan                   of Loan
                    Number  Amount Category  Number  Amount  Category Number   Amount Category  Number  Amount  Category
                    ------  ------ --------  ------  ------  -------- ------   ------ --------  ------  ------  --------
                                                           (Dollars in Thousands)

<S>                   <C>  <C>      <C>        <C>   <C>      <C>      <C>     <C>      <C>       <C>   <C>       <C>
One-to-four family     94  $4,410   1.54%       25   $1,111   0.39%     22     $  948   0.33%     141    $6,469   2.26%
Multi-family            1      82   0.20        --       --     --      --         --     --        1        82   0.20
Commercial             21     777   0.67         3       30   0.03       6        106   0.09       30       913   0.79
Agricultural            6     866   2.50         4      715   2.07      10      1,097   3.17       20     2,678   7.74
Construction            1     180   1.44         1       79   0.63       3        456   3.64        5       715   5.70
Consumer              217   2,440   1.61        72      439   0.29      89      1,217   0.80      378     4,096   2.70
                      ---  ------              ---   ------            ---     ------             ---   -------
Total                 340  $8,755              105   $2,374            130     $3,824             575   $14,953
                      ===  ======              ===   ======            ===     ======             ===   =======
</TABLE>

         The following table sets forth the Bank's loan  delinquencies  by type,
by amount and by percentage of type at June 30, 1998.

<TABLE>
<CAPTION>

                                                           Loans Delinquent For:
                    ----------------------------------------------------------------------------------------------------
                           30-59 Days               60-89 Days            90 Days and Over       Total Delinquent Loans
                    -----------------------  ------------------------ ------------------------  ------------------------
                                    Percent                   Percent                  Percent                   Percent
                                    of Loan                   of Loan                  of Loan                   of Loan
                    Number  Amount Category  Number  Amount  Category Number   Amount Category  Number  Amount  Category
                    ------  ------ --------  ------  ------  -------- ------   ------ --------  ------  ------  --------
                                                         (Dollars in Thousands)
<S>                   <C>  <C>      <C>        <C>   <C>        <C>     <C>    <C>        <C>     <C>   <C>        <C>
One- to four-family   104  $5,789   1.82%      26    $1,174     0.37%   49     $2,409     0.76%   179    $9,372    2.94%
Multi-family.....       2     267   0.63      ---       ---      ---     1         89     0.21      3       356    0.83
Commercial ......       5     173   0.18        4       270     0.27     5         77     0.08     14       520    0.53
Agricultural.....       8     140   0.40        1       416     1.19   ---        ---      ---      9       556    1.58
Construction.....      10     915   5.22        2        61     0.35     3        362     2.07     15     1,338    7.46
Consumer.........     239   2,658   1.69      102     1,033     0.66   139      1,678     1.07    480     5,369    3.41
                      ---  ------             ---    ------            ---     ------             ---   -------
    Total........     368  $9,942             135    $2,954            197     $4,615             700   $17,511
                      ===  ======             ===    ======            ===     ======             ===   =======
</TABLE>
                                       14

<PAGE>

         Classification of Assets. Federal regulations require that each savings
institution  classify  its own  assets  on a  regular  basis.  In  addition,  in
connection  with  examinations of savings  institutions,  OTS and FDIC examiners
have authority to identify  problem assets and, if appropriate,  require them to
be classified.  There are three classifications for problem assets: Substandard,
Doubtful and Loss.  Substandard  assets have one or more defined  weaknesses and
are characterized by the distinct  possibility that the savings association will
sustain some loss if the  deficiencies  are not corrected.  Doubtful assets have
the weaknesses of Substandard assets, with the additional  characteristics  that
the weaknesses  make collection or liquidation in full on the basis of currently
existing  facts,  conditions  and  values  questionable,  and  there  is a  high
possibility of loss. An asset classified Loss is considered uncollectible and of
such  little  value  that  continuance  as an  asset of the  institution  is not
warranted.  Assets classified as Substandard or Doubtful require the institution
to establish prudent general  allowances for loan losses. If an asset or portion
thereof is classified as Loss, the institution  must either  establish  specific
allowances  for loan  losses in the  amount of 100% of the  portion of the asset
classified  Loss,  or  charge  off  such  amount.  Western  Security  internally
classifies its assets on a regular basis. On the basis of management's review of
its  assets,  at June 30,  1999 on a net  basis,  the Bank had  classified  $9.8
million as Substandard, $348,000 as Doubtful and $7,000 as Loss.

         The  following  table  sets  forth  as of  June  30,  1999  the  Bank's
classified  assets by type. No multi-family  real estate loans,  commercial real
estate or construction loans were classified at June 30, 1999.


                                       (In Thousands)
                          --------------------------------------
                          Substandard  Doubtful  Loss     Total
                          -----------  --------  ----    -------
One-to-four family........ $ 1,168      $ --     $--     $ 1,168
Multi-family..............     829        --      --         829
Commercial Real Estate....     279        --      --         279
Agriculture Real Estate...   1,469        --      --       1,469
Construction..............     636        --      --         636
Commercial ...............     281        --      --         281
Agriculture ..............   3,925        --      --       3,925
Consumer..................   1,204       348       7       1,559
                           -------      ----     ---     -------
Total..................... $ 9,791      $348     $ 7     $10,146
                           =======      ====     ===     =======

         Non-Performing  Assets.  Loans are reviewed  periodically  and any loan
whose  collectibility  is doubtful is placed on  non-accrual  status.  All loans
other than one- to  four-family  are placed on  non-accrual  status  when either
principal  or interest is 90 days or more past due,  unless,  in the judgment of
management,  collectibility is considered highly probable and collection efforts
are in progress,  in which case interest would continue to accrue.  Residential,
or one- to four-family,  real estate loans are placed on non-accrual status when
either principal or interest is 120 days or more past due.

         An allowance is established  for  uncollectible  interest on loans that
are  contractually  90 days or more past due. The allowance is  established by a
charge to interest income equal to all interest previously  accrued,  and income
is  subsequently  recognized only to the extent cash payments are received until
the loans are brought less than 90 days past due with respect to both  principal
and interest and when, in the judgment of management, the loans are estimated to
be fully collectible as to both principal and interest.

         Real estate acquired by Western  Security as a result of foreclosure or
by deed in lieu of foreclosure is classified as other real estate owned until it
is sold.  When property is acquired,  it is recorded at the lower of the related
loan balance,  less any specific  allowance for loss, or net realizable value at
the date of foreclosure.  Any write-down  resulting  therefrom is charged to the
allowance for loan losses.  Upon disposition,  all costs incurred in maintaining
the property are expensed.  Costs relating to the development and improvement of
the property, however, are capitalized to the extent of net realizable value.

         The Bank considers loans as in-substance foreclosed if the borrower has
little or no equity in the  property  based  upon its  current  fair  value,  if
repayment can be expected only to come from  operation or sale of the collateral
and if the borrower has effectively  abandoned  control of the collateral or has
continued  to retain  control  of the  collateral  but  because  of the  current
financial  status of the borrowers,  it is doubtful the borrower will be able to
repay in the foreseeable future.

                                       15
<PAGE>

         The  following   table  sets  forth  the  amounts  and   categories  of
non-performing  assets in the Bank's loan portfolio.  For all periods presented,
the Bank did not have any troubled debt restructurings  (which involve forgiving
a portion  of  interest  or  principal  on any  loans or making  loans at a rate
materially less than market rates). Foreclosed assets include assets acquired in
settlement of loans,  and are recorded at the lower of the related loan balance,
less any specific allowance for loss, or fair value at the date of foreclosure.

<TABLE>
<CAPTION>
                                                                  At June 30,
                                            -----------------------------------------------------
                                             1999        1998         1997        1996      1995
                                            ------      ------      -------      -----     -----
                                                             (Dollars in Thousands)
<S>                                        <C>          <C>         <C>         <C>       <C>
Non-accruing loans:
Real Estate:
     One- to four-family...................$   521      $1,967       $  842      $  21     $  --
     Multi-family..........................     --          89           --         --        --
     Commercial............................     --          35           --         --       166
     Construction..........................    112         362           --         --        --
Agriculture non-real estate................  1,098          --           --         --        --
Commercial non-real estate.................    106          32          102         --        --
Consumer...................................  1,212       1,504          573        383       153
                                            ------      ------       ------     ------    ------
     Total.................................  3,049       3,989        1,517        404       319
                                            ------      ------       ------     ------    ------
Accruing loans delinquent 90 days or more:
Real Estate
     One- to four-family...................    426         442          231        288       253
     Multi-family..........................     --          --           --         --        --
     Commercial............................     --          --           --         --        --
     Construction..........................    344          --           --         --        --
Agriculture non-real estate................     --          --           --         --        --
Commercial non-real estate.................     --          10           --         --        --
Consumer...................................      5         174          605         23         1
                                            ------      ------       ------     ------    ------
     Total.................................    775         626          836        311       254
                                            ------      ------       ------     ------    ------
Foreclosed assets:
Real Estate:
     One- to four-family...................    238         279           --         --        --
     Multi-family..........................     --          --           --         --        --
     Commercial............................     --          --           --         --        --
     Land..................................     26          28           --         --        --
Consumer ..................................    106         114           82         --        --
                                            ------      ------       ------     ------    ------
     Total.................................    370         421           82         --        --
                                            ------      ------       ------     ------    ------
Total non-performing assets................ $4,194      $5,036       $2,435      $ 715     $ 573
                                            ======      ======       ======     ======    ======
Total as a percentage of total assets......  0.42%        0.49%        0.25%      0.13%     0.10%
                                            ======      ======       ======     ======    ======
Total allowance for loan losses
   to non-performing loans
   (exclusive of foreclosed)............... 132.85%     106.33%      197.66%    280.42%   350.35%
                                            ======      ======       ======     ======    ======
Total allowance for loan losses to total
   non-performing assets................... 121.13%      97.44%      191.01%    280.42%   350.35%
                                            ======      ======       ======     ======    ======
</TABLE>

         For the year ended June 30,  1999,  gross  interest  income which would
have been recorded had the  non-accruing  loans been current in accordance  with
their original terms amounted to approximately $223,000.

         At June 30, 1999, Western Security's  non-accruing loans were comprised
of twelve one- to four-family  loans totaling  $521,000,  one construction  loan
totaling $112,000,  ten agriculture non-real estate loans totaling $1.1 million,
six commercial non-real estate loans totaling $106,000 and eighty-seven consumer
loans totaling $1.2 million.  Accruing loans  delinquent 90 days or more at June
30,  1999,  includes  ten  one- to  four-family  loans  totaling  $426,000,  two
construction  loans totaling  $344,000 and two consumer  loans  totaling  $5,000
which were 100%  secured by savings  accounts.  These  loans  continue to accrue
interest due to management's belief that the borrowers will repay these loans.

         At June 30, 1999,  there were $238,000 in seven  foreclosed real estate
loans and $26,000 in one foreclosed commercial land loans.

                                       16
<PAGE>

         Other  Loans of  Concern.  In  addition  to the  classified  assets and
non-performing loans and foreclosed assets set forth in the preceding tables, as
of June 30, 1999,  there were no other loans identified by the Bank with respect
to which known  information  about the possible credit problems of the borrowers
or the cash flows of the security properties have caused management to have some
doubts as to the ability of the borrowers to comply with present loan  repayment
terms  and  which  may  result  in the  future  inclusion  of such  items in the
non-performing asset categories.

         Management has considered  the Bank's  non-performing  assets and other
loans "of concern" assets in establishing its allowance for loan losses.

         Loan Loss Reserve Analysis.  The allowance for estimated loan losses is
established  through  a  provision  for  losses on loans  based on  management's
evaluation of the risk inherent in its loan  portfolio and changes in the nature
and volume of its loan activity. Such evaluation, which includes a review of all
loans of which full collectibility may not be reasonably assured,  considers the
estimated  net  realizable   value  of  the  underlying   collateral,   economic
conditions,  historical  loan loss  experience  and other  factors  that warrant
recognition  in  providing  for  an  adequate  allowance  for  loan  losses.  In
determining the general reserves under these policies historical charge-offs and
recoveries,  changes in the mix and levels of the  various  types of loans,  net
realizable  values,  the current loan portfolio and current economic  conditions
are considered.  The Bank also requires  additional  reserves for all delinquent
loans and other loans of concern.

         While management  believes that it uses the best information  available
to determine the allowance for loan losses,  unforeseen  market conditions could
result in adjustments  to the allowance for loan losses,  and net earnings could
be  significantly  affected,  if  circumstances  differ  substantially  from the
assumptions used in making the final determination.


                                       17

<PAGE>

         The following table sets forth an analysis of the Bank's  allowance for
loan losses.

<TABLE>
<CAPTION>
                                                                        Year Ended June 30,
                                                            -------------------------------------------
                                                             1999      1998     1997      1996     1995
                                                            ------    ------    -----    -----    -----
                                                                           (Dollars in Thousands)

<S>                                                        <C>        <C>      <C>      <C>      <C>
Balance at beginning of period............................ $ 4,907    $4,651   $2,005   $2,011   $2,030
                                                            ------    ------    -----    -----    -----
Charge-Offs:
Real Estate:
     One- to four-family..................................    (177)       --      (53)      --       (2)
     Commercial ..........................................      --        --      (43)      --       --
Other:
     Commercial...........................................     (49)      (26)     (47)      --       --
     Consumer.............................................  (1,002)     (611)    (110)     (11)     (26)
                                                            ------    ------    -----    -----    -----
Total charge-offs.........................................  (1,228)     (637)    (253)     (11)     (28)
                                                            ------    ------    -----    -----    -----
Recoveries:
Other:
     Commercial...........................................       6         3       --       --       --
     Consumer.............................................      94        50       18        5        9
                                                            ------    ------    -----    -----    -----
Total recoveries..........................................     100        53       18        5        9
                                                            ------    ------    -----    -----    -----
Net charge-offs...........................................  (1,128)     (584)    (235)      (6)     (19)
Provisions charged to operations..........................   1,300       840      400       --       --
Reserves acquired.........................................      --        --    2,481       --       --
                                                            ------    ------    -----    -----    -----
Balance at end of period.................................. $ 5,079    $4,907   $4,651   $2,005   $2,011
                                                            ======    ======    =====    =====    =====

Ratio of net charge-offs during the period to average loans
     outstanding during the period........................    0.18%     0.09%    0.05%    0.00%    0.18%
                                                            ======    ======    =====    =====    =====
Ratio of net charge-offs during the period to average non-
     performing assets during the period .................   25.21%    11.92%   13.12%    1.39%    2.91%
                                                            ======    ======    =====    =====    =====
Ratio of allowance for loan losses to loans receivable, net   0.80%     0.74%    0.73%    0.54%    0.64%
                                                            ======    ======    =====    =====    =====
</TABLE>
                                       18

<PAGE>

         The following table sets forth the distribution of the Bank's allowance
for loan losses at the dates indicated is summarized as follows:
<TABLE>
<CAPTION>


                                                                    At June 30,
                           ----------------------------------------------------------------------------------------------
                                   1999             1998                1997                1996              1995
                           -----------------  -----------------  -----------------   -----------------  -----------------
                                     Percent            Percent            Percent             Percent            Percent
                                    of Loans           of Loans           of Loans            of Loans           of Loans
                                     in Each            in Each            in Each             in Each            in Each
                                    Category           Category           Category            Category           Category
                                    to Total           to Total           to Total            to Total           to Total
                            Amount    Loans    Amount    Loans    Amount    Loans     Amount    Loans    Amount    Loans
                           -------- --------  -------- --------  -------- --------   -------- --------  -------- --------
                                                           (Dollars in Thousands)
<S>                         <C>        <C>      <C>      <C>      <C>      <C>       <C>       <C>     <C>      <C>
Real Estate:
     One- to four- family.  $  838     18.56%   $ 927    47.56%   $2,244   53.82%    $  539    74.69%  $  175   76.94%
     Multi-family.........     305      6.75      300     6.38       259    6.21        136     5.30       12    5.91
     Commercial...........     710     15.72      550     9.57       479    7.73        152     4.87       75    3.86
     Agricultural.........     210      4.65      150     1.65       471    1.23         --       --       --      --
     Construction.........     156      3.45      250     2.62       128    3.07        164     3.45        5    3.34
Other loans:
     Commercial ..........     468     10.36      450     5.13        --    4.47         --       --       --      --
     Agricultural ........     460     10.19      400     3.59        --    2.91         --       --       --      --
     Consumer.............   1,369     30.32    1,480    23.50       918   20.56        126    11.69      132    9.95
Unallocated...............     563        --      400       --       152      --        888       --    1,612      --
                            ------    ------   ------   ------    ------  ------     ------   ------   ------
      Total...............  $5,079    100.00%  $4,907   100.00%   $4,651  100.00%    $2,005   100.00%  $2,011  100.00%
                            ======    ======   ======   ======    ======  ======     ======   ======   ======  ======
</TABLE>

                                                                          19
<PAGE>

Investment Activities

         Securities.  As part of its asset/liability  management  strategy,  the
Company invests in U.S. and local government and agency securities, high quality
short-  and  medium-term   securities,   primarily  investment  grade  corporate
obligations and mutual funds and  interest-bearing  deposits.  At June 30, 1999,
the Company did not own any  securities of a single issuer which exceeded 10% of
the Company's stockholders' equity, other than U.S. government or federal agency
obligations.  At June 30, 1999,  the Bank owned $79.9 million of bank  qualified
local government agency securities.

         The Bank is  required  by  federal  regulations  to  maintain a minimum
amount of liquid assets that may be invested in specified securities and is also
permitted  to make  certain  other  securities  investments.  See  "Management's
Discussion  and  Analysis  of  Financial  Condition  and  Results of  Operations
- -Liquidity and Capital Resources" in the Annual Report incorporated by reference
herein as Exhibit 13. Cash flow  projections are regularly  reviewed and updated
to assure that adequate  liquidity is provided.  As of June 30, 1999, the Bank's
liquidity ratio (liquid assets as a percentage of net  withdrawable  savings and
current borrowings) was 20.54% as compared to the OTS requirement of 4.0%.

         The  Bank  will,  in order  to  reduce  interest  rate  risk,  purchase
financial instruments that lock in a spread between  interest-earning assets and
interest-bearing  liabilities.  While these types of financial instruments limit
risk, they also reduce the Bank's ability to maximize  profits during periods of
favorable  interest trends.  See Note 15 of the Notes to Consolidated  Financial
Statements in the Annual Report  incorporated by reference herein as Exhibit 13.
At June 30, 1999 the Bank had no structured notes.

         The  following  tables  set forth  the  composition  of the  securities
portfolio at the dates indicated.
<TABLE>
<CAPTION>
                                                   At June 30,
                                   -----------------------------------------------
                                        1999             1998            1997
                                   --------------  ---------------  --------------
                                    Book    % of    Book    % of    Book     % of
                                    Value   Total   Value   Total   Value    Total
                                   -------  -----  -------- ------  ------- ------
                                                   (Dollars in Thousands)
<S>                               <C>      <C>     <C>      <C>     <C>     <C>
Investments held-to-maturity:
 Federal agency obligations....   $     --   0.00% $  2,994   2.39% $18,804  23.76%
 U.S. Government obligations...         --   0.00       100   0.08      297   0.38
 Corporate obligations.........      6,985   6.20    11,473   9.15    5,980   7.55
 Other investments.............      2,250   2.00     2,280   1.82    2,385   3.01
                                  -------- ------  -------- ------  ------- ------
  Total investment securities
    held-to-maturity ..........      9,235   8.20    16,847  13.44   27,466  34.70
                                  -------- ------  -------- ------  ------- ------
Investments available-for-sale:
Federal agency obligations.....     79,985  70.99    89,781  71.62   45,969  58.08
Corporate obligations..........     23,374  20.74    18,720  14.93    5,675   7.17
 Other.........................         82   0.07        10   0.01       39   0.05
                                  -------- ------  -------- ------  ------- ------
  Total investments
    available for sale ........    103,441  91.80   108,511  86.56   51,683  65.30
                                  -------- ------  -------- ------  ------- ------
Total investment securities....   $112,676 100.00% $125,358 100.00% $79,149 100.00%
                                  ======== ======  ======== ======  ======= ======
Average remaining life or term to
repricing of securities                 37 mos.          33 mos.         41 mos.
</TABLE>

         For  information  regarding  the  estimated  market value of investment
securities  at June 30,  1999,  see Notes 1 and 3 of the  Notes to  Consolidated
Financial  Statements in the Annual Report  incorporated by reference  herein as
Exhibit 13.

                                       20

<PAGE>

         The following  table sets forth the  composition  and maturities of the
investment securities portfolio as of June 30, 1999.

<TABLE>
<CAPTION>

                                                                      At June 30, 1999
                                                    --------------------------------------------------
                                                  Less Than 1 to 5  5 to 10 Over 10
                                                    1 Year  Years    Years   Years   Total   Securities
                                                     Cost    Cost    Cost    Cost     Cost   Market Value
                                                    ------  -------  -----  ------  --------  --------
                                                                   (Dollars in Thousands)
<S>                                                <C>      <C>      <C>    <C>     <C>       <C>
Investments held-to-maturity:
 U.S. government securities....................... $    --  $    --  $  --  $   --  $     --  $     --
 Federal agency obligations.......................      --       --     --      --        --        --
 Corporate obligations............................   2,994    3,991     --      --     6,985     6,995
 Other investments................................      38       --    567   1,645     2,250     2,260
                                                   -------  -------  -----  ------  --------  --------

  Total investment securities held-to-maturity ...   3,032    3,991    567   1,645     9,235     9,255
                                                   -------  -------  -----  ------  --------  --------


Investments available-for-sale:
 Federal agency obligations.......................   3,608   75,837     --   1,879    81,324    79,985
 Corporate obligations............................   7,248   15,761     --     499    23,508    23,374
 Other investments................................       3       --     --      --         3        82
                                                   -------  -------  -----  ------  --------  --------

  Total investments available for sale............  10,859   91,598     --   2,378   104,835   103,441
                                                   -------  -------  -----  ------  --------  --------


Total securities.................................. $13,891  $95,589  $ 567  $4,023  $114,070  $112,696
                                                   =======  =======  =====  ======  ========  ========


Average weighted yield............................    6.02%    5.63%  7.06%   7.00%     5.73%
                                                   =======  =======  =====  ======  ========
</TABLE>

                                       21


<PAGE>



         Mortgage-Backed   Securities.   The  Bank   purchases   mortgage-backed
securities to supplement  residential  loan  production.  The type of securities
purchased  is based  upon the Bank's  asset/liability  management  strategy  and
balance sheet objectives. For instance, most of the mortgage-backed  investments
purchased by the Bank over the last several years have had  adjustable  interest
rates or short or  intermediate  effective terms to maturity.  In addition,  the
Bank has purchased investment grade, fixed-rate and variable-rate Collateralized
Mortgage  Obligations ("CMOs") having estimated average lives from one to twenty
years.   CMOs  are   securities   derived  by   reallocating   cash  flows  from
mortgage-backed  securities or from pools of mortgage loans held by a trust. The
CMOs acquired by the Bank are not  interest-only or  principal-only  or residual
interests except for one interest-only  CMO totaling $22,000.  At June 30, 1999,
the book value of the CMOs was $65.1  million.  The book value of all the Bank's
mortgage-backed   securities   at  June  30,  1999  was  $151.7   million.   See
"Management's  Discussion  and  Analysis of Financial  Condition  and Results of
Operations - Quantitative and Qualitative  Disclosures About Market Risk" in the
Annual Report  incorporated by reference herein as Exhibit 13. At June 30, 1999,
the  Bank  did not own  mortgage-backed  securities  of a  single  issuer  which
exceeded 10% of the Company's  stockholders'  equity, other than U.S. government
agency obligations.

         The  Bank's   mortgage-backed   securities  are  classified  as  either
held-to-maturity  or   available-for-sale.   Those  mortgage-backed   securities
classified  as  held-to-maturity  are  carried at  amortized  cost in the Bank's
financial  statements.  While those  mortgage-backed  securities  classified  as
available-for-sale are carried at fair value.

         Substantially all of the Bank's  mortgage-backed  securities are backed
by  federal  agencies  or have  received  the  highest  rating  by a  nationally
recognized  rating agency as of June 30, 1999.  The Bank also holds $8.0 million
of mortgage-backed securities issued by private institutions.

         For  information  regarding  the  estimated  market  values of mortgage
backed securities at June 30, 1999, see Notes 1 and 4 of Consolidated  Financial
Statements in the Annual Report incorporated by reference herein as Exhibit 13.

         The  following  table sets forth the book value of the  mortgage-backed
securities portfolio, net, in dollar amounts as of the dates indicated.


                                                        At June 30,
                                                ---------------------------
                                                  1999     1998      1997
                                                -------  --------  --------
                                                       (In Thousands)
Issuers:
 Federal Home Loan Mortgage Corporation....... $ 42,632  $ 51,776  $ 66,070
 Federal National Mortgage Association........   17,047     7,721    12,344
 Government National Mortgage Association.....   19,004    15,218    18,850
 Collateralized Mortgage
       Obligations - federal agency...........   65,102    48,578    45,815
 Other........................................    7,964     3,140     6,090
                                               --------  --------  --------


     Total.................................... $151,749  $126,433  $149,169
                                               ========  ========  ========



                                       22

<PAGE>

         The  following  table sets forth the  contractual  maturities,  without
giving effect to repricing, of the mortgage-backed securities portfolio, net, at
June 30, 1999.
<TABLE>
<CAPTION>

                                                                                         Market    June 30,
                                             1 - 3     3 - 5   5 - 10  10 - 15  Over 15   Value      1999
                                             Years     Years   Years    Years    Years  Adjustment  Total
                                            -------   ------  -------  -------  -------  --------  --------
                                                                       (In Thousands)
<S>                                        <C>       <C>      <C>      <C>      <C>      <C>       <C>
Held-to-Maturity:

 Federal Home Loan Mortgage Corporation....$     --  $ 2,657  $23,748  $    --  $ 1,177  $     --  $ 27,582
 Federal National Mortgage Corporation.....      --       --       26       --       --        --        26
 Government National Mortgage Association..      --       --       27       --   10,777        --    10,804
 Collateralized Mortgage Obligations -
 Federal Agency............................      --      220    6,238      516   36,319        --    43,293
 Other ....................................      --       --       --       --    2,015        --     2,015
                                            -------   ------  -------  -------  -------  --------  --------

     Subtotal..............................      --    2,877   30,039      516   50,288        --    83,720
                                            -------   ------  -------  -------  -------  --------  --------
Available for sale:

 Federal Home Loan Mortgage Corporation....      --    1,648    5,013    1,947    6,608     (171)    15,045
 Federal National Mortgage Corporation.....      --      940       --   11,563    4,939     (421)    17,021
 Government National Mortgage Association..      --       --    4,813    3,241      327     (151)     8,230
 Collateralized Mortgage Obligations
      Federal Agency ......................     421    2,550    2,021    1,855   15,597     (634)    21,810
 Other ....................................      --       --       --       --    5,923       --      5,923
                                            -------   ------  -------  -------  -------  --------  --------

      Subtotal.............................     421    5,138   11,847   18,606   33,394   (1,377)    68,029
                                            -------   ------  -------  -------  -------  --------  --------

          Total............................   $ 421   $8,015  $41,886  $19,122  $83,682  $(1,377)  $151,749
                                            =======   ======  =======  =======  =======  ========  ========

</TABLE>

         The  following  schedule  sets  forth  the  contractual   maturity  and
repricing of the Bank's mortgage-backed  securities portfolio,  net, at June 30,
1999.  Those which have adjustable or  renegotiable  interest rates are shown as
maturing in the period during which the contract is subject to repricing.

<TABLE>
<CAPTION>
                                             After 1  After 2  After 3 After 5   After 10           Market   June 30,
                                     1 Year  Through  Through  Through Through   Through  Over 15    Value     1999
                                    or Less  2 Years  3 Years  5 Years 10 Years  15 Years  Years   Adjustment  Total
                                    -------  -------  -------  ------- --------  -------  -------  ----------  -----
                                                                   (In Thousands)
<S>                                  <C>      <C>      <C>     <C>     <C>     <C>       <C>        <C>      <C>
Mortgage-Backed Securities
  Held-to-Maturity................   $   --   $   --   $  --   $2,657  $23,802 $    --   $13,969    $  --    $40,428
Mortgage-Backed Securities
  Available-for-Sale..............   13,028       --      --      942    9,826  16,752     6,414     (743)    46,219

Collateralized Mortgage Obligations
  Held-to-Maturity................    8,487       --      --      220      817      --    33,768       --     43,292

Collateralized Mortgage Obligations
  Available-for-Sale..............       --      421      --    2,548    2,021   1,856    15,598     (634)    21,810
                                    -------  -------  ------  -------  ------- -------   -------  -------   --------

     Total........................  $21,515   $  421 $    -- $  6,367  $36,466 $18,608   $69,749  $(1,377)  $151,749
                                    =======  =======  ======  =======  ======= =======   =======  =======   ========
</TABLE>


         Cash  Surrender  Value of Life  Insurance  Policies.  Western  Security
currently  maintains Key Person  Insurance  coverage on certain of its executive
officers.  The purpose of this  insurance  purchase was twofold:  (1) Key Person
Insurance  coverage for the Bank on those job positions and (2) funding of death
and salary  continuation  plan benefits for certain of those employees.  At June
30, 1999 the Bank had $6.9  million in cash  surrender  value of life  insurance
policies.

Sources of Funds

         General.  Deposit accounts have traditionally been the principal source
of the Bank's funds for use in lending and for other general business  purposes.
In addition to deposits,  the Bank derives funds from loan  repayments  and cash
flows generated from operations. Scheduled loan payments are a relatively stable
source of funds, while deposit inflows and outflows and the related cost of such
funds  have  varied.  Other  potential  sources of funds  available  to the Bank
include borrowings from the Federal Home Loan Bank ("FHLB") of Seattle and other
borrowings.

                                       23
<PAGE>

         Deposits.  The Bank attracts both short-term and long-term  deposits by
offering a wide  assortment  of  accounts  and rates.  The Bank  offers  regular
savings  accounts,  NOW accounts,  non-interest  bearing demand accounts,  money
market accounts and  certificates of deposits with varying  maturities.  Western
Security has not actively  sought  deposits  outside of its primary market area.
Western  Security  does not  have any  brokered  deposits  at this  time but may
consider the use of such funds in the future to fund loan growth.  The Bank also
accepts deposits of $100,000 or more from  municipalities and individuals within
its market area.

         The flow of  deposits is  influenced  by general  economic  conditions,
changes in money  market and  prevailing  interest  rates and  competition.  The
variety of  accounts  offered by the Bank has  allowed it to be  competitive  in
obtaining funds and to respond to changes in consumer demand.  However, the Bank
has become more  susceptible to short term  fluctuations  in deposit  flows,  as
customers have become more interest rate  conscious.  In setting rates,  Western
Security  regularly  evaluates  (i) its internal  cost of funds,  (ii) the rates
offered  by   competing   institutions,   (iii)  its   investment   and  lending
opportunities, (iv) its liquidity position and (v) its asset/liability position.
In order to decrease the volatility of its deposits,  Western  Security  imposes
penalties on early withdrawal on its certificates of deposit.

         Based on its  experience,  the Bank  believes  that the majority of its
regular savings,  NOW,  non-interest  bearing demand accounts,  and money market
accounts are  relatively  stable  sources of deposits.  The Bank believes that a
portion  of  regular  savings  and  money  market  accounts   represent  certain
depositors'  preference  for short-term  investments  in a rising  interest rate
environment while certificates of deposit are preferred by those depositors in a
declining interest rate environment.  The Bank's ability to attract and maintain
certificates of deposit,  and the rates paid thereon, has been and will continue
to be significantly affected by market rates.



                                       24

<PAGE>



         The following table sets forth the dollar amount of savings deposits in
the  various  types of  deposit  programs  offered  by the Bank for the  periods
indicated.

<TABLE>
<CAPTION>


                                                                       Year Ended June 30,
                                                ----------------------------------------------------------------
                                                       1999                   1998                   1997
                                                ------------------     ------------------    -------------------
                                                            Percent                Percent                Percent
                                                 Amount    of Total    Amount     of Total    Amount     of Total
                                                ----------  ------     ---------   ------    ----------   ------
                                                                     (Dollars In Thousands)
<S>                                             <C>        <C>        <C>         <C>       <C>          <C>

Transactions and Savings Deposits:

Passbook and savings accounts (2.70 - 2.75%)..  $   89,975   13.94%    $  94,557    14.86%   $  102,923    16.31%
Money market accounts (2.96 - 4.98%)..........      75,398   11.68        55,464     8.71        49,062     7.78
NOW accounts (1.50%)..........................      77,899   12.07        74,673    11.73        76,582    12.14
Non-Interest bearing demand ..................      35,708    5.53        30,524     4.80        26,050     4.13
                                                ----------  ------     ---------   ------    ----------   ------
Total non-certificates........................     278,980   43.22       255,218    40.10       254,617    40.36
                                                ----------  ------     ---------   ------    ----------   ------
Certificates:

0.00 -  3.99%.................................       3,385    0.52         1,894     0.30         1,276     0.20
4.00 -  5.99%.................................     302,629   46.88       269,590    42.36       288,440    45.72
6.00 -  7.99%.................................      60,545    9.38       109,731    17.24        86,341    13.69
8.00 -  and over .............................          10      --             8       --           195     0.03
                                                ----------  ------     ---------   ------    ----------   ------
Total certificates............................     366,569   56.78       381,223    59.90       376,252    59.64
                                                ----------  ------     ---------   ------    ----------   ------
Total deposits................................  $  645,549  100.00%    $ 636,441   100.00%   $  630,869   100.00%
                                                ==========  ======     =========   ======    ==========   ======
</TABLE>


         The following  table sets forth the rate and maturity  information  for
the Bank's certificates of deposit as of June 30, 1999.


