FIRST FEDERAL BANCORPORATION /MN/
10KSB, 1998-12-23
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: NORCAL WASTE SYSTEMS INC, 10-K, 1998-12-23
Next: MARVEL ENTERPRISES INC, S-3/A, 1998-12-23



<PAGE>
 
                       SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C.  20549
                              --------------------
                                  FORM 10-KSB
(Mark One)
[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE 
    ACT OF 1934 [NO FEE REQUIRED]

For the fiscal year ended September 30, 1998
[_] TRANSITIONAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
    EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the transition period from ______________ to _______________

                          Commission File No. 0-25704
                                              -------

                          FIRST FEDERAL BANCORPORATION
             ------------------------------------------------------
             (EXACT NAME OF REGISTRANT AS SPECIFIED IN ITS CHARTER)

          MINNESOTA                                 41-1796238
- -------------------------------                 -------------------
(STATE OR OTHER JURISDICTION OF                  (I.R.S. EMPLOYER
INCORPORATION OR ORGANIZATION)                  IDENTIFICATION NO.)

214 5TH STREET, BEMIDJI, MINNESOTA                       56601
- ----------------------------------------              ----------
(ADDRESS OF PRINCIPAL EXECUTIVE OFFICES)              (ZIP CODE)

      REGISTRANT'S TELEPHONE NUMBER, INCLUDING AREA CODE:  (218) 751-5120

          Securities registered pursuant to Section 12(b) of the Act:
                                Not Applicable

          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
by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or such shorter period that the registrant was required to
file such reports) and (2) has been subject to such filing requirements for the
past 90 days.  Yes  X  No 
                   ---    ---

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405
of Regulation S-B 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-KSB or any amendment to
this Form 10-KSB. [X]

State issuer's revenues for its most recent fiscal year:  $ 9.17 million.

As of December 15, 1998, the aggregate market value of the 404,300 shares of
Common Stock of the registrant issued and outstanding held by non-affiliates on
such date was approximately $5,862,350 based on the closing sale price of $14.50
per share of the registrant's Common Stock on December 15, 1998 as listed on the
National Association of Securities Dealers Automated Quotation SmallCap Market.
For purposes of this calculation, it is assumed that the 588,975 shares held by
directors, officers, the Employee Stock Ownership Plan (unallocated shares
only), the Stock Ownership Plan and Management Recognition Plan Trusts, and
beneficial owners of more than 10% of the registrant's outstanding voting stock,
are shares held by affiliates.

Number of shares of Common Stock outstanding as of December 15, 1998: 993,275

                      DOCUMENTS INCORPORATED BY REFERENCE

          The following lists the documents incorporated by reference and the
Part of the Form 10-KSB into which the document is incorporated:

          1.   Portions of the Annual Report to Stockholders for the fiscal year
               ended September 30, 1998. (Parts I and II)
          2.   Portions of Proxy Statement for 1999 Annual Meeting of
               Stockholders.  (Part III)
<PAGE>
 
                                     PART I

ITEM 1.  BUSINESS
- -----------------

GENERAL

     First Federal Bancorporation.  First Federal Bancorporation (the "Company")
was incorporated under the laws of the State of Minnesota in September 1994 at
the direction of the Board of Directors of First Federal Banking and Savings,
FSB ("First Federal" or the "Bank") for the purpose of serving as a savings and
loan holding company of the Bank upon the acquisition of all of the capital
stock issued by the Bank upon its conversion from the mutual to the stock form
of ownership (the "Conversion").  Prior to the Conversion, the Company did not
engage in any material operations.  Currently, the Company's principal business
is the business of the Bank.  The Company has no significant assets other than
the outstanding capital stock of the Bank, $667,000 of cash and cash
equivalents, $531,000 in securities available  for sale, and $638,000 in other
assets, consisting primarily of loans.  At September 30, 1998, the Company had
total consolidated assets of $125.25 million, deposits of $85.87 million and
stockholders' equity of $13.08 million.  Because substantially all of the
Company's operations consist of the operations of the Bank, this Form 10-KSB
largely is a discussion of the Bank's operations.

     The Company's executive offices are located at 214 5th Street, Bemidji,
Minnesota 56601, and its main telephone number is (218) 751-5120.

     First Federal Bank.  First Federal was originally chartered in 1910 as
Beltrami County Savings and Building Association, a state-chartered savings
institution, and commenced operations in that same year.  First Federal has been
a member of the Federal Home Loan Bank ("FHLB") of Des Moines since 1933, and
its deposits have been federally insured since 1938.  In August 1997, the Bank
changed its name from "First Federal Banking and Savings, FSB" to its current
name.  First Federal currently operates as a federally chartered savings bank
through its main office located in Bemidji, Minnesota and four branch offices,
which are located in Bemidji, Bagley, Baudette and Walker, Minnesota.  The
Bank's market area is located approximately 200 miles north of Minneapolis,
Minnesota.  At September 30, 1998, First Federal had total assets of $124.35
million, deposits of $85.87 million, mortgage-backed and related securities and
investment securities totaling $59.60 million and stockholders' equity of $11.26
million.

     First Federal is primarily engaged in the business of attracting deposits
from the general public and originating loans secured by first mortgages on
owner occupied one- to four-family residences in First Federal's market area.
First Federal also originates consumer loans, including automobile and home
improvement loans, as well as other consumer loans, loans on commercial real
estate and multi-family real estate, and commercial business loans.  Due to
limited loan demand in its market area, First Federal has invested excess funds
in mortgage-backed and related securities and in other investment securities,
and during fiscal 1998 continued to be active in originating and purchasing
participation interests in commercial real estate loans.   First Federal has
also, in recent years, increased its consumer lending activities in its local
markets.

     The Bank is subject to examination and comprehensive regulation by the
Office of Thrift Supervision ("OTS"), and the Bank's savings deposits are
insured up to applicable limits by the Savings Association Insurance Fund
("SAIF"), which is administered by the Federal Deposit Insurance Corporation
("FDIC").  The Bank is a member of, and owns capital stock in the Federal Home
Loan Bank ("FHLB") of Des Moines, which is one of 12 regional banks in the FHLB
System.  The Bank is further subject to regulations of the Board of Governors of
the Federal Reserve System (the "Federal Reserve Board") governing reserves to
be maintained and certain other matters.

     The Bank's executive offices are located at 214 5th Street, Bemidji,
Minnesota  56601, and its main telephone number is (218) 751-5120.

                                       2
<PAGE>
 
MARKET AREA

     First Federal serves the Bemidji, Minnesota marketplace, which is located
in northwestern Minnesota approximately 200 miles north of Minneapolis,
Minnesota.  The primary market area of First Federal consists of the five
counties of Beltrami, Cass, Hubbard, Clearwater and Lake of the Woods in
Minnesota.  These counties are served by the Bank's main office and branch
office located in Bemidji and three branch offices located in Bagley, Baudette
and Walker, Minnesota.  These communities are the county seats and largest towns
in each of the counties where the branches are located.  No branch office is
located in Hubbard County, but the northern border of Hubbard County is only
four miles from the Bank's main office.  Bemidji is the largest community in the
market area, while the balance of the Bank's market area consists primarily of
rural areas and small towns.  The primary market area also includes three Indian
reservations, a portion of which land is owned by the federal government in
trust for the Native Americans.  This portion of the area is not open to
mortgage lending, therefore, an enforceable lien is not possible.  The Bank does
receive a limited number of consumer loan applications from the area.  In
addition, the Bank's primary market area also includes large tracts of land
covered by water and national and state forests and, thus, not available for
home building.

     In the Bank's most critical market, Beltrami County, median household
income of $23,500 at March 31, 1994 was two-thirds that of the median for the
state of Minnesota and 70.0% of the United States at large.  Both Minnesota and
national medians show modest household income growth, the result of projected
low inflation and continued modest economic growth, while the median household
income in Beltrami County, the major population center of the Bank's market area
is expected to decline through the end of the century.  The decreases in the
median household income in the major population center of the region suggests
limited economic growth in the Bank's market area which would likely result in
limited lending and savings growth.

     The Bank's limited lending opportunities are primarily a function of
Bemidji's economy, which exhibits slow growth.  For the period from 1980 to
1990, the population of the Bank's market area increased 6.15%, as compared to
an increase of 7.33% for the State of Minnesota, and an increase of 9.79% for
the United States as a whole.  Lacking growth in local residential loan
originations, First Federal has been forced to turn toward out-of-area real
estate lending, multi-family and commercial real estate lending, and to
investment in mortgage-backed and other securities.  Such "out-of-area" real
estate lending constituted 10.46% of the Bank's gross loan portfolio at
September 30, 1998 while loans on multi-family and commercial real estate
constituted 22.90% of the Bank's gross loan portfolio at that date.

LENDING ACTIVITIES

     General.  First Federal's principal lending activity consists of the
origination of loans secured by first mortgages on owner occupied one- to four-
family residences in the Bank's market area, which consists of the Minnesota
Counties of Beltrami, Cass, Hubbard, Clearwater and Lake of the Woods.  First
Federal serves these counties through its main office and a branch office
located in Bemidji and three branch offices located in Bagley, Baudette and
Walker, Minnesota.  The largest concentration of First Federal's loans are
within a ten mile radius of the main office in Bemidji.  To a lesser extent,
First Federal also originates loans secured by multi-family properties such as
apartment houses and commercial properties such as motels and retail
developments.  In recent years, First Federal has become active in originating
consumer loans, including automobile loans and home equity and home improvement
loans.  First Federal also makes a limited amount of commercial business loans.

     Beginning in the early 1980's, management of the Bank sought to build a
rate sensitive loan portfolio and to manage First Federal's interest rate risk
by emphasizing the origination of one-year adjustable-rate mortgage loans and
short-term (15 years or less) fixed-rate mortgage loans.  Fixed-rate mortgage
loans continue to be offered by the Bank, but substantially all such loans in
excess of 15 year terms are sold in the secondary market.  To date, such loan
sale activities have not been a significant contributor to the Bank's
profitability.   First Federal offers a full range of mortgage products,
including conventional adjustable-rate and fixed-rate mortgage loans, short-term
mortgages, and FHA and VA insured loans.  First Federal has also participated in
the Minnesota Housing Finance Agency ("MHFA") housing program, and has
originated and purchased participation interests in multi-family and commercial
mortgage loans.

                                       3
<PAGE>
 
     Loan Portfolio Composition.  The following table sets forth selected data
relating to the composition of First Federal's loan portfolio by type of loan at
the dates indicated.  At September 30, 1998, First Federal had no concentrations
of loans exceeding 10% of total loans other than as disclosed below.
<TABLE>
<CAPTION>
 
 
                                                      At September 30,
                                            ------------------------------------
                                                  1998               1997
                                            -----------------  -----------------
                                             Amount      %      Amount      %
                                            --------  -------  --------  -------
                                                   (Dollars in thousands)
<S>                                         <C>       <C>      <C>       <C>
Type of Loan:
- -------------
Real estate loans --
  Construction loans......................  $ 2,115     3.67%  $   750     1.36%
  One- to four-family residential.........   26,981    46.77    26,111    47.50
  Multi-family residential................    2,939     5.10     2,059     3.75
  Commercial..............................   10,411    18.05    11,397    20.73
 
Consumer loans --
  Automobiles.............................    5,199     9.01     5,010     9.11
  Mobile home loans.......................      458     0.79       444     0.81
  Savings account loans...................      415     0.72       525     0.96
  Home improvement loans..................    1,939     3.36     1,821     3.31
  Home equity lines of credit.............      513     0.89       434     0.79
  Other consumer loans....................    5,273     9.14     5,264     9.58
 
Commercial business loans.................    1,441     2.50     1,156     2.10
                                            -------   ------   -------   ------
                                            $57,684   100.00%  $54,971   100.00%
                                            =======   ======   =======   ======
 
Less:
  Loans in process........................    1,222              1,025
  Deferred fees and discounts (premiums)..     (100)               (70)
  Allowance for loan losses...............      498                427
                                            -------            -------
    Total.................................  $56,064            $53,589
                                            =======            =======
</TABLE>

                                       4
<PAGE>
 
     Loan Maturity.  The following table sets forth certain information at
September 30, 1998, regarding the dollar amount of loans maturing in the Bank's
portfolio based on their contractual terms to maturity.  Loans having no stated
schedule of repayments and no stated maturity, and overdrafts are reported as
due in one year or less.  Scheduled contractual principal repayments of loans do
not necessarily reflect the actual life of such assets.  The average life of
long-term loans is substantially less than their contractual terms, due to
prepayments.  The average life of mortgage loans tends to increase when current
mortgage loan market rates are substantially higher than rates on existing
mortgage loans and tends to decrease when current mortgage loan market rates are
substantially lower than rates on existing mortgage loans.


<TABLE>
<CAPTION>
                                                        Due after           Due       
                           Due in the year ending   1 through 5 years   after 5 years 
                                  9/30/99             after 9/30/98     after 9/30/98   Total
                                  ------                -------            -------     -------
<S>                               <C>                   <C>                <C>         <C>
Real estate mortgage              $1,618                $ 7,377            $31,336     $40,331
Real estate construction           2,115                     --                 --       2,115
Consumer                             851                  7,861              5,085      13,797
Commercial                           316                  1,062                 63       1,441
                                  ------                -------            -------     -------
                                                                                   
     Total                        $4,900                $16,300            $36,484     $57,684
                                  ======                =======            =======     =======
 
</TABLE>

     Loan Repricing.  The following table sets forth at September 30, 1998, the
dollar amount of all loans due one year after September 30, 1998 which have
predetermined interest rates and have floating or adjustable interest rates.
<TABLE>
<CAPTION>
 
 
                            Predetermined    Floating or
                                Rate       Adjustable Rates
                            -------------  ----------------
                                   (In thousands)
<S>                         <C>            <C>
Real estate mortgage......        $11,040           $27,673
Real estate construction..             --                --
Consumer..................          5,122             7,824
Commercial................            863               262
                                  -------           -------
                                  $17,025           $35,759
                                  =======           =======
</TABLE>

                                       5
<PAGE>
 
     Loan Originations, Purchases and Sales.  The following table sets forth
certain information with respect to First Federal's loan originations during the
periods indicated.
<TABLE>
<CAPTION>
                                     Year Ended September 30,
                                     ------------------------
                                       1998            1997
                                     -------          -------
                                          (In thousands)
<S>                                  <C>              <C>
Loans originated:                                
 Real estate loans:                              
  Construction loans...............  $   653          $   525
  One- to four-family residential..    6,943            3,843
  Multi-family residential.........       --               --
  Commercial.......................      341              409
 Consumer loans....................    8,453           10,241
 Commercial business...............      225              244
                                     -------          -------
                                     $16,615          $15,262
                                     =======          =======
                                     
Loans purchased:                     
 Real estate loans:                  
  One-to-four-family residential...  $ 1,728          $ 1,421
  Multi-family residential.........    1,675              500
  Commercial.......................    2,296            2,732
 Commercial business...............      750               --
                                     -------          -------
   Total loans purchased...........  $ 6,449          $ 4,653
                                     =======          =======
                                                 
Loans sold:                                      
 Whole loans.......................  $   475          $   328
 Participation loans...............       --               --
                                     -------          -------
   Total loans sold................  $   475          $   328
                                     =======          =======
 
</TABLE>

     First Federal's primary lending activity has been the origination of
residential and commercial mortgages as well as consumer loans (including
automobile and home equity loans) for its loan portfolio.  The Bank has
aggressively pursued mortgages in its market area in recent years but has been
constrained in building its portfolio by a combination of lack of economic
growth in the Bemidji area and prepayments, which generally equaled or exceeded
loan originations.  First Federal sells substantially all long-term, fixed-rate
mortgage loans it originates in the secondary market.  For the five years ended
September 30, 1998, 85 fixed-rate mortgage loans, secured by single-family homes
totaling $5.21 million were sold in the secondary market, with servicing rights
released.

     Due to limited demand for one- to four-family residential real estate loans
in its market area, First Federal has also purchased participation interests in
multi-family and commercial mortgage loans in recent years.  Specifically,
during the last five years, First Federal purchased participation interests in
56 commercial real estate and multi-family residential real estate loans
originated by other lenders totaling $13.91 million. 23 of these loans totaling
$5.21 million were participation interests in commercial real estate loans on
properties outside the Bank's primary market area, with a total loan balance at
September 30, 1998 of $3.64 million.  Of the 41 participation interests in
commercial real estate loans, 11 loans totaling $2.30 million were purchased
during the year ended September 30, 1998.  See "Commercial and Multi-Family Real
Estate Lending."  First Federal has not sold any whole or participation
interests in commercial real estate or multi-family loans within the past five
years.

                                       6
<PAGE>
 
     One- to Four-Family Residential Lending.  The Bank historically has been
and continues to be an originator of owner occupied, one- to four-family
residential properties located in its market area.  At September 30, 1998,
approximately $26.98 million or 46.77% of the Bank's loan portfolio consisted of
loans secured by one- to four-family residential properties.

     First Federal began originating adjustable-rate residential mortgage loans
in 1980.  Since that time, substantially all one- to four-family mortgage loans
originated by the Bank for retention in the Bank's portfolio have been
adjustable-rate loans which provide for annual interest rate adjustments, and
have terms to maturity of from 15 to 30 years.  While the Bank does offer
"teaser" or reduced interest rates for the initial one-year adjustment period,
all borrowers are qualified at the fully-indexed interest rate.  After the
initial one-year period, the rate adjustments on the Bank's adjustable-rate
loans are indexed to the rate paid on one-year U.S. Treasury Bills.  The
interest rates on these mortgages include limitations on adjustments of two
percentage points per adjustment period, and a lifetime cap of six percentage
points.

     At September 30, 1998, the Bank's loan portfolio included $16.99 million in
adjustable-rate one- to four-family residential mortgage loans, or 29.46% of the
Bank's loan portfolio.

     The retention of adjustable-rate loans in First Federal's portfolio
mitigates First Federal's exposure to increases in market interest rates.
However, there are unquantifiable credit risks resulting from potential
increases in costs to borrowers in the event of upward repricing of adjustable-
rate loans.  It is possible that during periods of rising interest rates, the
risk of default on adjustable-rate loans may increase due to increases in
interest costs to borrowers.  Further, although adjustable-rate loans allow
First Federal to increase the sensitivity of its interest-earning assets to
changes in interest rates, the extent of this interest sensitivity is limited by
the repricing frequency and the periodic and lifetime interest rate adjustment
limitations.  Accordingly, there can be no assurance that yields on First
Federal's adjustable-rate loans will fully adjust to compensate for increases in
First Federal's cost of funds.  Finally, adjustable-rate loans increase First
Federal's exposure to decreases in market interest rates, although decreases in
First Federal's cost of funds tend to offset this effect.

     In general, First Federal originates residential mortgage loans with loan-
to-value ratios of up to 95%, with private mortgage insurance required for loans
with loan-to-value ratios greater than 80%.  The Bank also originates FHA and VA
loans and participates in the MHFA housing programs.  The majority of these
loans are long-term, fixed-rate loans, which are primarily originated for sale
in the secondary market or sold to the MHFA.

     Construction and Land Lending.  First Federal offers construction loans to
qualified borrowers for construction of one- to four-family residences in First
Federal's market area.  Typically, First Federal limits its construction lending
to single-settlement, construction-permanent loans to individuals building their
primary residences and second homes or vacation homes.  These loans generally
have adjustable interest rates and are underwritten in accordance with the same
standards as First Federal's mortgages on existing properties, except the loans
generally provide for disbursement in stages during a construction period of up
to twelve months, during which period the borrower is required to make monthly
payments of accrued interest on the outstanding loan balance.  Construction
loans generally have a maximum loan-to-value ratio of 80%.  Borrowers must
satisfy all credit requirements which would apply to First Federal's permanent
mortgage loan financing for the subject property.