                          0.00-   4.00-      6.00-   8.00% or          Percent
                          3.99%   5.99%      7.99%   Greater    Total  of Total
                         ------  --------   -------   ------  --------  ------
                                         (Dollars In Thousands)
Certificate accounts
maturing in quarter ending:

September 30, 1999.....  $3,177  $ 82,438   $ 9,189      $ 3  $ 94,807   25.85%
December 31, 1999......     135    62,865    11,484       --    74,484   20.31
March 31, 2000.........      --    47,329    11,494       --    58,823   16.05
June 30, 2000..........      32    42,751     2,733       --    45,516   12.42
September 30, 2000.....      --    10,609     5,078       --    15,687    4.28
December 31, 2000......      --    12,335     5,679       --    18,014    4.91
March 31, 2001.........      --    11,620     6,657       --    18,277    4.99
June 30, 2001..........       6    11,909       292       --    12,207    3.33
September 30, 2001.....      --     5,544       445        7     5,996    1.64
December 31, 2001......      --     6,413       580       --     6,993    1.91
March 31, 2002.........       4     2,719       306       --     3,029    0.83
June 30, 2002..........      --     1,322     1,189       --     2,511    0.69
Thereafter.............      31     4,775     5,419       --    10,225    2.79
                         ------  --------   -------   ------  --------  ------

   Total...............  $3,385  $302,629   $60,545      $10  $366,569  100.00%
                         ======  ========   =======   ======  ========  ======

   Percent of total....    0.92%    82.56%    16.52%      --
                         ======  ========   =======   ======


         The following table sets forth the amount of the Bank's certificates of
deposit and other deposits by time remaining until maturity as of June 30, 1999.


<TABLE>
<CAPTION>
                                                            Maturity
                                             --------------------------------------
                                                          Over      Over
                                               3 Months  3 to 6   6 to 12   Over 12
                                                or Less  Months    Months   Months     Total
                                             ---------- --------  --------  -------  --------
                                                              (In Thousands)

<S>                                             <C>     <C>      <C>       <C>      <C>
Certificates of deposit less than $100,000....  $76,920 $64,976  $ 91,756  $83,061  $316,713
Certificates of deposit of $100,000 or more...    9,138   8,974    10,374    9,225    37,711
Public funds(1)...............................    8,749     534     2,209      653    12,145
                                                ------- -------  --------  -------  --------

Total certificates of deposit.................  $94,807 $74,484  $104,339  $92,939  $366,569
                                                ------- -------  --------  -------  --------
<FN>

- -----------------------
(1)  Deposits from governmental and other public entities.
</FN>

</TABLE>

                                       25
<PAGE>

         For  additional  information  regarding the  composition  of the Bank's
deposits,  see Note 8 of the Notes to the Consolidated  Financial  Statements in
the Annual Report incorporated by reference herein as Exhibit 13.

         Borrowings. Western Security's other available sources of funds include
advances from the FHLB of Seattle and other borrowings.  As a member of the FHLB
of Seattle, the Bank is required to own capital stock in the FHLB of Seattle and
is authorized  to apply for advances from the FHLB of Seattle.  Each FHLB credit
program has its own interest rate, which may be fixed or variable,  and range of
maturities.  The FHLB of Seattle may  prescribe  the  acceptable  uses for these
advances,  as well as  limitations  on the size of the  advances  and  repayment
provisions.

         The Bank borrows funds from the FHLB of Seattle under its various fixed
rate,  variable  rate,  and  amortizing  advance  lending  programs,  with terms
requiring monthly interest  payments.  Principal  payments are due monthly under
the amortizing advance program and upon maturity for all other advance programs.
The Bank is generally  required to pay a commitment fee upon  application and is
normally  subject to a prepayment fee if the advance is prepaid by the Bank. See
Note 10 of the Notes to Consolidated  Financial  Statements in the Annual Report
incorporated by reference herein as Exhibit 13.

         The  following  table  sets forth the  maximum  month-end  balance  and
average  balance of FHLB  advances,  CMO and other  borrowings  for the  periods
indicated.

                                                     Year Ended June 30,
                                               ------------------------------
                                                  1999      1998       1997
                                               --------   --------   --------
                                                             (In Thousands)
Maximum Balance:

  FHLB Advances............................... $257,277   $248,133   $190,338
  Collateralized Mortgage Obligations.........      511        775      1,117
  Other Borrowings and Repurchase Agreements..    7,416     26,099      8,101

Average Balance:

  FHLB Advances...............................  228,174    244,339    145,446
  Collateralized Mortgage Obligations.........      376        625        967
  Other Borrowings and Repurchase Agreements..    6,749     12,022      2,731


         The  following  table sets forth certain  information  as to the Bank's
FHLB advances, CMO's and other borrowings at the dates indicated.

                                                           June 30,
                                               ------------------------------
                                                1999        1998       1997
                                               --------   --------   --------
                                                   (Dollars in Thousands)

FHLB Advances................................. $244,048   $248,133   $190,338
Collateralized Mortgage Obligations...........      242        511        797
Other Borrowings and Repurchase Agreements....    6,895      6,542      8,101
                                               --------   --------   --------

  Total Borrowings............................ $251,185   $255,186   $199,236
                                               ========   ========   ========
Weighted Average Interest Rate
of FHLB Advances........................           5.53%      5.83%      6.14%
                                               ========   ========   ========
Weighted Average Interest Rate
of Collateralized Mortgage
Obligations...................................    11.48%     11.48%     11.37%
                                               ========   ========   ========
Weighted Average Interest Rate of
Other Borrowings and Repurchase
   Agreements.................................     4.34%      5.05%      5.30%
                                               ========   ========   ========


                                       26

<PAGE>

Interest Rate Caps and Interest Rate Swaps

         As explained  under  Quantitative  and  Qualitative  Disclosures  About
Market Risk  Discussion  and  Analysis  of  Financial  Condition  and Results of
Operations and Note 15 of the Notes to Consolidated  Financial Statements in the
Annual Report incorporated by reference herein as Exhibit 13, the Bank was party
to three interest rate exchange agreements.  These agreements were interest rate
cap agreements  covering a total of $15.0 million in notional  principal amounts
wherein the  interest  rate caps  entitle the Bank to receive  various  interest
payments in exchange for payment of a transaction fee,  provided the three-month
LIBOR exceeds an agreed upon interest rate.  Transaction fees paid in connection
with  interest  rate cap  agreements  are  amortized  to interest  expense as an
adjustment of the interest cost of liabilities. Interest rate cap agreements are
used to  manage  interest  rate  risk by  synthetically  extending  the  life of
interest  bearing  liabilities.  Because  the  Bank  receives  various  interest
payments if the  three-month  LIBOR exceeds the agreed upon interest  rate,  the
Bank is generally at risk to the extent of the  unamortized  premium paid if the
three-month  LIBOR does not exceed the agreed upon  interest  rate.  At June 30,
1999 the amount of the  unamortized  premiums  paid related to the interest rate
cap transactions was $23,000.

Subsidiary Activities

        General.  The  Company has no direct  subsidiaries  other than the Bank.
Western  Security  has  three  wholly-owned  service  corporation  subsidiaries:
Service Corp. of Montana,  Inc. ("Service Corp."),  Western Security  Investment
Services,  Inc.  ("Western Security  Investment") and a special-purpose  finance
subsidiary,  Monte  Mac I,  Inc.  ("Monte  Mac").  At  June  30,  1999,  Western
Security's  investment  in the three wholly owned service  corporations  totaled
$2.5 million, or approximately 0.25% of unconsolidated assets, at such date.

         Federal  associations  generally may invest up to 2% of their assets in
service corporations, plus an additional 1% of assets for community purposes. In
addition,  federal  associations  may invest up to 50% of their total capital in
conforming  loans to their service  corporations in which they own more than 10%
of the capital  stock.  Federal  associations  are also  permitted  to invest an
unlimited amount in operating  subsidiaries engaged solely in activities which a
federal association may engage in directly.

         The  following  is  a  description   of  Western   Security's   service
corporations:

        Service Corp. of Montana, Inc. Service Corp. was acquired December 1988,
in  connection  with  the  acquisition  of Great  Falls  Federal.  This  service
corporation owns and operates a 30-unit apartment complex in Lewistown,  Montana
and  a  single  family  residence  in  Hamilton,   Montana.  Western  Security's
investment in Service Corp. totaled $411,000 at June 30, 1999.

         Western Security Investment Services,  Inc. Western Security Investment
was acquired in February  1997, in connection  with the  acquisition of Security
Bancorp. Western Security Investment conducts a securities brokerage business in
Western  Security's  Missoula  and  Billings  offices and a real  estate  rental
business.  At June 30, 1999, Western  Security's  investment in Western Security
Investment totaled $579,000.

         Monte Mac I,  Inc.  Monte Mac was  formed  in 1985 for the  purpose  of
participating in a collateralized mortgage obligation conduit program. Monte Mac
had participated in three series of CMO issuances.  The CMOs are  collateralized
by FHLMC  participation  certificates  transferred by Western  Security to Monte
Mac. The transferred FHLMC certificates had a book value of $1.0 million at June
30,  1999.  Western  Security's  investment  in Monte  Mac as of June 30,  1999,
included   approximately  $0.8  million  in  FHLMC  certificates  in  excess  of
collateralized  mortgage  obligations.   The  payments  received  on  the  FHLMC
certificates  are used to pay down the CMOs.  If the CMOs are paid as originally
projected, the remaining investment in Monte Mac is expected to be minimal.

Regulation

         General.  The Bank is a federally chartered Bank, the deposits of which
are  federally  insured  and  backed by the full  faith and credit of the United
States Government.  Accordingly, the Bank is subject to broad federal regulation
and oversight  extending to all of its  operations.  The Bank is a member of the
FHLB

                                       27
<PAGE>

of  Seattle  and is  subject  to  certain  limited  regulation  by the  Board of
Governors of the Federal Reserve System (the "Federal  Reserve  Board").  As the
savings and loan holding  company of the Bank, the Company is subject to federal
regulation and oversight. The purpose of the regulation of the Company and other
holding companies is to protect subsidiary savings  associations.  The Bank is a
member of the Savings Association  Insurance Fund ("SAIF"),  which together with
the  Bank  Insurance  Fund  (the  "BIF")  are the two  deposit  insurance  funds
administered  by the  FDIC,  and the  deposits  of the Bank are  insured  by the
Federal Deposit Insurance  Corporation (the "FDIC").  As a result,  the FDIC has
certain regulatory and examination authority over the Bank.

         Certain of these regulatory requirements and restrictions are discussed
below or elsewhere in this document.

         Federal  Regulation  of  Savings  Associations.  The OTS has  extensive
authority  over  the  operations  of  savings  associations.  As  part  of  this
authority,  the Bank is required to file  periodic  reports  with the OTS and is
subject to periodic  examinations  by the OTS and the FDIC. The last regular OTS
and FDIC examinations of the Bank were April, 1999 and March 1990, respectively.
Under agency scheduling  guidelines,  it is likely that another examination will
be initiated in the near future.  When these  examinations  are conducted by the
OTS and the FDIC,  the  examiners  may  require  the Bank to provide  for higher
general or specific loan loss reserves.

         All savings associations are subject to a semi-annual assessment, based
upon the savings  association's total assets, to fund the operations of the OTS.
The  Bank's  OTS  assessment  for the  fiscal  year  ended  June 30,  1999,  was
approximately  $195,000.   Savings  associations  (unlike  the  Bank)  that  are
classified as  "troubled"  (i.e.,  having a supervisory  rating of "4" or "5" or
subject to a conservatorship) are required to pay higher premiums.

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

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

         The Bank's permissible lending limit for loans to one borrower is equal
to the greater of $500,000 or 15% of unimpaired  capital and surplus (except for
loans fully secured by certain readily marketable collateral, in which case this
limit is increased to 25% of unimpaired capital and surplus).  At June 30, 1999,
the Bank's lending limit under this restriction was approximately $11.5 million.
The Bank is in compliance with the loans-to-one-borrower limitation.

         The OTS, as well as the other  federal  banking  agencies,  has adopted
guidelines  establishing  safety and soundness standards on such matters as loan
underwriting  and  documentation,  internal  controls and audit  systems,  asset
quality, earnings standards,  internal controls and audit systems, interest rate
risk exposure and  compensation  and other employee  benefits.  Any  institution
which fails to comply with these  standards  must submit a  compliance  plan.  A
failure to submit a plan or to comply  with an  approved  plan will  subject the
institution to further enforcement action.

         Insurance of Accounts and  Regulation by the FDIC.  The deposits of the
Bank are  presently  insured by the SAIF.  Deposits are insured up to applicable
limits by the FDIC and such  insurance is backed by the full faith and credit of
the United States  Government.  As insurer,  the FDIC imposes deposit  insurance

                                       28
<PAGE>

premiums and is authorized to conduct  examinations of and to require  reporting
by FDIC-insured institutions.  It also may prohibit any FDIC-insured institution
from engaging in any activity the FDIC determines by regulation or order to pose
a  serious  risk to the SAIF or the  BIF.  The FDIC  also has the  authority  to
initiate enforcement actions against savings associations,  after giving the OTS
an opportunity to take such action,  and may terminate the deposit  insurance if
it determines that the  institution has engaged in unsafe or unsound  practices,
or is in an unsafe or unsound condition.

         The FDIC's deposit insurance premiums are assessed through a risk-based
system under which all insured  depository  institutions  are placed into one of
nine  categories  and  assessed  insurance  premiums,  based upon their level of
capital  and  supervisory  evaluation.  See Note 2 of the Notes to  Consolidated
Financial  Statements in the Annual Report  incorporated by reference  herein as
Exhibit 13. Risk classification of all insured  institutions will be made by the
FDIC for each semi-annual assessment period.

         The FDIC is authorized to increase  assessment  rates,  on a semiannual
basis, if it determines that the reserve ratio of the SAIF will be less than the
designated  reserve  ratio of 1.25% of SAIF insured  deposits.  In setting these
increased  assessments,  the FDIC must seek to restore the reserve ratio to that
designated  reserve  level,  or such higher  reserve ratio as established by the
FDIC.  The FDIC may also impose  special  assessments  on SAIF  members to repay
amounts  borrowed from the United States Treasury or for any other reason deemed
necessary by the FDIC.

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

         The capital  regulations  require  tangible capital of at least 1.5% of
adjusted total assets (as defined by  regulation).  Tangible  capital  generally
includes common stockholders' equity, adjusted to eliminate unrealized gains and
losses on certain available-for-sale securities and retained income, and certain
non-cumulative  perpetual  preferred  stock and related  income.  All intangible
assets must be deducted from tangible  capital for  calculating  compliance with
the requirement.  At June 30, 1999, the Bank had unamortized  purchased mortgage
servicing rights of $602,000 and goodwill and core deposit  intangible  relating
to the purchase of Security  Bancorp of $18.8  million all of which was required
to be deducted from tangible capital.

         The OTS regulations establish special  capitalization  requirements for
savings  associations that own subsidiaries in determining  tangible capital. In
determining  compliance with the capital requirements,  all subsidiaries engaged
solely in activities  permissible for national banks or engaged in certain other
activities solely as agent for its customers are "includable"  subsidiaries that
are  consolidated  for capital  purposes in  proportion  to the Bank's  level of
ownership,  including  the  assets  of  includable  subsidiaries  in  which  the
association  has a minority  interest that is not  consolidated  for purposes of
generally accepted accounting principles ("GAAP").  For excludable  subsidiaries
the debt and equity  investments in such  subsidiaries  are deducted from assets
and capital.  At June 30, 1999, the Bank was required to deduct  $568,000 of its
investment in Service Corp. of Montana,  Inc. and $579,000 of its  investment in
Western Security Investment under these rules.

         At June 30, 1999, the Bank had tangible  capital of $71.3  million,  or
7.2% of adjusted total assets,  which is  approximately  $56.5 million above the
minimum requirement of 1.5% of adjusted total assets in effect on that date.

         The capital standards also require core capital equal to at least 3% of
adjusted total assets.  Core capital generally consists of tangible capital plus
certain intangible  assets,  including a limited amount of purchased credit card
relationships.  As a result of the prompt corrective action provisions discussed
below,  however, a savings  association must maintain a core capital ratio of at
least  4%  to  be  considered  adequately  capitalized  unless  its  supervisory
condition is such to allow it to maintain a 3% ratio. At June 30, 1999, the Bank
had no such intangible assets.

                                       29
<PAGE>

         At June 30, 1999, the Bank had core capital equal to $71.3 million,  or
7.2% of adjusted total assets, which is $31.8 million above the minimum leverage
ratio requirement of 3% as in effect on that date.

         The OTS risk-based capital requirement requires savings associations to
have  total  capital  of at  least 8% of  risk-weighted  assets.  Total  capital
consists  of  core  capital,  as  defined  above,  and  supplementary   capital.
Supplementary  capital  consists  of  certain  permanent  and  maturing  capital
instruments  that do not qualify as core capital and general  valuation loan and
lease  loss  allowances  up to a  maximum  of  1.25%  of  risk-weighted  assets.
Supplementary capital may be used to satisfy the risk-based  requirement only to
the  extent of core  capital.  The OTS is also  authorized  to require a savings
association  to maintain an  additional  amount of total  capital to account for
concentration of credit risk and the risk of non-traditional activities. At June
30, 1999,  the Bank had no capital  instruments  that  qualify as  supplementary
capital and had $5.1 million of general loss reserves, which was less than 1.25%
of  risk-weighted  assets,  and were included in the $76.4 million of risk-based
capital at June 30, 1999.

         Certain  exclusions from capital and assets are required to be made for
the purpose of calculating  total  capital.  Such  exclusions  consist of equity
investments  (as  defined  by  regulation)  and that  portion  of land loans and
nonresidential  construction  loans in excess of an 80% loan-to-value  ratio and
reciprocal  holdings of  qualifying  capital  instruments.  The Bank had no such
exclusions from capital and assets at June 30, 1999.

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

         On June 30,  1999,  the  Bank had  total  risk-based  capital  of $76.4
million  (including $71.3 million in core capital and $5.1 million in qualifying
supplementary  capital) and  risk-weighted  assets of $622.9 million  (including
$66,000 in converted  off-balance sheet assets);  or total risk-based capital of
12.3% of risk-weighted  assets.  This amount was $26.6 million above the current
8% requirement in effect on that date.

         The OTS and the FDIC are authorized  and,  under certain  circumstances
required, to take certain actions against savings associations that fail to meet
their  capital  requirements.  The OTS is  generally  required to take action to
restrict the activities of an "undercapitalized  association" (generally defined
to be  one  with  less  than  either  a 4%  core  capital  ratio,  a 4%  Tier  1
risked-based  capital  ratio  or an  8%  risk-based  capital  ratio).  Any  such
association  must  submit a  capital  restoration  plan and  until  such plan is
approved by the OTS may not increase its assets,  acquire  another  institution,
establish a branch or engage in any new  activities,  and generally may not make
capital   distributions.   The  OTS  is  authorized  to  impose  the  additional
restrictions that are applicable to significantly undercapitalized associations.

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

         Any savings  association  that fails to comply with its capital plan or
is  "significantly  undercapitalized"  (i.e.,  Tier 1 risk-based or core capital
ratios of less than 3% or a  risk-based  capital  ratio of less than 6%) must be
made  subject  to one or more of  additional  specified  actions  and  operating
restrictions  which may cover all aspects of its operations and include a forced
merger  or  acquisition  of  the   association.   An  association  that  becomes
"critically  undercapitalized" (i.e., a tangible capital ratio of 2% or less) is
subject to further mandatory restrictions on its activities in addition to those
applicable to significantly  undercapitalized associations. In addition, the OTS
must appoint a receiver (or conservator  with the concurrence of the FDIC) for a
savings  association,  with certain limited exceptions,  within 90 days after it
becomes critically  undercapitalized.  Any undercapitalized  association is also
subject to other general  enforcement  actions by the OTS and the FDIC including
the appointment of a conservator or a receiver.

                                       30
<PAGE>

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

         The  imposition by the OTS or the FDIC of any of these  measures on the
Bank  may  have a  substantial  adverse  effect  on the  Bank's  operations  and
profitability.  Holding Company  shareholders do not have preemptive rights, and
therefore,  if the  Holding  Company is directed by the OTS or the FDIC to issue
additional  shares of Common Stock,  such issuance may result in the dilution in
the percentage of ownership of the Holding Company.

         Limitations   on  Dividends  and  Other  Capital   Distributions.   OTS
regulations impose various  restrictions on savings associations with respect to
their ability to make  distributions of capital which include  dividends,  stock
redemptions or repurchases,  cash-out mergers and other transactions  charged to
the capital account.  OTS regulations  also prohibit a savings  association from
declaring or paying any dividends or from repurchasing any of its stock if, as a
result,  the regulatory  capital of the  association  would be reduced below the
amount  required to be maintained  for the  liquidation  account  established in
connection with its mutual to stock conversion.

         Generally,  savings  associations,  such as the Bank,  that  before and
after the  proposed  distribution  meet  their  capital  requirements,  may make
capital  distributions  during any calendar year equal to the greater of 100% of
net  income for the  year-to-date  plus 50% of the amount by which the lesser of
the  association's  tangible,  core or  risk-based  capital  exceeds its capital
requirement  for such  capital  component,  as measured at the  beginning of the
calendar  year,  or 75% of their net income  for the most  recent  four  quarter
period.  However,  an  association  deemed  to be in need of  more  than  normal
supervision  by the OTS may have its dividend  authority  restricted by the OTS.
Western Security may pay dividends in accordance with this general authority.

         The OTS  regulations  permit a  savings  association  to make a capital
distribution  without  notice to the OTS (unless it is a subsidiary of a holding
company)  provided  that it has a CAMELS 1 or 2  rating,  is not of  supervisory
concern and would remain  adequately  capitalized  (as defined in the OTS prompt
corrective  action  regulations)  following the proposed  distribution.  Savings
associations  that would remain  adequately  capitalized  following the proposed
distribution but do not meet the other noted requirements must notify the OTS 30
days prior to declaring a capital distribution. The OTS stated it will generally
regard as permissible  that amount of capital  distributions  that do not exceed
50% of the  institution's  excess  regulatory  capital  plus net  income to date
during  the  calendar  year.  A  savings  association  may  not  make a  capital
distribution  without  prior  approval  of  the  OTS  and  the  FDIC  if  it  is
undercapitalized  before,  or as a result of, such a  distribution.  The OTS may
object to a capital  distribution  if it would  constitute  an unsafe or unsound
practice.

         Liquidity.  All savings associations,  including the Bank, are required
to  maintain  an  average  daily  balance  of liquid  assets  equal to a certain
percentage of the sum of its average daily balance of net  withdrawable  deposit
accounts and  borrowings  payable in one year or less.  For a discussion of what
the Bank includes in liquid assets, see "Management's Discussion and Analysis of
Financial   Condition   and  Results  of  Operations  -  Liquidity  and  Capital
Resources."  This  liquid  asset  ratio  requirement  may vary from time to time
(between 4% and 10%) depending upon economic conditions and savings flows of all
savings associations. At the present time, the minimum liquid asset ratio is 4%.
The Bank's regulatory ratio was 20.5% at June 30, 1999.

         Qualified Thrift Lender Test. All savings  associations,  including the
Bank,  are  required to meet a qualified  thrift  lender  ("QTL")  test to avoid
certain  restrictions  on  their  operations.   This  test  requires  a  savings
association  to have  at  least  65% of its  portfolio  assets  (as  defined  by
regulation) in qualified thrift investments on a monthly average for nine out of
every 12 months on a rolling basis. As an alternative,  the savings  association
may maintain 60% of its assets in those assets specified in Section  7701(a)(19)
of the Internal Revenue Code.  Under either test, such assets primarily  consist
of residential housing related loans and investments. At June 30, 1999, the Bank
met the test and has always met the test since its effectiveness.

                                       31
<PAGE>

         Any savings association that fails to meet the QTL test must convert to
a national bank charter,  unless it re-qualifies as a QTL and thereafter remains
a QTL. If an  association  does not  re-qualify  and converts to a national bank
charter,  it must remain  SAIF-insured  until the FDIC permits it to transfer to
the BIF.  If an  association  has not yet  re-qualified  and or  converted  to a
national  bank,  its  new  investments  and  activities  are  limited  to  those
permissible  for both a  savings  association  and a  national  bank,  and it is
limited to national bank branching  rights in its home state.  In addition,  the
association is immediately  ineligible to receive any new FHLB borrowings and is
subject to national  bank limits for payment of dividends.  If such  association
has not  re-qualified  or converted to a national  bank within three years after
the failure,  it must divest of all  investments  and cease all  activities  not
permissible  for a  national  bank.  In  addition,  it must repay  promptly  any
outstanding FHLB borrowings,  which may result in prepayment  penalties.  If any
association  that fails the QTL test is  controlled by a holding  company,  then
within one year after the failure,  the holding  company must register as a bank
holding  company  and become  subject to all the  restrictions  on bank  holding
companies. See "Company Regulation."

         Community  Reinvestment  Act.  Under  the  Community  Reinvestment  Act
("CRA"),  every  FDIC  insured  institution  has a  continuing  and  affirmative
obligation  consistent  with safe and sound  banking  practices to help meet the
credit  needs  of its  entire  community,  including  low  and  moderate  income
neighborhoods.  The CRA does not  establish  specific  lending  requirements  or
programs  for  financial   institutions  nor  does  it  limit  an  institution's
discretion  to develop the types of products and  services  that it believes are
best  suited  to its  particular  community,  consistent  with the CRA.  The CRA
requires the OTS, in connection  with the examination of the Bank, to assess the
institution's  record of meeting the credit needs of its  community  and to take
such record into account in its  evaluation of certain  applications,  such as a
merger or the establishment of a branch,  by the Bank. An unsatisfactory  rating
may be used as the basis for the denial of an application by the OTS.

         The federal banking agencies,  including the OTS, have recently revised
the CRA  regulations  and  the  methodology  for  determining  an  institution's
compliance with the CRA. Due to the heightened  attention being given to the CRA
in the past few years,  the Bank may be required to devote  additional funds for
investment  and lending in its local  community.  The Bank was  examined for CRA
compliance in September, 1998 and received a rating of satisfactory.

         Transactions with Affiliates. Generally, transactions between a savings
association or its  subsidiaries  and its affiliates are required to be on terms
as  favorable  to  the  association  as  transactions  with  non-affiliates.  In
addition,  certain of these  transactions,  such as loans to an  affiliate,  are
restricted to a percentage of the association's capital.  Affiliates of the Bank
include  the  Company and any company  which is under  common  control  with the
Company.  In  addition,  a  savings  association  may not lend to any  affiliate
engaged in activities not  permissible for a bank holding company or acquire the
securities  of  most  affiliates.   The  Bank's   subsidiaries  are  not  deemed
affiliates; however, the OTS has the discretion to treat subsidiaries of savings
associations as affiliates on a case-by-case basis.

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

         Holding Company  Regulation.  The Company is a unitary savings and loan
holding company subject to regulatory oversight by the OTS. As such, the Company
is  required  to  register  and  file  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  which
also permits the OTS to restrict or prohibit  activities  that are determined to
be a serious risk to the subsidiary savings association.

         As a unitary savings and loan holding company, the Company generally is
not subject to activity restrictions. 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  Western  Security or any other  SAIF-insured  savings
association)  would  become  subject  to such  restrictions  unless  such  other
associations  each  qualify  as  a  QTL  and  were  acquired  in  a  supervisory
acquisition.

                                       32
<PAGE>

         If Western  Security  fails the QTL test,  the Company  must obtain the
approval of the OTS prior to continuing after such failure,  directly or through
its other  subsidiaries,  any business  activity  other than those  approved for
multiple savings and loan holding companies or their subsidiaries.  In addition,
within one year of such  failure the Company  must  register as, and will become
subject  to,  the  restrictions  applicable  to  bank  holding  companies.   The
activities  authorized for a bank holding  company are more limited than are the
activities  authorized  for a  unitary  or  multiple  savings  and loan  holding
company. See " Qualified Thrift Lender Test."

         The Company must obtain approval from the OTS before acquiring  control
of  any  other  SAIF-insured   association.   Such  acquisitions  are  generally
prohibited  if they  result  in a  multiple  savings  and loan  holding  company
controlling  savings  associations  in  more  than  one  state.   However,  such
interstate  acquisitions are permitted based on specific state  authorization or
in a supervisory acquisition of a failing savings association.

         Federal  Securities  Law. The Company is registered with the Securities
and Exchange  Commission  ("SEC") under the Securities  Exchange Act of 1934, as
amended (the "Exchange Act").  The Company is subject to the information,  proxy
solicitation,  insider trading  restrictions  and other  requirements of the SEC
under the Exchange Act.

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

        Federal  Reserve   System.   The  Federal  Reserve  Board  requires  all
depository institutions to maintain  non-interest-bearing  reserves at specified
levels against their transaction accounts (primarily checking, NOW and Super NOW
checking  accounts).  At June 30, 1999,  the Bank was in  compliance  with these
reserve  requirements.  The balances maintained to meet the reserve requirements
imposed  by  the  Federal  Reserve  Board  may  be  used  to  satisfy  liquidity
requirements that may be imposed by the OTS. See "Liquidity."

         Savings  associations are authorized to borrow from the Federal Reserve
Bank  "discount   window,"  but  Federal  Reserve  Board   regulations   require
associations to exhaust other reasonable alternative sources of funds, including
FHLB borrowings, before borrowing from the Federal Reserve Bank.

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

         As a member, the Bank is required to purchase and maintain stock in the
FHLB of Seattle.  At June 30,  1999,  the Bank had $14.6  million in FHLB stock,
which was in  compliance  with this  requirement.  In past  years,  the Bank has
received  substantial  dividends on its FHLB stock.  Over the past five calendar
years such  dividends  have averaged 7.57% and were 8.00% and 7.75% for calendar
years 1997 and 1998 respectively.

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

                                       33
<PAGE>

         For the fiscal year ended June 30, 1999,  dividends paid by the FHLB of
Seattle to the Bank totaled $1.1 million which  constitutes  a $80,000  increase
over the amount of  dividends  received  in fiscal  year  1998.  There can be no
assurance that such dividends will continue in the future.

         Federal and State  Taxation.  The Company,  the Bank,  and its non-bank
subsidiaries file a consolidated federal and Montana income tax return using the
accrual method of accounting. For fiscal years beginning before January 1, 1997,
Montana state statute  prevented  filing of a  consolidated  Montana  income tax
return  including  the Bank;  thus,  separate  returns were filed by the Company
(including the non-bank subsidiaries) and the Bank. Generally,  the Company, the
Bank and its non-bank  subsidiaries  are subject to federal  income taxes in the
same manner as other corporations.

         The following discussion of tax matters is intended solely as a summary
and does not  purport  to be a  comprehensive  description  of all the tax rules
applicable to the Company, the Bank, or its non-bank subsidiaries.

         For  taxable  years  beginning  prior  to  January  1,  1996,   savings
institutions,  such as the Bank, which met certain  definitional tests primarily
relating  to  their  assets  and  the  nature  of  their  business  ("qualifying
thrifts"),  were  permitted  to  establish  a reserve  for bad debts and to make
annual additions thereto.  These additions may, within specified formula limits,
have been deducted in arriving at their  taxable  income.  The Bank's  deduction
with respect to "qualifying loans," which are generally loans secured by certain
interests  in  real  property   including   various  types  of   mortgage-backed
securities,  may have been  computed  using an amount based on the Bank's actual
loss  experience  or a  percentage  equal to 8% of the  Bank's  taxable  income,
computed with certain  modifications  and reduced by the amount of any permitted
additions to the  non-qualifying  reserve.  The Bank's deduction with respect to
non-qualifying  loans was computed under the experience method which essentially
allows a deduction  based on the Bank's actual loss  experience over a period of
several  years.  Each  year  the Bank  selected  the most  favorable  method  to
calculate the deduction attributable to an addition to the tax bad debt reserve.

         Federal  legislation  repealed the reserve method of accounting for bad
debt  reserves for tax years  beginning  after  December 31, 1995.  As a result,
savings institutions can no longer calculate their deduction for bad debts using
the percentage-of-taxable-income method. Instead, such institutions are required
to compute their  deductions  based on specific  charge-offs  during the taxable
year when they otherwise qualify to use the experience method.  This legislation
also  requires  savings  institutions  to recapture  into income over a six-year
period  their  post-1987  additions  to  their  tax bad debt  reserves,  thereby
generating additional current tax liability.  The Bank's post-1987 reserves that
will be recaptured  into income ratably over a six-year  period is $3.2 million.
At June 30, 1999 the Bank's bad debt reserve for tax purposes was  approximately
$2.0 million. (See Note 12 of the Notes to Consolidated  Financial Statements in
the Annual Report incorporated by reference as Exhibit 13.)

         Corporate  Alternative  Minimum  Tax - Federal tax law imposes a tax on
alternative  minimum  taxable income ("AMTI") at a rate of 20%. Only 90% of AMTI
can be offset by net operating loss carry-overs.  AMTI is increased by an amount
equal to 75% of the amount by which the Bank's adjusted  current earnings exceed
its AMTI  (determined  without regard to this  preference and prior to reduction
for net operating losses).

         Dividends-Received  Deduction  and  Other  Matters  - The  Company  may
eliminate from its taxable income  dividends  received from the Bank as a member
of the same affiliated group of corporations.  The corporate  dividends-received
deduction is generally 70% in the case of dividends  received from  unaffiliated
corporations  with which the Company  and the Bank will not file a  consolidated
tax  return,  except  that if the  Company or the Bank owns more than 20% of the
stock of a  corporation  distributing  a  dividend,  then  80% of any  dividends
received may be deducted.

         The Company and its consolidated  subsidiaries have been audited by the
IRS with respect to  consolidated  federal  income tax returns  through June 30,
1989.  In the  opinion of  management,  any  examination  of still open  returns
(including returns of subsidiaries and predecessors, or entities merged with and
into the Company or the Bank) would not result in a deficiency  which could have
a material  adverse effect on the financial  condition of the Company,  the Bank
and its consolidated subsidiaries.

                                       34
<PAGE>

         Montana Taxation - Under Montana  taxation law,  savings  institutions,
such as the Bank, are subject to corporation  license tax, which incorporates or
is  substantially  similar to  applicable  provisions  of the  Federal  Internal
Revenue Code. The corporation  license tax is imposed on federal taxable income,
subject to certain adjustments at a rate of 6.75% for fiscal year 1999.

         Delaware  Taxation  - As a Delaware  holding  company,  the  Company is
exempted  from Delaware  corporate  income tax but is required to file an annual
report with and pay an annual fee to the State of Delaware.  The Company is also
subject to an annual franchise tax imposed by the State of Delaware.

Impact of New Accounting Standards

         See Note 1,  Summary of  Significant  Accounting  Policies and Note 16,
Recent  Accounting  Pronouncements  Not Yet  Adopted  in Notes  to  Consolidated
Financial  Statements in the Annual Report  incorporated by reference  herein as
Exhibit 13.

Competition

         The Bank generally faces strong  competition both in originating  loans
and in attracting  deposits.  Competition in originating  loans comes  primarily
from other savings  institutions,  commercial banks,  mortgage  bankers,  credit
unions,  insurance companies and government agencies who also make loans located
in the Bank's primary market areas.  The Bank competes for loans  principally on
the basis of the interest rates and loan fees it charges,  the types of loans it
originates and the quality of services it provides to borrowers.

         The Bank faces  substantial  competition  in  attracting  deposits from
other savings institutions, commercial banks, securities firms, money market and
mutual funds,  credit unions and other investment  vehicles.  The ability of the
Bank to  attract  and  retain  deposits  depends  on its  ability  to provide an
investment  opportunity  that satisfies the requirements of investors as to rate
of return,  liquidity,  risk,  convenient  locations and other factors. The Bank
competes  for these  deposits  by  offering  a variety of  deposit  accounts  at
competitive  rates,  convenient  business  hours,  a  customer  oriented  staff,
advertising and a branch network in twenty Montana cities.

                                       35

<PAGE>



         The Bank  estimates  its market  share of the  savings  deposits in the
counties where it has branch offices to be as follows:


                                June 30, 1998
            County            Deposit Share(1)              City

Missoula....................        13.7%        .......................Missoula
Yellowstone.................        11.3         ............Billings and Laurel
Lewis & Clark...............         7.2         .........Helena and East Helena
Cascade.....................         4.6         ....................Great Falls
Gallatin....................         3.7         ........................Bozeman
Ravalli.....................         5.0         .......................Hamilton
Pondera  ...................         9.2         .........................Conrad
Fergus......................        16.8         ......................Lewistown
Custer......................         6.1         .....................Miles City
Big Horn ...................        11.2         .........................Hardin
Deer Lodge..................        21.3         .......................Anaconda
Flathead....................         0.7         ......................Kalispell
Hill........................         8.1         ..........................Havre
Phillips....................         4.4         ..........................Malta
Richland....................         6.6         .........................Sidney
Sheridan....................        15.4         .....................Plentywood
Silverbow...................         9.3         ..........................Butte
Valley......................         6.4         ........................Glasgow

- -----------------
(1)  Based on data supplied by Sheshunoff  Information Services as of June 1998,
     Western  Security  held  approximately  a 6.4% market  share of deposits in
     Montana. Based on this market share, Western Security ranked 4th out of 183
     financial   institutions   located  in  Montana.  See  "Market  Areas"  for
     information regarding the Bank's deposit share in each county in its market
     area.

         Western  Security's  competition for  residential  real estate loans is
principally from mortgage bankers, other savings institutions,  commercial banks
and other institutional lenders. Competition for commercial real estate loans is
primarily from  commercial  banks in Missoula and other savings  institutions in
Missoula,  Helena, Billings, Great Falls, and Bozeman.  Competition for consumer
loans is from commercial banks,  credit unions,  other savings  institutions and
consumer  finance  companies.  Western Security  competes for loans  principally
through the interest rates and loan fees charged. Western Security's competition
for loans varies from time to time  depending upon numerous  factors,  including
the  general  availability  of lending  funds and credit,  economic  conditions,
current  interest  rate levels,  volatility  in the  mortgage  markets and other
factors which are not readily predictable.

Executive Officers of the Company

         The  following  table sets forth certain  information  at June 30, 1999
regarding  the  executive  officers of the Company and the Bank who are not also
directors.


         Name              Age              Position(s) Held
- --------------------    --------- ----------------------------------------------
James A. Salisbury         48      Executive Vice President, Treasurer
                                        and Chief Financial Officer
                                        of the Company and the Bank
Charles E. Eiseman         49      Senior Vice President/Western Region
Marcia Johnson             40      Senior Vice President/Central Operations
John Cromwell              60      Senior Vice President/Human Resource Director

                                       36


<PAGE>


         The business  experience  of each  executive  officer who is not also a
director is set forth below.

         James A. Salisbury.  Mr. Salisbury became Treasurer and Chief Financial
officer of the Company in September 1993. Mr.  Salisbury joined Western Security
as Treasurer  and Chief  Financial  Officer in 1983.  Prior to such time, he was
employed as the Chief Financial Officer for Home Federal from 1980 to 1983. From
1978 to 1980, he was in private practice as a certified public  accountant.  Mr.
Salisbury is responsible for the formulation and  implementation of the policies
and objectives of the Bank's  finance,  accounting and audit  function.  He also
serves as Treasurer and Chief Financial  Officer of Western Security  Investment
Services Inc., Monte Mac I and Service Corporation of Montana.  Mr. Salisbury is
a graduate of the University of Montana and is a certified public accountant.

         Charles E. Eiseman.  Mr. Eiseman has been employed by Western  Security
since December 1975 and became Senior Vice  President/Retail  Lending Manager in
October 1996. Since 1988, Mr. Eiseman's duties have included  supervision of all
retail  lending  activities  in all  cities  where  Western  Security  has  loan
origination centers. Mr. Eiseman is a graduate of the University of Montana.

        Marcia Johnson.  Ms. Johnson has been with Western  Security since 1981.
Prior to her appointment as Senior Vice President/Central  Operations Manager in
July 1999, she served as Vice President/Western  Region Loan Administrator.  Ms.
Johnson is a graduate of the University of Montana.

        John Cromwell.  Mr. Cromwell  joined Western  Security as Vice President
and Director of Human  Resources in December of 1997.  Mr.  Cromwell has over 25
years experience in bank human  resources.  He was elected Senior Vice President
in July 1999. He is responsible for compensation,  benefits, personnel, training
and the  formulation of Personnel  Policies and  Procedures.  Mr.  Cromwell is a
graduate  of  Rocky  Mountain  College,  Billings  and  is  a  certified  Senior
Professional in Human Resources by the Society for Human Resource Management.

Employees

         At June 30, 1999,  the Company had a total of 338  full-time  employees
and 42 part-time  employees.  None of the Bank employees are  represented by any
collective bargaining group.

                                       37

<PAGE>

Item 2. Properties

         The following table sets forth  information  concerning the main office
and each branch office and loan production  office of the Bank at June 30, 1999.
At June 30, 1999,  the Bank's  premises and  equipment had an aggregate net book
value of approximately $28.3 million.


                                    Year
                                  Acquired       Owned or      Lease Expiration
                 Location        or Leased        Leased             Date
- --------------------------------------------------------------------------------

Main Office
  110 East Broadway                 1957          Owned              N/A
  Missoula, Montana
Full Service Branches
  100 East Broadway                 1957          Owned             N/A(1)
  Missoula, Montana
  2230 Brooks                       1966          Owned              N/A
  Missoula, Montana
  1610 S. Third West                1977          Leased       July 1, 1999(2)
  Missoula, Montana
  2601 Garfield                     1979          Owned              N/A
  Missoula, Montana
  321 Fuller                        1983          Owned              N/A
  Helena, Montana
  101 Lane Avenue                   1983          Owned              N/A
  East Helena, Montana
  601 N. Montana                    1983          Leased      December 31, 1999
  Helena, Montana
  3171 N. Montana                   1996          Owned              N/A
  Helena, Montana
  501 N. First Street               1980          Owned              N/A
  Hamilton, Montana
  2425 10th Avenue South            1988          Owned              N/A
  Great Falls, Montana
  25 Fifth Street North             1988          Owned              N/A
  Great Falls, Montana
  900 Third Street, NW              1988          Owned              N/A
  Great Falls, Montana
  702 South Main                    1988          Owned              N/A
  Conrad, Montana
  2929 Third Avenue North           1991          Owned              N/A
  Billings, Montana
  1101 Main Street                  1991          Owned              N/A
  Miles City, Montana
  524 North Cheyenne Avenue         1991          Owned              N/A
  Hardin, Montana
  219 North 26th Street             1967          Owned              N/A
  Billings, Montana
  2675 King Avenue West            1995(3)        Owned              N/A
  Billings, Montana
  2401 Grand Avenue                 1975          Owned              N/A
  Billings, Montana
  1546 Main Street                  1975          Owned              N/A
  Billings, Montana

                                       38
<PAGE>

                                    Year
                                  Acquired       Owned or      Lease Expiration
                 Location        or Leased        Leased             Date
- --------------------------------------------------------------------------------

  2845 Old Hardin Road              1997          Owned              N/A
  Billings, Montana
  19 Montana Avenue                 1987          Owned              N/A
  Laurel, Montana
  405 Main Street                   1979          Owned              N/A
  Kalispell, Montana
  320 West Broadway                1980(4)        Leased       January 1, 2008
  Missoula, Montana
  2350 South Reserve                1995          Leased      December 30, 1999
  Missoula, Montana
  221 Second Street NW              1989          Owned              N/A
  Sidney, Montana
  324 Third Avenue                  1989          Owned              N/A
  Havre, Montana
  135 South Second Street East      1994          Owned              N/A
  Malta, Montana
  125 Fourth Street South           1989          Leased          Monthly(5)
  Glasgow, Montana
  102 North Main                    1989          Owned              N/A
  Plentywood, Montana
  1880 Harrison Avenue              1994          Owned              N/A
  Butte, Montana
  401 West Main                     1994          Owned              N/A
  Lewistown, Montana
  307 East Park Street              1994          Leased        March 1, 2008
  Anaconda, Montana
  2901 West Main                    1995          Leased        April 15, 2031
  Bozeman, Montana
Loan Administration
   1100 South Avenue                1993          Owned              N/A
   Missoula, Montana
  1105 West Sussex                  1998          Owned              N/A
  Missoula, Montana

- ----------------------
(1)  Includes lease for drive-up window which expires in May 2001.
(2)  Contract being negotiated - verbal agreement - 1 year extension
(3)  Branch opened 12/97
(4)  Property sold 12/97 - leased for 10 years.
(5)  Lease is on a month-to-month basis.

                                       39

<PAGE>



         The  Company  purchased  property  in Missoula to build a branch in the
expanding  Missoula  marketing area. The sale of the branch at 1941 West Main in
Bozeman, Montana was completed this year.

         The Bank's accounting and  record-keeping  activities are maintained on
an on-line basis with an independent  service bureau.  The net book value of the
Bank's  computer  and  other  equipment  (including   furniture,   fixtures  and
automobiles) at June 30, 1999, totaled $4.7 million.  In addition,  subsidiaries
of the Bank hold properties and equipment with a net book value of $1.3 million.
See "Business - Subsidiary Activities."

Item 3. Legal Proceedings

         From time to time,  the Company and Western  Security  are  involved as
plaintiff or defendant in various legal proceedings arising in the normal course
of its business.  While the ultimate outcome of these various legal  proceedings
cannot be predicted  with  certainty,  it is the opinion of management  that the
resolution  of these  legal  actions  should not have a  material  effect on the
Company's consolidated financial position or results of operations.

Item 4. Submission of Matters to a Vote of Stockholders

         No  matter  was  submitted  to a vote of  stock  holders,  through  the
solicitation of proxies or otherwise, during the quarter ended June 30, 1999.

                                     PART II

Item 5. Market for the Registrant's Common Stock and Related Stockholder Matters

        The section "General Corporate and Stockholders'  Information" contained
in the Company's  Annual Report  (beginning at page 55 thereto) filed at Exhibit
13 hereto is incorporated in its entirety by reference under this Item 5.

Item 6. Selected Financial Data

        The section "Selected  Consolidated  Financial and Other Data" contained
in the Company's Annual Report (beginning at page 5 thereto) filed at Exhibit 13
hereto is incorporated in its entirety by reference under this Item 6.

Item 7. Management's  Discussion and Analysis of Financial Condition and Results
        of Operations

        The section "Management's Discussion and Analysis of Financial Condition
and Results of Operations"  contained in the Company's Annual Report  (beginning
at page 6 thereto) filed at Exhibit 13 hereto is incorporated in its entirety by
reference under this Item 7.

Item 8. Financial Statements and Supplementary Data

        The  section  "Consolidated   Financial  Statements"  contained  in  the
Company's  Annual  Report  (beginning  at page 24  thereto)  filed at Exhibit 13
hereto is incorporated in its entirety by reference under this Item 8.

Item 9.  Changes  in  and  Disagreements  With  Accountants  on  Accounting  and
         Financial Disclosure

         There has been no  Current  Report  on Form 8-K filed  within 24 months
prior to the date of the most recent financial  statements reporting a change of
accountants and/or reporting disagreements on any matter of accounting principle
or financial statement disclosure.

                                       40

<PAGE>



                                    PART III

Item 10. Directors and Executive Officers of the Registrant

         Information  concerning  Directors of the  Registrant  is  incorporated
herein by reference from the Company's definitive Proxy Statement for the Annual
Meeting of  Stockholders  scheduled to be held on October 26,  1999,  except for
information  contained  under  the  heading  "Compensation  Committee  Report on
Executive  Compensation" and "Stockholder  Return Performance  Presentation",  a
copy of which  will be filed  not  later  than 120 days  after  the close of the
fiscal year. See "Business - Executive Officers of the Company" in Part I of the
Form 10-K for information regarding executive officers.

Item 11. Executive Compensation

        Information  concerning executive compensation is incorporated herein by
reference from the Company's  definitive  Proxy Statement for the Annual Meeting
of Stockholders scheduled to be held on October 26, 1999, except for information
contained  under  the  heading  "Compensation   Committee  Report  on  Executive
Compensation" and "Stockholder Return Performance Presentation", a copy of which
will be filed  not later  than 120 days  after  the  close of the  fiscal  year.

Item 12. Security Ownership of Certain Beneficial Owners and Management

        Information  concerning  security ownership of certain beneficial owners
and management is incorporated herein by reference from the Company's definitive
Proxy Statement for the Annual Meeting of  Stockholders  scheduled to be held on
October  26,  1999,   except  for   information   contained  under  the  heading
"Compensation  Committee  Report on  Executive  Compensation"  and  "Stockholder
Return Performance  Presentation",  a copy of which will be filed not later than
120 days after the close of the fiscal year.

Item 13. Certain Relationships and Related Transactions

        Information   concerning  certain   relationships  and  transactions  is
incorporated  herein by reference from the Company's  definitive Proxy Statement
for the Annual Meeting of Stockholders scheduled to be held on October 26, 1999,
except for  information  contained  under the  heading  "Compensation  Committee
Report  on  Executive   Compensation"   and  "Stockholder   Return   Performance
Presentation",  a copy of which  will be filed not later than 120 days after the
close of the fiscal year.


                                       41
<PAGE>



                                     PART IV

Item 14. Exhibits, Financial Statement Schedules, and Reports on Form 8-K

(a)(1)  Financial Statements:

         The following  information  appearing in the Registrant's Annual Report
to Stockholders for the year ended June 30, 1999 is incorporated by reference in
this Form 10-K Annual Report as Exhibit 13.

                                                                       Pages in
                                                                        Annual
Annual Report Section                                                   Report

Independent Auditors' Report............................................  24

Consolidated Balance Sheets -- June 30, 1998 and 1999...................  25

Consolidated Statements of Income --
Each of the Years in the Three-Year Period Ended
June 30, 1999...........................................................  26

Consolidated Statements of Stockholders' Equity
and Comprehensive Income -- Each of the Years
in the Three-Year Period Ended June 30, 1999............................  27

Consolidated Statements of Cash Flows -- Each of the
 Years in the Three-Year Period Ended
June 30, 1999...........................................................  28

Notes to Consolidated Financial Statements..............................  29

Supplementary Financial Data............................................  55


(a)(2)  Financial Statement Schedules:

        All financial  statement  schedules have been omitted as the information
is not required under the related instructions or is inapplicable.


                                       42

<PAGE>



(a)(3)  Exhibits:

                                                              Reference to Prior
                                                               Filing of Exhibit
 Regulation S-K                                                 Number Attached
 Exhibit Number           Document                                 Hereto
- ----------------   ----------------------------------------   ------------------
  2         Plan of acquisition, reorganization, arrangement,           None
            liquidation or succession
  3         (i)  Articles of Incorporation                                *
            (ii) By-laws
  4         Instruments defining the rights of security holders,          *
            including indentures
  9         Voting trust agreement                                      None
 10.1       Stock Option and Incentive Plan                              **
 10.2       Employee Stock Ownership Plan                                 *
 10.3       Recognition and Retention Plan                               **
 10.4       Salary Continuation Plan                                      *
 10.5       Directors Deferred Compensation Plan                          *
 10.6       Benefit Equalization Plan                                     *
 10.7       Employment Agreements for Messrs. Grimes, Bardwell           **
            and Salisbury
 10.8       Employment Agreements for Messrs. Brevik, Eiseman            **
            and Lovell and Ms. Dumontier
 10.9       Annual Management Incentive Plan                             **
 10.10      Wage Continuation Agreements for Messrs. Grimes,             **
            Bardwell and Salisbury
 10.11      Equity Incentive Plan                                        ***
 10.12      Employment Agreement for David W. Jorgenson,                 ***
            Elaine F. Hine, Stanley R. Hill and Scott W. Sanders
 11         Statement re:  computation of per share earnings            None
 12         Statement re:  computation of ratios                    Not required
 13         Annual Report to Security Holders                            13
 16         Letter re: change in certifying accountant                  None
 18         Letter re:  change in accounting principles                 None
 19         Report furnished to security holders                        None
 21         Subsidiaries of Registrant                                   21
 22         Published report regarding matters submitted                None
            to vote of security holders
 23         Consents of experts and counsel                              23
 24         Power of Attorney                                       Not required
 27         Financial Data Schedule                                      27
 99         Additional exhibits                                         None
- -------------------------

*    Filed on  September  21,  1993,  as exhibits to the  Registrant's  Form S-1
     registration   statement   (Registration  No.  33-69168)  pursuant  to  the
     Securities Act of 1933. All of such  previously  filed documents are hereby
     incorporated  herein by reference in accordance with Item 601 of Regulation
     S-K.
**   Filed  on  September  27,  1995,  as  the  exhibits  listed  above  to  the
     Registrant's  Annual  Report on Form 10-K for the year ended June 30,  1995
     pursuant to the Securities Exchange Act of 1934 (File No. 0-22772).  All of
     such previously filed documents are hereby incorporated herein by reference
     in accordance with Item 601 of Regulation S-K.
***  Filed  on  November  19,  1996,  as  the  exhibits   listed  above  to  the
     Registrant's Form S-4 registration  statement  (Registration No. 533-16428)
     pursuant to the Securities Act of 1933 of such  previously  filed documents
     are hereby incorporated herein by reference in accordance with "Item 601 of
     Regulation S-K."

(b)  Reports on Form 8-K:

         No reports on Form 8-K have been filed  during the  three-month  period
ended June 30, 1999.

                                       43
<PAGE>



                                   SIGNATURES

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

                                             WESTERFED FINANCIAL CORPORATION




Date: September 24, 1999                  By: /s/ Lyle R. Grimes
                                             --------------------------------
                                             Lyle R. Grimes
                                             (Duly Authorized Representative)

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



By:    /s/ Lyle R. Grimes
       -----------------------------------------------
       Lyle R. Grimes,  Chairman of  the Board,
       President, Chief Executive Officer and Director
       (Principal Executive and Operating  Officer)
Date:  September 24, 1999

By:    /s/ Dr. Marvin Reynolds
       -----------------------------------------------
       Dr. Marvin Reynolds, Director
Date:  September 24, 1999

By:    /s/ Dr. Otto G. Klein, Jr.
       -----------------------------------------------
       Dr. Otto G. Klein, Jr., Director
Date:  September 24, 1999

By:    /s/ John E. Roemer
       -----------------------------------------------
       John E. Roemer, Vice Chairman
Date:  September 24, 1999

By:    /s/ Laurie C. DeMarois
       -----------------------------------------------
       Laurie C. DeMarois, Director
Date:  September 24, 1999

By:    /s/ James A. Salisbury
       -----------------------------------------------
       James A. Salisbury, Treasurer and Chief
       Financial Officer (Principal Financial and
       Accounting Officer)
Date:  September 24, 1999

By:    /s/ Robert F. Burke
       -----------------------------------------------
       Robert F. Burke, Director
Date:  September 24, 1999

By:    /s/ David W. Jorgenson
       -----------------------------------------------
       David W. Jorgenson, Director and Vice
       President
Date:  September 24, 1999

By:    /s/ William Leslie
       -----------------------------------------------
       William Leslie, Director
Date:  September 24, 1999









                                   Exhibit 13

                        Annual Report to Security Holders

<PAGE>

[COVER]

                                No company just ends up in an enviable position.
                                                       It must put itself there.







                       WesterFed Financial Corporation.  The 1999 Annual Report.


<PAGE>

Financial Highlights

FOR FISCAL YEAR 1999
(Dollars in thousands, except per share amounts)

FOR THE YEAR
Net Income                 $6,923
Net Interest Income        $31,554

PER COMMON SHARE
Net Income                 $1.37
Book Value                 $20.08

AT YEAR END
Assets                     $1,007,349
Loans                      $631,371
Deposits                   $645,549
Stockholders' Equity       $91,149
Shares Outstanding         4,538,557

FINANCIAL RATIOS
Return on average assets   .70%
Return on equity           6.93%
Stockholders' equity
     to total assets       9.05%
Net interest margin
     for the year          3.46%
Non-performing assets
    to total assets        .42%

COMPANY FACTS
Deposit Accounts           93,803
Loan Accounts              25,999

[BAR CHART]                               [BAR CHART]

Assets                                    Net Income Per Common Share - Diluted
Year Ended June 30 (shown in millions)    Year Ended June 30 (shown in dollars)

       1995                 $563.3                 1995                 $1.01
       1996                 $563.9                 1996                 $1.08
       1997                 $955.6                 1997                  $.96
       1998                 $1,022                 1998                 $1.29
       1999                 $1,007                 1999                 $1.37

[PIE CHARTS]

The  following  pie  charts  detail how the bank's  total  gross loan  portfolio
continues to become more diversified.

                             1997        1998         1999
                            -------     -------      -------
Agriculture                   4.1%        5.2%         5.4%
Commercial                   12.2%       14.7%        18.1%
Consumer                     20.6%       23.5%        23.3%
Construction                  3.1%        2.6%         2.0%
Residential Mortgage         60.0%       54.0%        51.2%
<PAGE>

To Our Shareholders

         OUR  POSITION.  There  is,  in  the  pages  of an  annual  report,  the
temptation  to enumerate  only the concrete - earnings,  losses,  share  prices,
dividends,  deposits, loan portfolios,  holdings - for these form the foundation
upon which a  financial  institution  is built as well as much of the impetus to
invest in a company.  We're pleased to report, these quantifiable  measures were
positive  in fiscal  year  1999,  and  included  record  earnings  per share for
shareholders and solid increases in consumer and commercial lending.

         Yet, they are not the thrust of this letter.

         Over the last year, your management team has worked hard to put Western
Security  Bank,  our  sole  subsidiary,  into  a  position  for  future  growth.
Certainly,  our  financial  results  have  helped,  but assets  much  tougher to
quantify  - people,  image and  service  - have  been at least as  critical.  We
believe these are ultimately the assets that define potential. More importantly,
they're the assets responsible for realizing it.

[PICTURE OF RALPH K. HOLLIDAY AND LYLE R. GRIMES]

         Consider just a few of the changes made at your company in 1999.

          o    Lyle Grimes retired as President of Western Security Bank and has
               been  succeeded  by Ralph  Holliday,  formerly of the Key Bank of
               Seattle.
          o    Our consumer  image as Western  Federal  Savings was shed and the
               bank focused on building commercial businesses.

                             [BOX]
                             "Your management team has worked hard to put
                             Western Security Bank into an enviable position for
                             future growth."

          o    Y2K  compliance  and the formation of a  contingency  plan in the
               event of outside Y2K problems were established.
          o    A relationship  was begun with Invest  Financial,  enabling us to
               provide financial planning and investment services.
          o    Our   image-building   efforts   are  being   handled  by  a  new
               communications agency.

         The impact of these changes is far from  quantifiable,  their influence
in share  price  far  from  immediate,  yet  they are  vital to the life of your
company and the dividends paid on your stock.

         Therefore,  this  letter is not merely a numerical  recitation.  It's a
look at how over the last year,  our  people  have  moved  your  company  into a
position  to  exceed  the  expectations  of  its  officer,  its  employees,  its
customers, the financial markets, and you.

                                        1

<PAGE>



         EMPOWERING  MANAGERS TO BE  EFFICIENT.  One of the key  indicators of a
bank's  success is its  efficiency  ratio.  For fiscal  year 1999,  the  Western
Security  Bank  ratio was 69%,  or 69 cents  spent for every  dollar of  revenue
earned.  That's  too high,  and  lowering  it is a major goal for the next year.
Toward that end, we've  streamlined and  re-organized our management team. We've
restructured  branches and empowered our managers to make individual  decisions.
If we are to succeed, our managers must have the flexibility to act on behalf of
their branches.

               [BOX]

               "We  want  our  management  team  to  make  sound  decisions,  to
               understand  the  implications  of those  decisions,  and how each
               relates specifically to their branch's efficiency."

         Along   with  this  new   structure   comes   accountability.   Monthly
profitability  reports  have been made  mandatory  for each  branch.  Management
training seminars have begun in earnest and will continue.  We want to equip our
management  team with the knowledge to make sound  decisions,  to understand the
implications  of those  decisions,  and how each relates  specifically  to their
branch's  efficiency.  Once that level of  understanding  is achieved,  a marked
improvement in efficiency should quickly follow.

         THE  IMPORTANCE  OF  SELLING.  As we alluded to earlier,  consumer  and
commercial  loan  numbers  increased  compared to the previous  year.  You'll be
pleased to know that in keeping with our goal of maintaining a more  "bank-like"
loan  portfolio,  commercial  and  consumer  loans  grew by 3.2%.  In  addition,
deposits  increased by $9.1  million,  with money  market and  checking  account
assets  increasing by $28.3 million.  These gains clearly helped our fiscal 1999
performance. Still, we do not intend to rest quietly.

         As a whole,  our loan  portfolio  shrank,  due to a 10.0%  decrease  in
residential  loans. More telling yet, our recently  conducted  consumer research
indicates the 47% of our retail  customers and 52% of our  commercial  customers
also bank with another bank. And many of these customers don't consider  Western
Security to be their main financial institution. Some might call this a problem,
we call it an immense opportunity for growth.

         To  capitalize,  we intend to  greatly  advance  our sales  culture  by
setting goals and offering  incentives  to employees  and  managers.  We're also
dedicated to bringing back "relationship  banking" by informing  customers about
the  expertise  of our  bankers.  Lastly,  we've  unveiled  new products to keep
customers  relying on the bank.  In 1999,  these  included  a Seniors'  checking
account  with  an  eligibility  age of 50,  financial  planning  and  investment
services through Invest Financial, and the promise of on-line banking (due to be
ready in early 2000).

         In short, if the average bank customer uses five bank services, we want
all five of them,  not just one or two.  We'd also like to sell them a couple of
others they may not know they need

                          [BOX]
                          "While improving service comes with a price tag, it is
                          small compared to the costs of insufficient service."


                                        2

<PAGE>

         MEASURING,  IMPROVING AND DELIVERING QUALITY SERVICE. Because consumers
tend to give their business to intelligent,  helpful individuals whom they like,
service might also be called  passive  selling.  Our research shows that Montana
commercial  and retail  customers  rank service issues first when choosing where
they bank.

         In the spring of 1999,  your management team embarked on a major effort
to cultivate service at every level of the bank, from commercial  lending to the
drive-up  teller window to the corporate  offices.  We've begun by measuring our
current level of service through consumer research and mystery shopping. At this
point,  the results are not complete,  bu we believe they'll shed light on where
our  service  needs to  improve.  Once we know our  shortcomings,  we'll work to
correct them through courtesy  training,  product  seminars,  sales seminars and
continuing  education  across all levels.  While improving  service comes with a
price tag, it is small compared to the costs of  insufficient  service.  This is
especially true at a time when it's vital for Western  Security Bank to maximize
each contact with customers and prospects.

         To further help, we'll be unveiling some new tools for our bankers. One
such too, Compass, will be mailed to commercial customers and prospects. Compass
is an economic quarterly newsletter covering Montana and the Northwest. Our goal
is to bring  back  relationship  banking  by  giving  our  people  the tools and
knowledge they need to create and cement relationships with customers.

         IMPROVING EFFICIENCY AND MAXIMIZING FINANCIAL RESULTS. Fiscal year 1999
was a record year for earnings per share.  Shareholders received  fourth-quarter
earnings of $0.39 per share,  annual earnings of $1.37 per share,  and dividends
of $0.62 per share.  Each of these figures is a record.  This financial  showing
was  spurred  by the  bank's  performance  as well as  actions  taken to enhance
shareholder value, specifically the Dutch Auction repurchase of 1,082,854 shares
in December of 1998,  and the overall  reduction in common stock  outstanding to
4,538,557.  Additionally,  your company maintained stockholders' equity of 9.05%
to assets, and the Board of Directors announced the intent to repurchase another
5% of WesterFed stock during the next 12 months at prevailing market prices.

                                    [BOX]
                                    "1999 was a good year for earnings per
                                    share.  Our intent is to make next year even
                                    better."

While 1999 was a good year for  earnings  per share,  our intent is to make next
year even better.  For example,  non-interest  expenses increased by $467,000 in
fiscal 1999, a number that was reflected in our efficiency  rating (though it is
important to note this was due in part to costs associated with Y2K compliance).
To curb this,  we've begun, and will continue to take a hard look at the cost of
offering  products  versus the reward gained from those  products.  As a result,
auto loans originated  through dealers and our Visa card program were terminated
in 1999.  Products  from which fees can be earned,  such as financial  planning,
were  added.  We  believe  that by  stressing  service  and sales,  and  through
restructuring,  we can  begin to  improve  our  efficiency  rating,  the  bank's
profits, and your earnings.