     Construction lending is considered to involve a higher degree of risk of
loss than long-term financing on improved, occupied real estate.  Risk of loss
on a construction loan is dependent largely upon the accuracy of the initial
estimate of the property's value at completion of development or construction
and the estimated cost (including interest) thereof.  During the construction
phase, a number of factors could result in delays and cost overruns.  If the
estimate of construction costs proves to be inaccurate, First Federal may be
required to advance funds beyond the amount originally committed to permit
completion of the project.  If the estimate of value proves to be inaccurate,
First Federal may be confronted, at or prior to the maturity of the loan, with a
project having a value which is insufficient to assure full repayment.  The
ability of a developer to sell developed lots or a builder to sell completed
dwelling units will depend 

                                       7
<PAGE>
 
on, among other things, demand, pricing, availability of comparable properties
and economic conditions. First Federal has sought to minimize this risk by
limiting construction lending to qualified borrowers in First Federal's market
area and by limiting the aggregate amounts of outstanding construction loans.

     Commercial and Multi-Family Real Estate Lending.  The Bank is active in the
origination of commercial and multi-family real estate loans, in part due to
limited residential lending opportunities in the Bank's market area.  The Bank's
primary emphasis in its commercial and multi-family real estate lending has been
loans on motel properties which totaled $1.96 million, or 3.40%, of gross loans
at September 30, 1998, and loans on apartment houses, which constituted $2.72
million, or 4.71%, of gross loans at September 30, 1998.  Commercial real estate
loans (including motel loans) totaled $10.41 million, or 18.05%, of gross loans
at September 30, 1998, a decrease of 8.68% from the balance of $11.40 million at
September 30, 1997.  Mortgages secured by multi-family real estate (including
apartment houses) had a balance of $2.94 million at September 30, 1998, compared
to $2.06 million at the same date in 1997.

     As discussed above, in recent years, the Bank has become more active in the
origination of multi-family and commercial real estate lending.  During the year
ended September 30, 1998, the Bank originated $341,000 in commercial real estate
loans, and purchased participation interests in 11 loans secured by commercial
real estate projects or properties, in amounts ranging from $70,000 to $350,000,
and totaling $2.30 million.  These loans are secured by (i) four motels; (ii)
three strip malls; (iii) three office buildings; and (iv) one auto mall.  Of
these 11 properties, seven are located in Minnesota, and the Bank holds an
approximate one-third or less participation interest in each project/property.
The other four are located in Wisconsin, Iowa and Colorado.  The lead lenders on
each of these loans are institutions with whom the Bank is familiar, and has
done business in the past.  While the Bank believes it has taken the appropriate
steps in accordance with its lending policies and procedures in originating
these loans, or purchasing these participation interests, there are significant
risks attendant to this type of lending.

     At September 30, 1998, the Bank's portfolio includes both originated
mortgages and purchased loan participations on commercial and multi-family
properties generally located in the State of Minnesota.  On both participations
and on loan originations, the Bank lends based on a project's cash flow and
ability to meet debt service requirements.  Each property is appraised by a
Board of Directors-approved appraiser.  Credit verification on the borrower is
obtained and personal guarantees are generally required of all borrowers.
Annual financial statements or tax returns are required on the securing
property.

     As of September 30, 1998, the Bank's largest loan was for $752,000 and was
one of five loans secured by motels, three of which are located in either the
western suburbs of Minneapolis or in Bemidji, Minnesota.  The other two motel
loans are secured by properties in North Dakota, South Dakota and Iowa.  The
other four loans secured by motels had outstanding balances ranging from
$172,000 to $656,000 at September 30, 1998.  The Bank has several loans in the
$300,000 to $500,000 range secured by an assortment of properties, which are
described above.

     As noted above, included in the Bank's $10.41 million in commercial real
estate loans at September 30, 1998 were five loans on motel properties, with
balances outstanding totaling $1.96 million at September 30, 1998.  The higher
loan amounts and dependence on income and cash flow of the property to cover
operating expenses and debt service means these loans involve significantly more
credit risk than loans on one- to four-family properties.  While the Bank has
not in recent years experienced losses from its loans secured by motel
properties or other commercial real estate, such losses are possible, and if
incurred, could have a significant effect on the Bank's net income and capital
position.  All of the Bank's loans secured by multi-family and commercial real
estate are performing within their terms, except one in the amount of $283,000.

     Commercial and multi-family real estate lending entails significant
additional risks compared with one- to four-family residential lending.  For
example, commercial and multi-family real estate loans typically involve large
loan balances to single borrowers or groups of related borrowers, the payment
experience on such loans typically is dependent on the successful operation of
the real estate project, and these risks can be significantly impacted by supply
and demand conditions in the market for multi-family residential units and
commercial office, retail and warehouse

                                       8
<PAGE>
 
space, and for motel loans, tourism and general economic conditions.  While the
Bank has not experienced significant losses from its multi-family residential
and commercial real estate lending activities in recent years, the higher loan
balances on each of these loans means that if the Bank experiences problems with
any one of these loans, its net income and financial condition could be severely
impacted.

     The aggregate amount of loans which federally chartered savings
institutions may make on the security of liens on commercial real estate may not
exceed 400% of the institution's capital; however, the limits on commercial real
estate lending do not require divestiture of any loan or investment that was
lawful when made.  See "-- Loan Solicitation and Processing."

     Consumer Lending.  First Federal offers consumer loans as part of a broad
commitment to be a full-service consumer-oriented banking institution.  Such
lending activities have increased in recent years as the Bank has used its
excess funds to increase its consumer loan origination activities.  The consumer
loans originated by the Bank include automobile loans, savings account loans and
mobile home loans, as well as home equity loans and home improvement loans, and
unsecured consumer loans.  At September 30, 1998, the Bank's consumer loan
balance totaled $13.80 million, or 23.91%, of its total loan portfolio.  Of the
consumer loan balance at September 30, 1998, $5.20 million were automobile
loans, $513,000 were home equity lines of credit, $1.94 million were home
improvement loans, $458,000 were mobile home loans and $415,000 were savings
account loans.  The Bank has more aggressively pursued consumer loans outside
its customer base but within the markets it serves.

     In addition, included in the Bank's consumer loan portfolio at September
30, 1998 were $5.27 million in other consumer loans, which included:  $4.16
million in home equity loans; $342,000 in loans secured by recreational vehicles
such as RVs, boats, motorcycles or snowmobiles; $248,000 in other secured loans;
$191,000 in unsecured overdraft protection; and $329,000 in unsecured loans.

     The Bank's automobile loans are generally underwritten in amounts up to 90%
of the purchase price or the N.A.D.A. book value.  The terms of the loan
generally do not exceed 60 months for new vehicles or 48 months for used
vehicles.  The Bank requires that the vehicles be insured and the Bank be listed
as loss payee on the insurance policy.

     The Bank's home equity lines of credit are made on the security of
residential real estate, do not exceed 80% of the estimated value of the
property, less the outstanding principal of the first mortgage, and have terms
of up to fifteen years.  The Bank makes loans secured by savings accounts for up
to 90% of the depositor's savings account balance.  The interest rate is
normally three percentage points above the rate paid on the savings account, and
the account must be pledged as collateral to secure the loan.

     Consumer loans generally entail greater risk than do residential mortgage
loans, particularly in the case of consumer loans which are unsecured or secured
by rapidly depreciable assets, such as automobiles.  Consumer loans are
generally priced relative to the Bank's assessment of the risk associated with
the loan.  Virtually all consumer loans in the Bank's portfolio are either
adjustable-rate or of short or intermediate term.  Adjustable-rate consumer
loans are priced off the prime rate and increments are added based on risk
assessment as determined by the Bank's senior lending and executive officers.

     Commercial Business Lending.  The Bank maintains in portfolio a small
amount of commercial business loans as an additional service to its already
existing banking relationships.  At September 30, 1998, these loans amounted to
$1.44 million, or 2.50%, of gross loans.  These loans are for a variety of
commercial purposes and are secured by inventories, receivables and other
business assets from companies in the Bemidji area, including retail
establishments and restaurants.  The Bank underwrites commercial business loans
based on the financial condition of the business and the creditworthiness of the
borrower.  The Bank seeks personal guarantees whenever possible and, as
appropriate, will cross-collateralize business loans with other assets tied to
the business.

                                       9
<PAGE>
 
     Commercial business loans generally involve more credit risk than first
mortgage loans.  Repossessed collateral for a defaulted loan may not provide an
adequate source of repayment of the outstanding credit obligation as a result of
damage, loss or depreciation.  In such circumstances, the remaining deficiency
often does not warrant further substantial collection efforts against the
obligor.  In addition, collections are dependent on the obligor's continuing
financial stability, and thus are more likely to be adversely affected by job
loss, divorce, illness or personal bankruptcy.  Further, the application of
various federal and state laws, including federal and state bankruptcy and
insolvency laws, may limit the amount which can be recovered.  These financings
may also give rise to claims and defenses by an obligor against First Federal,
and an obligor may be able to assert against First Federal claims and defenses
which it has against the seller of the underlying collateral.  First Federal's
risks associated with commercial loans have been minimized by the immaterial
amount of such loans made by First Federal.

     Loan Solicitation and Processing.  First Federal's loan originations are
derived from a number of sources, including promotional activity, real estate
brokers, walk-in customers and current customers of the Bank.  Construction
loans are often originated through existing customers.

     The Bank's Loan Committee is responsible for review and approval of all
loans originated or purchased by the Bank.  Loans in excess of $250,000 may be
approved by the Bank's President, but usually receive the pre-approval of a
committee consisting of four members of the Board of Directors or the entire
Board of Directors.  The list of outside appraisers is approved annually by the
Board of Directors.  All appraisers are fee appraisers and not members of the
Bank's staff.

     Under the Bank's loan policy, the loan officer processing an application is
responsible for ensuring that all documentation is obtained prior to submission
of the application to the Loan Committee.  In addition, the loan officer
verifies that the application meets the underwriting guidelines of the Bank.
All of the Bank's lending is subject to its written underwriting standards and
to loan origination procedures.  Decisions on loan applications are made on the
basis of detailed applications and property valuations.  The loan applications
are designed primarily to determine the borrower's ability to repay the loan.
More significant items on the application are verified through use of credit
reports, financial statements, tax returns and written confirmations.

     Each individual loan officer is subject to a maximum lending authority
established by the Board of Directors.  Loans in excess of an individual's
lending authority are submitted to an officer with sufficient lending authority,
or the Loan Committee for approval.  After a loan is closed, it is assigned to a
reviewing officer who reviews the file to assure its accuracy and completeness.

     The Bank generally relies on attorneys' opinions of title in its loan
processing.  Title insurance is required on all mortgage loans closed for sale
in the secondary market.  The Bank also requires title insurance for loans
secured by properties exhibiting unique title conditions which may involve
additional risk.  The Bank 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 on a flood plain, although generally the Bank's primary
market area is not within a designated flood plain.

     The Bank makes up to a 90-day loan commitment for each loan approved.  If
the borrower desires a longer commitment, the commitment may be extended for
good cause and upon written approval.  No fees are charged in connection with
the issuance of a commitment letter.

     Under applicable law, with certain limited exceptions, loans and extensions
of credit by a savings institution to a person outstanding at one time shall not
exceed 15% of the institution's unimpaired capital and surplus.  Loans and
extensions of credit fully secured by readily marketable collateral may comprise
an additional 10% of unimpaired capital and surplus.  Applicable law
additionally authorizes savings institutions to make loans to one borrower, for
any purpose, in an amount not to exceed $500,000 or in an amount not to exceed
the lesser of $30,000,000 or 30% of unimpaired

                                       10
<PAGE>
 
capital and surplus to develop residential housing, provided (1) the purchase
price of each single-family dwelling in the development does not exceed
$500,000, (2) the savings institution is and continues to be in compliance with
its capital requirements as prescribed by OTS regulations, (3) the loans comply
with applicable loan-to-value requirements, (4) the aggregate amount of loans
made under this authority does not exceed 150% of unimpaired capital and
surplus, and (5) the Director of OTS, by order, permits the savings institution
to avail itself of this higher limit.  Under these limits, the Bank's loans to
one borrower were limited to $2.12 million at September 30, 1998.  At that date,
the Bank had no lending relationships in excess of the OTS's loans-to-one-
borrower limit.  The Bank's five largest loans ranged from $490,000 to $752,000
at September 30, 1998.  All of these loans were current as of September 30,
1998.

     Interest Rates and Loan Fees.  Interest rates charged by First Federal on
mortgage loans are primarily determined by competitive loan rates offered in its
market area and First Federal's yield objectives.  Mortgage loan rates reflect
factors such as prevailing market interest rate levels, the supply of money
available to the savings industry and the demand for such loans.  These factors
are in turn affected by general economic conditions, the monetary and fiscal
policies of the federal government, including the Federal Reserve Board, the
general supply of money in the economy, tax policies and governmental budget
matters.

     First Federal receives fees in connection with loan modifications, late
payments and for miscellaneous services related to its loans.  Such loan fees
have not been significant in recent years.

     Asset Classification, Allowances for Losses and Non-Performing Assets.
Federal regulations require savings institutions to classify their assets on the
basis of quality on a regular basis.  An asset is classified as substandard if
it is determined to be inadequately protected by the current net worth and
paying capacity of the obligor or of the collateral pledged, if any.  An asset
is classified as doubtful if full collection is highly questionable or
improbable.  An asset is classified as loss if it is considered uncollectible,
even if a partial recovery could be expected in the future.  The regulations
also provide for a special mention designation, described as assets which do not
currently expose a savings institution to a sufficient degree of risk to warrant
classification, but do possess credit deficiencies or potential weaknesses
deserving management's close attention.  Assets classified as substandard or
doubtful require a savings institution to establish general allowances for loan
losses.  If an asset or portion thereof is classified loss, a savings
institution must either establish a specific allowance for loss in the amount of
the portion of the asset classified loss, or charge off such amount.  Federal
examiners may disagree with a savings institution's classifications.  If a
savings institution does not agree with an examiner's classification of an
asset, it may appeal this determination to the OTS Regional Director.  First
Federal regularly reviews its assets to determine whether any assets require
classification or reclassification.  The Board of Directors reviews and approves
all classifications.  At September 30, 1998, First Federal had no assets
classified as loss, $11,000 of assets classified as doubtful and $1.11 million
of assets classified as substandard.  At September 30, 1998, there was $3,000
designated as special mention.

     Management will continue to actively monitor First Federal's asset quality
and will establish loan loss reserves and will charge off loans and properties
acquired in settlement of loans against the allowances for losses on such loans
and such properties when appropriate and will provide specific loss allowances
when necessary.  Although management believes it uses the best information
available to make determinations with respect to the allowances for losses,
future adjustments may be necessary if economic conditions differ substantially
from the economic conditions in the assumptions used in making the initial
determinations.

     The Bank's allowance for loan losses is established through a provision for
loan losses charged to earnings based on management's evaluation of the risk
inherent in it's entire 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 specific
occurrences, general and local economic conditions, loan portfolio composition,
historical and local 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's Asset Classification Policy establishes rates for establishing a general
valuation

                                       11
<PAGE>
 
allowance on risk assets.  Each risk asset receives a percentage of asset rate,
which is then the multiplier used in determining the required reserve for that
specific asset in the composition of the general valuation reserve.  These
reserve rates vary from 0.05% to 2.00% in establishing the amount of reserve
necessary for unclassified assets.  Special mention assets have a reserve rate
of 2.00%.  Substandard assets have a 15.0% reserve rate, while doubtful assets
currently have a 50.00% reserve rate.  The Bank may also require additional or
specific reserves for certain classified assets.

     The above reserve rates establish a minimum general valuation allowance.
As of September 30, 1998, the Bank maintained a general valuation allowance that
the reserve rates dictated.  Reserves determined by using the reserve rating
system were $498,000.  The general valuation allowance on September 30, 1998,
was in the amount of $498,000.  The increase in the provision for losses on
loans relates primarily to an increase in non-performing assets.

     Real estate acquired as a result of foreclosure or by deed-in-lieu of
foreclosure is classified as real estate in-judgment for the six months or one
year redemption period, and thereafter, as real estate owned until sold.  When
property is acquired through the foreclosure process, it is recorded at the
lower of cost or estimated fair value, less the estimated cost of disposition.
After acquisition, all costs incurred in maintaining the property are expensed.
Costs relating to improvement of the property, however, are capitalized to the
extent of fair value, less estimated costs of disposition.

     The following table sets forth an analysis of First Federal's allowance for
loan losses for the periods indicated.
<TABLE>
<CAPTION>
 
                                         Year Ended September 30,
                                         -------------------------
                                          1998               1997
                                         ------             ------
                                          (Dollars in thousands)  
<S>                                      <C>                <C>
Balance at beginning of period.........   $ 427             $ 454
                                          -----             -----
                                                          
Loans charged-off:                                        
  Real estate -- mortgages:                               
    Residential........................      --               (10)
    Commercial.........................      --                --
  Real estate -- construction..........      --                --
  Commercial business..................      --            
  Consumer.............................    (109)              (28)
                                          -----             -----
Total charge-offs......................    (109)              (38)
                                          -----             -----
                                                          
Recoveries:                                               
  Real estate -- mortgages:                               
    Residential........................      --                --
    Commercial.........................      --                --
  Real estate -- construction..........      --                --
  Commercial business..................      --                --
  Consumer.............................      27                11
                                          -----             -----
Total recoveries.......................      27                11
                                          -----             -----
Net loans charged-off..................     (82)              (27)
                                          -----             -----
Provision for loan losses..............     153                --
                                          -----             -----
Balance at end of period...............   $ 498             $ 427
                                          =====             =====
                                                          
Ratio of net charge-offs to average                       
  loans outstanding during the period..    0.15%             0.05%
                                          =====             =====
</TABLE>

                                       12
<PAGE>
 
     The following table allocates the allowance for loan losses by loan
category at the dates indicated.  The allocation of the allowance to each
category is not necessarily indicative of future losses and does not restrict
the use of the allowance to absorb losses in any category.

<TABLE>
<CAPTION>
                                                   September 30,
                                     -------------------------------------------
                                              1998                1997
                                     ---------------------  --------------------
                                              Percent of            Percent of
                                               Loans in              Loans in
                                              Category to           Category to
                                     Amount   Total Loans   Amount  Total Loans
                                     -------  ------------  ------  ------------
                                                (Dollars in thousands)
<S>                                  <C>      <C>           <C>     <C>
Real estate - mortgage:
 Residential.......................    $ 123        51.87%    $ 69        51.25%
 Commercial........................      132        18.05      141        20.73
Real estate - construction.........       34         3.67        2         1.36
Commercial business................        8         2.50        9         2.10
Consumer...........................      201        23.91      206        24.56
                                       -----       ------     ----       ------
  Total allowance for loan losses..    $ 498       100.00%    $427       100.00%
                                       =====       ======     ====       ======
 
</TABLE>

     While management believes First Federal has established its existing loss
allowances in accordance with generally accepted accounting principles, there
can be no assurance that regulators, in reviewing First Federal's assets, will
not make First Federal increase its loss allowance, thereby negatively affecting
First Federal's reported financial condition and results of operations.

     The following table sets forth information with respect to First Federal's
non-performing assets at the dates indicated.

<TABLE>
<CAPTION>
                                                                    September 30,
                                                                    --------------
                                                                     1998    1997
                                                                    ------  ------
                                                                 (Dollars in thousands)                                        
<S>                                                                 <C>     <C>
Loans accounted for on a non-accrual basis: (1)                           
  Real estate:                                                            
     Residential..................................................   $ 154  $  --
     Commercial...................................................      --     --
  Commercial business.............................................      --     --
  Consumer........................................................      --     --
                                                                     -----  -----
       Total......................................................     154  $  --
                                                                     =====  =====
                                                                          
Accruing loans which are contractually past due 90 days or more:          
  Real Estate:                                                            
     Residential..................................................   $   3  $   4
     Commercial...................................................     283     --
  Commercial business.............................................      --     --
  Consumer........................................................      78     88
                                                                     -----  -----
       Total......................................................   $ 364  $  92
                                                                     =====  =====
       Total of non-accrual and 90 days past due loans............   $ 518  $  92
                                                                     =====  =====
Percentage of total loans.........................................    0.90   0.17%
                                                                     =====  =====
Other non-performing assets (2)...................................   $ 152  $ 263
                                                                     =====  =====
</TABLE>
- --------------------
(1)  Non-accrual status denotes loans on which, in the opinion of management,
     the collection of additional interest is unlikely.  Payments received on a
     non-accrual loan are either applied to the outstanding principal balance or
     recorded as interest income, depending on assessment of the collectibility
     of the loan.  Generally, loans contractually past due 90 days or more are
     placed on non-accrual except for loans insured for credit loss.
(2)  Other non-performing assets represents property acquired by First Federal
     through foreclosure or repossession or accounted for as a foreclosure in-
     substance.  These properties are carried at the lower of fair market value,
     less estimated costs of disposition, or the principal balance of the
     related loan, whichever is lower.