                                        3

<PAGE>

         ENHANCING  YOUR  BANK'S  IMAGE.   In  May  of  1999,  we  hired  a  new
communications  agency with the hope of re-tooling  our public image.  The first
step was to complete extensive  consumer  research.  This research revealed that
name  recognition for Western  Security Bank is very high (over 90%). While this
is welcome  news and shows our name change  efforts have been  successful,  more
needs to be done.

         The research also showed that most  consumers  (even our customers) had
no real opinion of the bank. Furthermore,  commercial and retail consumers could
name only the most basic of banking  products  offered by Western Security Bank.
We believe strongly that in order to increase shareholder value and achieve your
company's  potential,  the  bank  must  stand  for  something  in the  minds  of
consumers.  What will that  image be?  We want  consumers  to see our  people as
helpful,  service-oriented  individuals with a complete portfolio of products at
their  disposal.  Once  again,  the  goal is to  form a  relationship  with  our
customers, thereby gaining a greater share of their banking business.

[BOX]
"We believe strongly  that  in order to
increase shareholder value and  achieve
your company's potential, the bank must
stand  for  something  in  the minds of
consumers."

         POSITIONED  FOR THE FUTURE.  In  summary,  during  1999,  far-reaching,
difficult  decisions  were made for the  betterment of your company.  We believe
these decisions have put your bank into a sound financial position, and prepared
it for growth.
                                      [BOX]
                                      "Western Security Bank now has the people,
                                      the products and the tools to become a
                                      strong leader in banking across Montana."

         Western Security Bank now has the people, the products,  the tools, and
the focus to become a strong  leader in  Montana,  and an example of  innovative
banking throughout the Northwest.

         Clearly, we are optimistic about our future. And clearly, much work has
yet to be done. But as we move into a new century,  and undoubtedly a new era in
banking,  Western  Security Bank has never been in a better position to meet the
challenges that lie ahead.

                               /s/ Ralph K. Holliday
                               -------------------------------------------------
                               Ralph Holliday
                               President and Chief Executive Officer
                               Western Security bank


                               /s/ Lyle R. Grimes
                               -------------------------------------------------
                               Lyle R. Grimes
                               Chairman, President and Chief Executive Officer
                               WesterFed Financial Corporation

                                        4


<PAGE>

Selected Consolidated Financial and Other Data
<TABLE>
<S>                                               <C>          <C>          <C>          <C>           <C>
(Dollars in thousands, except per share data)         1999        1998          1997        1996          1995
                                                  -----------  -----------  -----------  -----------   -----------
At  June 30,
Selected Financial Condition Data:
Total assets                                      $ 1,007,349  $ 1,022,136  $   955,639  $   563,931   $   563,285
Loans receivable, net and loans held for sale         631,371      657,293      630,277      368,193       313,121
Mortgage-backed securities, net                       151,749      126,433      149,169      104,947       143,825
Investment securities, FHLB stock and other           139,271      155,351       98,885       64,108        82,375
    interest-earning assets
Deposits                                              645,549      636,441      630,869      350,212       344,155
Borrowed funds and repurchase agreements              251,185      255,186      199,236      125,838       134,704
Stockholders' equity                                   91,149      109,700      104,259       78,607        75,146
Book value per common share outstanding                 20.08        19.64        18.74        17.88         17.09
Tangible book value per common share outstanding        15.93        16.01        14.99        17.88         17.09

Years Ended June 30,                                  1999         1998         1997         1996         1995
                                                  -----------  -----------  -----------  -----------   -----------
Selected Operations Data:
Total interest income                              $  70,798   $   74,524   $   51,260   $   42,544    $  37,783
Total interest expense                                39,244       42,286       28,407       24,737       20,984
                                                   ---------   ----------   ----------   ----------    ---------
   Net interest income                                31,554       32,238       22,853       17,807       16,799
Provision for loan losses                             (1,300)        (840)        (400)          --           --
Non-interest income                                    9,298        8,381        4,685        3,312        2,670
Non-interest expense                                 (28,226)     (27,759)     (20,568)     (14,004)     (12,868)
                                                   ---------   ----------   ----------   ----------    ---------
   Income before income taxes                         11,326       12,020        6,570        7,115        6,601
Income taxes                                          (4,403)      (4,760)      (2,063)      (2,556)      (2,473)
                                                   ---------   ----------   ----------   ----------    ---------
Net income                                         $   6,923   $    7,260   $    4,507   $    4,559    $   4,128
                                                   =========   ==========   ==========   ==========    =========
Net income per common share = basic                $    1.43   $     1.37   $     1.01   $     1.08    $    1.01
                                                   =========   ==========   ==========   ==========    =========
Net income per common share = diluted              $    1.37   $     1.29   $     0.96   $     1.08    $    1.01
                                                   =========   ==========   ==========   ==========    =========
Dividends per share                                $    0.62   $     0.54   $     0.45   $     0.36    $    0.30
                                                   =========   ==========   ==========   ==========    =========
Dividend payout ratio1                                 45.25%       41.86%       46.88%       33.33%       29.70%
                                                   =========   ==========   ==========   ==========    =========

</TABLE>


<TABLE>
<S>                                                  <C>        <C>        <C>       <C>        <C>
Selected Financial Ratios and Other Data:
Return on assets (ratio of net income to average        0.70%      0.72%      0.65%     0.79%      0.76%
total assets)
Return on equity (ratio of net income to average        6.93       6.73       5.15      5.90       5.54
equity)
Interest rate spread, at end of period                  3.16       2.99       3.38      2.67       2.38
Net interest margin1                                    3.46       3.46       3.53      3.23       3.23
Ratio of non-interest expense to average total          2.84       2.74       2.98      2.43       2.47
assets
Non-performing assets to total assets, at end of        0.42       0.49       0.25      0.13       0.10
period
Total allowance for loan losses to total non-         121.13      97.44     191.01    280.42     350.35
performing assets
Stockholders' equity to total assets, at end of         9.05      10.73      10.91     13.94      13.34
period
Ratio of average interest-earning assets to average   104.69     105.74     110.57    113.58     113.51
     interest-bearing liabilities
Number of offices                                         34         34         36        19         18
<FN>
- --------
1 Dividends per share divided by net income per share.
2 Net interest income divided by average interest-earning assets.
</FN>
</TABLE>
                                       5

<PAGE>

Management's Discussion and Analysis of Financial Condition
and Results of Operations
- --------------------------------------------------------------------------------

                                     General

WesterFed  Financial  Corporation  ("WesterFed"  or the "Company") was formed as
part of the  conversion  of Western  Security  Bank  ("Western  Security" or the
"Bank"),  then known as Western Federal Savings Bank of Montana,  from a federal
mutual to a stock  savings  bank,  which was  completed  on January 6, 1994 (the
"Conversion").  Currently the Company has no business activity other than acting
as the  holding  company  for  Western  Security.  As a  result,  the  following
discussion relates primarily to the activities of the Bank.

The  Company's  results of operations  are  dependent  primarily on net interest
income  and fee  income.  Net  interest  income is the  difference  between  the
interest income earned on its loans,  mortgage-backed securities, and investment
portfolio and its cost of funds, consisting of interest paid on its deposits and
borrowed  money  ("spread").  The  Company's  results  of  operations  are  also
significantly   affected  by  general   economic  and  competitive   conditions,
particularly  changes in market interest rates,  government policies and actions
of regulatory authorities.

The Company serves the financial needs of communities throughout Montana through
its corporate office located in Missoula,  34 branch offices, one loan servicing
office and two loan processing  offices.  The Company attracts deposits from the
general public and uses the deposits,  together with borrowings and other funds,
to originate  loans secured by mortgages on  owner-occupied  one- to four-family
residences,  multi-family,  commercial, agriculture and construction real estate
loans and non real estate  commercial,  agriculture  and  consumer  loans in its
primary market areas.  The Company also invests in  mortgage-backed  securities,
investment securities and other short-term liquid assets.

On February 28, 1997, the Company  completed its acquisition of Security Bancorp
(the  "Acquisition"),  accounted for as a purchase  transaction and accordingly,
the  consolidated  statements  of income  include the results of  operations  of
Security  Bancorp  commencing  March 1,  1997.  Under  the  purchase  method  of
accounting,  assets and  liabilities  of Security  Bancorp are adjusted to their
estimated fair value and combined with the historical recorded book value of the
assets and  liabilities  of the  Company.  At the time of the  merger,  Security
Bancorp had assets on a consolidated basis of $372.6 million, deposits of $286.5
million and stockholders equity of $30.8 million. In addition,  as of such date,
Security  Bank,  a  federally  chartered  stock  savings  bank and wholly  owned
subsidiary  of  Security  Bancorp,  merged  with and into the Bank.  The name of
Western  Federal  Savings Bank was changed to Western  Security Bank in February
1998.

         Changes in Financial Condition, June 30, 1998 to June 30, 1999

Total assets  decreased to $1.007 billion at June 30, 1999 as compared to $1.022
billion  at June 30,  1998.  Loans  receivable  and  loans  available-  for-sale
decreased $25.9 million and investment securities,  Federal Home Loan Bank stock
and  all  other   interest   earning  assets   decreased   $16.1  million  while
mortgage-backed  securities  increased $25.3 million.  Total deposits  increased
$9.1 million and total  stockholders'  equity  decreased  $18.6 million to $91.1
million.

Loans receivable and loans available-for-sale  decreased $25.9 million to $631.4
million at June 30, 1999 from $657.3 million at June 30, 1998. The $25.9 million
decrease was primarily the result of principal  repayments of $279.0 million and
the sale of loans  available  for sale of $105.1  million that exceeded new loan
originations  of $357.9  million.  Included  in the  $357.9  million in new loan
originations  were $81.2 million in consumer loan originations and $56.6 million
in commercial and agriculture loan  originations.  The $81.2 million of consumer
loan originations  included $32.9 million of loans originated through the Bank's
indirect auto and  recreational  dealer lending program that ceased operation in
May 1999. Loans receivable at June 30, 1999 included $71.2 million of commercial
real estate loans,  $11.4 million of agriculture  real estate loans and non-real
estate  commercial  and  agriculture  loans of $40.2  million and $23.2  million
respectively  as compared to $61.4  million,  $11.1  million,  $34.4 million and
$24.0 million  respectively  at June 30, 1998.  One- to four-family  residential
loans decreased $34.3 million, or 11.1%, to $275.8 million at June 30, 1999 from
$310.1  million  at June 30,  1998.  This  decrease  is a result  of the  Bank's
business  strategy  of  having  more  commercial  bank-type  loans  in its  loan
portfolio  while  limiting the Bank's  exposure to rising  interest rates due to
reducing longer term fixed rate mortgage loans held in portfolio.

                                       6
<PAGE>
Management's Discussion and Analysis of Financial Condition
and Results of Operations (Continued)
- --------------------------------------------------------------------------------

Mortgage-backed securities increased $25.3 million to $151.7 million at June 30,
1999 from  $126.4  million at June 30,  1998.  The $25.3  million  increase  was
primarily  the  result  of the  purchase  of $58.5  million  of  mortgage-backed
securities  that  exceeded  principal  repayments  of $31.8  million.  The $58.5
million of purchases  were  comprised of $23.0  million of  adjustable  rate and
$35.5 million of fixed rate  mortgage-backed  securities to partially offset the
decline in the balances of real estate loans.

Investment  securities,  FHLB stock and other interest  earning assets decreased
$16.1 million to $139.3 million at June 30, 1999 from $155.4 million at June 30,
1998.  The $16.1 million  decrease was  primarily  the result of maturities  and
principal  payments of $136.0  million , the sale of $22.0 million of investment
securities available-for-sale and decreases in interest-bearing deposits and due
from banks of $4.7 million,  partially  offset by the purchase of $146.1 million
of investment  securities  and an increase of $1.3 million in FHLB stock and the
cash surrender value of life insurance policies.

Deposits  increased  $9.1 million to $645.5 million at June 30, 1999 from $636.4
million at June 30,  1998.  Checking and money market  accounts  increased  $8.4
million and $19.9 million respectively while certificates of deposit and savings
accounts  decreased  $14.6 million and $4.6 million  respectively,  reflecting a
$23.7 million increase in non-certificate of deposit accounts while certificates
of deposits  decreased $14.6 million.  This change in deposit mix is a result of
the Bank's business  strategy of having a more commercial  bank-type deposit mix
while limiting the Bank's  exposure to interest  rates due to reducing  interest
sensitive  certificates of deposit.  Interest  credited to deposit  accounts for
fiscal 1999 was $24.3 million.

Borrowed  funds and  repurchase  agreements  decreased  $4.0  million  to $251.2
million,  at June 30,  1999 from  $255.2  million at June 30,  1998.  There were
$319.6  million of  additional  new  borrowings,  of which  $62.4  million  were
advances  of four years or more to  partially  fund new  longer  term fixed rate
loans added to the portfolio, $247.2 million were less than one year in maturity
and were  used to fund  short-term  cash  requirements  and $10.0  million  were
advances  with  maturities  of one to  four  years.  Net  change  in  repurchase
agreements and principal repayments on borrowed funds were $323.6 million.

Stockholders'  equity  decreased  $18.6 million,  or 17.0 %, to $91.1 million at
June 30, 1999 from $109.7 million at June 30, 1998. This decrease was due to the
repurchase  of 1,082,854  shares of common stock at $20.00 per share for a total
of $21.9  million.  This  decrease was  partially  offset by increases in equity
resulting from net income for the fiscal year of $6.9 million,  $549,000 related
to  contributions  to Employee Stock Ownership Plan and shares earned and issued
under the  Recognition and Retention plan, and the issuance of 36,116 new common
shares with a recorded  value of $404,000  related to exercised  stock  options.
Stockholders' equity was also reduced $2.8 million for dividends declared during
the fiscal year and a decrease of $1.7 million  related to changes in unrealized
losses  associated  with  securities  classified  as  available-for-sale   being
adjusted to market value in accordance  with  Statement of Financial  Accounting
Standards No. 115.

                                       7

<PAGE>

Management's Discussion and Analysis of Financial Condition
and Results of Operations (Continued)
- --------------------------------------------------------------------------------

                              Results of Operations

Net Interest  Income  Analysis.  The  following  table  presents for the periods
indicated   the  total   dollar   amount  of  interest   income   from   average
interest-earning  assets  and the  resultant  yields,  as  well as the  interest
expense on average interest-bearing  liabilities,  expressed both in dollars and
rates. No tax equivalent  adjustments  were made.  Non-accruing  loans have been
included in the table as loans carrying a zero yield.
<TABLE>
<CAPTION>
                                                        Year Ended June 30, 1999
                                               ---------------------------------------
                                                  Average        Interest
                                                Outstanding      Earned/       Yield/
                                                  Balance1         Paid        Rate1
                                                      (Dollars in Thousands)
<S>                                             <C>            <C>           <C>
Interest-Earnings Assets:
     Loans receivable2 3                        $  641,001     $   53,773       8.39%
     Mortgage-backed securities                    126,339          8,033       6.36
     Investments                                   128,920          8,048       6.24
     Other interest-earning assets4                  9,090            606       6.67
     Cash surrender value of life insurance          6,842            338       4.94
                                                ----------     ----------       ----
           Total interest-earning assets        $  912,192     $   70,798       7.76%
                                                ==========     ==========       ====
Interest-Bearing Liabilities:
     Certificates of deposit                    $  374,155     $   20,444       5.46%
     Savings deposits                               90,586          2,264       2.50
     Demand and NOW deposits                       112,744            876       0.78
     Money market accounts                          64,481          2,503       3.88
                                                ----------     ----------       ----
           Total deposits                          641,966         26,087       4.06
     FHLB advances and other borrowed money        229,389         13,157       5.74
                                                ----------     ----------       ----
           Total interest-bearing liabilities   $  871,355     $   39,244       4.50%
                                                ==========     ==========       ====
Net interest income                                            $   31,554
                                                               ==========
Net interest rate spread                                                        3.26%
                                                                                ====
Net interest=earning assets                     $   40,837
                                                ==========
Net interest margin 5                                                           3.46%
                                                                                ====
Average interest=earning assets to average
  interest=bearing liabilities                                     104.69%
                                                               ==========
- -------------------
<FN>

1    Based on average monthly balances.
2    Calculated net of deferred loan fees, loan discounts,  loans in process and
     loss reserves.
3    Includes loans held for sale.
4    Includes primarily short-term liquid assets.
5    Net interest income divided by average interest-earning assets.
</FN>
</TABLE>

                                       8
<PAGE>

Management's Discussion and Analysis of Financial Condition
and Results of Operations (Continued)
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>

                                             Year Ended June 30, 1998              Year Ended June 30, 1997
                                        ----------------------------------   --------------------------------------
                                           Average    Interest                  Average      Interest
                                         Outstanding   Earned/    Yield/      Outstanding     Earned/    Yield/
                                          Balance6      Paid       Rate1        Balance1       Paid       Rate1
                                        ------------ ---------- ----------- --------------- ----------- -----------
                                                                  (Dollars in Thousands)
<S>                                      <C>          <C>       <C>            <C>            <C>      <C>
Interest-Earnings Assets:
     Loans receivable7 8                 $ 662,536    $ 56,261     8.49%       $ 451,771      $ 37,923    8.39%

     Mortgage-backed securities            140,994       9,676     6.86          116,836         8,185    7.01
     Investments                           113,412       7,580     6.68           61,241         3,884    6.34
     Other interest-earning assets9          8,702         675     7.76           13,732         1,045    7.61
     Cash surrender value of life
     insurance                               6,540         332     5.08            4,187           223    5.33
                                         ---------    --------   ------        ---------      --------  ------
        Total interest-earning assets    $ 932,184    $ 74,524     7.99%       $ 647,767      $ 51,260    7.91%
                                         =========    ========   ======        =========      ========  ======
Interest-Bearing Liabilities:
     Certificates of deposit             $ 380,726    $ 21,824     5.73%       $ 264,588      $ 14,986    5.66%
     Savings deposits                       96,966       2,658     2.74           76,829         2,223    2.89
     Demand and NOW deposits               106,392       1,209     1.14           66,203           883    1.33
     Money market accounts                  52,496       2,112     4.02           31,873         1,146    3.60
                                         ---------    --------   ------        ---------      --------  ------
           Total deposits                  636,580      27,803     4.37          439,493        19,238    4.38
     FHLB advances and other
     borrowed money                        244,964      14,483     5.91          146,413         9,169    6.26
                                         ---------    --------   ------        ---------      --------  ------
           Total interest-bearing
           liabilities                   $ 881,544    $ 42,286     4.80%       $ 585,906      $ 28,407    4.85%
                                         =========    ========   ======        =========      ========  ======
Net interest income                                   $ 32,238                                $ 22,853
                                                      ========                                ========
Net interest rate spread                                           3.19%                                  3.06%
                                                                 ======                                 ======
Net interest-earning assets              $  50,640                             $  61,861
                                         =========                             =========
Net interest margin 10                                             3.46%                                  3.53%
                                                                 ======                                 ======
Average interest-earning assets to
average interest-bearing liabilities                    105.74%                                 110.57%
                                                      ========                                ========
<FN>
- --------
1    Based on average monthly balances.
2    Calculated net of deferred loan fees, loan discounts,  loans in process and
     loss reserves.
3    Includes loans held for sale.
4    Includes primarily short-term liquid assets.
5    Net interest income divided by average interest-earning assets.
</FN>
</TABLE>

                                       9
<PAGE>
Management's Discussion and Analysis of Financial Condition
and Results of Operations (Continued)
- --------------------------------------------------------------------------------


                              Rate/Volume Analysis

The following table presents the dollar amount of changes in interest income and
interest expense for components of interest-earning  assets and interest-bearing
liabilities. It distinguishes between the increase related to higher outstanding
balances and that due to the volatility of interest rates.  For each category of
interest-earning  assets  and  interest-bearing   liabilities,   information  is
provided  on changes  attributable  to (i) changes in volume  (i.e.,  changes in
volume  multiplied  by old rate),  (ii)  changes in rate (i.e.,  changes in rate
multiplied  by old  volume),  (iii)  changes  in  rate-volume  (changes  in rate
multiplied by the change in volume), and (iv) the net change.
<TABLE>
<CAPTION>
                                                1999 vs 1998                             1998 vs 1997
                                   ---------------------------------------  --------------------------------------
                                   Increase/(Decrease) Due To:              Increase/(Decrease) Due To:
                                   ---------------------------              ---------------------------
                                                                  Total                                   Total
                                                         Rate/   Increase                        Rate/   Increase
                                     Volume     Rate    Volume  (Decrease)    Volume     Rate    Volume (Decrease)
                                   ---------------------------------------  --------------------------------------
                                                               (Dollars In Thousands)
<S>                                <C>       <C>       <C>      <C>          <C>      <C>       <C>     <C>
Interest-Earning Assets:
    Loans receivable                $ (1,829) $  (682)  $   23   $ (2,488)   $17,692   $   443   $ 203   $18,338
    Mortgage-backed securities        (1,006)    (712)      75     (1,643)     1,693      (167)    (35)    1,491
    Investments                        2,107   (1,282)    (357)       468      3,596        51      49     3,696
    Other interest-earning assets       (386)     741     (424)       (69)       (63)     (327)     20      (370)
    Cash surrender value of life
    insurance                             15       (9)      --          6        125       (10)     (6)      109
                                    --------  -------   ------   --------    -------   -------   -----   -------
         Total interest-earning
         assets                     $ (1,099) $(1,944)  $ (683)  $ (3,726)   $23,043   $   (10)  $ 231   $23,264
                                    ========  =======   ======   ========    =======   =======   =====   =======
Interest-Bearing Liabilities:
    Certificates of deposit         $   (377) $(1,020)  $   17   $ (1,380)    $6,578   $   180   $  80   $ 6,838
    Savings deposits                    (175)    (235)      16       (394)       583      (117)    (31)      435
    Demand and NOW deposits               72     (382)     (23)      (333)       536      (131)    (79)      326
    Money market accounts                482      (74)     (17)       391        742       136      88       966
                                    --------  -------   ------   --------    -------   -------   -----   -------
         Total Deposits                    2   (1,711)      (7)    (1,716)     8,439        68      58     8,565
    FHLB advances and other
    borrowed money                      (921)    (431)      26     (1,326)     6,070      (434)   (322)    5,314
                                    --------  -------   ------   --------    -------   -------   -----   -------
         Total interest-bearing
         liabilities                $   (919) $(2,142)  $   19   $ (3,042)   $14,509   $  (366)  $(264)  $13,879
                                    ========  =======   ======   ========    =======   =======   =====   =======
Changes to net interest income      $   (180) $   198   $ (702)  $   (684)    $8,534   $   356   $ 495   $ 9,385
                                    ========  =======   ======   ========    =======   =======   =====   =======

</TABLE>

                                       10

<PAGE>
Management's Discussion and Analysis of Financial Condition
and Results of Operations (Continued)
- --------------------------------------------------------------------------------

The  following  table sets forth the weighted  average  yields on the  Company's
interest-earning assets, the weighted average interest rates on interest-bearing
liabilities and the interest rate spread between the weighted average yields and
rates for the  Company  at the dates  indicated.  Non-accruing  loans  have been
included in the table as loans carrying a zero yield.
                                                              At June 30,
                                                       ---------------------
                                                        1999   1998     1997
                                                       ------ ------  ------
Weighted average yield on:
 Loans receivable 1  2                                   8.01%  8.34%   8.49%
 Mortgage-backed securities                              6.48   6.73    7.27
 Investments                                             6.09   6.32    6.73
 Other interest-earning assets                           5.46   6.15    5.58
 Cash surrender value of life insurance                  5.07   5.22    5.11
                                                       ------ ------  ------
 Combined weighted average yield on interest-
          earning assets                                 7.46   7.78    8.08
                                                       ------ ------  ------
Weighted average rate paid on:
 Certificates of deposit                                 5.21   5.77    5.52
 Savings deposits                                        2.34   2.77    2.80
 Demand and NOW deposits                                 0.65   0.96    1.15
 Money market accounts                                   3.69   4.10    3.94
                                                       ------ ------  ------
          Total deposits                                 3.83   4.38    4.24
 FHLB advances and other borrowed money                  5.49   5.81    6.11
 Collateralized mortgage obligations                    11.48  11.48   11.37
                                                       ------ ------  ------
 Combined weighted average rate paid on interest-
          bearing liabilities                            4.30   4.79    4.70
                                                       ------ ------  ------
 Interest rate spread                                    3.16%  2.99%   3.38%
                                                       ====== ======  ======

- --------
1    Calculated net of deferred loan fees, loan discounts and loans in process.
2    Does not include interest on loans 90 days or more delinquent.

                                       11

<PAGE>
Management's Discussion and Analysis of Financial Condition
and Results of Operations (Continued)
- --------------------------------------------------------------------------------

The following table  summarizes the major components of the Company's net income
for the last three  fiscal  years and the  changes  which  occurred  between the
periods shown:


                                               Year Ended June 30,
                                -----------------------------------------------
Components of net income:                1999              1998          1997
                                -------------------- ---------------- ---------
                                                  (In Thousands)
                                    Amount   Change   Amount   Change   Amount
                                ---------- --------- -------- ------- ---------
Interest income                  $ 70,798  $(3,726)  $74,524  $23,264 $ 51,260
Interest expense                   39,244   (3,042)   42,286   13,879   28,407
                                 --------  -------   -------  ------- --------
  Net interest income              31,554     (684)   32,238    9,385   22,853
Provision for loan losses          (1,300)    (460)     (840)    (440)    (400)
Non-interest income                 9,298      917     8,381    3,696    4,685
Non-interest expense              (28,226)    (467)  (27,759)  (7,191) (20,568)
                                 --------  -------   -------  ------- --------
Income before income taxes         11,326     (694)   12,020    5,450    6,570
Income taxes                       (4,403)    (357)   (4,760)   2,697   (2,063)
                                 --------  -------   -------  ------- --------
  Net income increase (decrease) $  6,923  $  (337)  $ 7,260  $ 2,753 $  4,507
                                 ========  =======   =======  ======= ========


        Comparison of Operating Results for the Years Ended June 30, 1999
                                and June 30, 1998

General. Net income decreased $337,000 to $6.9 million for the fiscal year ended
June 30,  1999 as  compared  to $7.3  million for the fiscal year ended June 30,
1998.  The  $337,000  decrease in net income was  comprised of a decrease in net
interest income of $684,000,  a $467,000 increase in non-interest  expense and a
$460,000  increase  in  provision  for loan  losses,  offset by an  increase  in
non-interest  income of  $917,000  and a  decrease  in  income  tax  expense  of
$357,000.  The  interest  rate spread  increased  to 3.16% at June 30, 1999 from
2.99% at June 30,  1998.  While  the  Company  has  adopted  interest  rate risk
policies in an effort to protect net interest income from significant  increases
in short term interest rates,  the Company's net income could still be adversely
affected by a narrowing of its net interest rate spread.  See  "Quantitative and
Qualitative Disclosures About Market Risk."

Interest Income. Interest income decreased $3.7 million to $70.8 million for the
fiscal  year ended June 30,  1999 from $74.5  million  for the fiscal year ended
June 30, 1998. This decrease  resulted from a decrease in the average balance of
interest  earning  assets of $20.0 million to $912.2  million during fiscal 1999
from $932.2  million  during  fiscal 1998 and a decrease in the average yield on
interest-earning  assets to 7.76% during  fiscal 1999 from 7.99%  during  fiscal
1998.

Interest  earned on loans  receivable  decreased $2.5 million due primarily to a
$21.5  million  decrease in the average  balance of loans  receivable  to $641.0
million  during fiscal 1999 from $662.5 million during fiscal 1998. In addition,
the average  yield on loans  decreased  to 8.39%  during  fiscal 1999 from 8.49%
during fiscal 1998. The decrease in the average balance of loans  receivable was
the  result of the sale  $105.0  million  of loans  available-for-sale  and loan
repayments  of $279.0  million  that  exceeded new loan  originations  of $357.9
million. The decline in interest rates during the fiscal year contributed to the
decline in the yield on the loan portfolio.

Interest  earned  on  mortgage-backed  securities  decreased  $1.6  million  due
primarily to a $14.7 million decrease in the average balance of  mortgage-backed
securities  outstanding to $126.3 million during fiscal 1999 from $141.0 million
during  fiscal  1998.  The  decrease in the average  balance of  mortgage-backed
securities  was  primarily  the result of a general  decline in  interest  rates
during the fiscal year that resulted in repayments of principal of $31.8 million
and also  contributed  to the decrease in the average  yield on  mortgage-backed
securities to 6.36% during fiscal 1999 from 6.86% during fiscal 1998.


                                       12
<PAGE>

Management's Discussion and Analysis of Financial Condition
and Results of Operations (Continued)
- --------------------------------------------------------------------------------

Interest earned on investment  securities  increased $468,000 due primarily to a
$15.5 million increase in the average balance of investment securities to $128.9
million  during the fiscal year 1999 from $113.4 million during fiscal 1998. The
average yield earned on investment  securities  decreased to 6.24% during fiscal
year 1999 from 6.68%  during the same period last year due to a general  decline
in interest rates during fiscal 1999.

Interest  Expense.  Interest expense  decreased $3.1 million to $39.2 million in
fiscal 1999 from $42.3  million in fiscal 1998.  This  decrease  resulted from a
decrease in the average balance of interest-bearing liabilities of $10.1 million
to $871.4  million during fiscal 1999 from $881.5 million during fiscal 1998 and
a decrease in the average  rate paid on  interest-bearing  liabilities  to 4.50%
during fiscal 1999 from 4.80% during fiscal 1998.  Interest  expense on deposits
decreased $1.7 million  primarily due to a decrease in the rate paid on deposits
to 4.06% during fiscal 1999 from 4.37% during fiscal 1998 . The average  balance
of deposits  increased  $5.4 million to $642.0  million  during fiscal 1999 from
$636.6 million during fiscal 1998.  Interest  expense on FHLB advances and other
borrowed money decreased $1.3 million to $13.2 million in fiscal 1999 from $14.5
million  in  fiscal  1998.  The  average  rate paid on FHLB  advances  and other
borrowed  money also  decreased  to 5.74%  during  fiscal 1999 from 5.91% during
fiscal 1998 and was primarily the result of a general  decline in interest rates
during fiscal 1999.

Provision for Loan Losses.  The provision for loan losses increased  $460,000 to
$1.3  million for fiscal year 1999 from  $840,000 for the same period last year.
The  increased  provision  for loan losses is primarily  related to the consumer
loan dealer  finance  program.  The  provision  for loan losses is determined by
management  as the amount to be added to the allowance for loan losses after net
charge-offs  have been  deducted  to bring  the  allowance  to a level  which is
considered  adequate  to  absorb  losses  inherent  in  the  loan  portfolio  in
accordance with generally accepted accounting principles.  At June 30, 1999, the
Company had $4.2 million of non-performing  assets  (representing 0.42% of total
assets) compared to $5.0 million at June 30, 1998  (representing  0.49% of total
assets).  At June 30,  1999,  the  Company  had  allowance  for loan  losses  to
non-performing  assets of  121.13%  as  compared  to  97.44%  at June 30,  1998.
Management's  evaluation of the adequacy of its loan loss reserves,  the quality
and  composition  of the loan  portfolio  and  economic  conditions  in  Montana
resulted in the $1.3 million provision for loan losses.  Future additions to the
Company's  allowance  for loan losses and any change in the related ratio of the
allowance  for loan  losses  to  non-performing  loans  are  dependent  upon the
performance  and  composition  of the  Company's  loan  portfolio,  the economy,
inflation,  changes in real estate values and interest rates and the view of the
regulatory   authorities   toward  adequate   reserve  levels.   For  additional
information, see "Loan Quality."

Non-interest  Income.  Non-interest income increased $917,000 to $9.3 million in
fiscal 1999 from $8.4  million  during  1998.  The  $917,000  increase  resulted
primarily from increases in fees and service fees, net gain on sale of loans and
securities  available-for-sale  and other operating income of $350,000,  $96,000
and $471,000 respectively. The low interest rate environment that existed during
fiscal 1999 produced strong  mortgage loan refinance  activity which resulted in
$3.7   million   of  loan   origination   fees  and   gains  on  sale  of  loans
available-for-sale  as compared  to $3.2  million for the same period last year.
Seasonal  fluctuations  in loan  volume  and a  decline  in loan  volume  due to
increased  interest rates could adversely  affect  origination fees and gains on
sale of loans  available-for-  sale.  Included in non-interest income for fiscal
1999 is a net gain of $314,000  from the sale of the Bank's credit card program,
the sale of a building,  life insurance  proceeds and the write down of mortgage
servicing rights that reduced servicing fee income on loans serviced for others.

Non-interest  Expense.  Non-interest expense increased $467,000 to $28.2 million
in fiscal 1999 from $27.8  million in fiscal  1998.  Compensation  and  employee
benefits and equipment and furnishings  expense increased  $546,000 and $467,000
respectively  while occupancy,  marketing and other expense decreased  $118,000,
$173,000 and $276,000 respectively.  Included in non-interest expense for fiscal
1999 is $834,000 related to year 2000 readiness  expenditures,  early retirement
incentives for certain executive officers,  non-recurring  professional fees and
data center conversion costs.

Income Taxes.  Income tax expenses decreased $357,000 to $4.4 million for fiscal
1999 from $4.8  million for fiscal  1998.  The  $357,000  decrease in income tax
expense was  primarily  the result of the decrease in income  before  income tax
expense of  $694,000  and the  non-tax  deductibility  of  $666,000  of goodwill
amortization for fiscal 1999.

                                       13

<PAGE>

Management's Discussion and Analysis of Financial Condition
and Results of Operations (Continued)
- --------------------------------------------------------------------------------

        Comparison of Operating Results for the Years Ended June 30, 1998
                                and June 30, 1997

General.  Net income  increased $2.8 million to $7.3 million for the fiscal year
ended June 30, 1998 as  compared to $4.5  million for the fiscal year ended June
30,  1997.  Included in net income for the fiscal year ended June 30, 1997 was a
one-time  after-tax  charge to  earnings of $1.4  million,  levied on all thrift
institutions,  to recapitalize the Savings Association  Insurance Fund ("SAIF").
The $2.8  million  increase  in net income was  comprised  of an increase in net
interest  income of $9.4  million and a $3.7  million  increase in  non-interest
income,  offset by an  increase  in  non-interest  expense of $7.2  million,  an
increase in provision  for loan losses of $440,000 and an increase in income tax
expense of $2.7 million.  Only four months of combined operations resulting from
the  Acquisition  are  included in net income for the fiscal year ended June 30,
1997. The interest rate spread decreased to 2.99% at June 30, 1998 from 3.38% at
June 30, 1997.

Interest  Income.  Interest income  increased $23.2 million to $74.5 million for
the fiscal year ended June 30, 1998 from $51.3 million for the fiscal year ended
June 30, 1997. This increase resulted from an increase in the average balance of
interest  earning  assets of $284.4 million to $932.2 million during fiscal 1998
from $647.8  million  during fiscal 1997 and an increase in the average yield on
interest-earning  assets to 7.99% during  fiscal 1998 from 7.91%  during  fiscal
1997.

Interest earned on loans  receivable  increased $18.3 million due primarily to a
$210.7  million  increase in the average  balance of loans  receivable to $662.5
million  during fiscal 1998 from $451.8 million during fiscal 1997. In addition,
the average  yield on loans  increased  to 8.49%  during  fiscal 1998 from 8.39%
during fiscal 1997. The increase in the average balance of loans  receivable and
the  increase in yield was  primarily  the result of having the higher  yielding
loans from the  Acquisition  for the full fiscal year 1998 as compared to only a
portion for fiscal 1997.

Interest  earned  on  mortgage-backed  securities  increased  $1.5  million  due
primarily to a $24.2 million increase in the average balance of  mortgage-backed
securities  outstanding to $141.0 million during fiscal 1998 from $116.8 million
during  fiscal  1997.  The  increase in the average  balance of  mortgage-backed
securities was the result of having the mortgage-backed  securities purchased in
the  Acquisition for the full fiscal year 1998 as compared to only a portion for
fiscal 1997.

Interest earned on investment securities increased $3.7 million due primarily to
a $52.2  million  increase in the average  balance of  investment  securities to
$113.4  million  during the fiscal year 1998 from $61.2  million  during  fiscal
1997.  The  increase  in the  average  balance  of  investment  securitiess  was
primarily the result of having the securities  purchased in the  Acquisition for
the full  fiscal  year 1998 as  compared  to a portion  for fiscal  1997 and the
purchase of securities in excess of maturities and sales.

Interest  earned on other  interest-earning  assets and cash surrender  value of
life  insurance  decreased  $261,000 due  primarily to a decrease in the average
balance of other interest-earning assets of $2.7 million to $15.2 million during
fiscal 1998 from $17.9 million during fiscal 1997.

Interest  Expense.  Interest expense increased $13.9 million to $42.3 million in
fiscal 1998 from $28.4 million in fiscal 1997.  This  increase  resulted from an
increase  in the  average  balance  of  interest-bearing  liabilities  of $295.6
million to $881.5  million  during fiscal 1998 from $585.9 million during fiscal
1997.  Interest expense on deposits  increased $8.6 million  primarily due to an
increase in the average  balance of deposits of $197.1 million to $636.6 million
during fiscal 1998 from $439.5 million during fiscal 1997. The average rate paid
on deposits  decreased  slightly to 4.37%  during  fiscal 1998 from 4.38% during
fiscal 1997.  The increase in the average  balance of deposits was the result of
the purchase of $287.0 million of deposits  related to the Acquisition in fiscal
1997.  Interest expense on FHLB advances and other borrowed money increased $5.3
million to $14.5  million in fiscal 1998 from $9.2 million in fiscal 1997.  This
increase was the result of an increase of $98.6  million in the average  balance
of FHLB advances and other  borrowed  money to $245.0 million during fiscal 1998
from $146.4  million  during  fiscal  1997.  The  increase in FHLB  advances was
primarily to fund the growth in investment securities.

                                       14
<PAGE>
Management's Discussion and Analysis of Financial Condition
and Results of Operations (Continued)
- --------------------------------------------------------------------------------

Provision for Loan Losses. The Company provided $840,000 for loan losses for the
fiscal year ended June 30, 1998. At June 30, 1998,  the Company had $5.0 million
of non-performing  assets  (representing 0.49% of total assets) compared to $2.4
million at June 30, 1997 (representing 0.25% of total assets). At June 30, 1998,
the Company had allowance for loan losses to non-performing  assets of 97.44% as
compared to 191.01% at June 30, 1997. Management's evaluation of the adequacy of
its  loan  loss  reserves,  the  quality  of the  loan  portfolio  and  economic
conditions in Montana resulted in the $840,000 provision for loan losses.

Non-interest Income.  Non-interest income increased $3.7 million to $8.4 million
in fiscal 1998 from $4.7 million during 1997. The $3.7 million increase resulted
from increases in loan origination fees, service fees, net gain on sale of loans
and securities  available-for-sale  and other operating  income of $1.6 million,
$1.5 million,  $375,000 and $268,000 respectively.  The $1.6 million increase in
loan  origination fees was primarily the result of increased loan production and
the subsequent sale of loans to the secondary  markets.  The lower interest rate
environment in fiscal 1998 as compared to the prior year resulted in substantial
increases in loan refinancing  volume and the loan  origination  volume also was
greater than the prior year due to a full year of loan  production  as result of
the  Acquisition.  The $1.5 million  increase in service fees was  primarily the
result of increases in checking fees and ATM fees from the promotion of checking
accounts and the increased fee income received on transaction accounts purchased
in the  Acquisition  and were  earned for the full  fiscal 1998 as compared to a
portion of fiscal 1997.

Non-interest  Expense.  Non-interest  expense  increased  $7.2  million to $27.8
million in fiscal  1998 from  $20.6  million in fiscal  1997.  The $7.2  million
increase was primarily the result of the Acquisition and the resulting  expenses
for the full  fiscal  year 1998 as  compared  to a portion  of fiscal  1997.  In
addition, expenses in excess of $700,000 were incurred in the conversion of data
centers and approximately $3.0 million of new equipment was purchased related to
the data center conversion,  resulting in increased  depreciation  costs. Fiscal
1997 included a one-time $2.3 million  special  assessment to  recapitalize  the
SAIF.

Income  Taxes.  Income tax expenses  increased  $2.7 million to $4.8 million for
fiscal 1998 from $2.1  million for fiscal  1997.  The $2.7  million  increase in
income tax expense  was  primarily  the result of an  increase in income  before
income tax expense of $5.4 million and the non-tax  deductibility of $633,000 of
goodwill amortization for fiscal 1998.

                                  Loan Quality

Total  non-performing  assets decreased  $800,000 to $4.2 million at fiscal year
end June 30,  1999  from $5.0  million  at fiscal  year end June 30,  1998.  The
$800,000 decrease was primarily in real estate loans. Non-performing assets as a
percentage  of total  assets  decreased  to 0.42% at June 30, 1999 from 0.49% at
June 30, 1998. The 0.42% is substantially  less than the national  composite for
thrifts of 0.73% at March 31, 1999,  which is the latest  available  information
reported by the Office of Thrift  Supervision.  In  addition  to  non-performing
loans and foreclosed  assets as of June 30, 1999, there were no additional loans
identified  by the Company  with  respect to which  information  known about the
possible  credit  problems of the  borrowers  or the cash flows of the  security
properties have caused management to have some concerns as to the ability of the
borrowers to comply with present  loan  repayment  terms and which may result in
the future inclusion of such items in the non-performing asset categories.

                    Quantitative and Qualitative Disclosures
                                About Market Risk

As a financial  institution,  the Company's  primary component of market risk is
interest rate volatility.  Fluctuations in interest rates will ultimately impact
both the  level  of  income  and  expense  recorded  on a large  portion  of the
Company's assets and liabilities,  and the market value of all  interest-earning
assets, other than those which possess a short term to maturity. All significant
interest rate risk  management  procedures  are performed at the Company  level.
Based upon the  Company's  nature of  operations,  the Company is not subject to
foreign currency  exchange or commodity price risk. The Company's loan portfolio
is  concentrated  primarily  within the State of Montana and is subject to risks
associated with the local economy.  See "Comparison of Operating Results for the
Years Ended June 30, 1999 and June 30, 1998 - Provision  for Loan  Losses."  The
Company does not own any trading assets.

                                       15

<PAGE>
Management's Discussion and Analysis of Financial Condition
and Results of Operations (Continued)
- --------------------------------------------------------------------------------

In an attempt to manage its  exposure to changes in interest  rates,  management
closely  monitors  the  Bank's  interest  rate  risk  position.  The Bank has an
Asset/Liability  Management  Committee  consisting of certain  members of senior
management and two non-employee members of the Board of Directors (the "Board").
This committee  meets to review the Bank's interest rate risk position and makes
recommendations for adjusting such position to the Board. In addition, the Board
reviews on a quarterly basis the Bank's  interest rate risk position,  including
simulations  of the  effect on the  Bank's  capital  of  various  interest  rate
scenarios.

The Bank has an Investment Committee consisting of certain members of the senior
management  which meets at least monthly to review the Bank's interest rate risk
position using the Office of Thrift Supervision  ("OTS") and the Bank's internal
model  simulating  the effect on the Bank's  capital  in various  interest  rate
scenarios.  The Investment  Committee makes  recommendations  for adjusting such
position to the Bank's Asset/Liability Management Committee. The Asset/Liability
Management Committee reviews the Bank's investments, mortgage-backed securities,
loan  portfolio,  loan  production,  borrowed funds and deposit  structure.  The
Committees   develop   investment   strategies   and   oversee  the  timing  and
implementation  of transactions to assure  attainment of Board objectives in the
most effective manner.

In managing its  asset/liability  mix, the Bank,  depending on the  relationship
between long- and  short-term  interest  rates,  market  conditions and consumer
preference,  may place somewhat  greater emphasis on maximizing its net interest
margin than on more closely matching the interest rate sensitivity of its assets
and  liabilities  in an effort to improve  its net  interest  income  Management
believes that the increased net interest income resulting from a mismatch in the
maturity of its asset and liability  portfolios can, during periods of declining
or stable interest  rates,  provide high enough returns to justify the increased
exposure  to  negative  effects  which can result  from  sudden  and  unexpected
increases in interest rates.

To the extent  consistent  with its interest  rate spread  objectives,  the Bank
attempts  to reduce  its  interest  rate risk and has taken a number of steps to
more closely match the maturities of its assets and  liabilities.  To accomplish
this  objective the Bank has focused its lending  efforts on the  origination of
non-residential  loans for its portfolio  and increased its marketing  effort to
increase  the Bank's  balance  of  non-interest  bearing  demand  accounts.  The
non-residential  loans being originated for portfolio generally mature or change
interest  rates  within five to seven years as  compared to the  origination  of
fixed rate fifteen and thirty year residential mortgages.  The Bank also sold in
fiscal  1999  $105.1  million  of  primarily  30  year-fixed   rate  1-4  family
residential  mortgage  loans to the secondary  market in an attempt to limit the
exposure to rising interest rates.

In addition,  depending on the Bank's interest rate risk position,  the Bank may
also sell or  convert  to  Federal  Home  Loan  Mortgage  Corporation  ("FHLMC")
participation   certificates  ("PC's")  newly  originated  30-year,   fixed-rate
residential  loans.  The Bank  securitizes  such loans to limit  credit risk and
increase its liquidity. The Bank's policy is to carry FHLMC PC's created in this
manner  in its  "available-for-sale"  portfolio  until a  rising  interest  rate
scenario or the need for liquidity dictates their sale.

Additionally,  since the  mid-1980's,  the Bank has used  interest rate exchange
(i.e.,  "swap" and "cap")  agreements to assist in  synthetically  extending the
life of  interest-bearing  liabilities.  Under  the  Bank's  current  investment
policy,  the Bank may engage in swap and cap  agreements  with the Federal  Home
Loan Bank ("FHLB") of Seattle or certain investment firms approved in the Bank's
investment policy.

At June  30,  1999,  the  Bank  was a party  to  three  interest  rate  exchange
agreements,  two of which were  agreements  with the FHLB of Seattle  covering a
total of $10.0  million in notional  principal  amounts and one for $5.0 million
with an  investment  firm.  Historically,  the  swaps and caps have been used to
reduce the Bank's cost of funds during periods of high interest rates;  however,
in the interest rate environment  experienced  during most of fiscal 1999, these
swaps and caps had the effect of  increasing  the Bank's  cost of funds.  During
fiscal 1999, the increase in the cost of funds  attributable  to these swaps and
caps was $111,000. The Bank's interest rate caps expire in 1999 and 2000.

At June 30,  1999 the Bank did not have any  interest  rate swap  agreements  in
place.

The Board of  Directors  reviews  the  level of  interest  rate risk  management
activity on a monthly  basis.  Currently,  the Board of Directors has authorized
management to engage in interest rate swaps and caps with notional  principal of
up

                                       16

<PAGE>
Management's Discussion and Analysis of Financial Condition
and Results of Operations (Continued)
- --------------------------------------------------------------------------------

to $108  million.  An increase in this type of activity may result in a decrease
in the Bank's income in the future if interest rates do not rise  significantly.
See Note 15 of the Notes to Consolidated Financial Statements.

OTS  regulations  provide a Net  Portfolio  Value  ("NPV") and an Interest  Rate
Sensitivity Measure approach to the quantification of interest rate risk. NPV is
defined  as  the  net  present  value  of  an  institution's   existing  assets,
liabilities,  and off-balance sheet contracts.  An institution's NPV ratio for a
given  interest rate scenario is calculated by dividing the net portfolio  value
that would  result in that  scenario by the present  value of the  institution's
assets in that same scenario and is expressed in percentage terms. The NPV ratio
is analogous to the capital-to-assets  ratio used to measure regulatory capital,
but NPV is measured in economic  values (or present values) in a particular rate
scenario.  Interest Rate Sensitivity  Measure is the magnitude of the decline in
an  institution's  NPV ratio that occurs as a result of an adverse rate shock of
200 basis points.  The measure  equals the difference  between an  institution's
pre-shock  NPV ratio and its  post-shock  NPV ratio,  and is  expressed in basis
points.  The Bank's  Asset/Liability  Management  Committee has  established the
minimum level of interest rate risk that they are willing to allow under current
interest rates and for a range of hypothetical  interest rate  scenarios.  These
six scenarios are represented by immediate, permanent, parallel movements in the
term  structure  of  interest  rates of plus and minus 100,  200,  and 300 basis
points from the actual term structure at quarter end.

Presented  below, as of June 30, 1999, is an OTS analysis of the Bank's interest
rate risk as measured by changes in NPV for instantaneous and sustained parallel
shifts in the yield curve, in 100 basis point increments,  up and down 300 basis
points and compared to Board policy limits.  Assumptions used in calculating the
amounts in this table are OTS assumptions.

                            Board                 Actual at June 30, 1999
   Change in Market        Minimum                  as Measured by OTS
    Interest Rate        Permissible
    (Basis Points)        NPV Rate
- -------------------  ---------------  -----------------------------------------
                                            NPV as a % of PV of assets
- -------------------  ---------------  -----------------------------------------
                                                                   Change
                                            NPV Ratio          (Basis Points)
- -------------------  ---------------  ---------------------- ------------------
      +300                    6.00                    6.51%           -271
      +200                    7.00                    7.55%           -167
      +100                    8.00                    8.48%            -74
      -0-                     8.50                    9.22%            -0-
      -100                    9.00                    9.71%            +49
      -200                    9.50                   10.05%            +84
      -300                   10.00                   10.40%           +118


The OTS has  established  guidelines for  determining the level of interest rate
risk for an OTS regulated  institution and has developed an interagency  uniform
ratings  system  establishing  several  levels of interest rate risk:  "minimal,
"moderate",  "significant,"  "high'" and "imminent threat." Based on a 200 basis
point  increase  in  interest  rates the  Bank's  post-shock  7.55%  NPV  ratio,
representing  a 167 basis  point  change  from the 9.22%  pre-shock  NPV  ratio,
indicates a risk rating of minimal for the Bank at June 30, 1999.

Management has  structured its assets and  liabilities to attempt to control its
exposure to interest  rate risk.  In the event of a 300 basis point  decrease in
interest rates, the Bank would experience a 118 basis point increase in NPV in a
declining  rate  environment  and a 271 basis  point  decrease  in a rising rate
environment.  During periods of rising rates,  the value of monetary  assets and
monetary liabilities declines.  Conversely, during periods of falling rates, the
value of  monetary  assets and  liabilities  increases.  However,  the amount of
change in value of specific  assets and  liabilities  due to changes in rates is
not the same in a rising  rate  environment  as in a  falling  rate  environment
(i.e.,  the amount of value increase under a specific rate decline may not equal
the amount of value decrease under an identical  upward rate movement).  The 271
basis  point  decrease  in NPV as a result  of a 300  basis  point  increase  in
interest  rates  indicates  that the Bank is  susceptible  to a reduction in net
interest  income in a rising interest rate  environment due to  interest-bearing
liabilities potentially repricing more rapidly than interest-earning assets.

                                       17

<PAGE>
Management's Discussion and Analysis of Financial Condition
and Results of Operations (Continued)
- --------------------------------------------------------------------------------

In evaluating the Bank's  exposure to interest rate risk,  certain  shortcomings
inherent  in the method of analysis  presented  in the  foregoing  table must be
considered.  For  example,  although  certain  assets and  liabilities  may have
similar maturities or periods to repricing,  they may react in different degrees
to changes in market interest  rates.  Also, the interest rates on certain types
of assets and liabilities may fluctuate in advance of changes in market interest
rates,  while  interest  rates on other  types may lag behind  changes in market
rates.  Further,  in the event of a change in interest  rates,  prepayments  and
early withdrawal levels would likely deviate significantly from those assumed in
calculating the table.  Finally,  the ability of many borrowers to service their
debt may decrease in the event of an interest rate  increase.  As a result,  the
actual effect of changing  interest  rates may differ from that presented in the
foregoing table.

                                       18

<PAGE>
Management's Discussion and Analysis of Financial Condition
and Results of Operations (Continued)
- --------------------------------------------------------------------------------

                         Liquidity and Capital Resources

The  Company's  primary  sources of funds are new  deposits  and the  payment of
principal  and  interest  on  loans,  mortgage-backed  securities  and  maturing
investments.   While   maturities  and  scheduled   amortization  of  loans  and
mortgage-backed  securities are a predictable source of funds, deposit flows and
mortgage  prepayments are greatly influenced by market interest rates,  economic
conditions  and  competition.  In a period of declining  interest  rates,  it is
anticipated  that  mortgage  prepayments  would  increase.  As a  result,  these
proceeds from mortgage  prepayments would be invested in lower yielding loans or
other investments which have the effect of reducing interest income. In a period
of rising  interest  rates, it is anticipated  that mortgage  prepayments  would
decrease  and the  proceeds  from such  prepayments  would be invested in higher
yielding loans or investments which would have the effect of increasing interest
income.

The Company's liquidity,  represented by cash and cash equivalents,  is a result
of its  operations,  investing and financing  activities.  These  activities are
summarized below for the fiscal years ended June 30, 1999, 1998 and 1997.


                                                   For the Year Ended June 30,
                                                -------------------------------
                                                  1999       1998       1997
                                                               (In Thousands)
- -------------------------------------------------------------------------------
Net Income                                       $ 6,923    $  7,260  $   4,507
Adjustments to reconcile net income to net
 cash provided by operating activities            32,740      23,475     19,598
- -------------------------------------------------------------------------------
Net cash provided by operating activities         39,663      30,735     24,105
Net cash (used) by investing activities            4,606     (51,101)   (21,642)
Net cash provided (used)
 by financing activities                         (44,391)     32,275      1,397
- -------------------------------------------------------------------------------
Net increase (decrease) in cash and cash
 equivalents                                        (122)     11,909      3,860
Cash and cash equivalents at
 beginning of period                              29,068      17,159     13,299
- -------------------------------------------------------------------------------
Cash and cash equivalents at end of period      $ 28,946    $ 29,068   $ 17,159
- -------------------------------------------------------------------------------

The primary investing activities of the Company are the origination of loans and
the purchase of investment  and  mortgage-backed  securities.  During the fiscal
years  ended June 30,  1999,  1998 and 1997,  the  Company's  loan  originations
totaled $357.9 million,$366.7 million and$226.8 million, respectively.

Purchases of mortgage-backed  securities totaled $58.5 million, $7.0 million and
$98.4 million for fiscal years ended June 30, 1999, 1998 and 1997, respectively.
Purchases of investment  securities  totaled $146.1 million,  $148.8 million and
$109.7  million  for the  fiscal  years  ended  June 30,  1999,  1998 and  1997,
respectively.  Mortgage-backed securities and investment securities purchased in
fiscal 1997 included  $91.4 million and $20.0 million  respectively,  related to
the Acquisition.

During  fiscal  1997 a net $10.8  million of cash  ($26.8  million  paid in cash
consideration  and direct  Acquisition costs less $16.0 million in cash and cash
equivalents purchased) was used to acquire Security Bancorp.

During the fiscal years ended June 30, 1999, 1998 and 1997, investing activities
were funded  primarily  by  principal  repayments  on loans and  mortgage-backed
securities and investment  securities and the maturity of investment  securities
and the sale of  loans,  mortgage-backed  securities  and  investments  totaling
$573.9  million,  $474.2 million,  and $313.5 million for the respective  fiscal
years.

The major  sources of cash flows from  financing  activities  are deposits  into
savings  accounts and additional  borrowings.  The major uses of cash flows from
financing  activities  are  withdrawals  from  savings  accounts and payments on
borrowings. For the fiscal year ended June 30, 1998 and 1997 the net increase in
cash  flows  from  financing  activities  was  $32.3  million  and $1.4  million
respectively, and a net decrease of $44.4 million for the fiscal year ended June
30, 1999.

                                       19

<PAGE>
Management's Discussion and Analysis of Financial Condition
and Results of Operations (Continued)
- --------------------------------------------------------------------------------

The Bank is required to maintain  minimum  levels of liquid assets as defined by
OTS regulations.  This requirement,  which may be waived at the direction of the
OTS  depending  upon  economic  conditions  and deposit  flows,  is based upon a
percentage of deposits and short-term borrowings.  The required ratio is 4%. The
Bank's regulatory liquidity ratio was 16.5% at June 30, 1999.

The Bank's  most  liquid  assets  are cash and cash in banks and highly  liquid,
short-term  investments.  The levels of these assets are dependent on the Bank's
operating, financing, lending, and investing activities during any given period.
At June 30, 1999, the Bank's regulatory liquid assets totaled $117.0 million.

Liquidity  management for the Bank is both a daily and long-term function of the
Company's management strategy. Excess funds are generally invested in short-term
investments  such as FHLB  certificates  of deposit.  If the Bank should require
funds  beyond its ability to generate  them  internally,  additional  sources of
funds are available through the use of FHLB advances. At June 30, 1999, the Bank
had outstanding  borrowings of $251.2 million,  which included $244.1 million of
FHLB   advances,   $6.7  million  of  repurchase   agreements  and  $435,000  of
collateralized mortgage obligations and other borrowed money.

At June 30, 1999, the Bank had  outstanding  commitments  to originate  loans of
$22.6 million,  of which $4.7 million was at fixed interest  rates.  These loans
are to be secured by properties  located in the Bank's primary market areas. The
Bank  anticipates  that it will  have  sufficient  funds  available  to meet its
current loan  commitments.  Certificates of deposit  scheduled to mature in less
than one year from June 30, 1999 totaled $273.6 million.

                     Impact of Inflation and Changing Prices

The Consolidated  Financial  Statements and Notes thereto  presented herein have
been prepared in accordance with generally accepted accounting principles, which
require the measurement of financial  position and operating results in terms of
historical  dollars without  considering the changes in the relative  purchasing
power of money over time due to inflation.  The impact of inflation is reflected
in the  increased  cost of the  Company's  operations.  Unlike  most  industrial
companies,  nearly all the assets and liabilities of the Company are monetary in
nature.  As a result,  interest  rates  have a greater  impact on the  Company's
performance  than do the effects of general levels of inflation.  Interest rates
do not necessarily move in the same direction or to the same extent as the price
of goods and services.

                                    Dividends

The Board of  Directors  intends  to  continue  the  payment of  quarterly  cash
dividends, dependent on the results of operations and financial condition of the
Bank, tax  considerations,  industry  standards,  economic  conditions,  general
business practices and other factors.  The Company's ability to pay dividends is
dependent  on the dividend  payments it receives  from its  subsidiary,  Western
Security,  which are subject to regulations and the Bank's continued  compliance
with  all  regulatory  capital  requirements.   See  Note  2  of  the  Notes  to
Consolidated  Financial Statements for information  regarding limitations of the
Bank's ability to pay dividends to the Company.


                                       20
<PAGE>
Management's Discussion and Analysis of Financial Condition
and Results of Operations (Continued)
- --------------------------------------------------------------------------------

                         Year 2000 Readiness Disclosure

General.  The Year 2000 ("Y2K") issue  confronting  the Bank and its  suppliers,
customers,  customer's  suppliers,  and competitors  centers on the inability of
computer systems to recognize the Year 2000. Many existing computer programs and
systems  originally  were programmed with six digit dates that provided only two
digits to identify the calendar  year in the date field.  With the impending new
millennium,  these  programs and computers  will recognize "00" as the year 1900
rather than the year 2000.  The Year 2000 issue affects  virtually all companies
and organizations.

Financial  institution  regulators  recently have increased their focus upon Y2K
compliance issues and have issued guidance  concerning the  responsibilities  of
senior management and directors.  The Federal Financial Institution  Examination
Council  ("FFIEC")  has issued  several  interagency  statements  on Y2K Project
Management Awareness.  These statements require financial institutions to, among
other things, examine the Y2K implications of their reliance on vendors and with
respect  to data  exchange  and the  potential  impact of the Y2K issue on their
customers,   suppliers,  and  borrowers.  These  statements  also  require  each
federally  regulated financial  institution to survey its exposure,  measure its
risk,  and prepare a plan to address  the Y2K issue.  In  addition,  the federal
banking regulators have issued safety and soundness guidelines to be followed by
insured depository  institutions,  such as the Bank, to assure resolution of any
Y2K problems.  The federal  banking  agencies have asserted that Y2K testing and
certification is a key safety and soundness issue in conjunction with regulatory
examinations and, thus, that an institution's  failure to address  appropriately
the Y2K issue could result in supervisory action, including the reduction of the
institution's  supervisory  rating,  the denial of applications  for approval of
mergers or acquisitions, or the imposition of civil monetary penalties.

Risk.  Like  most  financial  institution  service  providers,  the Bank and its
operations may be significantly  affected by the Y2K issue due to its dependence
on technology and date-sensitive  data. Computer software and hardware and other
equipment,  both within and outside the Bank's direct  control and third parties
with whom the Bank electronically or operationally interfaces (including without
limitation its customers and third party vendors), are likely to be affected. If
computer systems are not modified in order to be able to identify the Year 2000,
many computer  applications could fail or create erroneous results. As a result,
many  calculations  which  rely  on date  field  information  such as  interest,
payments,  or due dates, and other operating  functions,  could generate results
which are significantly misstated, and the Bank could experience an inability to
process transactions,  prepare statements,  or engage in similar normal business
activities.  Likewise,  under  certain  circumstances,  a failure to  adequately
address  the Y2K issue  could  adversely  affect  the  viability  of the  Bank's
suppliers and creditors and the creditworthiness of its borrowers.  Thus, if not
adequately addressed, the Y2K issue could result in a significant adverse impact
on the Bank's  operations  and, in turn,  its financial  condition and result of
operations.

State of Readiness.  During July 1997,  the Bank  formulated its plan to address
the Y2K issue. Since that time, the Bank has taken the following steps:

     o    Established senior management advisory and review responsibilities;  o
          Completed a Bank-wide  assessment of applications and system software;
          o Built an  internal  tracking  database  for  application  and vendor
          software;
     o    Developed compliance plans and schedules for all lines of business;
     o    Initiated vendor compliance verification;
     o    Began  awareness  and  education   activities  for  employees  through
          existing internal communication channels;
     o    Developed a process to respond to customer  inquiries  as well as help
          educate customers on the Y2K issue;
     o    Converted  to new  certified  Y2K primary  data system  including:  1)
          loans,  deposit,  and general ledger software;  2) data center service
          provider; and 3) PC-based hardware and software throughout the Bank;
     o    Developed contingency plans for each mission critical system;
     o    Established a business remediation plan;
     o    Developed systems verification procedures for after rollover; and
     o    Assessed the Bank's Y2K cash needs.

                                       21

<PAGE>
Management's Discussion and Analysis of Financial Condition
and Results of Operations (Continued)
- --------------------------------------------------------------------------------

The following paragraphs summarize the phases of the Bank's Y2K plan:

Awareness  Phase.  The Bank  formally  established a Y2K plan headed by a senior
manager,  and a Y2K committee  was assembled for  management of the Y2K project.
The Y2K  committee  created a plan of action that  includes  milestones,  budget
estimates,  strategies,  and methodologies to track and report the status of the
project.  Members of the Y2K committee also received regulatory publications and
attended  conferences and information sharing sessions to gain more insight into
the Y2K issue and potential strategies for addressing it.

Assessment  Phase. The Bank's  strategies were further developed with respect to
how the  objectives  of the Y2K plan would be achieved,  and a Y2K business risk
assessment  was made to  quantify  the  extent of the Bank's  Y2K  exposure.  An
assessment of applications  and software  (which is periodically  updated as new
technology is acquired and as systems  progress through  subsequent  phases) was
developed  to  identify  and  monitor  Y2K  readiness  for  information  systems
(hardware,  software,  utilities,  and vendors) as well as environmental systems
(security systems, facilities, etc.). Systems were prioritized based on business
impact and available alternatives.  Mission critical systems supplied by vendors
were researched to determine Y2K readiness.  Where  Y2K-ready  versions were not
immediately  available,  the Bank is monitoring vendor renovation progress.  The
Bank  identified  functional  replacements  which  were  either  up-gradable  or
currently Y2K-ready,  and a formal plan developed to repair, upgrade, or replace
all mission critical systems.

Beginning in August 1998,  all credits  greater than $250,000 were evaluated for
Y2K exposure by the relationship account officer using a questionnaire developed
by the Bank's credit  administration staff. Because the Bank's loan portfolio is
primarily  real  estate  based and is  diversified  with  regard  to  individual
borrowers and types of  businesses,  and the Bank's  primary  market area is not
significantly  dependent  on one  employer or  industry.  As part of the current
credit approval  process,  all new and renewed loans are evaluated for Y2K risk.
During the course of these  evaluations,  Bank personnel  have met  individually
with each of its larger  borrowers to discuss and obtain  information  regarding
each borrower's dependence on information technology and third party vendors and
the nature of steps  being  taken by the  borrowers  to address  their Y2K risk.
While the Bank will  continue to monitor the  progress  being made by its larger
borrowers  in  addressing  their  own Y2K  risk,  to date the Bank is  generally
satisfied  with these  customers  responses  to the Bank's  inquiries  and their
progress in addressing their Y2K risk.

Renovation  Phase.  The Bank's  assessment of  applications  and system software
revealed  that Y2K  upgrades  were  available  for all vendor  supplied  mission
critical systems.  All of the Y2K-ready  versions have been delivered and placed
into  production and have entered the  validation  process with the exception of
the Bank's utility company. The Bank has not yet received sufficient information
from this vendor to predict the outcome of their Y2K efforts.

Validation  Phase.  The  validation  phase is  designed  to test the  ability of
hardware and software to accurately  process date  sensitive  data. The Bank has
conducted  validation  testing  of each  mission  critical  system.  During  the
validation  testing, no significant Y2K problems were identified relating to any
mission critical systems.