                                       13
<PAGE>
 
     At September 30, 1998, First Federal's non-performing assets included six
residential mortgage loans, with balances outstanding ranging from $3,000 to
$95,000, one commercial real estate loan, with a balance outstanding of
$283,000, and consumer loans (secured primarily by automobiles) with balances
outstanding ranging from $1,000, to $23,000.

     At September 30, 1998, the Bank had no loans which were not currently
classified as non-accrual, 90 days past due or restructured but where known
information about possible credit problems of borrowers causes management to
have serious concerns as to the ability of the borrowers to comply with present
loan repayment terms.

INVESTMENT ACTIVITIES

     General.  First Federal is permitted under federal law to make certain
investments, including investments in securities issued by various federal
agencies and state and municipal governments, deposits at the FHLB of Des
Moines, certificates of deposits in federally insured institutions, certain
bankers' acceptances and federal funds.  First Federal may also invest, subject
to certain limitations, in commercial paper having one of the four highest
investment ratings of a nationally recognized credit rating agency, and certain
other types of corporate debt securities and mutual funds.  Federal regulations
require First Federal to maintain an investment in FHLB of Des Moines stock and
a minimum amount of liquid assets which may be invested in cash and specified
securities.  The Bank is also permitted to invest in related securities.  From
time to time, the OTS adjusts the percentage of liquid assets which savings
associations are required to maintain.  For additional information, see
"Regulation -- Regulation of the Bank -- Liquidity Requirements."

     First Federal makes investments in order to diversify its assets, manage
cash flow, obtain yields and maintain the minimum levels of liquid assets
required by regulatory authorities.  Under the Bank's current investment policy,
the amount invested with any one issuer may not exceed the lesser of $500,000 or
the net worth of the issuing corporation, except for U.S. Treasury and U.S.
Government Agency Securities and mutual fund investments.  The Board of
Directors reviews all securities purchased on a monthly basis.

     The investment activities of the Bank consist primarily of investments in
mortgage-backed and related securities and other investment securities,
consisting primarily of securities issued or guaranteed by the United States
Government or agencies thereof.  Typical investments include federally sponsored
agency mortgage pass-throughs, and federally sponsored agency and related
securities.  Investment and aggregate investment limitations and credit quality
parameters of each class of investment are prescribed in the Bank's investment
policy.  The Bank performs analyses on related securities prior to purchase and
on an ongoing basis to determine the impact on earnings and market value under
various interest rate and prepayment conditions.  First Federal also invests in
mortgage-related products, which include collateralized mortgage obligations
("CMOs") and real estate mortgage investment conduits ("REMICs").  The CMOs and
REMICs purchased by the Bank comply fully with regulatory requirements
concerning this type of investment.  Both the REMICs and CMOs owned by the Bank
are of short- or intermediate-term targeted amortization class securities rated
AA or better.

     In accordance with Statement of Financial Accounting Standards ("SFAS") 
No. 115, the Bank categorizes the securities it purchases as "Trading
Securities," "Available for Sale Securities" and "Held to Maturity Securities."
Securities that are categorized as "Held to Maturity" are securities that the
Bank has the ability and intent to hold to maturity. Upon acquisition,
securities are classified as to the Bank's intent. Securities "Held to Maturity"
are held for investment purposes and are carried at amortized cost. Securities
categorized as "Available for Sale" are securities that the Bank may not hold to
maturity and thus are carried at aggregate market value with unrealized gains
and losses, net of taxes, recognized in stockholders' equity.

     As of September 30, 1998, in accordance with SFAS No. 115, the Company
classified $19.73 million of its investment securities and $17.10 million of its
mortgage-backed and related securities as "Available for Sale".  Such
classification gives the Company the ability to sell these securities.  At
September 30, 1998 the Company classified $22.99 million of investment
securities and $307,000 of its mortgage-backed and related securities as "held
to maturity." The Company has no "Trading Securities."

                                       14
<PAGE>
 
     Investment Securities.  The following table sets forth the carrying value
of the Company's investment securities portfolio, other than mortgage-backed
securities, at the dates indicated.

<TABLE>
<CAPTION>
 
                                           At September 30,
                                           ----------------
                                            1998     1997
                                           -------  -------
                                            (In thousands)
<S>                                        <C>      <C>
Investment securities:
  U.S. government and agency securities..  $36,402  $21,659
  Corporate bonds and notes..............    4,815    5,622
  Municipal obligations..................      515      500
  Mutual funds and equity stock..........      993      976
                                           -------  -------
     Total investment securities.........  $42,725  $28,757
                                           =======  =======
 
</TABLE>

                                       15
<PAGE>
 
     The following table sets forth information regarding the scheduled
maturities, market value and weighted average yields for First Federal's
investments, other than mortgage-backed securities,  at September 30, 1998.

<TABLE>
<CAPTION>
                              One Year or Less   One to Five Years   Five to Ten Years                    
                             ------------------  ------------------  ------------------  
                             Carrying  Average   Carrying  Average   Carrying  Average   
                              Value     Yield     Value     Yield     Value     Yield    
                             --------  --------  --------  --------  --------  --------  
                                                (Dollars in thousands)                                                              
<S>                          <C>       <C>       <C>       <C>       <C>       <C>       
Investment Securities:                                                                   
  U.S. government and                                                                    
   agency securities.......   $   500     4.91%    $1,848     6.26%   $34,054     6.55%  
  Corporate bonds and notes     1,252     6.51      2,876     6.81        260     9.62   
  Municipal obligations (1)        --                 256     5.97         --        
                              -------  -------             -------    -------            
                                                                                         
   Total...................   $ 1,752     6.05     $4,980     6.56    $34,314     6.58   
                              =======              ======             =======            
 
Securities with no stated
 maturity:
 Mutual funds and equity
  stock....................  
                             
                             
Total investment securities  
                             

<CAPTION>
                             More than Ten Years  Total Investment Portfolio
                             ------------------  ---------------------------
                             Carrying  Average   Carrying  Market   Average
                              Value     Yield     Value     Value    Yield
                             --------  --------  --------  -------  --------
<S>                          <C>       <C>       <C>       <C>      <C>
                                          (Dollars in thousands)  
Investment Securities:       
  U.S. government and        
   agency securities.......      $ --       --%   $36,402  $36,546     6.52%
  Corporate bonds and notes       427     6.38      4,815    4,815     6.85
  Municipal obligations (1)       515     9.32        515      515     7.65
                             --------  -------    -------  -------
                             
   Total...................      $686     7.49    $41,732  $41,876     6.57
                             ========             =======  =======
 
Securities with no stated
 maturity:
 Mutual funds and equity
  stock....................                       $   993  $   993     5.85
                                                  -------  -------     
                                                                       
Total investment securities                       $42,725  $42,869     6.55
                                                  =======  =======


</TABLE>

_________
(1)  Yield on tax exempt investments are not presented at the tax equivalent
     yield.

                                       16
<PAGE>
 
     Mortgage-Backed Securities.  Mortgage-backed securities represent a
participation interest in a pool of single-family or multi-family mortgages, the
principal and interest payments on which are passed from the mortgage
originators through intermediaries that pool and repackage the participation
interest in the form of securities to investors such as the Bank.  Such
intermediaries may include quasi-governmental agencies such as Federal Home Loan
Mortgage Corporation ("FHLMC"), Federal National Mortgage Association ("FNMA")
and Government National Mortgage Association ("GNMA") which guarantee the
payment of principal and interest to investors.  Mortgage-backed securities
generally increase the quality of the Bank's assets by virtue of the guarantees
that back them, are more liquid than individual mortgage loans and may be used
to collateralize borrowings or other obligations of the Bank.

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

     The actual maturity of a mortgage-backed security varies, depending on when
the mortgagors prepay or repay the underlying mortgages.  Prepayments of the
underlying mortgages may shorten the life of the investment, thereby adversely
affecting its yield to maturity and the related market value of the mortgage-
backed security.  The yield is based upon the interest income and the
amortization of the premium or accretion of the discount related to the
mortgage-backed security.  Premiums and discounts on mortgage-backed securities
are amortized or accreted over the estimated term of the securities using a
level yield method.  The prepayment assumptions used to determine the
amortization period for premiums and discounts can significantly affect the
yield of the mortgage-backed security and these assumptions are reviewed
periodically to reflect the actual prepayment.  The actual prepayment experience
of the underlying mortgages, the geographical location of the underlying real
estate collateralizing the mortgages and general levels of market interest
rates.  The difference between the interest rates on the underlying mortgages
and the prevailing mortgage interest rates is an important determinant in the
rate of prepayments.  During periods of falling mortgage interest rates,
prepayments generally increase.  If the coupon rate of the underlying mortgage
significantly exceeds the prevailing market interest rates offered for mortgage
loans, refinancing generally increases and accelerates the prepayment of the
underlying mortgages.  Prepayment experience is more difficult to estimate for
adjustable-rate mortgage-backed securities.

     The Bank's mortgage-backed securities portfolio consists primarily of
seasoned fixed-rate and adjustable-rate mortgage-backed securities.  At
September 30, 1998, the Bank had $8.19 million in mortgage-backed securities
(representing 98.91% of the Bank's gross mortgage-backed securities portfolio or
6.54% of total assets) insured or guaranteed by FNMA, FHLMC or GNMA.  At
September 30, 1998, $90,000 (representing 1.09% of the Bank's gross mortgage-
backed securities portfolio, or 0.07% of total assets) consisted of privately
issued securities which are not guaranteed by FHLMC, FNMA, GNMA or any
governmental or quasi-governmental agency.

     The Bank's mortgage-backed securities portfolio contains fixed-rate and
floating rate securities.  Certain of the Bank's mortgage-backed securities
yield above-market rates of interest and are subject to prepayment.  In a
declining interest rate environment, the Bank may experience prepayments of both
fixed-rate and adjustable-rate mortgage-backed and related securities.  In a
rising interest rate environment, the prepayments may cease, market yields of
these securities may be less attractive, and the market value of the Bank's
mortgage-backed securities may decline.

                                       17
<PAGE>
 
     Mortgage-Related Securities.  CMOs and REMICs are typically issued by a
special purpose entity, which may be organized in a variety of legal forms, such
as a trust, a corporation or a partnership.  The entity aggregates pools of
mortgage loans or pass-through securities, which are used to collateralize the
related securities.  Once combined, the cash flows can be divided into
"tranches" or "classes" of individual securities, thereby creating more
predictable average lives for each security than the underlying pass-through
pools.  Accordingly, under this security structure all principal paydowns from
the various mortgage pools are allocated to a related securities' class or
classes structured to have priority until it has been paid off.  These
securities generally have fixed interest rates, and as a result, changes in
interest rates generally would affect the market value and possibly the
prepayment rates of such securities.

     Some related securities instruments are like traditional debt instruments
due to their stated principal amounts and traditionally defined interest rate
terms.  Purchasers of certain other related securities instruments are entitled
to the excess, if any, of the issuer's cash inflows.  These related securities
instruments may include instruments designated as residual interest and are
riskier in that they could result in the loss of a portion of the original
investment.  Cash flows from residual interests are very sensitive to
prepayments and, thus, contain a high degree of interest rate risk.

     At September 30, 1998, the Bank had $9.12 million in CMOs and REMICs or
7.28% of total assets.  The Bank's CMOs and REMICs had a weighted average yield
of 6.33% at September 30, 1998.  The Bank's current policy is to purchase CMOs
and REMICs rated AA or better at the time of purchase by nationally recognized
rating services or issued by U.S. government agencies.  As of September 30,
1998, $90,000 of the securities in the Bank's mortgage-backed and related
securities portfolio were privately issued securities, $90,000 were rated as
AAA.

     The following table sets forth the carrying value of the Bank's mortgage-
backed and related securities at the dates indicated.
<TABLE>
<CAPTION>
 
                                       At September 30,
                                       ----------------
                                         1998     1997
                                       -------  -------
                                        (In thousands)
<S>                                    <C>      <C>
GNMA.................................  $ 1,061  $   410
FNMA.................................    3,224    3,000
FHLMC................................    3,909    5,037
FHA..................................       90      117
Collateralized mortgage obligations..    9,124   10,800
                                       -------  -------
     Total...........................  $17,408  $19,364
                                       =======  =======
</TABLE>

                                       18
<PAGE>
 
     The following table sets forth the scheduled maturities, carrying values,
market values and average yields for the Bank's mortgage-backed and related
securities at September 30, 1998.
<TABLE>
<CAPTION>
                               One Year or Less  One to Five Years   Five to Ten Years   
                             ------------------  ------------------  ------------------  
                             Carrying  Average   Carrying  Average   Carrying  Average   
                              Value     Yield     Value     Yield     Value     Yield    
                             --------  --------  --------  --------  --------  --------  
<S>                          <C>       <C>       <C>       <C>       <C>       <C>       
                                               (Dollars in thousands)                   
GNMA.......................  $     --       --%  $     --       --%    $  302     7.33%  
FNMA.......................        84     7.31        713     5.92        593     5.97   
FHLMC......................       471     6.30        363     5.78      1,294     6.60   
FHA........................        --       --         48    10.46         42    10.33   
Collateralized mortgage                                                                  
 obligations...............        --       --         --       --      3,802     6.13   
                                 ----              ------              ------            
                                                                                         
  Total....................      $555     6.46     $1,124     6.07     $6,033     6.30   
                                 ====              ======              ======            

<CAPTION>
                             More than Ten Years  Total Investment Portfolio
                             ------------------  ---------------------------
                             Carrying  Average   Carrying  Market   Average
                              Value     Yield     Value     Value    Yield
                             --------  --------  --------  -------  --------
<S>                          <C>       <C>       <C>       <C>      <C>
                                          (Dollars in thousands)    
GNMA.......................    $  758     6.38%   $ 1,060  $ 1,062     6.50%
FNMA.......................     1,834     6.33      3,224    3,224     6.20
FHLMC......................     1,781     6.78      3,909    3,911     6.57
FHA........................        --       --         90       90    10.40
Collateralized mortgage      
 obligations...............     5,323     6.47      9,125    9,124     6.33
                               ------             -------  -------
                             
  Total....................    $9,696     6.49    $17,408  $17,411     6.40
                               ======             =======  =======

</TABLE>

                                       19
<PAGE>
 
DEPOSIT ACTIVITY AND OTHER SOURCES OF FUNDS

     General.  Deposits are the primary source of First Federal's funds for
lending and other investment activities and general operational purposes.  In
addition to deposits, First Federal derives funds from loan and mortgage-backed
and related securities principal repayments, maturities of investment securities
and interest payments.  Loan repayments and interest payments are a relatively
stable source of funds, while deposit inflows and outflows are significantly
influenced by prevailing market interest rates and money market conditions.
Borrowings may be used to supplement First Federal's available funds.  First
Federal has access to borrow from the FHLB of Des Moines and the Federal Reserve
Bank.

     Deposits.  First Federal attracts deposits principally from within its
market area by offering a variety of deposit instruments, including savings
accounts, money market accounts, retirement savings accounts and certificates of
deposit which range in term from three to 96 months.  Deposit terms vary
principally on the basis of the minimum balance required, the length of time the
funds must remain on deposit and the interest rate.  Maturities, terms, service
fees and withdrawal penalties for its deposit accounts are established by the
Bank on a periodic basis.  The Bank reviews its deposit mix and pricing on an
ongoing basis.  In determining the characteristics of its deposit accounts, the
Bank considers the rates offered by competing institutions, funds acquisition
and liquidity requirements, growth goals, and federal regulations.  The Bank
does not accept brokered deposits.

     The Bank competes for deposits, including individual retirement accounts
("IRA") and Keogh Plan funds, with other institutions in its market area by
offering deposit instruments that are competitively priced and by providing
customer service through convenient and attractive offices, knowledgeable and
efficient staff and hours of service that meet customers' needs.  The Bank
generally does not use premiums to attract savings deposits.

                                       20
<PAGE>
 
     The following table sets forth the average balances and interest rates
based on daily balances for interest-bearing demand and savings deposits and
time deposits as of the dates indicated.
<TABLE>
<CAPTION>
 
                                                  September 30,
                             -------------------------------------------------------
                                                      1998                          
                             -------------------------------------------------------
                             Interest-Bearing   Interest-Bearing   Interest-Bearing 
                              Demand Deposits   Savings Deposits     Time Deposits  
                             -----------------  -----------------  -----------------
<S>                          <C>                <C>                <C>              
                                              (Dollars in thousands)                                                            
                                                                                    
Average Balance............           $20,273             $7,899            $56,199 
 Average Rate..............              2.16%              1.99%              5.79%


<CAPTION>
 
                                                   September 30,
                             -------------------------------------------------------
                                                      1997
                             -------------------------------------------------------
                             Interest-Bearing   Interest-Bearing   Interest-Bearing
                              Demand Deposits   Savings Deposits     Time Deposits
                             -----------------  -----------------  -----------------
<S>                          <C>                <C>                <C>
                                             (Dollars in thousands)     
                             
Average Balance............           $19,758             $8,266            $54,406
 Average Rate..............              2.21%              2.00%              5.75%


</TABLE>

                                       21
<PAGE>
 
     The following table indicates the amount of the certificates of deposit of
$100,000 or more in First Federal by time remaining until maturity at September
30, 1998.
<TABLE>
<CAPTION>
 
                                Certificates
Maturity Period                  of Deposits
- ---------------                 ------------
                               (In thousands)
<S>                              <C>
 
Three months or less...........       $1,855
Over three through six months..        2,332
Over six through 12 months.....        1,542
Over 12 months.................        3,515
                                      ------
 Total.........................       $9,244
                                      ======
 
</TABLE>

     Borrowings.  Savings deposits historically  have been the primary source of
funds for First Federal's lending, investment and general operating activities.
First Federal is authorized, however, to use advances from the FHLB of Des
Moines to supplement its supply of lendable funds and to meet deposit withdrawal
requirements.  The FHLB of Des Moines functions as a central reserve bank
providing credit for savings institutions and certain other member financial
institutions.  As a member of the FHLB System, First Federal is required to own
stock in the FHLB of Des Moines and is authorized to apply for advances.
Advances are made pursuant to several different programs, each of which has its
own interest rate and range of maturities.  The Bank is also eligible to borrow
from the Federal Reserve Bank.  At September 30, 1998, the Bank had $20.46
million in advances outstanding with the FHLB.

     From time to time the Bank utilizes repurchase agreements issued primarily
to local government units.  The form of repurchase agreement used by the Bank
involves the sale of securities owned by the Bank with a commitment to
repurchase the same or substantially the same securities at a predetermined
price at a future date, typically one to 180 days thereafter.  At September 30,
1998, the Bank had $3.14 million in repurchase agreements outstanding.

     Borrowings with original maturities of one year or less are classified as
short-term.  The following table presents a summary of the Bank's short-term
borrowings, which were greater than 30% of stockholders' equity as of September
30, 1998 and 1997.
<TABLE>
<CAPTION>
 
                                              September 30,
                                            ----------------- 
                                             1998      1997
                                            -------   ------- 
                                        (Dollars in thousands)
<S>                                         <C>       <C>
Federal Home Loan Bank advances
  outstanding at period end...............  $20,457   $ 9,534
Weighted average rate at period end.......     5.22%     5.75%
Daily average outstanding for the period..  $15,677   $ 8,302
  Weighted average rate for the period....     5.60%     5.78%
Highest outstanding at any month end......  $20,959   $10,509
                                            
Repurchase agreements                       
  outstanding at period end...............  $ 3,135   $ 4,697
  Weighted average rate at period end.....     5.22%     5.50%
Daily average outstanding for the period..  $ 3,321   $ 4,460
  Weighted average rate for the period....     5.42%     5.52%
Highest outstanding at any month end......  $ 4,300   $ 5,863
 
</TABLE>

                                       22
<PAGE>
 
SUBSIDIARY ACTIVITIES

     As a federally chartered savings bank, the Bank is permitted to invest an
amount equal to 2% of its assets in subsidiaries, with an additional investment
of 1% of assets where such investment serves primarily community, inner-city and
community development purposes.  Under such limitations, as of September 30,
1998, the Bank was authorized to invest up to approximately $3.73 million in the
stock of or loans to subsidiaries, including the additional 1% investment for
community inner-city and community development purposes.