Implementation  Phase. The Bank's plan calls for putting  Y2K-ready systems into
production before having actually  completed Y2K validation  testing.  Y2K-ready
modified or upgraded  versions have been  installed  and placed into  production
with respect to all missions  critical  systems with the exception of the Bank's
utility company.


Bank  Resources  Invested.  The Bank's Y2K  committee  was  assigned the task of
ensuring  that all  systems  across the Bank are  identified,  analyzed  for Y2K
compliance,  corrected,  if necessary,  tested and changes implemented.  The Y2K
committee members  represent all functional areas of the Bank,  including senior
management,  accounting,  central operations,  commercial/agricultural  lending,
internal audit, and information systems. The  Vice-President-Audit/Compliance is
the Y2K coordinator  and heads the Y2K committee.  The Bank's Board of Directors
oversees  the Y2K plan and  provides  guidance  and  resources  to, and receives
monthly updates from the Y2K coordinator.

Management currently estimates total costs of the Bank's Year 2000 compliance to
be less than  $280,000;  $189,000 of which has already been  incurred.  The Bank
does not believe the cost of addressing  the Year 2000 issues will be a material
event or uncertainty that would cause reported  financial  information not to be
necessarily indicative of future operating results or financial conditions.  Nor
does it believe that the costs or the  consequences  of  incomplete  or untimely
resolution  of its  Year  2000  issues  represent  a  known  material  event  or
uncertainty that is reasonably likely to

                                       22
<PAGE>
Management's Discussion and Analysis of Financial Condition
and Results of Operations (Continued)
- --------------------------------------------------------------------------------

affect its future financial results, or cause its reported financial information
not to be necessarily indicative of future financial condition.

There  are  numerous  risks  associated  with  the  Year  2000,   including  the
possibility  of a failure  of third  parties  to  remediate  their own Year 2000
issues.  The  failure  of  third  parties,  which  the  Bank  has  financial  or
operational  relationships  with,  to remediate  their  technology  systems in a
timely manner could result in a material  financial risk to the Bank.  While the
Bank exercises no control over third parties, the Bank's Year 2000 plan includes
a survey  assessment of critical third party responses and remediation plans and
their potential impact to the Bank.

Contingency  Plans.  During the assessment  phase, the Bank developed back-up or
contingency  plans for each of its mission critical  systems.  These contingency
plans were reviewed for adequacy and employee training was conducted. Validation
of the contingency  plans will be substantially  completed by September 30, 1999
and reviewed by the Bank's Internal Audit Department.  The Bank also developed a
Remediation Plan for the Corporate offices.

System  Verification   Procedures  for  After  Rollover:   Systems  verification
procedures  are a critical  phase of the Bank's  project  management  process to
ensure the integrity of all data. Validation will occur on all core applications
and testing will also be performed on system software.  In addition,  testing to
validate  historical  or archive data will be  conducted.  Systems  verification
procedures will be conducted for all core  applications on January 2, 2000 (Year
end-December 31st);  January 4, 2000 (1st business day-January 3rd); February 1,
2000  (Month-end-January  31st);  and March 1, 2000 (Leap  year-February  29th).
System  verification  procedures  for all system  software  will be conducted on
January 1, 2000 (Year end-December 31st).

Cash and Liquidity Plan: Management has established a cash and liquidity plan to
ensure that  adequate  funds are  available for the Bank's Y2K needs and details
both a primary and secondary source of funding for Y2K cash needs in addition to
alternative  sources  of funds.  Y2K cash  needs will be  reviewed  and  updated
monthly to account  for any  changes in the  environment  related to Y2K. In the
event  additional  funds are needed to meet Y2K  demands,  the Bank will  obtain
these funds in the most cost effective way.

                                       23

<PAGE>


                          Independent Auditors' Report



The Board of Directors
WesterFed Financial Corporation:

We have  audited  the  accompanying  consolidated  balance  sheets of  WesterFed
Financial  Corporation  and  subsidiaries  as of June 30, 1999 and 1998, and the
related   consolidated   statements   of   income,   stockholders'   equity  and
comprehensive  income,  and cash  flows for each of the years in the  three-year
period ended June 30, 1999.  These  consolidated  financial  statements  are the
responsibility of the Corporation'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 financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe 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 WesterFed Financial
Corporation  and  subsidiaries  as of June 30, 1999 and 1998, and the results of
their  operations  and their cash flows for each of the years in the  three-year
period ended June 30, 1999 in  conformity  with  generally  accepted  accounting
principles.






Billings, Montana
July 23, 1999

                                       24
<PAGE>


WesterFed Financial Corporation and Subsidiaries

Consolidated Balance Sheets
- --------------------------------------------------------------------------------
(Dollars in thousands, except share and per share data)
                                                                June 30,
                                                            1999        1998
Assets
Cash and due from banks............................... $    25,867      19,440
Interest-bearing bank deposits........................       3,079       9,628
                                                         ---------   ---------
        Cash and cash equivalents.....................      28,946      29,068

Interest-bearing deposits.............................       1,985         100
Investment securities available-for-sale..............     103,441     108,511
Investment securities, at amortized
    cost (estimated fair value of
    $9,255 in 1999 and $16,974 in 1998)...............       9,235      16,847
Mortgage-backed securities available-for-sale.........      68,029      24,135
Mortgage-backed securities, at
    amortized cost (estimated fair value of
    $85,252 in 1999 and $104,962 in 1998).............      83,720     102,298
Loans available-for-sale..............................       3,740       6,922
Loans receivable, net.................................     627,631     650,371
Interest receivable...................................       7,635       7,778
Stock in Federal Home Loan Bank of Seattle, at cost...      14,615      13,560
Premises and equipment, net...........................      28,269      30,089
Core deposit intangible...............................       3,741       4,518
Goodwill..............................................      15,096      15,762
Cash surrender value of life insurance policies.......       6,916       6,705
Other assets..........................................       4,350       5,472
                                                         ---------   ---------

                                                       $ 1,007,349   1,022,136
                                                         =========   =========

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

Liabilities and Stockholders' Equity
Deposits.............................................. $   645,549     636,441
Repurchase agreements.................................       6,702       6,233
Borrowed funds........................................     244,483     248,953
Advances from borrowers for taxes and insurance.......       3,302       4,052
Income taxes - current and deferred...................       1,552       2,289
Accrued interest payable..............................       6,156       4,480
Accrued expenses and other liabilities................       8,456       9,988
                                                         ---------   ---------
        Total liabilities.............................     916,200     912,436
                                                         ---------   ---------

Stockholders' equity:
    Preferred stock, $.01 par value,
        5,000,000 shares authorized;
        none outstanding..............................          -           -
    Common stock, $.01 par value,
        10,000,000 shares authorized;
        5,872,807 shares issued, 4,538,557
        outstanding in 1999; 5,836,691
        shares issued, 5,585,295
        outstanding in 1998...........................          56          56
    Paid-in capital...................................      69,572      68,923
    Common stock acquired by ESOP/RRP.................      (2,216)     (2,520)
    Treasury stock, at cost ..........................     (25,319)     (3,461)
    Accumulated other comprehensive income (loss).....      (1,717)         23
    Retained earnings.................................      50,773      46,679
                                                         ---------   ---------

        Total stockholders' equity....................      91,149     109,700
                                                         ---------   ---------

Commitments and contingencies
                                                       $ 1,007,349   1,022,136
                                                         =========   =========

Book value per common share outstanding............... $      20.08      19.64
                                                         ==========  =========

- --------------------------------------------------------------------------------
See accompanying notes to consolidated financial statements.

                                       25


<PAGE>


WesterFed Financial Corporation and Subsidiaries

Consolidated Statements of Income
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)
                                                        Year Ended June 30,
                                                 -------------------------------
                                                   1999       1998        1997
                                                 --------   --------    --------
Interest income:
    Loans receivable.......................... $   53,773     56,261      37,923
    Mortgage-backed securities................      8,033      9,676       8,185
    Investment securities.....................      8,048      7,580       3,884
    Interest-bearing deposits.................        606        675       1,045
    Other.....................................        338        332         223
                                                 --------   --------    --------
        Total interest income.................     70,798     74,524      51,260
                                                 --------   --------    --------

Interest expense:
    NOW and money market demand...............      3,379      3,321       2,029
    Savings...................................      2,264      2,658       2,223
    Certificates of deposit...................     20,444     21,824      14,986
                                                 --------   --------    --------
                                                   26,087     27,803      19,238
    Borrowed funds and repurchase agreements..     13,157     14,483       9,169
                                                 --------   --------    --------
        Total interest expense................     39,244     42,286      28,407
                                                 --------   --------    --------

        Net interest income...................     31,554     32,238      22,853
Provision for loan losses.....................      1,300        840         400
                                                 --------   --------    --------
        Net interest income after
                provision for loan losses          30,254     31,398      22,453
                                                 --------   --------    --------

Non-interest income:
    Loan origination fees on loans sold.......      2,633      2,268         667
    Service fees..............................      4,471      4,486       3,034
    Net gain on sale of loans and
        securities available-for-sale.........      1,149      1,053         678
    Other.....................................      1,045        574         306
                                                 --------   --------    --------
        Total non-interest income.............      9,298      8,381       4,685
                                                 --------   --------    --------

Non-interest expense:
    Compensation and employee benefits........     13,695     13,149       9,342
    Net occupancy expense of premises.........      2,035      2,153       1,373
    Equipment and furnishings.................      2,313      1,846       1,009
    Data processing...........................      1,627      1,644         962
    Deposit insurance premium.................        344        358         517
    SAIF assessment...........................         -          -        2,297
    Intangibles amortization..................      1,443      1,391         532
    Marketing and advertising.................        616        789         571
    Other.....................................      6,153      6,429       3,965
                                                 --------   --------    --------
        Total non-interest expense............     28,226     27,759      20,568
                                                 --------   --------    --------

        Income before income taxes............     11,326     12,020       6,570

Income taxes..................................      4,403      4,760       2,063
                                                 --------   --------    --------

        Net income............................ $    6,923      7,260       4,507
                                                 ========   ========    ========

Net income per common share:
    Basic..................................... $     1.43        1.37       1.01
                                                 ========   =========   ========

    Diluted................................... $     1.37        1.29        .96
                                                 ========   =========   ========

- --------------------------------------------------------------------------------
See accompanying notes to consolidated financial statements.

                                       26
<PAGE>

<TABLE>
<CAPTION>

WesterFed Financial Corporation and Subsidiaries

Consolidated Statements of Stockholders' Equity and Comprehensive Income
- -------------------------------------------------------------------------------------------------------------------
 (Dollars in thousands, except per share data)                                 Accumulated
                                                                                  other
                                                                                 compre-
                                             Common   Paid-in   ESOP/ Treasury   hensive      Retained
                                              stock   capital   RRP    stock   income (loss)  earnings     Total
                                            -------- -------- ------- -------- ------------- ----------- ----------

<S>                                          <C>     <C>     <C>       <C>        <C>        <C>         <C>
Balance at June 30, 1996.................    $   46   45,451  (3,558)   (3,079)    (226)       39,973      78,607

Comprehensive income:
    Net income...........................         -        -       -         -        -         4,507       4,507
    Unrealized gain on securities
        available-for-sale, net
        of reclassification adjustment...         -        -       -         -      191             -         191
                                                                                                           ------
          Total comprehensive income.....                                                                   4,698

ESOP shares committed to be released.....         -      265     227         -        -             -         492
Amortization of RRP......................         -        -     499         -        -             -         499
Shares forfeited by RRP participants
     (195 shares)........................         -        -       2        (2)       -             -           -
Common stock acquired by RRP
     (5,418 shares)......................         -      106    (106)        -        -             -           -
Common stock options exercised
     (13,768 shares).....................         -      184       -         -        -             -         184
Common stock issued (534 shares).........         -       10       -         -        -             -          10
Security Bancorp acquisition:
    Issuance of 1,150,175 shares,
        net of issuance costs of $200....        10   21,052       -         -        -             -      21,062
    Issuance of options
        allowing holders to
        acquire 94,696 shares............         -      873       -         -        -             -         873
Cash dividends declared ($.45 per share).         -        -       -         -        -        (2,166)     (2,166)
                                            -------  -------  ------  --------  -------      --------     -------
Balance at June 30, 1997................         56   67,941  (2,936)   (3,081)     (35)       42,314     104,259

Comprehensive income:
    Net income...........................         -        -       -         -        -         7,260       7,260
    Unrealized gain on securities
      available-for-sale, net
      of reclassification adjustment.....         -        -       -         -       58             -          58
                                                                                                          -------
          Total comprehensive income.....                                                                   7,318

Purchase of treasury stock, at
      cost - 17,500 shares...............         -        -       -      (379)       -             -        (379)
ESOP shares committed to be released.....         -      425     227         -        -             -         652
Amortization of RRP......................         -        -     188         -        -             -         188
Shares forfeited by RRP
     participants (75 shares)............         -        -       1        (1)       -             -           -
Common stock options exercised
     (37,978 shares).....................         -      557       -         -        -             -         557
Cash dividends declared ($.54 per share).         -        -       -         -        -        (2,895)     (2,895)
                                            -------  -------  ------  --------  -------      --------     -------
Balance at June 30, 1998.................        56   68,923  (2,520)   (3,461)      23        46,679     109,700

Comprehensive income:
    Net income...........................         -        -       -         -        -         6,923       6,923
    Unrealized loss on securities
      available-for-sale, net
      of reclassification adjustment.....         -        -       -         -   (1,740)            -      (1,740)
                                                                                                          -------
          Total comprehensive income                                                                        5,183

Purchase of 1,082,854 shares of
    treasury stock, net of
    acquisition costs of $200............         -        -       -   (21,858)       -             -     (21,858)
ESOP shares committed to be released.....         -      245     227         -        -             -         472
Amortization of RRP......................         -        -      77         -        -             -          77
Common stock options exercised
     (36,116 shares).....................         -      404       -         -        -             -         404
Cash dividends declared ($.62 per share).         -        -       -         -        -        (2,829)     (2,829)
                                            -------  -------  ------  --------  -------      --------     -------
Balance at June 30, 1999.................   $    56   69,572  (2,216)  (25,319)  (1,717)       50,773      91,149
                                            =======  =======  ======  ========  =======      ========     =======
<FN>

- -----------------------------------------------------------------------------------------------------------------
See accompanying notes to consolidated financial statements.
</FN>
</TABLE>

                                       27
<PAGE>

<TABLE>
<CAPTION>

WesterFed Financial Corporation and Subsidiaries

Consolidated Statements of Cash Flows
- -----------------------------------------------------------------------------------------
(Dollars in thousands)
                                                                  Year Ended June 30,
                                                          -------------------------------
                                                              1999       1998      1997
                                                          ----------  --------    -------
<S>                                                       <C>        <C>        <C>
Net cash provided by operating activities...............  $   39,663    30,735     24,105
                                                          ----------  --------    -------

Cash flows from investing activities:
    Net change in interest-bearing deposits.............      (1,885)    1,900      1,000
    Purchases of:
        FHLB stock......................................           -    (1,129)         -
        Investment securities...........................           -    (5,483)    (9,956)
        Investment securities available-for-sale........    (146,138) (143,279)   (79,804)
        Mortgage-backed securities......................           -         -     (5,950)
        Mortgage-backed securities available-for-sale...     (58,499)   (6,990)      (983)
    Proceeds from maturities:
        Investment securities...........................       7,636    16,316      9,351
        Investment securities available-for-sale........     127,651    70,545     61,289
    Proceeds from sales of:
        Investment securities available-for-sale........      21,961    16,065      5,192
        Mortgage-backed securities available-for-sale...           -     3,222     31,937
        Real estate owned...............................         204        -           -
    Principal payments from:
        Investment securities available-for-sale........         748       437        385
        Mortgage-backed securities......................      18,782    15,661      8,897
        Mortgage-backed securities available-for-sale...      12,981    10,955     14,113
    Net change in loans receivable......................      21,557   (24,516)   (43,911)
    Proceeds from sales of premises and equipment.......         611     1,162          -
    Purchases of premises and equipment.................      (1,003)   (5,682)    (2,426)
    Purchase of life insurance policies.................           -      (285)         -
    Acquisition of Security Bancorp, net of cash and
        cash equivalents acquired of $16,013............           -         -    (10,776)
                                                          ----------  --------    -------
           Net cash provided by (used in)
                 investing activities...................       4,606   (51,101)   (21,642)
                                                          ----------  --------    -------
Cash flows from financing activities:
    Net change in deposits..............................     (15,212)  (21,366)   (25,093)
    Net change in repurchase agreements.................         469    (1,553)       974
    Proceeds from borrowings............................     319,560   344,165    136,090
    Payments on borrowings..............................    (324,078) (286,719)  (108,606)
    Net change in advances from borrowers for taxes
        and insurance...................................        (750)      299       (295)
    Dividends paid to stockholders......................      (2,926)   (2,729)    (1,867)
    Proceeds from exercise of options and stock issuances        404       557        194
    Payments to acquire treasury stock..................     (21,858)     (379)         -
                                                          ----------  --------    -------
    Net cash provided by (used in) financing activities      (44,391)   32,275      1,397
                                                          ----------  --------    -------

Net increase (decrease) in cash and cash equivalents....        (122)   11,909      3,860
Cash and cash equivalents at beginning of year..........      29,068    17,159     13,299
                                                          ----------  --------    -------
Cash and cash equivalents at end of year................  $   28,946    29,068     17,159
                                                          ==========  ========    =======

Supplemental  disclosure of cash flow  information:
  Payments  during the period for:
        Interest........................................  $   12,856    13,900      8,942
        Income taxes, net...............................       3,933     4,080      3,014
                                                          ==========  ========    =======
<FN>

- --------------------------------------------------------------------------------
See accompanying notes to consolidated financial statements.
</FN>
</TABLE>

                                       28
<PAGE>

WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)

(1)   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Financial Statement Presentation

WesterFed  Financial   Corporation   ("WesterFed,"  and  collectively  with  its
subsidiary,  the "Company")  serves the financial needs of 20 communities in the
state of Montana through its wholly-owned subsidiary, Western Security Bank (the
"Bank"),  a  federally  chartered  savings  bank.  In  addition  to  traditional
financial institution services,  the Company provides insurance,  investment and
other related  services  through Western  Security  Investment  Services,  Inc.,
Service Corporation of Montana,  Monte Mac I, Inc. and COAD Limited Partnership,
all wholly-owned subsidiaries of the Bank.

The Company's consolidated financial statements have been prepared in conformity
with generally  accepted  accounting  principles.  All significant  intercompany
balances and transactions  have been eliminated in  consolidation.  In preparing
the consolidated financial statements,  management is required to make estimates
and assumptions that affect the reported amounts of assets and liabilities as of
the date of the balance  sheet and revenues and expenses for the period.  Actual
results could differ significantly from those estimates.

Material  estimates that are particularly  susceptible to significant  change in
the near-term  relate to the  determination  of the allowance for loan losses. A
substantial  portion of the  Company's  loans are secured by  collateral  in the
state of Montana. Accordingly, as with most financial institutions in the market
area, the  collectibility of a substantial  portion of the carrying value of the
Company's loan portfolio is susceptible to changes in market conditions.

Management believes the allowance for loan losses is adequate.  While management
uses available information to recognize losses on loans, future additions to the
allowance  may be  necessary  based on changes  in  economic  conditions  in the
Company's  market area and the composition of the loan  portfolio.  In addition,
various regulatory  agencies,  as an integral part of their examination process,
periodically  review the Company's  allowance for loan losses. Such agencies may
require the  Company to  recognize  additions  to the  allowance  based on their
judgments about information available to them at the time of their examination.

Fiscal Year

The Company's fiscal year ends on June 30 each year.  Reference to a fiscal year
refers to the year in which such fiscal year ends.

Cash Equivalents

For purposes of the statements of cash flows, cash equivalents  consist of daily
interest  demand   deposits,   non-interest-bearing   deposits  with  banks  and
interest-bearing deposits having original maturities of three months or less.

At June 30, 1999, the Company was required to have aggregate reserves, exclusive
of cash on hand, with the Federal Reserve Bank of approximately $2,260.

Investment and Mortgage-Backed Securities

Investment and mortgage-backed securities  available-for-sale include securities
that management intends to use as part of its overall asset/liability management
strategy  and that may be sold in  response  to  changes in  interest  rates and
resultant    prepayment   risk   and   other   related    factors.    Securities
available-for-sale  are carried at fair value,  and unrealized  gains and losses
(net of related tax  effects)  are  excluded  from  earnings  and  included as a
separate component of stockholders'  equity. Upon realization,  gains and losses
are included in earnings using the specific  identification  method.  Investment
securities  and  mortgage-backed  securities,  other  than those  designated  as
available-for-sale  or trading,  are comprised of debt  securities for which the
Bank has  positive  intent and  ability to hold to  maturity  and are carried at
cost. All securities are adjusted for  amortization of premiums and accretion of
discounts  using  the  level-yield  method  over  the  estimated  lives  of  the
securities.

Management   determines  the  appropriate   classification   of  investment  and
mortgage-backed securities at the purchase date.

                                       29

<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)


Stock in Federal Home Loan Bank

Member  institutions of the Federal Home Loan Bank (FHLB) system are required to
hold common stock of its district FHLB according to predetermined formulas. FHLB
provides  a source of  borrowed  funds  for its  member  institutions  which are
secured by this FHLB stock.

Loans Receivable, Net

Loans receivable, other than loans available-for-sale,  are stated at the unpaid
principal  balance,  net of premiums,  unearned  discounts,  net  deferred  loan
origination fees, and the allowance for loan losses.

Loans are placed on nonaccrual  status when  collection of principal or interest
is  considered  doubtful  (generally  loans past due 90 days or more).  Interest
income previously  accrued on these loans, but not yet received,  is reversed in
the current period. Interest subsequently recovered is credited to income in the
period  collected.  Discounts  are accreted and premiums are amortized to income
using the level-yield  method over the estimated lives of the loans.  Loans that
can be contractually prepaid or otherwise settled in such a way that the Company
would not recover substantially all of its recorded investment are measured like
debt securities available-for-sale.

Loan fees and certain direct loan  origination  costs are deferred,  and the net
fee or cost is recognized in interest income using the  level-yield  method over
the estimated life of the  individual  loans,  adjusted for actual  prepayments.
Amortization of deferred loan  origination  fees are suspended during periods in
which the related loan is in nonaccrual status.

Loans  available-for-sale  are carried at the lower of cost or market  using the
aggregate method. Valuation adjustments, if applicable, are reflected in current
operations.   Gains  and  losses  on  sales  are  recorded  using  the  specific
identification method.

Management determines the appropriate  classification of loans as either held to
maturity or available-for-sale at origination, in conjunction with the Company's
overall asset/liability management strategy.

The cost of loan  servicing  rights is included in other assets and amortized in
proportion to, and over the period of, estimated net servicing revenues.

The carrying  value of loan  servicing  rights and the  amortization  thereon is
periodically  evaluated in relation to estimated future net servicing  revenues.
The  Company  evaluates  the  carrying  value  of the  servicing  portfolio  for
impairment by estimating the future net servicing  income of the portfolio based
on management's  best estimate of remaining loan lives and contractual  interest
rates.

Allowance for Loan Losses

The  allowance  for  loan  losses  is based on  management's  evaluation  of the
adequacy of the  allowance,  including an assessment of known and inherent risks
in the portfolio,  review of individual  loans for adverse  situations  that may
affect the borrower's  ability to repay,  the estimated  value of any underlying
collateral, and consideration of current economic conditions.

Additions  to the  allowance  arise  from  charges  to  operations  through  the
provision  for loan losses or from the  recovery of amounts  previously  charged
off. The  allowance is reduced by loan  charge-offs.  Loans are charged off when
management  believes  there  has been  permanent  impairment  of their  carrying
values.

The Company also  provides an allowance  for losses on specific  loans which are
deemed  to  be  impaired.  Groups  of  small  balance  homogeneous  basis  loans
(generally   the  Company's   consumer   loans)  are  evaluated  for  impairment
collectively. A loan is considered impaired when, based upon current information
and events, it is probable that the Bank will be unable to collect,  on a timely
basis,  all principal  and interest  according to the  contractual  terms of the
loan's  original  agreement.  When a specific loan is determined to be impaired,
the allowance for possible loan losses is increased  through a charge to expense
for the amount of the  impairment.  For all  non-consumer  loans,  impairment is
measured  based  on  value  of  the  underlying  collateral.  The  value  of the
underlying  collateral  is  determined  by reducing the  collateral's  estimated
current value by anticipated selling costs. The Company's impaired loans are the
same as those non-consumer loans currently reported as non-accrual.  The Company
recognizes  interest  income on  impaired  loans  only to the  extent  that cash
payments are received.

                                       30
<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)


Real Estate Owned

Real estate owned is recorded at the fair value at the date of acquisition, with
a charge  to the  allowance  for loan  losses  for any  excess of cost over fair
value.  Subsequently,  real estate owned is carried at the lower of cost or fair
value,  less  estimated  selling  costs.  Certain  costs  incurred in  preparing
properties  for  sale  are  capitalized,  and  expenses  of  holding  foreclosed
properties are charged to operations as incurred.  Other assets include $370 and
$421 of real estate and other personal property acquired through  foreclosure at
June 30, 1999 and 1998, respectively.

Cash Surrender Value of Life Insurance

The Company has acquired life insurance  policies covering certain key employees
for which the Company is the  beneficiary.  The Company makes one-time  lump-sum
payments as key employees are identified. Earnings on the premiums paid, usually
in the form of lump-sum  payments,  are expected to exceed  future  premiums and
expenses associated with the policies and thus result in an increase in the cash
surrender value of the policies.

Premises and Equipment

Premises and equipment,  including leasehold  improvements,  are stated at cost,
less accumulated  amortization and  depreciation.  Depreciation and amortization
are computed using the  straight-line  and double declining balance methods over
the estimated useful lives of the assets or leases ranging from 5 to 40 years.

Long-Lived Assets

Long-lived  tangible and intangible assets are reviewed for impairment  whenever
events or  circumstances  provide  evidence that suggests the carrying amount of
the asset may not be recoverable. An impairment loss is recognized if the sum of
the expected future cash flows is less than the carrying amount of the asset.

Goodwill

Goodwill  reflects the excess of cost over fair value of identifiable net assets
which  were  acquired  during  1997.   Goodwill  is  amortized  over  25  years.
Accumulated  amortization  at June  30,  1999  and 1998  was  $1,499  and  $833,
respectively.

Core Deposit Intangible

Core  deposit   intangible   represents  the   intangible   value  of  depositor
relationships  resulting from deposit  liabilities assumed in a 1997 acquisition
and is amortized using an accelerated method based on an estimated runoff of the
related deposits, not exceeding 10 years.  Accumulated  amortization at June 30,
1999 and 1998 was $1,867 and $1,090, respectively.

Income Taxes

Deferred  tax  assets  and   liabilities  are  recognized  for  the  future  tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases.  Deferred tax assets and  liabilities  are measured using the enacted tax
rates  applicable  to  taxable  income  for the years in which  those  temporary
differences are expected to be recovered or settled.  The effect on deferred tax
assets and  liabilities  of a change in tax rates is recognized in income in the
period that includes the enactment date.

WesterFed and its subsidiaries  file  consolidated  Federal and state income tax
returns.

Financial Instruments

The Company  periodically  enters into interest rate exchange agreements (Swaps)
and interest rate cap agreements  (Caps) as part of its overall  asset/liability
management  strategies.  Estimated  amounts to be  received  or paid on the Swap
settlement  dates  are  accrued  when  realized.  The net Swap  settlements  are
reflected  in  interest  expense.  Transaction  fees on Caps  are  amortized  to
interest  expense  over the life of the  related  Caps  using the  straight-line
method. Any payments received on Caps are reflected in operations.

Stock Based Compensation

The cost of stock based compensation  issued to third parties is measured at the
grant  date  based on the fair  value of the  award.  For  grants to  employees,
compensation  cost is the excess of the  market  price of the stock at the grant
date over the amount an employee must pay to acquire the stock.

                                       31
<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)

Comprehensive Income

The  Company  adopted  the  provisions  of  Statement  of  Financial  Accounting
Standards (SFAS) No. 130,  "Reporting  Comprehensive  Income"  effective July 1,
1998.  SFAS No. 130  requires  companies  to report  comprehensive  income which
includes  net  income,  as well as other  changes in  stockholders'  equity that
result from transactions and economic events other than those with stockholders.
The Company's only  significant  element of  comprehensive  income is unrealized
gains and losses on  available-for-sale  securities.  SFAS No. 130 requires only
additional  disclosures in the consolidated  financial  statements;  it does not
affect the Company's  financial  position or results of  operations.  Prior year
financial  statements have been  reclassified to conform to the  requirements of
SFAS No. 130.


Earnings Per Share

Basic  earnings  per common  share is  calculated  by dividing net income by the
weighted  average  number of common  shares  outstanding  during the period less
unvested RRP and unallocated  ESOP shares.  Diluted earnings per common share is
calculated  by  dividing  net income by the  weighted  average  number of common
shares used to compute basic EPS plus the incremental amount of potential common
stock determined by the treasury stock method.

Reclassifications

Certain  reclassifications  have been made to the 1998  financial  statements to
conform with the 1999 presentation.

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

(2)   REGULATORY MATTERS

WesterFed's ability to pay dividends is dependent upon the dividends it receives
from the  Bank,  which are  subject  to  regulations  and the  Bank's  continued
compliance with all regulatory  capital  requirements as specified by the Office
of Thrift  Supervision  (OTS).  A "Tier 1"  institution,  which is defined as an
institution   that  has  capital   immediately   prior  to  a  proposed  capital
distribution  that is equal to or greater than the amount of its fully phased-in
capital  requirement,  is  authorized  to make  capital  distributions  during a
calendar  year up to the  higher of 100% of its net  income to date  during  the
calendar year plus the amount that would reduce by one-half its surplus  capital
ratio at the  beginning of the calendar  year, or 75% of its net income over the
most recent four-quarter period. The Bank is a Tier 1 institution.

The OTS has amended its capital distribution regulation effective April 1, 1999.
Associations  that are  subsidiaries  of a savings and loan holding company must
file a notice with the OTS at least 30 days before the proposed declaration of a
dividend  or  approval  of the  proposed  capital  distribution  by its Board of
Directors.  In addition,  the savings institution now must obtain prior approval
from the OTS if it fails to meet  certain  regulatory  conditions  or if,  after
giving  effect  to  the  proposed   distribution,   the  institution's   capital
distributions  in a calendar year would exceed its  year-to-date net income plus
retained net income for the preceding two years or the association  would not be
at least adequately capitalized.

The Bank may also not declare or pay a cash dividend on, or  repurchase  any of,
its common stock if the effect thereof would cause the regulatory capital of the
Bank to be reduced below the amount  required for a liquidation  account,  which
was established at the date the Bank completed its conversion from a mutual to a
stock form of savings bank.

Capital standards require the Bank to have minimum  regulatory  tangible capital
equal to 1.5% of adjusted total assets, a minimum 3.0% core capital ratio and an
8.0%  risk-based  capital  ratio.  In addition,  federal  banking  agencies have
adopted  regulations which establish a system for prompt  regulatory  corrective
action with respect to depository institutions which do not meet minimum capital
requirements.  The  "prompt  corrective  action"  regulations  established  five
categories  related to the level of capital of the depository  institution:  (1)
well-capitalized,   (2)  adequately  capitalized,  (3)  under-capitalized,   (4)
significantly undercapitalized,  and (5) critically undercapitalized. The Bank's
total risk-based,  Tier 1 and core capital ratios were 12.26%, 11.44% and 7.23%,
respectively,  at June 30, 1999.  The Bank's total  risk-based,  Tier 1 and core
capital ratios were 13.81%, 13.03% and 8.27%, respectively, at June 30, 1998.
At June 30, 1999 and 1998, the Bank was categorized as "well-capitalized."