     The Bank has one wholly owned subsidiary: First Federal Service Corporation
("First Federal Service").  First Federal Service, a Minnesota corporation,
sells credit, life and disability insurance.  At September 30, 1998, the Bank's
total investment in First Federal Service was $101,000.

     SAIF-insured savings institutions must give the FDIC and OTS 30 days' prior
notice before establishing or acquiring a new subsidiary, or commencing any new
activity through an existing subsidiary.  Both the FDIC and OTS have authority
to order termination of subsidiary activities determined to pose a risk to the
safety or soundness of the institution.  In addition, capital requirements
require savings institutions to deduct from capital the amount of their
investments in and extensions of credit to subsidiaries engaged in activities
not permissible to national banks in determining regulatory capital compliance.
The activities of First Federal Service are not permissible for national banks.
See "-- Regulation of the Bank -- Regulatory Capital Requirements."

COMPETITION

     First Federal faces strong competition for deposits and loans.  First
Federal's principal competitors for deposits are other banking institutions,
such as commercial banks, credit unions and other savings institutions, as well
as mutual funds and other investments.  First Federal principally competes for
deposits by offering a variety of deposit accounts, convenient business hours
and branch locations, customer service and a well trained staff, in addition to
a substantial ATM network.  First Federal competes for loans with other
depository institutions, as well as specialty mortgage lenders and brokers and
consumer finance companies.  First Federal principally competes for loans on the
basis of interest rates and the loan fees it charges, the types of loans it
originates and the convenience and quick service it provides to borrowers.  In
addition, First Federal believes it has developed strong relationships with the
businesses, realtors, builders and general public in its market area.  First
Federal is the fourth largest financial institution in its market area, based on
deposit and asset information at September 30, 1998.  Of the three larger
institutions, two are located in Bemidji, within two blocks of the Bank's
headquarters.  A regional bank acquired one of the local financial institutions
during the past year.

EMPLOYEES

     As of September 30, 1998, the Company and the Bank had 36 full-time and 12
part-time employees, none of whom was represented by a collective bargaining
agreement.

REGULATION

     General.  As a federally chartered savings bank, the Bank is subject to
extensive regulation by the OTS and FDIC and to OTS regulations governing such
matters as capital standards, mergers, establishment of branch offices,
subsidiary investments and activities and general investment authority.  The
lending activities and other investments of the Bank must comply with various
federal regulatory requirements.  The OTS periodically examines the Bank for
compliance with various regulatory requirements.  The FDIC also has the
authority to conduct special examinations of the Bank because its deposits are
insured by the SAIF.  The Bank must file reports with OTS describing its
activities and financial condition and is also subject to certain reserve
requirements promulgated by the Federal Reserve Board.  This supervision and
regulation is intended primarily for the protection of depositors.  Certain of
these regulatory requirements are referred to below or appear elsewhere herein.

                                       23
<PAGE>
 
REGULATION OF THE BANK

     Federal Home Loan Bank System.  The Bank is a member of the FHLB System,
which consists of 12 district FHLBs subject to supervision and regulation by the
Federal Housing Finance Board ("FHFB").  The FHLBs provide a central credit
facility primarily for member institutions.  As a member of the FHLB of Des
Moines, the Bank is required to acquire and hold shares of capital stock in the
FHLB of Des Moines in an amount at least equal to 1% of the aggregate unpaid
principal of its home mortgage loans, home purchase contracts, and similar
obligations at the end of each year, or 1/20 of its advances (borrowings) from
the FHLB of Des Moines, whichever is greater.  The Bank was in compliance with
this requirement with an investment in FHLB of Des Moines stock at September 30,
1998 of $1.15 million.

     The FHLB of Des Moines serves as a reserve or central bank for its member
institutions within its assigned district.  It is funded primarily from proceeds
derived from the sale of consolidated obligations of the FHLB System.  It makes
advances to members in accordance with policies and procedures established by
the FHFB and the Board of Directors of the FHLB of Des Moines.  Long-term
advances may only be made for the purpose of providing funds for residential
housing finance.  At September 30, 1998, the Bank had $20.46 million in advances
outstanding from the FHLB of Des Moines.  See "-- Deposit Activity and Other
Sources of Funds -- Borrowings."

     Liquidity Requirements.  The Bank is required to maintain average daily
balances of liquid assets (cash, certain time deposits, bankers' acceptance,
highly rated corporate debt and commercial paper, securities of certain mutual
funds and specified United States government, state or federal agency
obligations) equal to the monthly average of not less than a specified
percentage (currently 4%) of its net withdrawable savings deposits plus short-
term borrowings.  Monetary penalties may be imposed for failure to meet
liquidity requirements.  The average regulatory liquidity ratio of the Bank for
the month of September 1998 was 37.54% with respect to liquid assets.

     Qualified Thrift Lender Test.  A savings institution that does not meet the
Qualified Thrift Lender ("QTL") test must either convert to a bank charter or
comply with the following restrictions on its operations: (i) the institution
may not engage in any new activity or make any new investment, directly or
indirectly, unless such activity or investment is permissible for both a
national bank and a savings institution; (ii) the branching powers of the
institution shall be restricted to those of a national bank; (iii) the
institution shall not be eligible to obtain any advances from its FHLB; and (iv)
payment of dividends by the institution shall be subject to the rules regarding
payment of dividends by a national bank.  In addition, any company that controls
a savings institution that fails to qualify as a QTL will be required to
register as, and to be deemed, a bank holding company subject to all of the
provisions of the Bank Holding Company Act of 1956 (the "BHCA") and other
statutes applicable to bank holding companies.  Upon the expiration of three
years from the date the institution ceases to be a QTL, it must cease any
activity and not retain any investment not permissible for both a national bank
and a savings institution and immediately repay any outstanding FHLB advances
(subject to safety and soundness considerations).

     To qualify as a QTL, a savings institution must either qualify as a
"domestic building and loan association" under the Internal Revenue Code or
maintain at least 65% of its "portfolio assets" in Qualified Thrift Investments.
Portfolio assets are defined as total assets less intangibles, property used by
a savings institution in its business and liquidity investments in an amount not
exceeding 20% of assets.   All of the following may be included as Qualified
Thrift Investments: investments in residential mortgages, home equity loans,
loans made for educational purposes, small business loans, credit card loans and
shares of stock issued by an FHLB.  Subject to a 20% of portfolio assets limit,
savings institutions are also able to treat the following as Qualified Thrift
Investments: (i) 50% of the dollar amount of residential mortgage loans subject
to sale under certain conditions, (ii) investments, both debt and equity, in the
capital stock or obligations of and any other security issued by a service
corporation or operating subsidiary, provided that such subsidiary derives at
least 80% of its annual gross revenues from activities directly related to
purchasing, refinancing, constructing, improving or repairing domestic
residential housing or manufactured housing, (iii) 200% of their investments in
loan to finance "starter homes" and loans for construction, development or
improvement of housing and community service facilities or for financing small
businesses in "credit-needy" areas, (iv) loans for the purchase,

                                       24
<PAGE>
 
construction, development or improvement of community service facilities, (v)
loans for personal, family, household or educational purposes, and (vi) shares
of stock issued by FNMA or FHLMC.

     A savings institution must maintain its status as a QTL on a monthly basis
in nine out of every 12 months.  A savings institution that fails to maintain
Qualified Thrift Lender status will be permitted to requalify once, and if it
fails the QTL test a second time, it will become immediately subject to all
penalties as if all time limits on such penalties had expired.  At September 30,
1998, the Bank qualified as a QTL.

     Uniform Lending Standards.  Under OTS regulations, savings banks must adopt
and maintain written policies that establish appropriate limits and standards
for extensions of credit that are secured by liens or interests in real estate
or are made for the purpose of financing permanent improvements to real estate.
These policies must establish loan portfolio diversification standards, prudent
underwriting standards, including loan-to-value limits, that are clear and
measurable, loan administration procedures and documentation, approval and
reporting requirements.  The real estate lending policies must reflect
consideration of the Interagency Guidelines for Real Estate Lending Policies
(the "Interagency Guidelines") that have been adopted by the federal bank
regulators.

     The Interagency Guidelines, among other things, call upon depository
institutions to establish internal loan-to-value limits for real estate loans
that are not in excess of the following supervisory limits: (i) for loans
secured by raw land, the supervisory loan-to-value limit is 65% of the value of
the collateral; (ii) for land development loans (i.e., loans for the purpose of
improving unimproved property prior to the erection of structures), the
supervisory limit is 75%; (iii) for loans for the construction of commercial,
multifamily or other nonresidential property, the supervisory limit is 80%; (iv)
for loans for the construction of one- to four-family properties, the
supervisory limit is 85%; and (v) for loans secured by other improved property
(e.g., farmland, completed commercial property and other income-producing
property including non-owner-occupied, one- to four-family property), the limit
is 85%.  Although no supervisory loan-to-value limit has been established for
owner-occupied, one- to four-family and home equity loans, the Interagency
Guidelines state that for any such loan with a loan-to-value ratio that equals
or exceeds 90% at origination, an institution should require appropriate credit
enhancement in the form of either mortgage insurance or readily marketable
collateral.

     The Interagency Guidelines state that it may be appropriate in individual
cases to originate or purchase loans with loan-to-value ratios in excess of the
supervisory loan-to-value limits, based on the support provided by other credit
factors.  The aggregate amount of loans in excess of the supervisory loan-to-
value limits, however, should not exceed 100% of total capital and the total of
such loans secured by commercial, agricultural, multifamily and other non-one-
to-four family residential properties should not exceed 30% of total capital.
The supervisory loan-to-value limits do not apply to certain categories of loans
including loans insured or guaranteed by the U.S. government and its agencies or
by financially capable state, local or municipal governments or agencies, loans
backed by the full faith and credit of a state government, loans that are to be
sold promptly after origination without recourse to a financially responsible
party, loans that are renewed, refinanced or restructured without the
advancement of new funds, loans that are renewed, refinanced or restructured in
connection with a workout, loans to facilitate sales of real estate acquired by
the institution in the ordinary course of collecting a debt previously
contracted and loans where the real estate is not the primary collateral.

     Management believes that the Bank's current lending policies conform to the
Interagency Guidelines and does not anticipate that the Interagency Guidelines
will have a material effect on its lending activities.

     Regulatory Capital Requirements.  Under OTS capital standards, savings
institutions must maintain "tangible" capital equal to 1.5% of adjusted total
assets, "core" capital equal to 3% of adjusted total assets and a combination of
core and "supplementary" capital equal to 8% of "risk-weighted" assets.  In
addition, the OTS has adopted regulations which impose certain restrictions on
savings institutions that have a total risk-based capital ratio that is less
than 8%, a ratio of Tier 1 capital to risk-weighted assets of less than 4% or a
ratio of Tier 1 capital to adjusted total assets of less than 4% (or 3% if the
institution is rated Composite 1 under the OTS examination rating system).  See
"-- Prompt Corrective Regulatory Action."  For purposes of these regulations,
Tier 1 capital has the same definition as core capital.

                                       25
<PAGE>
 
Core capital is defined as common stockholders' equity (including retained
earnings), noncumulative perpetual preferred stock and related surplus, minority
interests in the equity accounts of fully consolidated subsidiaries, certain
nonwithdrawable accounts and pledged deposits and "qualifying supervisory
goodwill."  Core capital is generally reduced by the amount of the savings
institution's intangible assets for which no market exists.  Limited exceptions
to the rule requiring the deduction of intangible assets are provided for
mortgage servicing rights, purchased credit card relationships and qualifying
supervisory goodwill held by an eligible savings institution.  Tangible capital
is given the same definition as core capital but does not include qualifying
supervisory goodwill and is reduced by the amount of all the savings
institution's intangible assets with only a limited exception for subscribed for
mortgage servicing rights and subscribed for credit card relationships.

     Both core and tangible capital are further reduced by an amount equal to
the savings institution's debt and equity investments in subsidiaries engaged in
activities not permissible for national banks, other than subsidiaries engaged
in activities undertaken as agent for customers or in mortgage banking
activities and depository institutions or holding companies therefor.  At
September 30, 1998, the Bank had no such investments.

     Adjusted total assets are a savings institution's total assets as
determined under generally accepted accounting principles increased by certain
goodwill amounts and by a prorated portion of the assets of unconsolidated
includible subsidiaries in which the savings institution holds a minority
interest.  Adjusted total assets are reduced by the amount of assets that have
been deducted from capital, the savings institution's investments in includible
subsidiaries that must be netted against capital under the capital rules and,
for purposes of the core capital requirement, qualifying supervisory goodwill.
At September 30, 1998, the Bank's adjusted total assets for purposes of the core
and tangible capital requirements, were $123.9 million.

     In determining compliance with the risk-based capital requirement, a
savings association is allowed to use both core capital and supplementary
capital, provided the amount of supplementary capital used does not exceed the
savings association's core capital.  Supplementary capital is defined to include
certain preferred stock issues, nonwithdrawable accounts and pledged deposits
that do not qualify as core capital, certain approved subordinated debt, certain
other capital instruments and a portion of the savings association's general
loan and lease loss allowances.  Total core and supplementary capital are
reduced by the amount of capital instruments held by other depository
institutions pursuant to reciprocal arrangements all equity investments and that
portion of land loans and nonresidential construction loans in excess of 80%
loan-to-value ratio.  As of September 30, 1998, the Bank had no equity
investments for which OTS regulations required a deduction from total capital.

     The risk-based capital requirement is measured against risk-weighted assets
which equal the sum of each asset and the credit-equivalent amount of each off-
balance sheet item after being multiplied by an assigned risk weight.  Under the
OTS risk-weighting system, one- to four-family first mortgages not more than 90
days past due with loan-to-value ratios under 80% are assigned a risk weight of
50%.  Consumer and residential construction loans are assigned a risk weight of
100%.  Mortgage-backed securities issued, or fully guaranteed as to principal
and interest, by the FNMA or FHLMC are assigned a 20% risk weight.  Cash and
U.S. Government securities backed by the full faith and credit of the U.S.
Government are given a 0% risk weight. As of September 30, 1998, the Bank's
risk-weighted assets were approximately $60.69 million.

                                       26
<PAGE>
 
          The table below provides information with respect to the Bank's
compliance with its regulatory capital requirements at September 30, 1998.

<TABLE>
<CAPTION>
                                                                                                       To Be Well Capitalized
                                                                                                            Under Prompt
                                                                       For Capital Adequacy              Corrective Action
                                            Actual                           Purposes                        Provisions
                                --------------------------------  --------------------------------  -------------------------------
                                 Amount                            Amount                            Amount
                                (000's)             Ratio         (000's)           Ratio           (000's)            Ratio
                                --------     -------------------  -------  -----------------------  -------  ----------------------
                                                     
<S>                             <C>               <C>            <C>      <C>                      <C>      <C>
As of September 30, 1998:                                    
  Total capital (to risk-                                                     Less Than or                     Less Than or 
      weighted assets)           $11,549            19.0%          $4,855         Equal to 8.0%      $6,069        Equal to 10.0%

  Tier 1 capital (to risk-                                                    Less Than or                     Less Than or   
     weighted assets)             11,051            18.2            2,428         Equal to 4.0        3,641        Equal to  6.0

Tier 1 capital (to average                                                    Less Than or                     Less Than or   
     assets)                      11,051             9.4            4,727         Equal to 4.0        5,908        Equal to  5.0

As of September 30, 1997:                                                                                  
  Total capital (to risk-                                                     Less Than or                     Less Than or 
     weighted assets)             11,172            19.2            4,655         Equal to 8.0        5,819        Equal to 10.0

Tier 1 capital (to risk-                                                      Less Than or                     Less Than or   
     weighted assets)             10,745            18.5            2,328         Equal to 4.0        3,491        Equal to  6.0

Tier 1 capital (to average                                                    Less Than or                     Less Than or   
     assets)                      10,745             9.9            4,348         Equal to 4.0        5,434        Equal to  5.0
                
</TABLE>

     The risk-based capital standards of the OTS require savings institutions
with more than a "normal" level of interest rate risk to maintain additional
total capital.  A savings institution's interest rate risk is measured in terms
of the sensitivity of its "net portfolio value" to changes in interest rates.
Net portfolio value is defined, generally, as the present value of expected cash
inflows from existing assets and off-balance sheet contracts less the present
value of expected cash outflows from existing liabilities.  A savings
institution will be considered to have a "normal" level of interest rate risk
exposure if the decline in its net portfolio value after an immediate 200 basis
point increase or decrease in market interest rates (whichever results in the
greater decline) is less than 2.0% of the current estimated economic value of
its assets.  A savings institution with a greater than normal interest rate risk
will be required to deduct from total capital, for purposes of calculating its
risk-based capital requirement, an amount (the "interest rate risk component")
equal to one-half the difference between the institution's measured interest
rate risk and the normal level of interest rate risk, multiplied by the economic
value of its total assets.

     The OTS calculates the sensitivity of a savings institution's net portfolio
value based on data submitted by the institution in a schedule to its quarterly
Thrift Financial Report and using the interest rate risk measurement model
adopted by the OTS.  The amount of the interest rate risk component, if any, to
be deducted from a savings institution's total capital is based on the
institution's Thrift Financial Report filed two quarters earlier.  Savings
institutions with less than $300 million in assets and a risk-based capital
ratio above 12% are generally exempt from filing the interest rate risk schedule
with their Thrift Financial Reports.  However, the OTS requires any exempt
savings institution that it determines may have a high level of interest rate
risk exposure to file such schedule on a quarterly basis and may be subject to
an additional capital requirement based upon its level of interest rate risk as
compared to its peers.  The Bank has determined that, on the basis of current
financial data, it will not be deemed to have more than normal level of interest
rate risk under the rule and believes that it will not be required to increase
its total capital as a result of the rule.

     In addition to requiring generally applicable capital standards for savings
institutions, the OTS is authorized to establish the minimum level of capital
for a savings institution at such amount or at such ratio of capital-to-assets
as the OTS determines to be necessary or appropriate for such institution in
light of the particular circumstances of the institution. Such circumstances
would include a high degree of exposure to interest rate risk, prepayment risk,
credit risk, concentration of credit risk and certain risks arising from non-
traditional activities. The OTS may treat the failure of any savings institution
to maintain capital at or above such level as an unsafe or unsound practice and
may issue a directive requiring any savings institution which fails to maintain
capital at or above the minimum level required by the

                                       27
<PAGE>
 
OTS to submit and adhere to a plan for increasing capital. Such an order may be
enforced in the same manner as an order issued by the FDIC.

     At September 30, 1998, the Bank exceeded all regulatory minimum capital
requirements.

     Prompt Corrective Regulatory Action.  Under the Federal Deposit Insurance
Corporation Improvement Act of 1991 ("FDICIA"), the federal banking regulators
are required to take prompt corrective action if an insured depository
institution fails to satisfy certain minimum capital requirements.  All
institutions, regardless of their capital levels, are restricted from making any
capital distribution or paying any management fees if the institution would
thereafter fail to satisfy the minimum levels for any of its capital
requirements.  An institution that fails to meet the minimum level for any
relevant capital measure (an "undercapitalized institution") may be: (i) subject
to increased monitoring by the appropriate federal banking regulator; (ii)
required to submit an acceptable capital restoration plan within 45 days; (iii)
subject to asset growth limits; and (iv) required to obtain prior regulatory
approval for acquisitions, branching and new lines of businesses.  The capital
restoration plan must include a guarantee by the institution's holding company
that the institution will comply with the plan until it has been adequately
capitalized on average for four consecutive quarters, under which the holding
company would be liable up to the lesser of 5% of the institution's total assets
or the amount necessary to bring the institution into capital compliance as of
the date it failed to comply with its capital restoration plan.  A
"significantly undercapitalized" institution, as well as any undercapitalized
institution that did not submit an acceptable capital restoration plan, may be
subject to regulatory demands for recapitalization, broader application of
restrictions on transactions with affiliates, limitations on interest rates paid
on deposits, asset growth and other activities, possible replacement of
directors and officers, and restrictions on capital distributions by any bank
holding company controlling the institution.  Any company controlling the
institution could also be required to divest the institution or the institution
could be required to divest subsidiaries.  The senior executive officers of a
significantly undercapitalized institution may not receive bonuses or increases
in compensation without prior approval and the institution is prohibited from
making payments of principal or interest on its subordinated debt.  In their
discretion, the federal banking regulators may also impose the foregoing
sanctions on an undercapitalized institution if the regulators determine that
such actions are necessary to carry out the purposes of the prompt corrective
action provisions.  If an institution's ratio of tangible capital to total
assets falls below a "critical capital level," the institution will be subject
to conservatorship or receivership within 90 days unless periodic determinations
are made that forbearance from such action would better protect the deposit
insurance fund.  Unless appropriate findings and certifications are made by the
appropriate federal bank regulatory agencies, a critically undercapitalized
institution must be placed in receivership if it remains critically
undercapitalized on average during the calendar quarter beginning 270 days after
the date it became critically undercapitalized.

     Under regulations jointly adopted by the federal banking regulators,
including the OTS, a depository institution's capital adequacy for purposes of
the prompt corrective action rules is determined on the basis of the
institution's total risk-based capital ratio (the ratio of its total capital to
risk-weighted assets), Tier 1 risk-based capital ratio (the ratio of its core
capital to risk-weighted assets) and leverage ratio (the ratio of its core
capital to adjusted total assets).  Under the regulations, a depository
institution that is not subject to an order or written directive by its primary
federal regulator to meet or maintain a specific capital level will be deemed
"well capitalized" if it also has: (i) a total risk-based capital ratio of 10%
or greater; (ii) a Tier 1 risk-based capital ratio of 6.0% or greater; and (iii)
a leverage ratio of 5.0% or greater.  An "adequately capitalized" depository
institution is an institution that does not meet the definition of well
capitalized and has: (i) a total risk-based capital ratio of 8.0% or greater;
(ii) a Tier 1 capital risk-based ratio of 4.0% or greater; and (iii) a leverage
ratio of 4.0% or greater (or 3.0% or greater if the institution has a composite
1 CAMELS rating).  An "undercapitalized" depository instituion is an institution
that has: (i) a total risk-based capital ratio less than 8.0%; or (ii) a Tier 1
risk-based capital ratio of less than 4.0%; or (iii) a leverage ratio of less
than 4.0% (or 3.0% if the institution has a composite 1 CAMELS rating).  A
"significantly undercapitalized" institution is defined as a depository
institution that has: (i) a total risk-based capital ratio of less than 6.0%; or
(ii) a Tier 1 risk-based capital ratio of less than 3.0%; or (iii) a leverage
ratio of less than 3.0%. A "critically undercapitalized" institution is defined
as a depository institution that has a ratio of "tangible equity" to total
assets of less than 2.0%. "Tangible equity" is defined as core capital plus the
institution's outstanding cumulative perpetual preferred stock (and related
surplus) less

                                       28
<PAGE>
 
all intangibles other than qualifying supervisory goodwill and certain purchased
mortgage servicing rights. The appropriate federal banking agency may reclassify
a well capitalized depository institution as adequately capitalized and may
require an adequately capitalized or undercapitalized institution to comply with
the supervisory actions applicable to institutions in the next lower capital
category (but may not reclassify a significantly undercapitalized institution as
critically undercapitalized) if the OTS determines, after notice and an
opportunity for a hearing, that the depository institution is in an unsafe or
unsound condition or that the institution has received and not corrected a less-
than-satisfactory rating for any CAMELS rating category. As of September 30,
1998, the Bank was classified as "well capitalized" under the prompt corrective
action regulations.

     Deposit Insurance.  The Bank is required to pay assessments, based on a
percentage of its insured deposits, to the FDIC for insurance of its deposits by
the FDIC through the SAIF.  Under the Federal Deposit Insurance Act, the FDIC is
required to set semi-annual assessments for SAIF-insured institutions at a level
necessary to maintain the designated reserve ratio of the SAIF at 1.25% of
estimated insured deposits, or at a higher percentage of estimated insured
deposits that the FDIC determines to be justified for that year by circumstances
indicating a significant risk of substantial future losses to the SAIF.

     Under the FDIC's risk-based deposit insurance assessment system, the
assessment rate for an insured depository institution depends on the assessment
risk classification assigned to the institution by the FDIC, which is determined
by the institution's capital level and supervisory evaluations.  Based on the
data reported to regulators for the date closest to the last day of the seventh
month preceding the semi-annual assessment period, institutions are assigned to
one of three capital groups -- well capitalized, adequately capitalized or
undercapitalized -- using the same percentage criteria as under the prompt
corrective action regulations.  See " -- Prompt Corrective Regulatory Action."
Within each capital group, institutions are assigned to one of three subgroups
on the basis of supervisory evaluations by the institution's primary supervisory
authority, and such other information as the FDIC determines to be relevant to
the institution's financial condition and the risk posed to the deposit
insurance fund.  Subgroup A consists of financially sound institutions with only
a few minor weaknesses.  Subgroup B consists of institutions that demonstrate
weaknesses which, if not corrected, could result in significant deterioration of
the institution and increased risk of loss to the deposit insurance fund.
Subgroup C consists of institutions that pose a substantial probability of loss
to the deposit insurance fund unless effective corrective action is taken.

     Historically, institutions with SAIF-assessable deposits, like the Bank,
were required to pay higher deposit insurance premiums than institutions with
deposits insured by the Bank Insurance Fund ("BIF").  In order to recapitalize
the SAIF and address the premium disparity, in November 1996 the FDIC imposed a
one-time special assessment on institutions with SAIF-assessable deposits based
on the amount determined by the FDIC to be necessary to increase the reserve
levels of the SAIF to the designated reserve ratio of 1.25% of insured deposits.
Institutions were assessed at the rate of 65.7 basis points based on the amount
of their SAIF-assessable deposits as of March 31, 1995.

     The special assessment recapitalized the SAIF, and as a result, the FDIC
lowered the SAIF deposit insurance assessment rates to zero for "well
capitalized" institutions with the highest supervisory ratings and 0.27% of
insured deposits for institutions in the highest risk-based premium category.
Until December 31, 1999, SAIF-insured institutions will be required to pay
assessments to the FDIC at the rate of 6.5 basis points to help fund interest
payments on certain bonds issued by the Financing Corporation ("FICO"), an
agency of the federal government established to finance takeovers of insolvent
thrifts.  During this period, BIF members will be assessed for these obligations
at the rate of 1.3 basis points.  After December 31, 1999, both BIF and SAIF
members will be assessed at the same rate for FICO payments, or sooner if the
two funds are merged.

     Substantial entrance and exit fees apply to conversions from SAIF to BIF
insurance and such fees may make a SAIF to BIF conversion prohibitively
expensive.  In the past the substantial disparity existing between deposit
insurance premiums paid by BIF and SAIF members gave BIF-insured institutions a
competitive advantage over SAIF-insured institutions like the Bank.  The
reduction of SAIF deposit insurance premiums effectively eliminated this

                                       29
<PAGE>
 
disparity and could have the effect of increasing the net earnings of the Bank
and restoring the competitive equality between BIF-insured and SAIF-insured
institutions.

     The FDIC has adopted a regulation which provides that any insured
depository institution with a ratio of Tier 1 capital to total assets of less
than 2% will be deemed to be operating in an unsafe or unsound condition, which
would constitute grounds for the initiation of termination of deposit insurance
proceedings.  The FDIC, however, would not initiate termination of insurance
proceedings if the depository institution has entered into and is in compliance
with a written agreement with its primary regulator, and the FDIC is a party to
the agreement, to increase its Tier 1 capital to such level as the FDIC deems
appropriate.  Tier 1 capital is defined as the sum of common stockholders'
equity, noncumulative perpetual preferred stock (including any related surplus)
and minority interests in consolidated subsidiaries, minus all intangible assets
other than mortgage servicing rights and qualifying supervisory goodwill
eligible for inclusion in core capital under OTS regulations and minus
identified losses and investments in certain securities subsidiaries.  Insured
depository institutions with Tier 1 capital equal to or greater than 2% of total
assets may also be deemed to be operating in an unsafe or unsound condition
notwithstanding such capital level.  The regulation further provides that in
considering applications that must be submitted to it by savings institutions,
the FDIC will take into account whether the savings institution is meeting with
the Tier 1 capital requirement for state non-member banks of 4% of total assets
for all but the most highly rated state non-member banks.
 
     Federal Reserve System.  Pursuant to regulations of the Federal Reserve
Board, a thrift institution must maintain average daily reserves equal to 3% on
the first $47.8 million of transaction accounts plus 10% on the remainder.
Because required reserves must be maintained in the form of vault cash or in a
noninterest-bearing account at a Federal Reserve Bank, the effect of the reserve
requirement is to reduce the amount of the institution's interest-earning
assets.  As of September 30, 1998, the Bank met its reserve requirements.

     Dividend Restrictions.  Under OTS regulations, the Bank may not pay
dividends on its capital stock if its regulatory capital would thereby be
reduced below the amount then required for the liquidation account established
for the benefit of certain depositors of the Bank at the time of the Bank's
conversion to stock form.  In addition, the Bank, as a savings institution
subsidiary of a savings and loan holding company, is required by OTS regulations
to give the OTS at least 30 days' prior notice of any proposed declaration of
dividends to the Company.

     OTS regulations impose additional limitations on the payment of dividends
and other capital distributions (including stock repurchases and cash mergers)
by the Bank.  Under these regulations, a savings institution that, immediately
prior to, and on a pro forma basis after giving effect to, a proposed capital
distribution, has total capital (as defined by OTS regulations) that is equal to
or greater than the amount of its fully phased-in capital requirements (a "Tier
1 Association") is generally permitted, without OTS approval, after notice, to
make capital distributions during a calendar year in the amount equal to the
greater of: (i) 75% of its net income for the previous four quarters; or (ii) up
to 100% of its net income to date during the calendar year plus an amount that
would reduce by one-half the amount by which its capital-to-assets ratio
exceeded its fully phased-in capital requirement to assets ratio at the
beginning of the calendar year.  A savings institution with total capital in
excess of current minimum capital ratio requirements but not in excess of fully
phased-in requirements (a "Tier 2 Association") is permitted, after notice, to
make capital distributions without OTS approval of up to 75% of its net income
for the previous four quarters, less dividends already paid for such period.  A
savings institution that fails to meet current minimum capital requirements (a
"Tier 3 Association") is prohibited from making any capital distributions
without the prior approval of the OTS.  A Tier 1 Association that has been
notified by the OTS that its is in need of more than normal supervision will be
treated as either a Tier 2 or Tier 3 Association.  The Bank is a Tier 1
Association.  Under the OTS' prompt corrective action regulations, the Bank is
also prohibited from making any capital distributions if after making the
distribution, the Bank would have: (i) a total risk-based capital ratio of less
than 8.0%; (ii) a Tier 1 risk-based capital ratio of less than 4.0%; or (iii) a
leverage ratio of less than 4.0%.  The OTS, after consultation with the FDIC,
however, may permit an otherwise prohibited stock repurchase if made in
connection with the issuance of additional shares in an equivalent amount and
the repurchase will reduce the institution's financial obligations or otherwise
improve the institution's financial condition.  See "-- Prompt Corrective
Regulatory Action."

                                       30
<PAGE>
 
     Furthermore, earnings of the Bank appropriated to bad debt reserves and
deducted for federal income tax purposes are not available for payment of cash
dividends or other distributions to the Company without payment of taxes at the
then current tax rate by the Bank on the amount of earnings removed from the
reserves for such distributions.  See "-- Taxation."  The Company intends to
make full use of this favorable tax treatment afforded to the Bank and the
Company and does not contemplate use of any post-Conversion earnings of the Bank
in a manner which would limit either institution's bad debt deduction or create
federal tax liabilities.

     Transactions with Related Parties.  Transactions between savings
institutions and any affiliate are governed by Sections 23A and 23B of the
Federal Reserve Act.  An affiliate of a savings institution is any company or
entity which controls, is controlled by or is under common control with the
savings institution.  In a holding company context, the parent holding company
of a savings institution (such as the Company) and any companies which are
controlled by such parent holding company are affiliates of the savings
institution.  Generally, Sections 23A and 23B (i) limit the extent to which the
savings institution or its subsidiaries may engage in "covered transactions"
with any one affiliate to an amount equal to 10% of such institution's capital
stock and surplus, and contain an aggregate limit on all such transactions with
all affiliates to an amount equal to 20% of such capital stock and surplus, and
(ii) require that all such transactions be on terms substantially the same, or
at least as favorable, to the institution or subsidiary as those provided to a
non-affiliate.  The term "covered transaction" includes the making of loans,
purchase of assets, issuance of a guarantee and similar other types of
transactions.  In addition to the restrictions imposed by Sections 23A and 23B,
OTS regulations provide that no savings institution may (i) make a loan or
otherwise extend credit to an affiliate, except for any affiliate which engages
only in activities which are permissible for bank holding companies, or (ii)
purchase or invest in any stocks, bonds, debentures, notes or similar
obligations of any affiliate, except for affiliates which are subsidiaries of
the savings institution.  Section 106 of the BHCA which applies to the Bank,
prohibits the Bank from extending credit to or offering any other services, or
fixing or varying the consideration for such extension of credit or service, on
the condition that the customer obtain some additional service from the
institution or certain of its affiliates or not obtain services of a competitor
of the institution, subject to certain exceptions.

     Loans to Directors, Executive Officers and Principal Stockholders.  Savings
institutions are also subject to the restrictions contained in Section 22(h) and
Section 22(g) of the Federal Reserve Act on loans to executive officers,
directors and principal stockholders.  Under Section 22(h), loans to a director,
executive officer and to a greater than 10% stockholder of a savings institution
and certain affiliated entities of such persons, may not exceed, together with
all other outstanding loans to such person and affiliated entities, the
institution's loans-to-one-borrower limit (generally equal to 15% of the
institution's unimpaired capital and surplus and an additional 10% of such
capital and surplus for loans fully secured by readily marketable collateral).
Section 22(h) also prohibits loans, above amounts prescribed by the appropriate
federal banking agency, to directors, executive officers and greater than 10%
stockholders of a savings institution, and their respective affiliates, unless
such loan is approved in advance by a majority of the board of directors of the
institution with any "interested" director not participating in the voting.  The
Federal Reserve Board has prescribed the loan amount (which includes all other
outstanding loans to such person) as to which such prior board of director
approval is required, as being the greater of $25,000 or 5% of capital and
surplus (up to $500,000).  Further, Section 22(h) requires that loans to
directors, executive officers and principal stockholders be made on terms
substantially the same as offered in comparable transactions to other persons.
Section 22(h) also generally prohibits a depository institution from paying the
overdrafts of any of its executive officers or directors.

     Section 22(g) of the Federal Reserve Act requires that loans to executive
officers of depository institutions not be made on terms more favorable than
those afforded to other borrowers, requires approval by the board of directors
of the depository institution for such extensions of credit to executive
officers of the institution, and imposes reporting requirements for and
additional restrictions on the type, amount and terms of credits to such
officers.  In addition, Section 106 of the BHCA prohibits extensions of credit
to executive officers, directors, and greater than 10% stockholders of a
depository institution by any other institution which has a correspondent
banking relationship with the institution, unless such extension of credit is on
substantially the same terms as those prevailing at the time for comparable
transactions with other persons and does not involve more than the normal risk
of repayment or present other unfavorable features.

                                       31
<PAGE>
 
     Safety and Soundness Standards.  Under FDICIA, as amended by the Riegle
Community Development and Regulatory Improvement Act of 1994 (the "CDRI Act"),
each federal banking agency is required to establish safety and soundness
standards for depository institutions under its authority.  On July 10, 1995,
the federal banking agencies, including the OTS, released Interagency Guidelines
Establishing Standards for Safety and Soundness and published a final rule
establishing deadlines for submission and review of safety and soundness
compliance plans.  The final rule and the guidelines went into effect on August
9, 1995.  The guidelines require savings institutions to maintain internal
controls and information systems and internal audit systems that are appropriate
for the size, nature and scope of the institution's business.  The guidelines
also establish certain basic standards for loan documentation, credit
underwriting, interest rate risk exposure, and asset growth.  The guidelines
further provide that savings institutions should maintain safeguards to prevent
the payment of compensation, fees and benefits that are excessive or that could
lead to material financial loss, and should take into account factors such as
comparable compensation practices at comparable institutions.  If the OTS
determines that a savings institution is not in compliance with the safety and
soundness guidelines, it may require the institution to submit an acceptable
plan to achieve compliance with the guidelines.  A savings institution must
submit an acceptable compliance plan to the OTS within 30 days of receipt of a
request for such a plan.  Failure to submit or implement a compliance plan may
subject the institution to regulatory sanctions.  Management believes that the
Bank already meets substantially all the standards adopted in the interagency
guidelines, and therefore does not believe that implementation of these
regulatory standards will materially affect the Bank's operations.

     Under federal banking regulations, savings institutions must also adopt and
maintain written policies that establish appropriate limits and standards for
extensions of credit that are secured by liens or interests in real estate or
are made for the purpose of financing permanent improvements to real estate.
These policies must establish loan portfolio diversification standards, prudent
underwriting standards, including loan-to-value limits, that are clear and
measurable, loan administration procedures and documentation, approval and
reporting requirements.  A savings institution's  real estate lending policy
must reflect consideration of the Interagency Guidelines for Real Estate Lending
Policies (the "Real Estate Lending Guidelines") that have been adopted by the
federal banking regulators.  The Real Estate Lending Guidelines, among other
things, call upon savings institutions to establish internal loan-to-value
limits for real estate loans that are not in excess of the specified loan-to-
value limits for the various types of real estate loans.  The Real Estate
Lending Guidelines state, however, that it may be appropriate in individual
cases to originate or purchase loans with loan-to-value ratios in excess of the
supervisory loan-to-value limits.

     Additionally, under FDICIA, as amended by the CDRI Act, the federal banking
agencies are required to establish standards relating to the asset quality and
earnings that the agencies determine to be appropriate.  On July 10, 1995, the
federal banking agencies, including the OTS, issued proposed guidelines relating
to asset quality and earnings.  Under the proposed guidelines, a savings
institution should maintain systems, commensurate with its size and the nature
and scope of its operations, to identify problem assets and prevent
deterioration in those assets as well as to evaluate and monitor earnings and
ensure that earnings are sufficient to maintain adequate capital and reserves.
Management believes that the asset quality and earnings standards, in the form
proposed by the banking agencies, would not have a material effect on the Bank's
operations.

REGULATION OF THE COMPANY

     General.  The Company is a unitary savings and loan holding company as
defined by the Home Owners' Loan Act ("HOLA").  As such, the Company is
registered with the OTS and is subject to OTS regulation, examination,
supervision and reporting requirements.  As a subsidiary of a savings and loan
holding company, the Bank is subject to certain restrictions in its dealings
with the Company and affiliates thereof.  The Company is required to file
certain reports with, and otherwise comply with the rules and regulations of the
Securities and Exchange Commission ("SEC") under federal securities laws.

     Activities Restrictions.  The Board of Directors of the Company presently
intends to operate the Company as a unitary savings and loan holding company.
There are generally no restrictions on the activities of a unitary savings

                                       32
<PAGE>
 
and loan holding company.  However, if the Director of the OTS determines that
there is reasonable cause to believe that the continuation by a savings and loan
holding company of an activity constitutes a serious risk to the financial
safety, soundness or stability of its subsidiary savings institution, the
Director of the OTS may impose such restrictions as deemed necessary to address
such risk including limiting: (i) payment of dividends by the savings
institution; (ii) transactions between the savings institution and its
affiliates; and (iii) any activities of the savings institution that might
create a serious risk that the liabilities of the holding company and its
affiliates may be imposed on the savings institution.  Notwithstanding the above
rules as to permissible business activities of unitary savings and loan holding
companies, if the savings institution subsidiary of such a holding company fails
to meet the QTL test, then such unitary holding company shall also presently
become subject to the activities restrictions applicable to multiple holding
companies and, unless the savings institution requalifies as a QTL within one
year thereafter, register as, and become subject to, the restrictions applicable
to a bank holding company.  See "-- Regulation of the Bank -- Qualified Thrift
Lender Test."