                                       32
<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)


The  Bank's  compliance  with  capital  requirements  at June 30,  1999 and 1998
follows:
<TABLE>
<CAPTION>

                                                             Minimum to              Minimum
                                                            be adequately          to be well
                                                          capitalized under     capitalized under
                                                          prompt corrective     prompt corrective
                                       Actual             actions provision     actions provision
                                  --------------------  --------------------  --------------------
                                    Amount      Ratio     Amount      Ratio     Amount     Ratio
                                  ---------   --------  ----------  --------  ---------  ---------
<S>                               <C>         <C>       <C>         <C>       <C>        <C>
As of June 30, 1999:
  Total capital (to risk-weighted
      assets).................... $  76,384     12.26%  $   49,830     8.00%  $  62,287     10.00%
  Core (Tier 1) capital (to
      risk-weighted assets)......    71,275     11.44       24,915     4.00      37,372      6.00
  Core (Tier 1) capital (to
      adjusted assets)...........    71,275      7.23       39,447     4.00      49,309      5.00
  Tangible capital (to tangible
      assets)....................    71,275      7.23       14,793     1.50      14,793      1.50
                                    =======    ======     ========  =======     =======    ======

As of June 30, 1998:
  Total capital (to risk-weighted
      assets).................... $  86,975     13.81%  $   50,394     8.00%  $  62,992     10.00%
  Core (Tier 1) capital (to
      risk-weighted assets)......    82,084     13.03       25,197     4.00      37,795      6.00
  Core (Tier 1) capital (to
      adjusted assets)...........    82,084      8.27       39,724     4.00      49,655      5.00
  Tangible capital (to tangible
      assets)....................    82,084      8.27       14,896     1.50      14,896      1.50
                                    =======    ======     ========  =======     =======    ======
</TABLE>

The  following  is a  reconciliation  of  capital  as shown on the  consolidated
financial statements and tangible, core and risk-based regulatory capital of the
Bank at June 30, 1999 and 1998:
                                                            1999        1998
                                                          --------     -------
Capital per consolidated financial statements..........   $ 91,149     109,700
 Less:Nonqualifying equity.............................     (2,160)     (6,263)
      Goodwill and other intangibles...................    (18,837)    (20,280)
      Nonqualifying purchased mortgage loan servicing..       (602)     (1,062)
      Unrealized losses (gains) on certain securities
          available-for-sale...........................      1,725         (11)
                                                          --------     -------

Tangible and Core capital..............................     71,275      82,084

 Add:   general valuation allowance....................      5,109       4,891
                                                          --------     -------

Risk-based capital.....................................   $ 76,384      86,975
                                                          ========     =======

                                       33
<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)


(3)   INVESTMENT SECURITIES

The amortized  cost and estimated  fair values of investment  securities at June
30, 1999 and 1998 are summarized as follows:
<TABLE>
<CAPTION>

                                                                     1999
                                               -----------------------------------------------
                                                             Gross       Gross       Estimated
                                               Amortized   unrealized  unrealized       fair
                                                  cost       gains       losses         value
                                               ---------     ------      -------       -------
<S>                                            <C>           <C>         <C>           <C>
Investment securities held-to-maturity:
Corporate obligations.......................   $   6,985         16           (6)        6,995
Other investments...........................       2,250         10            -         2,260
                                               ---------     ------      -------       -------
    Total investment securities
    held-to-maturity........................   $   9,235         26           (6)        9,255
                                               =========     ======      =======       =======
Investment securities available-for-sale:
Federal agency obligations..................   $  81,323          2       (1,340)       79,985
Corporate obligations.......................      23,509         32         (167)       23,374
Other.......................................           3         79            -            82
                                               ---------     ------      -------       -------
    Total investment securities
    available-for-sale......................   $ 104,835        113       (1,507)      103,441
                                               =========     ======      =======       =======
</TABLE>

<TABLE>

                                                                     1998
                                               -----------------------------------------------
                                                             Gross       Gross       Estimated
                                               Amortized   unrealized  unrealized       fair
                                                  cost       gains       losses         value
                                               ---------     ------      -------       -------
<S>                                            <C>           <C>         <C>           <C>
Investment securities held-to-maturity:
Federal agency obligations..................   $   2,994         27           -          3,021
U.S. Government obligations.................         100         -            -            100
Corporate obligations.......................      11,473         87           -         11,560
Other investments...........................       2,280         13           -          2,293
                                               ---------     ------      -------       -------
    Total investment securities
    held-to-maturity........................   $  16,847        127            -        16,974
                                               =========     ======      =======       =======
Investment securities available-for-sale:
Federal agency obligations..................   $  89,792        100         (111)       89,781
Corporate obligations.......................      18,658         62           -         18,720
Other.......................................           3          7           -             10
                                               ---------     ------      -------       -------
    Total investment securities
    available-for-sale......................   $ 108,453        169         (111)      108,511
                                               =========     ======      =======       =======

</TABLE>

                                       34
<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)


Expected  maturities may differ from contractual  maturities because issuers may
have the  right to call or repay  obligations  at par value  without  prepayment
penalties.  The cost and estimated  fair value of investment  securities at June
30, 1999, by contractual maturity, are shown below:
                                                                     Fair
                                                     Cost            value
Investment securities held-to-maturity
Due in:
    Less than one year........................   $   3,032           3,047
    One to five years.........................       3,991           3,986
    Five to ten years.........................         567             567
    After ten years...........................       1,645           1,655
                                                   -------         -------

           ...................................   $   9,235           9,255
                                                   =======         =======

Investment securities available-for-sale
Due in:
    Less than one year........................   $  10,859          10,894
    One to five years.........................      91,598          90,212
    Other.....................................       2,378           2,335
                                                   -------         -------

           ...................................   $ 104,835         103,441
                                                   =======         =======


Gross proceeds from sales of investment securities  available-for-sale for 1999,
1998 and 1997 were  $21,961,  $16,065  and  $5,192,  respectively.  These  sales
resulted  in  gross  gains  of  $89,  $68  and  $18  in  1999,  1998  and  1997,
respectively,  and  gross  losses  of $0,  $0 and $34 in 1999,  1998  and  1997,
respectively.


Pursuant to a collateral  agreement  with the FHLB,  all  unpledged,  qualifying
investment securities, including those available-for-sale, are pledged to secure
advances from the FHLB.

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

(4)   MORTGAGE-BACKED SECURITIES

A summary of mortgage-backed securities at June 30, 1999 and 1998 is as follows:

                                                        1999
                                     -------------------------------------------
                                                 Gross       Gross     Estimated
                                     Amortized unrealized  unrealized    fair
                                       cost       gains      losses      value
                                     --------  ----------  ----------  ---------
Mortgage-backed securities
     held-to-maturity:
Collateralized mortgage
obligations - federal agency.......  $ 43,292    1,142         (8)      44,426
FHLMC   ...........................    27,587      219        (26)      27,780
GNMA...............................    10,774       21         (6)      10,789
FNMA...............................        26       -         (26)          -
Other..............................     2,041      218         (2)       2,257
                                     --------    -----      -----      -------
Total mortgage-backed securities
   held-to-maturity................  $ 83,720    1,600        (68)      85,252
                                     ========    =====      =====      =======


                                       35
<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)

                                                        1999
                                     -------------------------------------------
                                                 Gross       Gross     Estimated
                                     Amortized unrealized  unrealized    fair
                                       cost       gains      losses      value
                                     --------  ----------  ----------  ---------
Mortgage-backed securities
     available-for-sale:
Collateralized mortgage
     obligations - federal agency.. $22,444        13          (647)     21,810
FHLMC   ...........................  15,216        30          (201)     15,045
GNMA...............................   8,381         -          (151)      8,230
FNMA...............................  17,442        35          (456)     17,021
Other..............................   5,923         -             -       5,923
                                    -------     -----       -------     -------
 Total mortgage-backed securities
   available-for-sale.............. $69,406        78        (1,455)     68,029
                                    =======     =====       =======     =======

                                                        1998
                                    --------------------------------------------
                                                 Gross       Gross     Estimated
                                     Amortized unrealized  unrealized    fair
                                       cost       gains      losses      value
                                    ---------  ----------  ----------  ---------
Mortgage-backed securities
     held-to-maturity:
Collateralized mortgage
     obligations - federal agency.. $44,874     1,666            -       46,540
FHLMC   ...........................  39,508       786            -       40,294
GNMA...............................  14,776       194            -       14,970
Other..............................   3,140        49           (31)      3,158
                                   --------     -----       -------     -------
  Total mortgage-backed securities
     held-to-maturity..............$102,298     2,695           (31)    104,962
                                   ========     =====       =======     =======

Mortgage-backed securities
     available-for-sale:
Collateralized mortgage
     obligations - federal agency  $  3,711         -            (7)      3,704
FHLMC   ..........................   12,265       112          (109)     12,268
GNMA..............................      438         4             -         442
FNMA..............................    7,742        49           (70)      7,721
                                   --------     -----       -------     -------
  Total mortgage-backed securities
     available-for-sale........... $ 24,156       165          (186)      24,135
                                   ========     =====       =======     =======

Gross proceeds from sales of mortgage-backed  securities  available-for-sale for
1999, 1998 and 1997 were $0, $3,222 and $31,937, resulting in gross gains of $0,
$40 and $76 and gross losses of $0, $11 and $19, respectively.

Expected  maturities of mortgage-backed  securities will differ from contractual
maturities  because  issuers  may have the right to prepay  obligations  with or
without  penalties.  The contractual  weighted  average life of  mortgage-backed
securities is 16.6 years at June 30, 1999.


Mortgaged  backed  securities with amortized cost of $31,674 and $34,799 at June
30, 1999 and 1998,  respectively,  were  pledged to secure  public  deposits and
securities sold under  repurchase  agreements.  The approximate  market value of
securities  pledged  at  June  30,  1999  and  1998  was  $31,949  and  $35,431,
respectively.

Mortgage-backed  securities  with a recorded value of  approximately  $1,039 and
$1,474 have been pledged to secure  collateralized  mortgage obligations at June
30, 1999 and 1998, respectively.


                                       36
<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)


(5)   LOANS RECEIVABLE

A  summary  of loans  receivable  at June 30,  1999  and 1998 is  summarized  as
follows:

                                                        1999              1998
- ------------------------------------------------------------------------------
Loans secured by real estate:
    1-4 residential units.......................... $  275,792          310,062
    5 or more residential units....................     41,619           42,716
    Construction...................................     12,542           17,523
    Commercial.....................................     71,221           61,415
    Agriculture....................................     11,421           11,066
    Other nonresidential...........................      4,445            2,735
    FHA insured or VA guaranteed...................     10,122            8,601
                                                      --------         --------
        Total real estate loans ...................    427,162          454,118
Less:
    Net deferred loan origination fees.............     (1,144)          (1,453)
    Undisbursed loan funds.........................     (3,611)          (5,178)
    Purchased discounts............................       (954)          (1,159)
    Allowance for loan losses......................     (2,219)          (2,177)
                                                      --------         --------
        Net real estate loans......................    419,234          444,151

Other loans:
    Commercial (Non real estate)...................     40,237           34,384
    Agriculture (Non real estate)..................     23,193           24,036
    Loans to depositors, secured by deposits.......      1,745            3,194
    Indirect consumer loans........................     66,406           64,287
    Other consumer loans - real estate secured.....     39,031           54,619
    Other consumer loans...........................     44,385           35,352
    Allowance for loan losses......................     (2,860)          (2,730)
                                                      --------         --------
        Net other loans............................    212,137          213,142
                                                      --------         --------

                                                       631,371          657,293
Less loans available-for-sale......................     (3,740)          (6,922)
                                                      --------         --------

           ........................................ $  627,631          650,371
                                                      ========         ========

A summary of nonperforming loans at June 30, 1999, 1998 and 1997 follows:

                                           1999          1998          1997
                                        --------       -------       ------

Nonaccrual loans......................  $  3,049         3,989        1,517
Loans 90 days or more delinquent
    and still accruing................       775           626          836
                                          ------       -------       ------

    Total nonperforming loans.........  $  3,824         4,615        2,353
                                          ======       =======       ======

Contractual interest due..............  $    223           271           71
                                          ======       =======       ======

Interest income  recognized on nonaccrual  loans during the years ended June 30,
1999,  1998  and  1997  was  insignificant.  At June  30,  1999,  there  were no
commitments to lend additional  funds to borrowers whose loans are classified as
nonperforming.

                                       37
<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)


Included  in  impaired  loans at June 30,  1999 and 1998 are $1,837 and  $2,485,
respectively,  of loans for which no impairment  allowance was deemed necessary.
The average  recorded  investment in impaired loans for the years ended June 30,
1999, 1998 and 1997 was approximately $2,161, $1,715 and $483, respectively.

An  analysis of the  allowance  for loan losses for each of the years ended June
30, 1999, 1998 and 1997 is as follows:

                                             1999         1998          1997
                                             ----         ----          ----

Balance at beginning of year...........  $  4,907         4,651        2,005
Reserves acquired......................        -             -         2,481
Provision charged to operations........     1,300           840          400
Charge-offs............................    (1,228)         (637)        (253)
Recoveries.............................       100            53           18
                                           ------       -------       ------

Balance at end of year.................  $  5,079         4,907        4,651
                                           ======       =======       ======
- --------------------------------------------------------------------------------

(6)   INTEREST RECEIVABLE

A summary of interest receivable at June 30, 1999 and 1998 is as follows:

                                                   1999         1998
                                                ----------   ---------

Loans........................................   $  4,736         5,520
Mortgage-backed securities...................        795           776
Investment securities........................      2,096         1,475
Interest-bearing deposits....................          8             7
                                                --------        ------

                                                $  7,635         7,778
                                                ========        ======
- --------------------------------------------------------------------------------

(7)   PREMISES AND EQUIPMENT

Premises and equipment at June 30, 1999 and 1998 is summarized as follows:

                                                      1999         1998
                                                   ----------   ----------

Land............................................   $  5,822         5,593
Office buildings and leasehold improvements.....     26,609        26,887
Furniture, fixtures and equipment...............     10,887        10,789
                                                    -------       -------
                                                     43,318        43,269
Less accumulated depreciation and amortization..    (15,049)      (13,180)
                                                    -------       -------

                                                    $28,269        30,089
                                                    =======       =======

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

                                       38

<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)


(8)   DEPOSITS

Deposits at June 30, 1999 and 1998 are summarized as follows:

                                                1999            1998
                                            -------------     ---------

Certificates of deposit..................   $   366,569         381,223
Savings accounts.........................        89,975          94,557
Money market accounts....................        75,398          55,464
NOW accounts.............................        77,899          74,673
Noninterest-bearing demand...............        35,708          30,524
                                              ---------        --------

                                            $   645,549         636,441
                                              =========        ========

Certificates of deposit at June 30, 1999 mature as follows:
<TABLE>
<CAPTION>

                                         Less   One to   Two to   Three    Four to
                                         than     two     three  to four    five   There-
                                       one year  years    years   years     years   after    Total
                                    ---------- -------  -------  -------  -------  ------  -------
<S>                                 <C>         <C>      <C>     <C>      <C>      <C>    <C>
2.00% to 3.99%..................... $   2,872        6        4       23        8     -      2,913
4.00% to 4.99%.....................   123,584   13,290    3,115      180      369     -    140,538
5.00% to 5.99%.....................    78,800   28,909   11,773    1,760    2,013     33   123,288
6.00% to 6.99%.....................    26,263   15,070    1,869    4,575       95     -     47,872
7.00% to 8.99%.....................     2,720       -         7        6       -      -      2,733
                                      -------  -------  -------  -------  -------   ----  --------
                                      234,239   57,275   16,768    6,544    2,485     33   317,344
Jumbo ($100,000 or more)...........    39,391    6,910    1,761      963      200     -     49,225
                                      -------  -------  -------  -------  -------   ----  --------

    Total certificates of deposit.. $ 273,630   64,185   18,529    7,507    2,685     33   366,569
                                      =======  =======  =======  =======  =======   ====  ========

</TABLE>

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

(9)   REPURCHASE AGREEMENTS

Repurchase  agreements  generally mature on the next banking day. The securities
underlying  agreements to repurchase are for the same securities originally sold
and are held in a custody account by a third party. For the years ended June 30,
1999  and  1998,   securities  sold  under  agreements  to  repurchase  averaged
approximately  $6,568 and $8,113,  respectively.  The maximum outstanding at any
month end during the years ended June 30, 1999 and 1998 was approximately $7,211
and $9,645, respectively.

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

(10)  BORROWED FUNDS

Advances  from the  FHLB  and  other  borrowings  at June 30,  1999 and 1998 are
summarized as follows:

                                                             1999       1998
                                                         ----------  ---------

Advances from Federal Home Loan Bank of Seattle.......   $  244,048   248,133
Collateralized mortgage obligations...................          242       511
8.5% contract payable.................................          193       309
                                                           --------   -------

                                                         $  244,483   248,953
                                                           ========   =======

                                       39
<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)


Advances  from  Federal  Home Loan Bank of Seattle  bear  interest at rates from
4.62% to 8.11%.  Principal  requirements are presented at the earlier of Call or
maturity as follows:

         Years ending June 30
             2000.................................................   $  144,700
             2001.................................................       19,984
             2002.................................................       45,658
             2003.................................................        9,405
             2004.................................................        8,239
             Thereafter...........................................       16,062
                                                                       --------

                                                                     $  244,048
                                                                       ========

Advances  from the FHLB are  secured by  pledges  of FHLB  stock of $14,615  and
$13,560 at June 30, 1999 and 1998, respectively, and a blanket assignment of the
Bank's  unpledged,  qualifying  mortgage loans,  mortgage-backed  securities and
investment securities.

The contract  payable requires monthly payments of principal and interest of $3,
maturing in November 2016. The contract payable is secured by real estate.

The Bank has amounts  available  for  borrowing  under the FHLB Cash  Management
Advance  Program up to  $49,728.  There were no  amounts  outstanding  under the
program as of June 30, 1999.

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

(11)  COMPREHENSIVE INCOME

A  summary  of  the  reclassification   amounts  and  related  tax  effects  for
comprehensive income follows:
                                                         Year Ended June 30,
                                                     --------------------------
                                                       1999      1998     1997
                                                     -------   ------   -------
Disclosure of reclassification amount:
    Unrealized and realized holding gains
        (losses) arising during the period,
        net of income tax expense (benefit)
        of $(1,032), $73 and $133
        in 1999, 1998 and 1997, respectively.......  $(1,685)     118       216
    Lessreclassification  adjustment
        for gains  included in net income,
        net of income tax of $34, $37 and
        $16 in 1999, 1998 and 1997, respectively...      (55)     (60)      (25)
                                                     -------   ------   -------
Net unrealized gain (loss) on
        available-for-sale investment securities     $(1,740)      58       191
                                                     =======   ======   =======
- --------------------------------------------------------------------------------

(12)  INCOME TAXES

Prior to July 1, 1996, if certain conditions were met, the Company was allowed a
special bad debt deduction in determining income for tax purposes. The deduction
was based on either a specified  experience  formula or a percentage  of taxable
income before such deduction (most recently 8%). Under new  legislation  enacted
in August 1996, the special bad debt deduction was eliminated  effective for tax
years beginning after December 31, 1995. The Company has provided a deferred tax
liability on the excess deductions which are payable over six years beginning in
1997.

                                       40
<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)


A summary of the  provision  for income taxes for the years ended June 30, 1999,
1998 and 1997 follows:

                                       1999         1998          1997
                                       ----         ----          ----
Federal:
    Current.....................   $  3,469         3,582        2,095
    Deferred....................        141           315         (408)
                                     ------       -------       ------
                                      3,610         3,897        1,687
                                     ------       -------       ------
State:
    Current.....................        762           753          440
    Deferred....................         31           110          (64)
                                     ------       -------       ------
                                        793           863          376
                                     ------       -------       ------

                                   $  4,403         4,760        2,063
                                     ======       =======       ======

The  effective  tax rates for 1999,  1998 and 1997 are  38.8%,  39.6% and 31.4%,
respectively.  A  reconciliation  between  income  tax  expense  and the  amount
computed by  multiplying  the applicable  statutory  federal income tax rate for
1999, 1998 and 1997 is as follows:
                                                1999         1998          1997
                                                ----         ----          ----

Computed "expected" Federal tax expense...  $  3,851         4,086        2,234
Earnings on life insurance policies.......      (147)          (99)         (53)
State income taxes, net of
    Federal income tax benefit............       523           567          248
Reversal of deferred taxes - cash
    surrender value increases.............         -            -          (397)
Goodwill amortization.....................       226           215           68
Tax credit................................       (75)          (77)         (74)
Other.....................................        25            68           37
                                              ------       -------       ------

                                            $  4,403         4,760        2,063
                                              ======       =======       ======

The tax effects of temporary  differences  that give rise to deferred tax assets
and liabilities at June 30, 1999 and 1998 are as follows:
                                                           1999          1998
Deferred tax assets:
 Loans, principally allowance for loan losses.........  $   1,954        1,887
 Purchased excess tax bases...........................      1,165        1,283
 Loan, principally differences in bases...............        367          446
 Deposits, principally difference in bases............         45          113
 Investment securities, principally
     differences in bases.............................        639          669
 Employee benefits, principally deferred
     compensation and accrued vacation................      1,315        1,043
 Market value adjustment of investment
     securities and mortgage-backed
     securities available-for-sale....................      1,054           -
 Other................................................         -           231
                                                          -------       ------
     Gross deferred income tax assets.................      6,539        5,672
                                                          -------       ------

                                       41

<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)

                                                        1999         1998
Deferred tax liabilities:
    FHLB stock dividends..........................  $   3,407        3,002
    Core deposit intangible.......................      1,438        1,738
    Deferred loan fees and origination costs......        367          315
    Life insurance contract income................         48           43
    Loans, due primarily to tax bad debt
        reserves in excess of base year
        amount....................................        488          612
    Loan servicing premium........................        125          277
    Fixed assets, principally difference
        in bases and depreciation.................      1,572        1,475
    Market value adjustment of investment
        securities and mortgage-backed
        securities available-for-sale.............         -            14
    Other.........................................        376          374
                                                      -------       ------
        Gross deferred income tax liabilities.....      7,821        7,850
                                                      -------       ------

        Net deferred income tax liability.........  $   1,282        2,178
                                                      =======       ======

In assessing  the  realizability  of deferred tax assets,  management  considers
whether it is more likely than not that some  portion or all of the deferred tax
assets will not be realized.  The ultimate realization of deferred tax assets is
dependent upon the existence of, or generation of, taxable income in the periods
which those  temporary  differences  are  deductible.  Management  considers the
scheduled  reversal of deferred tax liabilities,  taxes paid in carryback years,
projected  future  taxable  income,  and tax planning  strategies in making this
assessment. Based upon the level of historical taxable income and projection for
future  taxable  income  over the  periods  which the  deferred  tax  assets are
deductible,  at June 30,  1999,  management  believes it is more likely than not
that the Company will realize the benefits of these deductible differences.

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

(13)  COMMITMENTS AND CONTINGENCIES

The Company leases certain land, premises and equipment from third parties under
operating  leases.  Total rental expense for the years ended June 30, 1999, 1998
and 1997 was $198, $197 and $114, respectively.  The total future minimum rental
commitments  required  under  operating  leases that have  initial or  remaining
noncancelable lease terms in excess of one year at June 30, 1999 are as follows:

        Years ended June 30,                                 Amount

                2000                                       $   194
                2001                                           148
                2002                                           136
                2003                                           136
                2004                                           136
             Thereafter                                      1,416
                                                           -------
 Total minimum future rental expense                       $ 2,166
                                                           =======

                                       42

<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)

The  Company  is the lessor of office  space in  certain  of its  branch  office
buildings under operating leases expiring in future years. Management expects as
operating  leases expire in the normal course of business,  they will be renewed
or replaced by leases on other  properties at current market rental rates at the
time of  renewal.  Approximate  minimum  future  rentals  to be  received  under
non-cancelable leases subsequent to June 30, 1999 are as follows:

        Years ended June 30,                                 Amount

                2000                                       $   808
                2001                                           403
                2002                                           210
                2003                                           103
                2004                                            53
             Thereafter                                          -
                                                           -------
 Total minimum future rental income                        $ 1,577
                                                           =======

The deposits of the Bank are insured by the Savings  Association  Insurance Fund
(SAIF),  one  of  two  funds  administered  by  the  Federal  Deposit  Insurance
Corporation  (FDIC).  Prior to  September  1,  1996 the Bank  paid  premiums  of
approximately  0.23% of deposits.  On September 30, 1996, the Deposit  Insurance
Funds  Act of 1996 was  signed,  which  authorized  the FDIC to impose a special
assessment  on  certain  deposits  held by  thrift  institutions.  This  special
assessment,  was intended to recapitalize the SAIF. The assessment of $2,297 and
a  related  tax  benefit  of  approximately  $900 were  recorded  by the Bank on
September 30, 1996. The assessment was paid in November 1996.

The Bank is a defendant in various matters of litigation generally incidental to
its business.  In the opinion of management,  following  consultation with legal
counsel,  liabilities  arising from these  proceedings,  if any, will not have a
material impact on the Company's  liquidity,  financial  condition or results of
operations.

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

(14)  EMPLOYEE BENEFIT PLANS

Employee Stock Ownership Plan (ESOP)

Effective  July 1, 1993 the Board of Directors  approved the adoption of an ESOP
covering  substantially  all  employees.  The ESOP  purchased  354,933 shares of
WesterFed's  common stock for $10 per share in connection with the conversion to
stock  ownership.  The ESOP borrowed $3,549 from WesterFed to fund the purchase,
evidenced  by a note  receivable  recorded by  WesterFed,  secured by the common
stock purchased by the ESOP. The terms of the note require  quarterly  principal
payments from the ESOP of approximately $57, bearing interest at 7.26%, maturing
December 2008.  Contributions  of cash or common stock are made from the Bank to
the ESOP at the discretion of the Board of Directors. Dividends on common shares
held by the ESOP are paid to the ESOP and, together with Bank contributions, are
used by the ESOP to repay  principal and interest on the  outstanding  note. For
financial reporting  purposes,  the note receivable is classified as a reduction
of consolidated  stockholders' equity and amounts paid to WesterFed for interest
have been eliminated in consolidation.  Dividends on unallocated ESOP shares are
reflected as compensation expense.

The Company  records  compensation  expense equal to the fair value of shares at
the date such shares are made  available for  allocation  to plan  participants'
accounts.  Shares become  available  for  allocation as the ESOP repays the note
receivable recorded by WesterFed. The Company recognized expense relating to the
ESOP of $472, $652 and $492 during the years ended June 30, 1999, 1998 and 1997,
respectively.


                                       43
<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)

The ESOP shares as of June 30, 1999 and 1998 were as follows:

                          1999        1998
                        --------    --------

Allocated shares....     166,774     141,344
Unallocated shares..     188,159     213,589
                        --------    --------
  Original ESOP
    common shares...     354,933     354,933
Shares distributed to
  participants......     (24,756)    (15,820)
                        --------    --------
Common shares held
  by ESOP...........     330,177     339,113
                        ========    ========

At June 30, 1999,  the fair value of the  unallocated  shares was  approximately
$3,082.

Stock Option and Incentive Plan

The  stockholders  have  approved a Stock Option and  Incentive  Plan (the Stock
Option Plan).  The terms of the Stock Option Plan provide for the granting of up
to 443,665 shares of common stock to certain  officers and directors.  The Stock
Option Plan provides for the granting of incentive  stock options,  nonqualified
stock options,  stock appreciation rights, limited stock appreciation rights, or
restricted stock, or any combination thereof (collectively, the Awards).

At June 30, 1997,  the Company had granted all options  available  (the options)
under the Stock Option Plan. The term of the outstanding  options may not exceed
10 years from the date the  options are  granted.  Stock  options are  generally
granted at an option  price of not less than the fair market  value at the grant
date. For incentive  stock options,  a maximum of 10,000 shares per Stock Option
Plan  participant  are  exercisable  per year.  All stock  options  awarded were
exercisable at the grant date.

Equity Incentive Plan

In  conjunction  with the  acquisition  of Security  Bancorp  (see Note 24), the
stockholders of the Company  approved the Equity  Incentive Plan (the "Incentive
Plan").  The Incentive  Plan provides for granting  various awards to directors,
officers,  and employees of WesterFed or any of its subsidiary  corporations  of
various awards up to 250,000 shares of Common Stock. The Incentive Plan provides
for  awards  in the form of stock  options,  stock  appreciation  rights,  other
securities and property and restricted stock (collectively, Incentive Awards).

The Company has granted Incentive Awards in the form of stock options during the
years  ended June 30, 1999 and 1997 which  allow  holders to acquire  50,000 and
57,085 common  shares,  respectively.  The term of the options may not exceed 15
years from the date the options are granted. The exercise price for the purchase
of shares  subject  to a stock  option  may not be less than 100% of the  market
value of the  shares  covered  by the  option on the date of grant.  During  any
calendar  year,  no  participant  may be  granted  Incentive  Awards  under  the
Incentive  Plan with  respect to more than 50,000  shares.  There were no awards
granted in the year ended June 30, 1998.

The Board of Directors  of the Company  periodically  grants stock  options on a
discretionary  basis  to  employees.  During  the  year  ended  June  30,  1999,
discretionary  options  were  granted  for the option  holder to acquire  10,000
shares. There were no such grants in the years ended June 30, 1998 and 1997.

Recognition and Retention Plan (RRP)

Under the RRP, common stock has been granted to certain officers,  directors and
employees.  Deferred  compensation  is  recorded  at the date of the stock award
based on the fair value of the shares  granted.  Vesting  occurs in four  equal,
annual  installments and the related deferred  compensation is expensed over the
same  period.  For  financial   reporting  purposes  the  unamortized   deferred
compensation balance is classified as a reduction of consolidated  stockholders'
equity.  Officers,  directors and employees  awarded shares retain voting rights
and, if dividends are paid,  dividend  privileges during the vesting period. RRP
compensation expense of $77, $188 and $499 has been recorded for the years ended
June 30, 1999, 1998 and 1997, respectively.


                                       44
<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)

The  following  table  reflects  options  for both  the  Stock  Option  Plan and
Incentive Plan:

                                                     Common
                                                     Shares      Exercise Price
Year ending June 30, 1997:
    Options outstanding, beginning of year.........  419,707    $10.00 - 12.13
    Granted in conjunction with acquisition
         of Security Bancorp.......................   36,668      3.65 -  6.54
    Granted in conjunction with acquisition
         of Security Bancorp.......................   58,028     10.67 - 12.72
    Granted........................................   72,169     16.75 - 21.50
    Exercised......................................  (13,768)    10.00 - 14.12
                                                    --------

    Outstanding, end of year.......................  572,804    $ 3.65 - 21.50

Year ending June 30, 1998:
    Granted........................................       -            -
    Exercised......................................  (37,978)     3.65 - 12.72
                                                    --------

    Outstanding, end of year.......................  534,826    $ 3.65 - 21.50

Year ending June 30, 1999:
    Granted........................................   60,000         16.16
    Exercised......................................  (36,116)     3.65 - 12.72
                                                    --------

    Outstanding, end of year.......................  558,710    $ 3.65 - 21.50
                                                    ========

Information  regarding  options  outstanding  and  exercisable  at June 30, 1999
follows:

                          Options Outstanding               Options Exercisable
                  -------------------------------------- -----------------------
                                              Weighted
    Range of                   Weighted        average               Weighted
    exercise       Common       average        remain     Common      average
      price        shares   exercise price  life in yrs.  shares  exercise price
- ----------------  --------  --------------  ------------ -------- --------------

$    3.65 - 6.54   13,350    $   5.94            3.1      13,350      $  5.94
   10.00 - 12.72  413,191       10.26            4.6     413,191        10.26
   16.75 - 21.50  132,169       18.53            8.7      56,969        19.30
                  -------                                -------

                  558,710                                483,510
                  =======                                =======

No  compensation  cost has been  recognized  in the  consolidated  statements of
income for options granted under the plans.  Had  compensation  cost for options
granted been determined  based on the estimated fair value of the options issued
at the dates of grant,  the  Company's  net income  and income per common  share
amounts for the years ended June 30 would have been as follows:

                                        1999         1998          1997
                                        ----         ----          ----

Net income, as reported..........   $  6,923         7,260        4,507
                                      ======       =======       ======

Net income, pro forma............   $  6,842         7,228        4,367
                                      ======       =======       ======

Income per common share:
    As reported:
    Basic  ......................   $    1.43          1.37         1.01
                                      =======      ========      =======
    Diluted......................   $    1.37          1.29          .96
                                      =======      ========      =======

    Pro forma:
    Basic  ......................   $    1.42          1.36          .98
                                      =======      ========      =======
    Diluted......................   $    1.35          1.29          .93
                                      =======      ========      =======

                                       45
<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)

The fair value of the options  granted  during the years ended June 30, 1999 and
1997 was estimated using the Black-Scholes model with the following assumptions:
for 1999; dividend yield of 2.6%;  expected life of 5 years;  volatility of 22%;
and a  risk-free  interest  rate of  5.6%;  for  1997;  dividend  yield of 2.4%;
expected  life of 7 years;  volatility  of 19% and a risk-free  interest rate of
6.4%. No options were granted  during the year ended June 30, 1998.  The average
fair  value of  options  granted  during  1999 and 1997  was  $8.11  and  $6.07,
respectively, Additional awards in future years are anticipated.

Pension Plan

The Company  participates in a non-contributory  multi-employer  defined benefit
pension  plan  covering  substantially  all  employees.  Actuarially  determined
pension  costs are funded as  accrued.  Separate  actuarial  valuations  are not
prepared for each employer in the plan.  Substantially  all employees who attain
the age of 21 years and complete one year of service are eligible to participate
in this plan.  Retirement  benefits are based upon a formula  utilizing years of
service and average compensation,  as defined. Participants are vested 100% upon
the  completion  of five years of  service.  Total  pension  expense,  including
administrative  charges,  was approximately $33, $20 and $48 for the years ended
June 30, 1999, 1998 and 1997, respectively.

Former Security Bank employees were included in a noncontributory multi-employer
trustee defined benefit pension plan.  Actuarially determined pension costs were
funded  as  required  by  the  plan  trustee.  Contributions  to  the  plan  and
administrative  charges amounted to approximately $38 during the year ended June
30, 1997.  Effective  February 1997,  the employees of the former  Security Bank
were included in the Company's  non-contributory  multi-employer defined benefit
pension plan.

Deferred Compensation Agreements

The Company has entered into deferred  compensation  agreements with certain key
employees that provide for  predetermined  periodic payments over 10 to 15 years
upon retirement or death. The agreements specify a vesting schedule, but are not
eligible for benefits if termination  occurs prior to completing  three years of
service  beginning on the date of the agreement.  In the event of acquisition of
the Company by a third party, the deferred  compensation  agreements require any
successor corporation to assume the obligations of the agreements.

Amounts expensed under these agreements totaled approximately $154, $346 and $86
for 1999, 1998 and 1997, respectively.

Savings Plan

The Company has adopted an employee  savings  plan. To be eligible for the plan,
an  employee   must  complete  one  year  of  full  time   employment.   Company
contributions match 50% of an employee's contributions, up to a maximum of 3% of
the participating employee's wages. Savings plan expense for 1999, 1998 and 1997
totaled approximately $166, $184 and $103, respectively.

Employment Agreements

The Company has entered into  employment  contracts with certain senior officers
that provide benefits under certain conditions  following a termination  without
cause or a change in control of the Company.

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

(15)  FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK

The Company is a party to financial instruments with  off-balance-sheet  risk in
the normal course of business to meet the  financing  needs of its customers and
to reduce its own exposure to fluctuations  in interest  rates.  These financial
instruments   include  commitments  to  extend  credit  and  interest  rate  cap
agreements.  These instruments  involve, to varying degrees,  elements of credit
and  interest  rate risk in excess of  amounts  recognized  in the  consolidated
balance sheets.  The contract or notional amounts of these  instruments  reflect
the extent of  involvement  the Company has in  particular  classes of financial
instruments.

                                       46
<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)

The  Company's  exposure  to credit loss in the event of  nonperformance  by the
other party to the  financial  instrument  for  commitments  to extend credit is
represented by the contractual amount of those instruments. The Company uses the
same credit policies in making  commitments  and  conditional  obligations as it
does for  on-balance-sheet  instruments.  For interest rate cap agreements,  the
contract or notional  amounts do not  represent  exposure  to credit  loss.  The
Company controls the credit risk of those instruments  through credit approvals,
limits, and monitoring procedures.


Commitments to Extend Credit

Commitments to extend credit at June 30, 1999 are as follows:

Fixed rate..............................................  $   4,745
Variable rate...........................................     17,840
                                                            -------

 ........................................................  $  22,585
                                                            =======


Commitments  to extend  credit are  agreements  to lend to a customer as long as
there is no violation of any condition established in the contract.  Commitments
generally  have terms which  specify  commitment  periods of 45 days at interest
rates  which  approximate  current  market  rates,   adjusted  for  management's
assessment of the creditworthiness of the customer. In some cases, customers may
be required to pay a fee for the Company's commitment to lend. Since many of the
commitments  are  expected  to  expire  without  being  drawn  upon,  the  total
commitment amounts do not necessarily  represent future cash  requirements.  The
Company evaluates each customer's  creditworthiness on a case-by-case basis. The
amount of collateral obtained, if deemed necessary,  upon extension of credit is
based on management's evaluation of the counterparty. Collateral held varies but
may include personal property,  residential real property,  and income-producing
commercial properties.

Interest Rate Caps

Interest rate caps entitle the Company to receive various  interest  payments in
exchange  for payment of a  transaction  fee,  provided  the  three-month  LIBOR
exceeds an agreed upon interest rate.  Transaction  fees paid in connection with
interest rate cap agreements are amortized to interest  expense as an adjustment
of the interest cost of  liabilities.  Interest rate cap  agreements are used to
manage   interest   rate   risk  by   synthetically   extending   the   life  of
interest-bearing liabilities.


The following summarizes interest rate cap agreements at June 30, 1999:

   Notional principal amount      Agreement termination                Cap

         $  5,000 (1)                   July 1999                      6.5%
            5,000 (1)                   July 1999                      7.0%
            5,000 (2)                   July 2000                      6.0%


     (1)  The counterparty to the cap agreement is the FHLB of Seattle.
     (2)  The counterparty to the cap agreement is Merrill Lynch.

                                       47
<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)


(16)  RECENT ACCOUNTING PRONOUNCEMENTS NOT YET ADOPTED

In June 1998, the Financial  Accounting  Standards Board (FASB) issued Statement
of Financial  Accounting  Standard  (SFAS) No. 133,  "Accounting  for Derivative
Instruments and Hedging  Activities."  SFAS No. 133  establishes  accounting and
reporting  standards  requiring  that  every  derivative  instrument  (including
certain derivative  instruments  embedded in other contracts) be recorded in the
balance sheet as either an asset or liability  measured at its fair value.  SFAS
No. 133  requires  that  changes in the  derivative's  fair value be  recognized
currently  in  earnings  unless  specific  hedge  accounting  criteria  are met.
Management  of the Company is  currently  assessing  the effect,  if any, on its
financial  statements of implementing SFAS No. 133. The Company will be required
to adopt the standard on July 1, 2000.

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

(17)  RECONCILIATION OF NET INCOME TO NET CASH PROVIDED BY OPERATING ACTIVITIES

The  reconciliation  of net income to net cash provided by operating  activities
for fiscal 1999, 1998 and 1997 are as follows:
<TABLE>
<CAPTION>
                                                             1999     1998      1997
                                                         ---------  --------  --------

<S>                                                      <C>        <C>       <C>
Net income.............................................  $   6,923    7,260     4,507
Adjustments to reconcile net income to
    net cash provided by operating activities:
    Amortization of:
        Deferred loan origination fees.................       (470)    (440)     (439)
        Premiums and discounts on securities,
        loans and borrowings...........................       (632)    (900)   (1,138)
    RRP deferred compensation..........................         77      188       499
    ESOP shares committed to be released...............        472      652       492
    Provision for loan losses..........................      1,300      840       400
    Net (gain) loss on sales of:
        Mortgage-backed securities
        available-for-sale.............................          -      (29)      (57)
        Investment securities available-
        for-sale.......................................        (89)     (68)       16
        Loans..........................................     (1,060)    (956)     (637)
        Real estate owned..............................        (13)      -         -
        Premises and equipment.........................       (276)     (17)       -
    Depreciation and amortization of
        premises and equipment.........................      2,488    2,147     1,208
    Goodwill and core deposit amortization.............      1,443    1,391       532
    Federal Home Loan Bank stock dividends.............     (1,055)    (975)     (712)
    Origination of loans available-for-sale............   (105,129) (96,520)  (54,396)
    Proceeds from sales of loans
        available-for-sale.............................    109,370   94,254    55,300
    Decrease (increase) in interest receivable.........        143     (821)     (562)
    Interest expense credited to deposit accounts......     24,320   26,938    18,704
    Changes in other assets and liabilities............      1,851   (2,209)      388
                                                         ---------  -------   -------

        Net cash provided by operating activities......  $  39,663   30,735    24,105
                                                           =======  =======   =======
</TABLE>

                                       48
<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)


(18)  NON-CASH INVESTING AND FINANCING ACTIVITIES

On June 24, 1999, the Company declared a dividend of approximately $908 which is
recorded in accrued expenses and other liabilities at June 30, 1999.

On June 23, 1998, the Company declared a dividend of approximately  $1,005 which
is recorded in accrued expenses and other liabilities at June 30, 1998.

On June 24, 1997, the Company declared a dividend of approximately $839 which is
recorded in accrued expenses and other liabilities at June 30, 1997.

During 1997, the Company issued common stock under the RRP and recorded deferred
compensation of approximately  $106. No common stock was issued under the RRP in
fiscal 1999 or 1998.

Real  estate  owned  acquired  through  foreclosures  of  loans  receivable  was
approximately  $559 and $546 for 1999 and  1998,  respectively.  No real  estate
owned was acquired in fiscal 1997.

Treasury  stock of  approximately  $1 and $2 was recorded due to  forfeitures of
unearned  RRP  shares  for  fiscal  1998 and 1997,  respectively.  There were no
forfeitures in fiscal 1999.

In  conjunction  with the  acquisition of Security  Bancorp,  the Company issued
common  shares  valued at $21,062 and stock  options with an intrinsic  value of
$873.

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

(19)  FAIR VALUE OF FINANCIAL INSTRUMENTS

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

Cash and Cash Equivalents and Interest-Bearing Deposits

For such cash and short-term investments,  the carrying amount was considered to
be a reasonable estimate of fair value.

Investment and Mortgage-Backed Securities

For investment and mortgage-backed  securities, fair values were based on quoted
market prices or dealer quotes. If a quoted market price was not available, fair
values were estimated using quoted market prices for similar securities.

Stock in Federal Home Loan Bank of Seattle

For FHLB stock,  the carrying amount was considered to be a reasonable  estimate
of fair value.

Loans

Fair values were estimated for portfolios of performing and nonperforming  loans
with similar  financial  characteristics.  For certain  analogous  categories of
loans,  such  as  residential  mortgages,  home  equity  loans,  non-residential
mortgages,  and consumer loans, fair value was estimated using the quoted market
prices for securities backed by similar loans,  adjusted for differences in loan
characteristics.  The fair value of other performing loan types was estimated by
discounting  the future cash flows using market  discount rates that reflect the
credit, collateral, and interest rate risk inherent in the loan.

Deposits

The fair value of demand  deposits,  savings  deposits and money market accounts
were the amounts  payable on demand at June 30, 1999 and 1998. The fair value of
certificates  of  deposit  is  estimated  based  on  the  discounted   value  of
contractual  cash flows using rates derived from the U.S.  Treasury yield curve,
adjusted for certificate redemption features.

Short-Term Borrowings

For short-term borrowings, the carrying amount was considered to be a reasonable
estimate of fair value.

                                       49
<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)


Long-Term Borrowings

The fair value for long-term  borrowings was based upon the discounted  value of
the cash  flows.  The  discount  rates  utilized  were based on rates  currently
available with similar terms and maturities.

The estimated fair values of financial instruments at June 30 are as follows:
<TABLE>
<CAPTION>

                                                         1999                     1998
                                                ---------------------     --------------------
                                                Carrying       Fair       Carrying      Fair
                                                  value        value        value       value
                                                ----------  ---------     ----------  --------
<S>                                             <C>         <C>          <C>          <C>
Financial assets:
    Cash and cash equivalents.............      $ 28,946      28,946       29,068       29,068
    Interest-bearing deposits.............         1,985       1,985          100          100
    Investment securities available-for-sale     103,441     103,441      108,511      108,511
    Investment securities.................         9,235       9,255       16,847       16,974
    Mortgage-backed securities
        available-for-sale................        68,029      68,029       24,135       24,135
    Mortgage-backed securities............        83,720      85,252      102,298      104,962
    Loans available-for-sale..............         3,740       3,740        6,922        6,922
    Loans, net............................       627,631     624,583      650,371      654,037
    Stock in Federal Home Loan Bank of Seattle    14,615      14,615       13,560       13,560

Financial liabilities:
    Deposits..............................       645,549     644,574      636,441      637,529
    Repurchase agreements.................         6,702       6,702        6,233        6,233
    Borrowed funds........................       244,483     243,467      248,953      249,792

Off-balance-sheet items:
    Interest rate cap agreements: notional
        amount of $15,000.................            -            9           -            24
                                                ========     =======     ========      =======

</TABLE>

Limitations

The foregoing fair value  estimates are made at a specific point in time,  based
on pertinent market data and relevant  information on the financial  instrument.
These estimates do not include any premium or discount that could result from an
offer to sell,  at one time,  the  entire  holdings  of a  particular  financial
instrument or category thereof. Since no market exists for a substantial portion
of the financial  instruments,  fair value estimates were  necessarily  based on
judgments  with respect to future  expected loss  experience,  current  economic
conditions, risk assessments of various financial instruments involving a myriad
of individual borrowers, and other factors. Given the innately subjective nature
of these  estimates,  the  uncertainties  surrounding  them and the  matters  of
significant  judgment that must be applied,  these fair value estimations cannot
be  calculated  with  precision.   Modifications  in  such   assumptions   could
meaningfully alter these estimates.

Since these fair value  approximations  were made solely for on- and off-balance
sheet  financial  instruments,  no  attempt  was made to  estimate  the value of
anticipated  future business and the value of nonfinancial  statement assets and
liabilities.  Other  important  elements  which are not  deemed to be  financial
assets or liabilities  include the value of the Company's retail branch delivery
system,  its existing  core deposit  base,  premises and equipment and goodwill.
Further,  certain tax implications  related to the realization of the unrealized
gains and losses could have a substantial  impact on these fair value  estimates
and have not been incorporated into any of the estimates.

                                       50
<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)

(20)  MORTGAGE BANKING ACTIVITIES

Mortgage banking revenues for fiscal 1999, 1998 and 1997 are presented below:

                                            1999         1998          1997
                                            ----         ----          ----

Origination fees......................  $  2,633         2,268          667
Servicing fees........................       412           795          694
Net gains on sales of loans...........     1,060           956          637
                                          ------        ------        -----

Total mortgage banking revenues.......  $  4,105         4,019        1,998
                                          ======        ======        =====

Mortgage  loans  serviced  for  others  are  not  included  in the  accompanying
consolidated  financial  statements.  The unpaid  balances  of these  loans were
approximately  $223,400,  $260,300 and $268,600 at June 30, 1999, 1998 and 1997,
respectively.

Mortgage  servicing  rights are  included  in other  assets and an  analysis  of
activity is as follows:

                                               1999         1998          1997
                                               ----         ----          ----

Balance at beginning of fiscal year....... $  1,062         1,239          132
Additions.................................       23            37        1,221
Amortization..............................     (213)         (214)        (114)
Provision for impairment..................     (270)            -            -
                                             ------        ------        -----

Balance at end of fiscal year............. $    602         1,062        1,239
                                             ======        ======        =====

At June 30, 1999, carrying value approximates fair value.

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

(21)  WESTERFED INFORMATION

The  summarized   condensed   financial   information  for  WesterFed  Financial
Corporation  as of and for the years ending June 30, 1999 and 1998 are presented
below:

Condensed Balance Sheets                                     1999        1998
                                                             ----        ----

Assets:
    Cash and cash equivalents............................ $     116        17
    Interest-bearing and due from banks deposits.........       383       402
    Investment securities available-for-sale.............     1,099     5,146
    Taxes receivable.....................................         5       336
    Other assets.........................................        46        47
    Investment in subsidiaries...........................    90,426   104,897
                                                            -------   -------

           Total assets.................................. $  92,075   110,845
                                                            =======   =======

Liabilities and Stockholders' Equity:
    Other liabilities.................................... $     926     1,145
    Stockholders' Equity:
        Common stock.....................................        56        56
        Additional paid-in capital.......................    69,572    68,923
        Common stock acquired by ESOP/RRP................    (2,216)   (2,520)
        Treasury stock at cost...........................   (25,319)   (3,461)
        Accumulated other comprehensive income (loss)....    (1,717)       23
        Retained earnings................................    50,773    46,679
                                                            -------   -------
           Total stockholders' equity....................    91,149   109,700
                                                            -------   -------

           Total liabilities and stockholders' equity.... $  92,075   110,845
                                                            =======   =======
                                       51

<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)


                                                            Year ended June 30,
Condensed Statements of Income                                1999        1998
                                                              ----        ----

Dividends from the Bank................................... $ 20,000       5,000
Interest income...........................................      266         233
Non-interest expense......................................     (653)       (677)
                                                            -------     -------
    Income before income taxes............................   19,613       4,556
Income tax benefit........................................      120          79
                                                            -------     -------
    Income before undistributed
    earnings of subsidiaries..............................   19,733       4,635

Undistributed (distributions in excess of)
    earnings of subsidiaries..............................  (12,810)      2,625
                                                            -------     -------
    Net income............................................ $  6,923       7,260
                                                            =======     =======

Condensed Statements of Cash Flows

Operating Activities:
    Net income............................................ $  6,923       7,260
    Adjustments to reconcile net income
        to net cash provided by
        operating activities:
        Distributions in excess of
           (equity in undistributed) earnings
           of subsidiaries................................   12,810      (2,625)
        Amortization of premiums on
           investment securities
           available-for-sale.............................     (223)       (182)
        ESOP shares committed to be released..............      472         652
        Increase in other assets
           and liabilities, net...........................      213        (686)
                                                           --------     -------
               Net cash provided by
               operating activities.......................   20,195       4,419
                                                           --------     -------

Investing Activities:
    Net change in interest-bearing deposits...............       19         561
    Purchase of investment securities.....................  (37,985)    (23,766)
    Proceeds from maturities of
         investment securities............................   42,250      21,350
                                                           --------     -------
               Net cash provided by (used in)
               investing activities.......................    4,284      (1,855)
                                                           --------     -------

Financing Activities:
    Dividends paid to stockholders........................   (2,926)     (2,729)
    Proceeds from exercise of stock
         options and stock issuances......................      404         557
    Purchase of treasury stock............................  (21,858)       (379)
                                                           --------     -------
      Net cash used in financing activities...............  (24,380)     (2,551)
                                                           --------     -------

Increase in cash and cash equivalents.....................       99          13
Cash and cash equivalents at beginning of year............       17           4
                                                           --------     -------

      Cash and cash equivalents at end of year............ $    116          17
                                                           ========     =======
                                       52

<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)

(22)  CONDENSED QUARTERLY RESULTS OF OPERATIONS
<TABLE>
<CAPTION>

                                                                   Fiscal 1999
                                                 ---------------------------------------------
                                                 Fourth        Third      Second        First
                                                 Quarter      Quarter     Quarter      Quarter
                                                 -------      -------     -------      -------
<S>                                            <C>          <C>         <C>          <C>
    Interest income.........................   $  17,468       17,082      17,828       18,420
    Interest expense........................       9,443        9,371       9,865       10,565
                                                 -------      -------     -------      -------
           Net interest income..............       8,025        7,711       7,963        7,855

    Provision for loan losses...............        (445)        (345)       (270)        (240)
    Noninterest income......................       2,542        2,052       2,377        2,327
    Noninterest expense.....................      (7,316)      (6,956)     (6,985)      (6,969)
                                                 -------      -------     -------      -------
           Income before income tax expense.       2,806        2,462       3,085        2,973

    Income tax expense......................      (1,050)        (878)     (1,256)      (1,219)
                                                 -------      -------     -------      -------

           Net income.......................   $   1,756        1,584       1,829        1,754
                                                 =======      =======     =======      =======

    Net income per share:
        Basic...............................   $      .40         .37          .35         .33
                                                 ========     =======     ========     =======
        Diluted.............................   $      .39         .35          .33         .31
                                                 ========     =======     ========     =======
</TABLE>

<TABLE>
<CAPTION>


                                                                   Fiscal 1998
                                                 ---------------------------------------------
                                                 Fourth        Third      Second        First
                                                 Quarter      Quarter     Quarter      Quarter
                                                 -------      -------     -------      -------
<S>                                            <C>          <C>         <C>          <C>
    Interest income.........................   $  18,565       18,866      18,764       18,329
    Interest expense........................      10,460       10,843      10,651       10,332
                                                 -------      -------     -------      -------
           Net interest income..............       8,105        8,023       8,113        7,997

    Provision for loan losses...............        (210)        (210)       (256)        (164)
    Noninterest income......................       2,300        2,123       1,995        1,963
    Noninterest expense.....................      (6,910)      (7,581)     (6,415)      (6,853)
                                                 -------      -------     -------      -------
           Income before income tax expense.       3,285        2,355       3,437        2,943

    Income tax expense......................      (1,292)        (995)     (1,339)      (1,134)
                                                 -------      -------     -------      -------

           Net income.......................   $   1,993        1,360       2,098        1,809
                                                 =======      =======     =======      =======

    Net income per share:
        Basic...............................   $      .37         .26          .40         .34
                                                 ========     =======     ========     =======
        Diluted.............................   $      .35         .24          .37         .32
                                                 ========     =======     ========     =======
</TABLE>

                                       53
<PAGE>
WesterFed Financial Corporation and Subsidiaries

Notes to Consolidated Financial Statements (Continued)
- --------------------------------------------------------------------------------
(Dollars in thousands, except per share data)


(23)  EARNINGS PER SHARE

      The  following  table  sets  forth the  compilation  of basic and  diluted
earnings per share:

For the year ended                                  1999      1998        1997
                                                    ----      ----        ----

Number of shares on which basic earnings
    per share is calculated:
       Average outstanding shares during the
           fiscal year.......................... 4,830,068  5,317,577  4,458,079

       Add: Incremental shares under stock
                option plans....................   240,270    296,316    220,259
            Incremental shares related to RRPs..     1,225     13,425     25,901
                                                 ---------  ---------  ---------

Number of shares on which diluted earnings per
   share is calculated.......................... 5,071,563  5,627,318  4,704,239
                                                 ---------  ---------  ---------

Net income applicable to common stockholders.... $   6,923      7,260      4,507
                                                 =========  =========  =========

Basic earnings per share........................ $    1.43       1.37       1.01
                                                 =========  =========  =========

Diluted earnings per share...................... $    1.37       1.29        .96
                                                 =========  =========  =========

Stock  options  to  purchase   72,169  and  57,085  shares  in  1999  and  1997,
respectively,  were  outstanding,  but were not included in the  computation  of
diluted earnings per share because the options'  exercise price was greater than
the average market price of the common shares and,  therefore,  the effect would
be antidilutive.  No stock options were excluded from the computation of diluted
earnings per share in 1998.

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

(24)  ACQUISITION

      On February 28, 1997,  WesterFed  completed  the  acquisition  of Security
      Bancorp,  accounted for as a purchase  transaction and,  accordingly,  the
      consolidated  statement of income for fiscal 1997  includes the results of
      operations of Security Bancorp commencing March 1, 1997.  WesterFed issued
      1,150,175 shares of common stock,  options to acquire 94,696 common shares
      and committed to pay $25,995 in cash for all of the outstanding  shares of
      Security  Bancorp common stock,  for total  consideration  of $48,724.  In
      addition,  as of such date,  Security  Bank, a federally  chartered  stock
      savings bank and wholly-owned  subsidiary of Security Bancorp, merged with
      and into the Bank.

                                       54
<PAGE>

GENERAL CORPORATE AND STOCKHOLDERS' INFORMATION
<TABLE>
<S>                                                           <C>

CORPORATE HEADQUARTERS                                        FORM 10-K
110 E. Broadway                                               This report is available to stockholders of
Missoula, MT  59802                                           record without charge upon written request to:
(406)  721-5254                                               Suzanne Loewen
                                                              Corporate Secretary
                                                              WesterFed Financial Corporation
INDEPENDENT ACCOUNTANTS                                       110 E. Broadway
KPMG LLP                                                      Missoula, MT   59802
Billings, MT

                                                              STOCK INFORMATION
GENERAL COUNSEL                                               WesterFed stock is traded in the over-the-counter
Worden, Thane and Haines, P.C.                                market with quotations through the Nasdaq National
Missoula, MT                                                  Market System under the symbol "WSTR."

                                                              At June 30,  1999,
                                                              there  were  1,031
                                                              stockholders    of
                                                              record.
SPECIAL COUNSEL
Silver, Freedman and Taff, LLP                                At June 30, 1999, there were approximately 2,400
Washington, D.C.                                              beneficial stockholders.

TRANSFER AGENT, REGISTRAR AND
DIVIDEND DISBURSING AGENT
Stockholder inquiries regarding transfer requirements,        To request information on dividend
dividends, lost certificates and changes of address           reinvestment, please contact:
should be directed to the transfer agent:                     Investor Relations
Davidson Trust Co.                                            WesterFed Financial Corporation
9 Third Street North, Suite 200                               110 E. Broadway
P.O. Box 2309                                                 Missoula, MT  59802
Great Falls, MT  59403-2309                                   Phone:  406-721-5254
1-800-634-5526

ANNUAL  MEETING  The annual  meeting of  stockholders  will be held on  Tuesday,
October 26, 1999,  beginning at 9 a.m. at the Southgate  Office,  2601 Garfield,
Missoula, MT
</TABLE>

                                       55
<PAGE>

GENERAL CORPORATE AND STOCKHOLDERS' INFORMATION


Dividends                               Stock Prices
Quarter Ended
                                     High           Low         Declared

March 31, 1997                   $21.75        17.75          .105
June 30, 1997                    $20.75        17.25          .151*

September 30, 1997               $26.75        20.00          .115
December 31, 1997                $27.00        22.25          .12

March 31, 1998                   $26.75        24.50          .125
June 30, 1998                    $26.63        24.00          .18**

September 30, 1998               $24.875       17.00          .135
December 31, 1998                $20.125       17.188         .14

March 31, 1999                   $18.625       16.188         .145
June 30, 1999                    $17.25        15.938         .20***

*    Declared June 30, 1997,  payable August 20 to stockholders of record August
     6. Includes a special dividend of $0.041 per share.
**   Declared June 23, 1998,  payable August 24 to stockholders of record August
     10. Includes a special dividend of $0.05 per share.
***  Declared June 24, 1999,  payable July 21 to  stockholders of record July 7.
     Includes a special dividend of $0.05 per share.

MARKET MAKERS
Strike  Technologies LLC Keefe,  Bruyette & Woods,  Incorporated D.A. Davidson &
Co.,  Incorporated  Spear,  Leeds & Kellogg  Friedman  Billings Ramsey & Company
Everen Securities Incorporated Sandler O'Neill & Partners Knight Securities L.P.

WESTERFED OFFICERS

Lyle R. Grimes
Chairman, President and Chief Executive Officer
James A. Salisbury, CPA
Executive Vice President, Treasurer/Chief Financial Officer
Suzanne Loewen
Vice President/Secretary
David W. Jorgenson
Vice President
Ronald F. Halls
Assistant Secretary
WESTERFED DIRECTORS

Lyle R. Grimes
Chairman
John E. Roemer
Vice Chairman
Dr. Marvin Reynolds
Dr. Otto Klein, Jr.
Robert F. Burke
Laurie DeMarois
Davind W. Jorgenson
William Leslie

                                       56
<PAGE>


<TABLE>
<S>                                     <C>                                     <C>

DIRECTORS AND OFFICERS


BOARD OF DIRECTORS
Lyle R. Grimes                          Laurie C. DeMarois                      Dr. Otto Klein, Jr.
Chairman, President and                 Owner, Garden City Floral, Missoula.    Opthamologist
Chief Executive Officer                 Elected 1996.                           Rocky Mountain Eye &
WesterFed Financial Corp., Missoula.                                            Ear Center, Missoula.
Elected 1983.                                                                   Elected 1988.
John E. Roemer                          Robert F. Burke                         William Leslie
Vice Chairman                           Financial Planner                       Chairman, President
Retired                                 American Express, Missoula.             Quality Concrete Company, Billings.
Roemer Tire Center, Missoula.           Elected 1994.                           Elected 1997.
Elected 1978.
Ralph K. Holliday                       David W. Jorgenson                      Dr. Marvin Reynolds
President &                             Executive Vice President                Dentist, Missoula.
Chief Executive Officer                 Eastern Region Manager                  Elected 1969.
Western Security Bank, Missoula.        Western Security Bank, Billings.
Elected 1999.                           Elected 1997                            Donovan Worden, Jr.
                                                                                Director Emeritus
                                                                                Retired
SENIOR MANAGEMENT
Ralph K. Holliday                       Charles E. Eiseman                      Scott Sanders
President, Chief Executive Officer      Sr. Vice President                      Sr. Vice President
                                        Western Region Manager                  Commercial Real Estate Lending
David W. Jorgenson                      Marcia Johnson                          John Cromwell
Executive Vice President                Sr. Vice President                      Sr. Vice President
Eastern Region Manager                  Central Operations Manager              Human Resources
James A. Salisbury, CPA                 Stan R. Hill                            Sharon E. Woldstad
Treasurer                               Sr. Vice President                      Corporate Secretary
Executive Vice President/               Commercial Lending                      Sr. Vice President
Chief Financial Officer                                                         Data Center Coordinator
                                                                                Suzanne M. Loewen
                                                                                Vice President
                                                                                Audit/Compliance
DEPARTMENT HEADS
Desiree Bagnell, CPA                    Nancy Rhoads                            Debi Turner
Controller                              Vice President                          Branch Coordinator
                                        Loan Servicing Manager
Ronald F. Halls                         Gary Hewitt                             Brenda Ratcliff
Vice President                          Assistant Vice President                Sales Coordinator
Quality Control Manager                 Property Manager - Security Officer
Laura Lustgraff                         Glenn Nelson                            Sue Hay
Vice President                          Assistant Vice President                Assistant Corporate Secretary/
Deposit Support Services Manager        Information Services Department         Loan Systems Coordinator

</TABLE>

                                       57
<PAGE>

[BACK COVER]





























                                    110 East Broadway, Missoula, Montana   59802


                                   Exhibit 21

                           Subsidiaries of Registrant


<PAGE>


<TABLE>
<CAPTION>

                                          SUBSIDIARIES OF THE REGISTRANT


                                                                             Percent      State of
                                                                                of      Incorporation
Parent                           Subsidiary                                 Ownership  or Organization
- -------------------------------  ------------------------------------------ ---------- ---------------
<S>                              <C>                                        <C>        <C>

WesterFed Financial Corporation  Western Security Bank                        100%         Federal
Western Security Bank            Monte Mac I                                  100%         Montana
Western Security Bank            Western Security Investment Services, Inc.   100%         Montana
Western Security Bank            Service Corporation of Montana               100%         Montana

</TABLE>


                                   Exhibit 23

                         Consents of Experts and Counsel


<PAGE>

                                                                    EXHIBIT 23.1



                        Independent Accountants' Consent



The Board of Directors
WesterFed Financial Corporation:

We consent to  incorporation  by reference in the  registration  statement  (No.
33-85350) on Form S-8 of  WesterFed  Financial  Corporation  of our report dated
July  23,  1999,  relating  to the  consolidated  balance  sheets  of  WesterFed
Financial  Corporation  and  subsidiaries  as of June 30, 1999 and 1998, and the
related   consolidated   statements   of   income,   stockholders'   equity  and
comprehensive  income,  and cash  flows for each of the years in the  three-year
period  ended June 30, 1999,  which  report  appears in the June 30, 1999 annual
report on Form 10-K of WesterFed Financial Corporation.


                                                  KPMG LLP


Billings, Montana
September 24, 1999


<TABLE> <S> <C>

<ARTICLE> 9
<LEGEND>
THE SCHEDULE  CONTAINS SUMMARY FINANCIAL  INFORMATION  EXTRACTED FROM THE ANNUAL
REPORT ON FORM 10-K FOR THE FISCAL YEAR ENDED JUNE 30, 1999 AND IS  QUALIFIED IN
ITS ENTIRETY BY REFERENCE TO SUCH FINANCIAL STATEMENTS.
</LEGEND>
<MULTIPLIER> 1,000

<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          JUN-30-1999
<PERIOD-END>                               JUN-30-1999
<CASH>                                          28,946
<INT-BEARING-DEPOSITS>                           1,985
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                    171,470
<INVESTMENTS-CARRYING>                          92,955
<INVESTMENTS-MARKET>                            94,507
<LOANS>                                        631,371
<ALLOWANCE>                                      5,079
<TOTAL-ASSETS>                               1,007,349
<DEPOSITS>                                     645,549
<SHORT-TERM>                                   144,700
<LIABILITIES-OTHER>                             19,466
<LONG-TERM>                                     99,348
<COMMON>                                            56
                                0
                                          0
<OTHER-SE>                                      91,093
<TOTAL-LIABILITIES-AND-EQUITY>               1,007,349
<INTEREST-LOAN>                                 53,773
<INTEREST-INVEST>                               16,687
<INTEREST-OTHER>                                   338
<INTEREST-TOTAL>                                70,798
<INTEREST-DEPOSIT>                              26,087
<INTEREST-EXPENSE>                              39,244
<INTEREST-INCOME-NET>                           31,544
<LOAN-LOSSES>                                    1,300
<SECURITIES-GAINS>                                  89
<EXPENSE-OTHER>                                  6,153
<INCOME-PRETAX>                                 11,326
<INCOME-PRE-EXTRAORDINARY>                       6,923
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                     6,923
<EPS-BASIC>                                     1.43
<EPS-DILUTED>                                     1.37
<YIELD-ACTUAL>                                       0
<LOANS-NON>                                      3,049
<LOANS-PAST>                                       775
<LOANS-TROUBLED>                                   370
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                 4,907
<CHARGE-OFFS>                                    1,228
<RECOVERIES>                                       100
<ALLOWANCE-CLOSE>                                5,079
<ALLOWANCE-DOMESTIC>                             5,079
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                            564




</TABLE>


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