     If the Company were to acquire control of another savings institution,
other than through merger or other business combination with the Bank, the
Company would thereupon become a multiple savings and loan holding company.
Except where such acquisition is pursuant to the authority to approve emergency
thrift acquisitions and where each subsidiary savings institution meets the QTL
test, the activities of the Company and any of its subsidiaries (other than the
Bank or other subsidiary savings institutions) would thereafter be subject to
further restrictions.  Among other things, no multiple savings and loan holding
company or subsidiary thereof which is not a savings institution shall commence
or continue for a limited period of time after becoming a multiple savings and
loan holding company or subsidiary thereof, any business activity, upon prior
notice to, and no objection by, the OTS, other than: (i) furnishing or
performing management services for a subsidiary savings institution; (ii)
conducting an insurance agency or escrow business; (iii) holding, managing, or
liquidating assets owned by or acquired from a subsidiary savings institution;
(iv) holding or managing properties used or occupied by a subsidiary savings
institution; (v) acting as trustee under deeds of trust; (vi) those activities
previously directly authorized by regulation as of March 5, 1987 to be engaged
in by multiple holding companies; or (vii) unless the Director of the OTS by
regulation prohibits or limits such activities for savings and loan holding
companies, those activities authorized by the Federal Reserve Board as
permissible for bank holding companies.  Those activities described in (vii)
above must also be approved by the Director of the OTS prior to being engaged in
by a multiple savings and loan holding company.

     Restrictions on Acquisitions.  The HOLA generally prohibits savings and
loan holding companies from acquiring, without prior approval of the Director of
OTS, (i) control of any other savings institution or savings and loan holding
company or substantially all the assets thereof, or (ii) more than 5% of the
voting shares of a savings institution or holding company thereof which is not a
subsidiary.  Except with the prior approval of the Director of the OTS, no
director or officer of a savings and loan holding company or person owning or
controlling by proxy or otherwise more than 25% of such company's stock, may
also acquire control of any savings institution, other than a subsidiary savings
institution, or of any other savings and loan holding company.

     The Director of the OTS may only approve acquisitions resulting in the
formation of a multiple savings and loan holding company which controls savings
institutions in more than one state if:  (i) the multiple savings and loan
holding company involved controls a savings institution which operated a home or
branch office in the state of the institution to be acquired as of March 5,
1987; (ii) the acquiror is authorized to acquire control of the savings
institution pursuant to the emergency acquisition provisions of the Federal
Deposit Insurance Act; or (iii) the statutes of the state in which the
institution to be acquired is located specifically permit institutions to be
acquired by state-chartered institutions or savings and loan holding companies
located in the state where the acquiring entity is located (or by a holding
company that controls such state-chartered savings institutions).

     OTS regulations permit federal savings institutions to branch in any state
or states of the United States and its territories.  Except in supervisory cases
or when interstate branching is otherwise permitted by state law or other
statutory provision, a federal savings institution may not establish an out-of-
state branch unless (i) the federal savings institution qualifies as a QTL or as
a "domestic building and loan institution" under (S)7701(a)(19) of the Internal
Revenue Code and the total assets attributable to all branches of the savings
institution in the state would qualify such

                                       33
<PAGE>
 
branches taken as a whole for treatment as a QTL or for a domestic building and
loan association and (ii) such branch would not result in (a) formation of a
prohibited multi-state multiple savings and loan holding company or (b) a
violation of certain statutory restrictions on branching by savings institution
subsidiaries of banking holding companies.  Federal savings institutions
generally may not establish new branches unless the savings institution meets or
exceeds minimum regulatory capital requirements.  The OTS will also consider the
savings institution's record of compliance with the Community Reinvestment Act
of 1977 in connection with any branch application.

TAXATION

     General.  The Company and its subsidiaries (including the Bank) file a
consolidated federal income tax return on a fiscal year basis.  Consolidated
returns have the effect of eliminating intercompany distributions, including
dividends, from the computation of taxable income for the taxable year in which
the distributions occur.

     Federal Income Taxation.  Included in the Small Business Job Protection Act
of 1996 are provisions which repeal the special bad debt reserve method for
savings and loan associations for taxable years beginning after December 31,
1995.  The legislation requires institutions to recapture the portion of the tax
bad debt reserves that exceeds the pre-1988 tax bad debt reserve over a period
of six to eight years.  The recapture can be deferred for one to two years if
the institution meets a residential loan origination requirement.

     For taxable years beginning after December 31, 1995, the bad debt method
for savings and loan associations is conformed to that of banks.  Institutions
that qualify as a "small bank" will be able to use the reserve method for bad
debts.  Reasonable additions to the reserve for bad debts are calculated using
the experience method.  A small bank is an institution with assets less than
$500 million.  Institutions that do not qualify as a small bank will not be
allowed to use the reserve method for bad debts.

     Earnings appropriated to an institution's bad debt reserve and claimed as a
tax deduction are not available for the payment of cash dividends or for
distribution to shareholders (including distributions made on dissolution or
liquidation), unless such amount is included in taxable income, along with the
amount deemed necessary to pay the resulting federal income tax.

     The Bank's federal corporate income tax returns have not been audited in
the last five years.

     State Income Taxation.  The State of Minnesota imposes a corporate
franchise tax at the rate of 9.8% on income which is considered Minnesota
taxable income.  Taxable income for the State of Minnesota is substantially the
same as federal taxable income.

     For additional information regarding taxation, see Note 11 of Notes to
Consolidated Financial Statements.

                                       34
<PAGE>
 
ITEM 2.  PROPERTIES
- -------------------

     The following table sets forth information regarding the Company's offices
at September 30, 1998.
<TABLE>
<CAPTION>
                                Year   Owned or    Book Value at      Approximate       Deposits at
                               Opened   Leased   September 30, 1998  Square Footage  September 30, 1998
                               ------  --------  ------------------  --------------  ------------------
                                                                                       (In thousands)
<S>                            <C>     <C>       <C>                 <C>             <C>
MAIN OFFICE:
214 5th Street                   1910  Owned        $  1.28 million      10,990                 $49,283
Bemidji, Minnesota  56601                                                          
                                                                                   
BRANCH OFFICES:                                                                    
22 First Street, NE              1977  Owned                170,000       1,789                  18,314
Bagley,  Minnesota  56621                                                          
                                                                                   
109 Main Street West             1983  Owned                295,000       3,083                  10,276
Baudette, Minnesota  56623                                                         
                                                                                   
527 Minnesota Avenue             1987  Owned                107,000       1,700                   5,522
Walker, Minnesota  56484                                                           
                                                                                   
550 Paul Bunyan Drive, N.W.      1995  Leased               249,000       2,158                   2,471
Bemidji, Minnesota  56601
</TABLE>

     The book value of the Company's investment in premises and equipment
totaled $2.10 million at September 30, 1998.  See Note 9 of Notes to
Consolidated Financial Statements.

ITEM 3. LEGAL PROCEEDINGS.
- ------------------------- 

     At September 30, 1998, there were no legal proceedings to which the Company
or First Federal was a party, or to which any of their property was subject,
which were expected by management to result in a material loss to the Company or
the Bank.

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

     No matters were submitted to a vote of security holders during the fourth
quarter of the fiscal year ended September 30, 1998.


                                    PART II

ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDERS'
- ----------------------------------------------------------------------------
MATTERS
- -------

     The information contained under the sections captioned "Market and Dividend
Information" in the Company's Annual Report to Stockholders for the Fiscal Year
Ended September 30, 1998 (the "Annual Report") filed as Exhibit 13 hereto is
incorporated herein by reference.

ITEM 6.  MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
- --------------------------------------------------------------------------------
OF OPERATIONS
- -------------

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

                                       35
<PAGE>
 
ITEM 7.  FINANCIAL STATEMENTS
- -----------------------------

     The Consolidated Financial Statements, Notes to Consolidated Financial
Statements and Independent Auditors' Report in the Annual Report, which are
listed under Item 13 herein, are incorporated herein by reference.

ITEM 8.  CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
- ------------------------------------------------------------------------
FINANCIAL DISCLOSURE
- --------------------

     On January 21, 1997 the Company filed a Current Report on Form 8-K
announcing the change in Registrant's Certifying Accountants.  However, as
disclosed in the Form 8-K, previously filed, there were no disagreements with
the previous accountants on accounting or financial disclosures in the two most
recent fiscal years, or any interim period.

                                    PART III

ITEM 9.  DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL PERSONS;
- ----------------------------------------------------------------------
COMPLIANCE WITH SECTION 16(A) OF THE EXCHANGE ACT
- -------------------------------------------------

     For information concerning the Board of Directors and executive officers of
the Company, the information contained under the section captioned "Proposal I -
- - Election of Directors" in the Company's definitive proxy statement for the
Company's 1999 Annual Meeting of Stockholders (the "Proxy Statement") is
incorporated herein by reference.

     For information regarding delinquent filers, as required by Item 405 of
Regulation S-B, reference is made to "Security Ownership of Management" in the
Proxy Statement, which is incorporated herein by reference.


ITEM 10.  EXECUTIVE COMPENSATION
- --------------------------------

     The information contained under the sections captioned "Proposal I --
Election of Directors -- Executive Compensation" "-- Director Compensation," "--
Employment Agreements" and "-- Supplemental Executive Retirement Agreement" in
the Proxy Statement is incorporated herein by reference.

ITEM 11.  SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
- ------------------------------------------------------------------------

     (a) Security Ownership of Certain Beneficial Owners

         Information required by this item is incorporated herein by reference
         to the section captioned "Voting Securities and Principal Holders
         Thereof" in the Proxy Statement.

     (b) Security Ownership of Management

         Information required by this item is incorporated herein by reference
         to the sections captioned "Voting Securities and Principal Holders
         Thereof" and "Proposal I -- Election of Directors" in the Proxy
         Statement.

     (c) Changes in Control

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

ITEM 12.  CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
- --------------------------------------------------------

     The information required by this item is incorporated herein by reference
to the section captioned "Proposal I --Election of Directors -- Transactions
with Management" in the Proxy Statement.

                                       36
<PAGE>
 
                                    PART IV

ITEM 13.  EXHIBITS LIST AND REPORTS ON FORM 8-K.
- ----------------------------------------------- 
 
     (a)  LIST OF DOCUMENTS FILED AS PART OF THIS REPORT
          ----------------------------------------------

     (1)  Financial Statements.  The following consolidated financial statements
are incorporated by reference from Item 8 hereof (see Exhibit 13):

          Independent Auditors' Report

          Consolidated Statements of Financial Condition - September 30, 1998
          and 1997

          Consolidated Statements of Earnings - Years ended September 30, 1998,
          1997 and 1996

          Consolidated Statements of Stockholders' Equity - Years ended
          September 30, 1998, 1997 and 1996

          Consolidated Statements of Cash Flows - Years ended September 30,
          1998, 1997 and 1996

          Notes to Consolidated Financial Statements

     (2)  Financial Statement Schedules.  All schedules for which provision is
made in the applicable accounting regulations of the Securities and Exchange
Commission are omitted because of the absence of conditions under which they are
required or because the required information is included in the consolidated
financial statements and related notes thereto.

     (3)  Exhibits.  The following is a list of exhibits filed as part of this
Annual Report on Form 10-K and is also the Exhibit Index.
<TABLE>
<CAPTION>
 
    No.                                  Description
- ----------   -------------------------------------------------------------------
<S>          <C>                                                        <C>
 
   3.1       Articles of Incorporation of First Federal Bancorporation  *
   3.2       Bylaws of First Federal Bancorporation                     *
   4         Form of Common Stock Certificate of First Federal
               Bancorporation                                           **
  10.1       First Federal Bancorporation 1995 Stock Option and
               Incentive Plan                                           **
  10.2       First Federal Bancorporation Management Recognition Plan   *
  10.3(a)    Employment Agreement between First Federal Bancorporation
               and William R. Belford                                   *
  10.3(b)    Employment Agreement between First Federal Banking & 
               Savings, FSB and William R. Belford                      *
  10.4       First Federal Banking & Savings, FSB Retirement Plan
               for Non-Employee Directors                               *
  10.5       First Federal Banking & Savings, FSB Deferred 
               Compensation Plan, as Amended and Restated               *
  10.6       First Federal Banking & Savings, FSB Supplemental
               Retirement Plan                                          *
  13         Annual Report to Stockholders
  21         Subsidiaries of the Registrant
  23         Consent of McGladrey & Pullen LLP
  27         Financial Data Schedule
</TABLE> 
                                                   (footnotes on following page)

                                       37
<PAGE>
 
- ---------------------
(*)       Incorporated herein by reference from Registration Statement on Form
          S-1 filed February 8, 1995 (File No. 33-86964).
(**)      Incorporated herein by reference from Registration Statement on Form
          8-A filed March 15, 1995 (File No. 0-25704).



     (b)  REPORTS ON FORM 8-K.  During the quarter ended September 30, 1998, the
          -------------------                                                   
Registrant did not file any Current Reports on Form 8-K.

     (c)  EXHIBITS.  The exhibits required by Item 601 of Regulation S-B are
          --------                                                          
either filed as part of this Annual Report on Form 10-KSB or incorporated by
reference herein.

     (d)  FINANCIAL STATEMENTS AND SCHEDULES EXCLUDED FROM ANNUAL REPORT.  There
          --------------------------------------------------------------        
are no other financial statements and financial statement schedules which were
excluded from the Annual Report to Stockholders pursuant to Rule 14a-3(b) which
are required to be included herein.

                                       38
<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.


                                    FIRST FEDERAL BANCORPORATION
                                
                                
                                
December 18, 1998               
                                    By: /s/ William R. Belford
                                        -------------------------------------
                                        William R. Belford
                                        President and Chief Executive Officer



     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.


<TABLE>
<S>                                             <C>
/s/ William R. Belford                          December 18, 1998
- --------------------------------------------
William R. Belford
President, Chief Executive Officer
  and Director
(Principal Executive Officer)
 
/s/ Dennis M. Vorgert                           December 18, 1998
- --------------------------------------------
Dennis M. Vorgert
Vice President and Treasurer
(Principal Financial and Accounting Officer)
 
/s/ Ralph T. Smith                              December 18, 1998
- --------------------------------------------
Ralph T. Smith
Chairman of the Board
 
/s/ Martin R. Sathre                            December 18, 1998
- --------------------------------------------
Martin R. Sathre
Vice Chairman of the Board
 
/s/ Walter R. Fankhanel                         December 18, 1998
- --------------------------------------------
Walter R. Fankhanel
Director
 
/s/ James R. Sharp                              December 18, 1998
- --------------------------------------------
James R. Sharp
Director
 
/s/ Dean J. Thompson                            December 18, 1998
- --------------------------------------------
Dean J. Thompson
Director
</TABLE>

                                       39

<PAGE>
 
                  [ L O G O OF FIRST FEDERAL BANCORPORATION]



                               ANNUAL REPORT FOR

                                THE YEAR ENDED

                              SEPTEMBER 30, 1998
<PAGE>
 
               [LETTERHEAD FIRST FEDERAL BANCORPORATION LETTER]


December 22, 1998



To Our Stockholders:

It gives me great pleasure to give you our progress and profitability report for
First Federal Bancorporation and its principal subsidiary, First Federal Bank.
This report represents an exciting and productive year at First Federal
Detailing our third full year as a public company.

Total consolidation net earnings for the year ended September 30, 1998 were
$814,135. Net income increased 14.92% over 1997 levels primarily due to an
increase in net interest income and increased reliance on fee income.
Consolidated stockholders equity was $13,082,448 at September 30, 1998 which
represents 10.45% of total assets.

We are pleased to report the following positive changes during 1998:
 
     *    Our banking subsidiary, First Federal Bank, expanded its hours in all
          locations to a six day banking week with no increase in employee
          numbers. In addition, First Federal Bank modernized its data
          processing environment and software which will take us successfully
          into the millenium and provide high quality banking and electronic
          services.

     *    On December 18, 1997, First Federal Bank paid a 50% stock dividend to
          stockholders of record as of December 5, 1997, as of December 5, 1997,
          as a result of a three for two stock split declared November 18, 1997.

     *    On September 4, 1998, First Federal Bancorporation announced an
          additional repurchase of 5% of outstanding shares of common stock
          outstanding.

We thank you for your support and pledge our continuing time and energy toward
enhancing shareholder value.

Sincerely,

/s/ William R. Belford

William R. Belford
President
<PAGE>
 
                             FINANCIAL HIGHLIGHTS

<TABLE>
<CAPTION>
                                                   AT SEPTEMBER 30,             CHANGE
                                            ----------------------------  -------------------
                                                  1998           1997      AMOUNT    PERCENT
                                            ----------------  ----------  ---------  --------
                                                         (DOLLARS IN THOUSANDS)
<S>                                         <C>               <C>         <C>        <C>
FINANCIAL POSITION:
 Total assets.............................          $125,251  $  111,492  $ 13,759     12.34%
 Loans receivable, net....................            56,064      53,589     2,475      4.61
 Securities available for sale............            36,833      47,591   (10,758)   (22.61)
 Securities held to maturity..............            23,299         530    22,769   4296.04
 Deposits.................................            85,866      83,003     2,863      3.45
 Stockholders' equity.....................            13,082      11,941     1,141      9.56
 
 Number of common shares outstanding (1)..           993,275   1,008,849   (15,574)    (1.54)
 
<CAPTION>
                                                    FOR THE YEAR ENDED
                                                      SEPTEMBER 30,             CHANGE
                                                   ---------------------  -------------------
                                                     1998        1997      AMOUNT    PERCENT
                                                   --------   ---------   -------    --------
                                                         (DOLLARS IN THOUSANDS)
<S>                                                <C>        <C>         <C>        <C>
RESULTS OF OPERATIONS:
 Interest income..........................         $  8,520   $   7,891   $   629      7.97%
 Interest expense.........................            4,906       4,457       449     10.07
 Net interest income......................            3,614       3,434       180      5.24
 Provision for loan losses................              153          --       153        --
 Net interest income after provision           
  for loan losses.........................            3,461       3,434        27      0.79
 Non-interest income......................              651         571        80     14.01
 Non-interest expense.....................            2,811       2,805         6      0.21
 Earnings before income taxes.............            1,301       1,200       101      8.42
 Net earnings.............................              814         708       106     14.97
</TABLE>

- ---------------------------------------
(1)  Adjusted to retroactively give effect to a 3-for-2 stock split on 
     December 18, 1997.

                                       1
<PAGE>
 
                        SELECTED FINANCIAL INFORMATION
<TABLE>
<CAPTION>

SUMMARY OF FINANCIAL CONDITION
                                                          AT SEPTEMBER 30,
                                           ----------------------------------------------
                                             1998      1997      1996     1995     1994
                                           --------  --------  --------  -------  -------
                                                       (DOLLARS IN THOUSANDS)
<S>                                        <C>       <C>       <C>       <C>      <C>
Total amount of:
 Assets..................................  $125,251  $111,492  $107,256  $99,507  $87,256
 Loans receivable, net...................    56,064    53,589    51,003   48,044   46,381
Investment securities:
 Available for sale......................    19,732    28,757    25,750   15,632   13,231
 Held to maturity........................    22,992        --        --       --    1,669
Mortgage-backed and related securities:
 Available for sale......................    17,101    18,834    19,903   20,417   13,230
 Held to maturity........................       307       530       846    1,106    1,435
Deposit accounts.........................    85,866    83,003    81,047   82,060   79,626
Advances from FHLB.......................    20,457     9,534     6,943       --       --
Other borrowings.........................     4,435     4,697     4,955    1,000       --
Stockholders' equity.....................    13,082    11,941    12,323   15,091    6,566

<CAPTION>  

SUMMARY OF OPERATIONS
                                                      YEAR ENDED SEPTEMBER 30,
                                           ----------------------------------------------
                                               1998      1997      1996     1995     1994
                                           --------  --------  --------  -------  -------
                                                       (DOLLARS IN THOUSANDS)
<S>                                        <C>       <C>       <C>       <C>      <C>
Interest income..........................  $  8,520  $  7,891  $  7,429  $ 6,732  $ 5,613
Interest expense.........................     4,906     4,457     4,016    3,547    2,841
                                           --------  --------  --------  -------  -------
Net interest income before
 provision for loan losses...............     3,614     3,434     3,413    3,185    2,772
Provision for loan losses................       153        --        --        4       16
Non-interest income......................       651       571       533      361      354
Non-interest expense.....................     2,811     2,805     3,414    2,387    2,163
                                           --------  --------  --------  -------  -------
Earnings before income tax expense and
 cumulative effect of accounting change..     1,301     1,200       532    1,155      947
Income tax expense.......................       487       492       216      473      410
                                           --------  --------  --------  -------  -------
Earnings before cumulative effect
 of accounting change....................       814       708       316      682      537
Cumulative effect of accounting change...        --        --        --       --      120
                                           --------  --------  --------  -------  -------
Net earnings.............................  $    814  $    708  $    316  $   682  $   657
                                           ========  ========  ========  =======  =======
 
- -------------------------------------------------------------------------------------------------
Per Share Data:
  Basic earnings per share (1)...........     $1.06      $.87      $.30      .33       --
  Diluted earnings per share (1).........       .98       .84       .29      .33
  Pro forma basic earnings per share(1)..        --        --        --      .57       --
  Book value (1).........................     13.17     11.83     11.73    11.67       --

</TABLE>
 
- -----------
(1)  Adjusted to retroactively give effect to a 3-for-2 stock split on 
     December 18, 1997.

                                       2
<PAGE>
 
<TABLE>
<CAPTION> 
KEY OPERATING RATIOS
                                                      YEAR ENDED SEPTEMBER 30,
                                             -------------------------------------------
                                              1998     1997     1996     1995     1994
                                             -------  -------  -------  -------  -------
<S>                                          <C>      <C>      <C>      <C>      <C>
Return on assets (net earnings divided
  by average total assets).................    0.69%    0.65%    0.31%    0.73%    0.77%
Return on equity (net earnings
  divided by average equity)...............    6.60     5.87     2.31     6.45     9.52
Tangible-equity-to-assets ratio
  (average equity divided by
  average total assets)....................   10.44    11.10    13.25    11.40     8.10
Interest rate spread.......................    2.87     2.94     3.02     3.29     3.26
Net interest margin (1)....................    3.23     3.32     3.51     3.63     3.42
Non-performing loans to total loans (2)....    0.90     0.17     0.41     0.18     0.19
Non-performing assets to total assets (3)..    0.53     0.32     0.38     0.24     0.22
Allowance for loan losses to total loans...    0.86     0.78     0.87     0.99     1.11
Allowance for loan losses to
  non-performing loans.....................   96.14   464.13   214.93   564.37   594.38
Net charge-offs to average loans...........    0.15     0.05     0.08     0.09     0.08
Non-interest expense to average assets.....    2.38     2.58     3.30     2.57     2.54
Average interest-earning assets to
  average interest-bearing
  liabilities..............................  108.32   108.73   111.96   108.27   104.52
</TABLE>
- -----------
(1)  Net interest income/average interest earning assets.
(2)  Includes non-accruing loans and loans delinquent 90 days or more.
(3)  Includes non-performing loans and real estate owned.


Note:  The following discussion is provided to assist readers in their
understanding of the consolidated financial statements of First Federal
Bancorporation.  This discussion should be read in conjunction with the
consolidated financial statements and other financial information presented
elsewhere in this report.

                                       3
<PAGE>
 
                     BUSINESS OF THE COMPANY AND THE BANK

FIRST FEDERAL BANCORPORATION

     First Federal Bancorporation (the "Company") was incorporated under the
laws of the State of Minnesota in September 1994 at the direction of the Board
of Directors of First Federal Banking & Savings, FSB ("First Federal" or the
"Bank") for the purpose of serving as a savings and loan holding company of the
Bank upon the acquisition of all of the capital stock issued by the Bank upon
its conversion from the mutual to the stock form of ownership (the
"Conversion").  On April 3, 1995, the Bank completed the Conversion and the
Company completed its offering of Common Stock through the sale and issuance of
1,293,750 shares (as adjusted for a 3-for-2 stock split) of Common Stock at a
price of $6.67 per share (as adjusted for a 3-for-2 stock split), realizing
gross proceeds of $8.63 million and net proceeds of $7.96 million.  Since the
Conversion, the Company has repurchased 300,475 shares (as adjusted for a 3-for-
2 stock split) of its Common Stock, and as of September 30, 1998, there were
993,275 shares (as adjusted for a 3-for-2 stock split) of Common Stock issued
and outstanding.  Prior to the Conversion, the Company did not engage in any
material operations.  Currently, the Company's principal business is the
business of the Bank.  The Company has no significant assets other than the
outstanding capital stock of the Bank, $667,000 of cash and cash equivalents and
$531,000 in securities available for sale, and $638,000 in other assets.

FIRST FEDERAL BANK

     First Federal was originally chartered in 1910 as Beltrami County Savings
and Building Association, a state-chartered savings institution, and commenced
operations in that same year.  First Federal has been a member of the Federal
Home Loan Bank ("FHLB") of Des Moines since 1933, and its deposits have been
federally insured since 1938.  In August 1997, the Bank changed its name to
"First Federal Bank."  First Federal currently operates as a federally chartered
savings bank through its main office located in Bemidji, Minnesota and four
branch offices, which are located in Bemidji, Bagley, Baudette and Walker,
Minnesota.  The Bank's market area is located approximately 200 miles north of
Minneapolis, Minnesota.

     First Federal is primarily engaged in the business of attracting deposits
from the general public and originating loans secured by first mortgages on
owner occupied one- to four-family residences in First Federal's market area.
First Federal also originates loans on commercial real estate, multi-family real
estate, home equity lines of credit and other consumer loans, and commercial
business loans.  Due to limited loan demand in its market area, First Federal
has increased its consumer lending activities in recent years (primarily
automobile and home equity loans) and has invested excess funds in mortgage-
backed and related securities and in other investment securities, and during
fiscal 1998 continued to be active in originating and purchasing participation
interests in commercial real estate loans.

     The Bank is subject to examination and comprehensive regulation by the
Office of Thrift Supervision ("OTS"), and the Bank's savings deposits are
insured up to applicable limits by the Savings Association Insurance Fund
("SAIF"), which is administered by the Federal Deposit Insurance Corporation
("FDIC").  The Bank is a member of, and owns capital stock in the FHLB of Des
Moines, which is one of 12 regional banks in the FHLB System.  The Bank is
further subject to regulations of the Board of Governors of the Federal Reserve
System (the "Federal Reserve Board") governing reserves to be maintained and
certain other matters.

     The Company's and the Bank's executive offices are located at 214 5th
Street, Bemidji, Minnesota  56601, and the main telephone number is (218) 751-
5120.

                                       4
<PAGE>
 
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS

GENERAL

     The Bank is primarily engaged in the business of attracting deposits from
the general public and originating loans secured by mortgages on owner occupied
one- to four-family residences in the Bank's market area.  First Federal also
originates loans on commercial real estate, multi-family real estate, home
equity lines of credit and other consumer loans.  In recent years, due to
limited loan demand in the Bank's market area, First Federal has significantly
increased its origination of consumer loans, including automobile and home
equity loans, and has invested excess funds in mortgage-backed and related
securities and in other investment securities.

     The Bank's net income is dependent primarily on its net interest income,
which is the difference between interest earned on loans and investments, and
the interest paid on interest bearing liabilities, primarily deposits.  Net
interest income is determined by (i) the difference between the yield earned on
interest-earning assets and rates paid on interest-bearing liabilities
("interest rate spread") and (ii) the relative amounts of interest-earning
assets and interest-bearing liabilities.  The Bank's interest rate spread is
also affected by regulatory, economic and competitive factors that influence
interest rates, loan demand and deposit flows.  The Bank's net income is also
affected by the generation of non-interest income, which primarily consists of
fees and service charges.  In addition, net income is affected by the level of
operating expenses and provisions for loan losses.

     The operations of financial institutions, including the Bank, are
significantly affected by prevailing economic conditions, competition and
regulatory policies, and the monetary and fiscal policies of the U.S. Government
and government agencies.  Lending activities are influenced by the demand for,
and supply of housing, competition among lenders, the level of interest rates
and the availability of funds.  Deposit flows and costs of funds are influenced
by prevailing market rates of interest primarily on competing investments,
account maturities and the levels of personal income and savings in the market
area of the Bank.

YEAR 2000 COMPUTER ISSUES
 
     The Year 2000 issue is the result of computer programs using a two-digit
format, as opposed to four digits, to indicate the year.  Such computer systems
will be unable to interpret dates beyond the year 1999, which could cause a
system failure or other computer errors, leading to disruptions in operations.
The Company's Year 2000 Action Plan was presented to the Board of Directors in
September 1997.  The Year 2000 Action Plan includes the following phases:
awareness, assessment, renovation, validation and implementation.  During the
assessment phase, the Year 2000 Project Team identified those areas which could
be affected by the Year 2000 date change.  During August 1998, the Company
completed the renovation of both the hardware and software for its operating and
teller systems.  The Company is continuing to renovate some of its ancillary
systems (i.e., check processing, ATM network, etc.).  The Company is currently
participating in user group testing of its operating and teller systems.  This
testing should be completed by December 31, 1998.  Testing for other mission-
critical systems (communication software) should be completed by March 31, 1999.
Based on current findings, the Company has estimated $300,000 for capital
expenditures relating to Year 2000 hardware and software issues.  Progress
reports are presented to the Board of Directors at least quarterly.

     The most likely, worst case scenario for the transition to the Year 2000
would be the failure of the application software and the teller software.  Due
to the complexity and time needed to convert to an alternative system in the
event that the Bank's application and teller systems do not operate in the Year
2000, it will be necessary to manually update information until such time that
the programs and applications are corrected to accommodate the year 2000.  When
data processing functions are completed on December 31, 1999, a detailed trial
balance of all the applications will be generated.  Authorization for
withdrawals will be based on the information contained in these trial balances.
Any transactions completed in subsequent days will be reflected in an addendum
to the trial balances on a daily basis.

                                       5
<PAGE>
 
ASSET AND LIABILITY MANAGEMENT

     The interest rate sensitivity of assets and liabilities may be analyzed by
examining the extent to which such assets and liabilities will mature or reprice
within the same period.  The interest rate sensitivity gap is defined as the
difference between the amount of interest-earning assets maturing or repricing
within a specific time period and the amount of interest-bearing liabilities
maturing or repricing within that time period.  A gap is considered positive
within a particular period when the amount of interest rate sensitive assets
exceeds the amount of interest rate sensitive liabilities, and is considered
negative when the amount of interest rate sensitive liabilities exceeds the
amount of interest rate sensitive assets.  Generally, during a period of rising
interest rates, a negative gap would adversely affect net interest income while
a positive gap would result in an increase in net interest income.  Conversely,
during a period of falling interest rates, a negative gap would result in an
increase in net interest income and a positive gap would adversely affect net
interest income.

     To the extent consistent with its interest rate spread objectives, the
Company attempts to reduce its interest rate risk and has taken a number of
steps to restructure its assets and liabilities.  First, the Company sells
substantially all long-term fixed-rate one- to four-family residential loans it
originates in the secondary mortgage market.  Second, the Bank has primarily
focused its one- to four-family residential lending program on loans having
adjustable interest rates.  At September 30, 1998, $17.0 million, or 62.97% of
the Bank's one- to four-family residential loans were adjustable-rate loans.
Third, the Bank originates adjustable-rate consumer loans, and commercial real
estate and multi-family residential real estate loans.  At September 30, 1998,
$19.81 million, or 64.52% of the Company's loans which were other than one- to
four-family residential loans were adjustable-rate loans.  Fourth, the Company
generally maintains a significant portfolio of investment securities and liquid
assets with weighted average remaining maturities of four years or less.  At
September 30, 1998, the Company had $44.9 million of investment securities and
interest bearing deposits in other banks, with a weighted average remaining
maturity of less than four years.  Fifth, the Company maintains a significant
portfolio of collateralized mortgage obligations ("CMOs") and real estate
mortgage investment conduits ("REMICs") with expected weighted average lives of
five years or less.  At September 30, 1998, the Company had $9.12 million of
CMOs and REMICs and similar securities with weighted average lives of five years
or less.  Sixth, the Company also has a portfolio of adjustable-rate mortgage-
backed and related securities.  At September 30, 1998, the Company had $1.73
million of adjustable-rate mortgage-backed and related securities.

     Management's principal strategy in managing the Company's interest rate
risk has been to maintain short and intermediate-term assets in portfolio,
including locally originated adjustable-rate mortgage loans.  In addition, in
managing its portfolio of investment securities, the Company seeks to purchase
investment securities that mature on a basis that approximates as closely as
possible the estimated maturities of the Company's liabilities.


FINANCIAL CONDITION AND RESULTS OF OPERATIONS

     Financial Condition.  The Company's total assets increased by $13.76
million, or 12.34%, from $111.49 million at September 30, 1997 to $125.25
million at September 30, 1998.  The increase in total assets resulted primarily
from an increase in investment securities of $13.97 million, and an increase in
loans receivable, net of $2.48 million, offset by a decrease in mortgage-backed
and related securities of $1.96 million.

     Investment securities and mortgage-backed and related securities totaling
$60.13 million at September 30, 1998, consisted of $36.83 million in securities
classified as available for sale and $23.30 million in securities classified as
held to maturity.  Loans receivable, net, increased $2.48 million as a result of
an excess of new loan originations and purchases over repayments and refinances.

     The Company experienced an increase in deposits during fiscal 1998 of $2.86
million, or 3.45%.  Repurchase agreements decreased $1.56 million, or 33.24%,
from $4.70 million at September 30, 1997 to $3.14 million at September 30, 1998.

                                       6
<PAGE>
 
     The Company has made extensive use of the Federal Home Loan Bank Advance
program during the twelve months ended September 30, 1998.  Federal Home Loan
Bank advances have increased from $9.53 million at September 30, 1997 to $20.46
million at September 30, 1998.  These borrowings have been used to generate
income on the spread between the yield on the investments purchased with the
borrowings and the rate on the borrowings.

COMPARISON OF OPERATING RESULTS FOR THE YEARS ENDED SEPTEMBER 30, 1998 AND
SEPTEMBER 30, 1997

     Net Earnings.  The Company had net earnings of $814,000 for the year ended
September 30, 1998, as compared to $708,000 for the year ended September 30,
1997.  As discussed below, the increase in net earnings of $106,000 was
primarily the result of an increase in net interest income of $180,000 and an
increase in non-interest income of $80,000, partially offset by an increase in
the provision for loan losses of $153,000.

     Net Interest Income.  Net interest income increased by $180,000, or 5.23%,
from $3.43 million for the year ended September 30, 1997 to $3.61 million for
the year ended September 30, 1998.  Average interest-earning assets increased
$8.51 million, or 8.22%, while average interest-bearing liabilities increased
$8.22 million, or 8.63%.  During this same period, the interest rate spread
decreased from 2.94% for the year ended September 30, 1997 to 2.86% for the year
ended September 30, 1998.

     Interest Income.  Interest income increased by $629,000, or 7.97%, from
$7.89 million for the year ended September 30, 1997 to $8.52 million for the
year ended September 30, 1998.  This increase was due primarily to an increase
in the average outstanding balance of interest-earning assets.  Total average
interest-earning assets increased 8.22% during the year ended September 30,
1998.  At the same time the overall yield on interest-earning assets remained
relatively unchanged for the same period.

     Interest Expense.  Interest expense increased by $449,000, or 10.08%, from
$4.46 million for the year ended September 30, 1997 to $4.91 million for the
year ended September 30, 1998.  The increase was primarily the result of an
increase in the average outstanding balances of Federal Home Loan Bank advances
and certificates of deposits, and partially offset by a decrease in the average
balances of repurchase agreements.

     Provision for Losses on Loans.  The Bank increased its provision for loan
losses by $153,000 during the year ended September 30, 1998 compared to no
provisions for the year ended September 30, 1997.  The increase in the provision
for losses on loans relates primarily to an increase in non-performing loans.
The Bank continues to monitor and modify its allowance for losses as conditions
dictate.  Although the Bank maintains its allowance for losses at a level it
considers adequate to provide for probable losses, there can be no assurance
that such losses will not exceed the estimated amounts or that additional
provisions for loan losses will not be required in future periods.

     Non-interest Income.  Total non-interest income increased by $80,000, or
14.07%, from $571,000 for the year ended September 30, 1997 to $651,000 for the
year ended September 30, 1998.  This increase was related to a $135,000 increase
in fees and service charges, primarily loan processing fees, deposit account
fees and ATM access fees; and a $15,000 increase in other non-interest income.
These increases were offset by a $70,000 decrease in the gains on the sales of
securities and foreclosed real estate.

     Non-interest Expense.  Non-interest expense remained relatively unchanged,
increasing only $7,000, or 0.23%, from $2.80 million for the year ended
September 30, 1997 to $2.81 million for the year ended September 30, 1998.  This
increase was primarily due to a $58,000 increase in compensation and employee
benefits, and a $32,000 increase in other non-interest expenses, offset by a
$29,000 decrease in occupancy expense, primarily depreciation, a $33,000
decrease in federal deposit insurance premiums, and a $24,000 decrease in
advertising expense.

     Income Tax Expense.  Income tax expense decreased $5,000, or 1.07%, from
$492,000 for the year ended September 30, 1997 to $487,000 for the year ended
September 30, 1998.

                                       7
<PAGE>
 
COMPARISON OF OPERATING RESULTS FOR THE YEARS ENDED SEPTEMBER 30, 1997 AND
SEPTEMBER 30, 1996

     Net Earnings.  The Company had net earnings of $708,000 for the year ended
September 30, 1997, as compared to $316,000 for the year ended September 30,
1996.  As discussed below, the increase in net earnings of $392,000 was
primarily the result of a $588,000 charge in the year  ended September 30, 1996
for assessments imposed under the Deposit Insurance Fund Act of 1996.  Other
changes affecting net earnings include an increase in net interest income of
$22,000 an increase in non-interest income of $37,000, and a decrease in other
non-interest expense of $21,000, offset by an increase in income tax expense of
$276,000.

     Net Interest Income.  Net interest income remained relatively unchanged,
increasing only $22,000, or 0.64%, from $3.41 million for the year ended
September 30, 1996 to $3.43 million for the year ended September 30, 1997.
Average interest-earning assets increased $6.36 million, or 6.55%, while average
interest-bearing liabilities increased $8.43 million, or 9.72%.  During this
same period, the interest rate spread decreased from 3.02% for the year ended
September 30, 1996 to 2.94% for the year ended September 30, 1997.

     Interest Income.  Interest income increased by $462,000, or 6.23%, from
$7.43 million for the year ended September 30, 1996 to $7.89 million for the
year ended September 30, 1997.  This increase was due primarily to an increase
in the average outstanding balance of interest-earning assets.  Total average
interest-earning assets increased 6.55% during the year ended September 30,
1997.  At the same time the overall yield on interest-earning assets remained
relatively unchanged for the same period.

     Interest Expense.  Interest expense increased by $441,000, or 10.97%, from
$4.02 million for the year ended September 30, 1996 to $4.46 million for the
year ended September 30, 1997.  This increase was primarily the result of an
increase in the average outstanding balances of Federal Home Loan Bank advances
and repurchase agreements.

     Provision for Losses on Loans.  There were no provisions for losses on
loans during either of the past two fiscal years.  The Bank will continue to
monitor and modify its allowance for losses as conditions dictate.  Although the
Bank maintains its allowance for losses at a level it considers adequate to
provide for probable losses, there can be no assurance that such losses will not
exceed the estimated amounts or that additional provisions for loan losses will
not be required in future periods.

     Non-interest Income.  Total non-interest income increased by $37,000, or
7.00%, from $533,000 for the year ended September 30, 1996 to $571,000 for the
year ended September 30, 1997.  This increase was related to a $62,000 increase
in fees and service charges, a $30,000 increase in gains on sales of securities
and foreclosed real estate, and a $55,000 decrease in other income.

     Non-interest Expense.  Non-interest expense decreased by $609,000, or
17.84%, from $3.41 million for the year ended September 30, 1996 to $2.80
million for the year ended September 30, 1997.  This decrease was primarily the
result of a $588,000 charge in the year ended September 30, 1996 for assessments
imposed under the Deposit Insurance Fund Act of 1996.  This decrease was also
due to a $134,000 decrease in federal deposit insurance premiums and an $89,000
decrease in legal and professional fees.  These decreases were offset by a
$103,000 increase in compensation and employee benefits expense, a $20,000
increase in occupancy expense, a $45,000 increase in advertising expense and a
$34,000 increase in other non-interest expenses.

     Income Tax Expense.  Income tax expense increased from $216,000 for the
year ended September 30, 1996 to $492,000 for the year ended September 30, 1997
due to increased income before income tax expense.

ALLOWANCE FOR LOAN LOSSES

     In originating loans, the Company recognizes that credit losses will be
experienced and that the risk of loss will vary with, among other things, the
type of loan being made, the creditworthiness of the borrower over the term of
the loan, general economic conditions and, in the case of a secured loan, the
quality of the security for the loan.  It is

                                       8
<PAGE>
 
management's policy to maintain an adequate allowance for loan losses based on,
among other things, the Company's historical loan loss experience, evaluation of
economic conditions, regular reviews of delinquencies and loan portfolio
quality.  The Company increases its allowance for loan losses by charging
provisions for loan losses against the Company's income.  Management will
continue to actively monitor the Company's asset quality and allowance for loan
losses.  Management will charge off loans and properties acquired in settlement
of loans against the allowance for losses on such loans and such properties when
appropriate and will provide specific loss allowances when necessary.  Although
management believes it uses the best information available to make
determinations with respect to the allowance for losses, future adjustments may
be necessary if economic conditions differ substantially from the economic
conditions in the assumptions used in making the initial determination.

     The following table reflects the activity in the allowance for loan losses.
<TABLE>
<CAPTION>
                                                               At or for the
                                                           Year Ended September 30,
                                                          --------------------------
                                                            1998          1997
                                                          --------  ----------------
                                                            (Dollars in thousands)
<S>                                                       <C>       <C>
Balance at the beginning of the year.....................  $  427           $   454
Provision for losses.....................................     153                --
Charge-offs..............................................    (109)              (38)
Recoveries...............................................      27                11
                                                           ------           -------
  Net charge-offs........................................      71               (27)
                                                           ------           -------
Balance at end of the year...............................  $  498           $   427
                                                           ======           =======
                                                         
Ratio of net charge-offs to average loans                
 outstanding during the period...........................    0.15%             0.05%
                                                           ======           =======
                                                         
Ratio of allowance for loan losses                       
 to total loans..........................................    0.86%             0.78%
                                                           ======           =======
</TABLE> 
 
NON-PERFORMING ASSETS
 
   Non-performing assets totaled $670,000 at September 30, 1998 compared to
   $355,000 at September 30, 1997.
 
   Non-performing assets are summarized in the following table.

<TABLE> 
<CAPTION> 
                                                          Year Ended September 30,
                                                          ------------------------
                                                           1998              1997
                                                          ------           -------
                                                           (Dollars in thousands)
<S>                                                       <C>              <C>
Non-performing loans....................................  $  518           $    92
Foreclosed assets.......................................     152               263
                                                          ------           -------
  Total non-performing assets...........................  $  670           $   355
                                                          ======           =======
                                                          
Non-performing assets to total assets...................    0.53%             0.32%
                                                          ======           =======
                                                          
Non-performing assets to total loans....................    1.16%             0.65%
                                                          ======           =======
                                                          
Allowance for loan losses to non-performing loans.......   96.14%           464.13%
                                                          ======           =======
</TABLE>

     The non-performing loans reflected above consist of non-accruing loans and
accruing loans 90 days or more past due.

                                       9
<PAGE>
 
AVERAGE BALANCE, INTEREST AND AVERAGE YIELDS AND RATES

     The following table sets forth certain information relating to the
Company's average interest-earning assets and interest-bearing liabilities and
reflects the average yield on assets and average cost of liabilities for the
periods indicated.  Such yields and costs are derived by dividing income or
expense by the average balance of assets or liabilities, respectively, for the
periods presented.  Average balances are derived from daily balances.

     The table also presents information for the periods indicated with respect
to the difference between the weighted average yield earned on interest-earning
assets and weighted average rate paid on interest-bearing liabilities, or
"interest rate spread," which savings institutions have traditionally used as an
indicator of profitability.  Another indicator of an institution's net interest
income is its "net yield on interest-earning assets," which is its net interest
income divided by the average balance of interest-earning assets or "net
interest margin."  Net interest income is affected by the interest rate spread
and by the relative amounts of interest-earning assets and interest-bearing
liabilities.  When interest-earning assets approximate or exceed interest-
bearing liabilities, any positive interest rate spread will generate net
interest income.

     Average balances of non-accruing loans are included in the average balance
of loans receivable.
<TABLE>
<CAPTION>
                                                                             FOR THE YEAR ENDED SEPTEMBER 30,
                                                                ---------------------------------------------------------
                                        AT SEPTEMBER 30, 1998              1998                          1997
                                        ----------------------  ----------------------------  ---------------------------
                                                       AVERAGE                      AVERAGE                       AVERAGE
                                                       YIELD/    AVERAGE             YIELD/   AVERAGE              YIELD/
                                           BALANCE      COST     BALANCE  INTEREST    COST    BALANCE   INTEREST   COST
                                        ------------  --------  --------  --------  --------  --------  --------  -------
                                                                 (DOLLARS IN THOUSANDS)
<S>                                       <C>         <C>       <C>       <C>       <C>       <C>       <C>       <C>
Interest-earning assets:                
  Loans receivable.....................     $ 56,064     8.85%  $ 55,166    $4,918     8.91%  $ 51,810    $4,694    9.06%
  Other marketable securities/1/.......       42,725     6.56     33,179     2,297     6.92     27,511     1,815    6.60
  Mortgage-backed and related           
   securities..........................       17,408     6.40     18,853     1,186     6.29     19,820     1,278    6.45
  Short-term investment and other       
    interest-earning assets............        3,381     5.96      4,813       119     2.47      4,361       104    2.38
                                            --------            --------    ------   ------   --------    ------
    Total interest-earning assets......      119,578     7.59    112,011     8,520     7.61    103,502     7,891    7.62
                                                                            ------                        ------
Non-interest-earning assets............        5,673               6,152                         5,187
                                            --------            --------                      --------
    Total assets.......................      125,251             118,163                       108,689
                                            ========            ========                      ========
                                        
Interest-bearing liabilities:           
  Deposits:                             
    NOW accounts.......................     $ 11,099     1.43   $ 11,288       169     1.50   $ 10,707       168    1.57
    Passbook accounts..................        8,029     2.00      7,899       157     1.99      8,266       165    2.00
    Money market deposits..............        8,837     3.00      8,985       268     2.98      9,051       269    2.97
    Certificate accounts...............       57,901     5.80     56,199     3,254     5.79     54,406     3,129    5.75
  Borrowings:                           
    FHLB advances......................       20,457     5.22     15,677       878     5.60      8,302       480    5.78
    Other borrowed funds...............        4,435     5.57      3,359       180     5.36      4,460       246    5.52
                                            --------            --------    ------            --------    ------
       Total interest-bearing           
        liabilities....................      110,758     4.75    103,407     4,906     4.74     95,192     4,457    4.68
                                                                            ------                        ------
Non-interest-bearing liabilities.......        1,411               2,424                         1,436
                                            --------            --------                      --------
    Total liabilities..................      112,169             105,831                        96,628
Stockholders' equity...................       13,082              12,332                        12,061
                                            --------            --------                      --------
    Total liabilities and retained      
      earnings.........................     $125,251            $118,163                      $108,689
                                            ========            ========                      ========
Net interest income....................                                     $3,614                        $3,434
                                                                            ======                        ======
Interest rate spread...................                  2.84%                         2.87%                        2.94%
                                                     ========                        ======                       =======
Net interest margin....................                  3.19%                         3.23%                        3.32%
                                                     ========                        ======                       =======
Ratio of average interest-earning       
  assets to average interest-           
  bearing liabilities..................                107.96%                       108.32%                      108.73%
                                                     ========                        ======                       ======
</TABLE>
- -----------
(1)    Interest on tax exempt investments is not presented at the tax equivalent
        yield.

                                       10
<PAGE>
 
RATE/VOLUME ANALYSIS

     The table below sets forth certain information regarding changes in
interest income and interest expense of the Company for the periods indicated.
For each category of interest-earning asset and interest-bearing liability,
information is provided on changes attributable to: (i) changes in volume
(changes in volume multiplied by old rate); and (ii) changes in rates (change in
rate multiplied by old volume).  For purposes of this table, changes
attributable to both rate and volume which cannot be segregated have been
allocated proportionately to the change due to volume and change due to rate.
<TABLE>
<CAPTION>
                                                              YEAR ENDED SEPTEMBER 30,
                                      --------------------------------------------------------
                                         1998       VS.       1997        1997    VS.    1996
                                      --------------------------------  ----------------------
                                             INCREASE (DECREASE)            INCREASE (DECREASE)
                                                   DUE TO                        DUE TO
                                      --------------------------------  ----------------------
                                         VOLUME     RATE       TOTAL    VOLUME   RATE   TOTAL
                                      ----------  ---------  ---------  -------  -----  ------
                                                      (IN THOUSANDS)
<S>                                     <C>        <C>        <C>        <C>      <C>    <C>
Interest income:                        
  Loans receivable..................      $ 302       $(78)     $ 224    $ 257   $(34)  $ 223
  Mortgage-backed and related           
    securities......................        (61)       (31)       (92)    (120)    (9)   (129)
  Other marketable securities.......        390         92        482      444     32     476
  Other interest-earning assets.....         11          4         15      (44)   (64)   (108)
                                          -----       ----      -----    -----   ----   -----
     Total interest-earning assets..        642        (13)       629      537    (75)    462
                                        
Interest expense:                       
  Deposits:                             
    NOW accounts....................          8         (7)         1       12     (1)     11
    Passbook accounts...............         (8)        --         (8)     (13)    (8)    (21)
    Money market accounts...........         (2)         1         (1)       8      1       9
    Certificates....................        103         22        125       18    (22)     (4)
  Borrowings:                           
    FHLB advances...................        413        (15)       398      327      2     329
    Other borrowed money............        (59)        (7)       (66)     115      2     117
                                          -----       ----      -----    -----   ----   -----
     Total interest-bearing             
       liabilities..................        455         (6)       449      467    (26)    441
                                          -----       ----      -----    -----   ----   -----
Change in net interest income.......      $ 187       $ (7)     $ 180    $  70   $(49)  $  21
                                          =====       ====      =====    =====   ====   =====
</TABLE>

LIQUIDITY AND CAPITAL RESOURCES

     The Company's primary sources of funds for operations are deposits from its
market area; principal and interest payments on loans, securities available for
sale and securities held to maturity; proceeds from the sale or maturation of
securities and advances from the FHLB of Des Moines.  While maturities and
scheduled amortization of loans and securities are predictable sources of funds,
deposit flows and mortgage prepayments are greatly influenced by general
interest rates, economic conditions, and competition.

     The primary investing activities of the Company are the origination of one-
to four-family loans, the origination of consumer loans and the purchase of
securities.  During the years ended September 30, 1998 and 1997, the Bank's loan
originations totaled $16.62 million and $15.26 million, respectively.  The
Company purchased investment securities and mortgage backed and related
securities during the years ended September 30, 1998 and 1997 of $58.77 million
and $23.14 million, respectively.

                                       11
<PAGE>
 
     The primary financing activity of the Company is the attraction of
deposits.  During the year ended September 30, 1998, the Bank experienced a net
increase in deposits of $2.86 million.  During the year ended September 30,
1997, the Bank experienced a net increase in deposits of $1.96 million.  During
the year ended September 30, 1996, the Bank experienced a net decrease in
deposits of $1.01 million.

     During the year ended September 30, 1998, the Bank has continued to be
active in the area of repurchase agreements.  Repurchase agreements at September
30, 1998 totaled $3.14 million compared to a total of $4.70 million at September
30, 1996.

     At September 30, 1998, the FHLB advances are secured by the FHLB stock and
a blanket pledge of residential loans, and governmental agency securities.
Under the agreement, the Bank must maintain eligible collateral in amounts
exceeding 125 percent of the outstanding advances.  At September 30, 1998, the
Bank had $20.46 million in advances outstanding with the FHLB.

     The Bank is required to maintain minimum levels of liquid assets as defined
by OTS regulations.  This requirement, which may be varied by the OTS depending
upon economic conditions and deposit flows, is based upon a percentage of
deposits and short-term borrowings.  The required minimum liquidity ratio is
currently 4.0%.  The Bank's average daily liquidity ratio for the month of
September 1998 was 37.54%.

     The Company's most liquid assets are cash and cash equivalents, which
consist of short-term highly liquid investments with original maturities of less
than three months that are readily convertible to known amounts of cash and
interest-bearing deposits.  The level of these assets is dependent on the
Company's operating, financing and investing activities during any given period.
At September 30, 1998 and 1997, cash and cash equivalents totaled $4.29 million
and $4.60 million, respectively.

     The Bank anticipates that it will have sufficient funds available to meet
its current commitments.  At September 30, 1998, the Bank had commitments to
originate/purchase loans of $1.11 million.  Certificates of deposit which are
scheduled to mature in one year or less at September 30, 1998, totaled $33.97
million.  Management believes that a significant portion of such deposits will
remain with the Bank.

     At September 30, 1998, the Bank exceeded each of the three regulatory
capital requirements.

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 change in the relative
purchasing power of money over time and due to inflation.  The impact of
inflation is reflected in the increased cost of the Bank's operations.  Unlike
most industrial companies, nearly all the assets and liabilities of the Company
are monetary.  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.

                                       12
<PAGE>
 
                       CONSOLIDATED FINANCIAL STATEMENTS
                 FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES
<TABLE>
<CAPTION>
                                                                       PAGE
<S>                                                                    <C>
 
Independent Auditors' Report.........................................    14
 
Consolidated Statements of Financial Condition
  September 30, 1998 and 1997........................................    15
 
Consolidated Statements of Income for the years ended
  September 30, 1998 and 1997........................................    16
 
Consolidated Statements of Stockholders' Equity for the years ended
  September 30, 1998 and 1997........................................    17
 
Consolidated Statements of Cash Flows for the years ended
  September 30, 1998 and 1997........................................    19
 
Notes to Consolidated Financial Statements...........................    21
</TABLE>

                                       13
<PAGE>
 
                    [LETTERHEAD OF MCGLADREY & PULLEN, LLP]




                          INDEPENDENT AUDITORS' REPORT



The Board of Directors
First Federal Bancorporation
Bemidji, Minnesota

We have audited the accompanying consolidated statements of financial condition
of First Federal Bancorporation and subsidiaries (the Company) as of September
30, 1998 and 1997, and the related consolidated statements of income,
stockholders' equity, and cash flows for the years then ended.  These
consolidated financial statements are the responsibility of the Company's
management.  Our responsibility is to express an opinion on these consolidated
financial statements based on our audits.

We conducted our audits in accordance with generally accepted auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the 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 First Federal
Bancorporation and subsidiaries as of September 30, 1998 and 1997, and the
results of their operations and their cash flows for the years then ended in
conformity with generally accepted accounting principles.


                                        McGLADREY & PULLEN, LLP

Duluth, Minnesota
October 30, 1998

                                       14
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES
 
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
SEPTEMBER 30, 1998 AND 1997
 
<TABLE>
<CAPTION>
                                                                               1998                   1997     
- ---------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>                    <C>        
ASSETS
Cash                                                                $          2,056,775   $          1,623,991
Interest-bearing deposits with banks                                           2,233,413              2,975,412
                                                                    -------------------------------------------
     CASH AND CASH EQUIVALENTS                                                 4,290,188              4,599,403
                                                                    
Available-for-sale securities                                                 36,833,559             47,591,284
                                                                    
Held-to-maturity securities                                                   23,299,208                529,964
                                                                    
Loans receivable, less allowance for loan losses                    
 $498,340 in 1998 and $427,255 in 1997                                        56,063,951             53,588,542
Federal Home Loan Bank stock, at cost                                          1,148,000                700,500
Foreclosed real estate, net                                                      152,754                263,186
Accrued interest receivable                                                      991,507                886,263
Premises and equipment, net                                                    2,098,531              1,894,958
Other assets                                                                     372,930              1,437,938
                                                                    -------------------------------------------
                                                                    $        125,250,628   $        111,492,038
                                                                    ===========================================
                                                                    
LIABILITIES AND STOCKHOLDERS' EQUITY                                
 Deposits                                                           $         85,866,264   $         83,003,312
 Borrowings                                                                   24,892,673             14,231,202
 Advance payments by borrowers for taxes and insurance                           163,022                163,876
 Accrued interest payable                                                        543,886                594,920
 Accrued expenses and other liabilities                                          702,335              1,557,702
                                                                    -------------------------------------------
     TOTAL LIABILITIES                                                       112,168,180             99,551,012
                                                                    -------------------------------------------
                                                                    
Commitments and Contingencies                                       
                                                                    
Stockholders' Equity                                                
 Common stock ($.01 par value); authorized 4,000,000 shares;        
   issued 993,275 and 1,008,849 shares in 1998 and 1997                            9,933                  6,726
 Additional paid-in capital                                                    6,173,130              6,109,390
 Retained earnings, subject to certain restrictions                            8,691,092              8,015,142
 Unrealized gain (loss) on securities available for sale, net                    220,566                (14,515)
 Unearned employee stock ownership plan shares                                  (414,000)              (483,000)
 Unearned management recognition plan shares                                    (188,887)              (283,331)
 Treasury stock, at cost, 191,534 and 129,117 shares in             
   1998 and 1997                                                              (1,939,384)            (1,409,386)
 Deferred compensation payable in common stock                                   529,998
                                                                    -------------------------------------------
     TOTAL STOCKHOLDERS' EQUITY                                               13,082,448             11,941,026
                                                                    -------------------------------------------
                                                                    $        125,250,628   $        111,492,038
                                                                    ===========================================
</TABLE>
See Notes to Consolidated Financial Statements.

                                       15
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES
 
CONSOLIDATED STATEMENTS OF INCOME
YEARS ENDED SEPTEMBER 30, 1998 AND 1997
 
<TABLE>
<CAPTION>
                                                                              1998                   1997             
- ---------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>                    <C>         
Interest Income
 Loans receivable                                                   $          4,917,597   $          4,694,386
 Mortgage-backed and related securities                                        1,186,089              1,277,792
 Other marketable securities                                                   2,296,966              1,814,440
 Interest-bearing deposits with banks                                             61,722                 55,399
 Dividends                                                                        57,674                 49,001
                                                                    -------------------------------------------
                                                                               8,520,048              7,891,018
                                                                    -------------------------------------------
                                                                    
Interest Expense                                                    
 Deposits                                                                      3,848,369              3,731,004
 Borrowings                                                                    1,057,803                725,840
                                                                    -------------------------------------------
                                                                               4,906,172              4,456,844
                                                                    -------------------------------------------
     NET INTEREST INCOME                                                       3,613,876              3,434,174
                                                                    
Provision for Loan Losses                                                        153,000
                                                                    -------------------------------------------
     NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES                       3,460,876              3,434,174
                                                                    -------------------------------------------
                                                                    
Noninterest Income                                                  
 Fees and service charges                                                        607,393                471,979
 Gain on sales of securities                                                                             27,095
 Gain (loss) on sales of foreclosed real estate                                  (29,377)                13,485
 Other income                                                                     72,949                 58,122
                                                                    -------------------------------------------
                                                                                 650,965                570,681
                                                                    -------------------------------------------
Noninterest Expense                                                 
 Compensation and employee benefits                                            1,585,321              1,526,983
 Occupancy                                                                       488,607                517,737
 Federal deposit insurance premiums                                               52,116                 85,256
 Data processing                                                                  77,079                 74,823
 Advertising                                                                     113,965                138,221
 Other expenses                                                                  493,976                461,529
                                                                    -------------------------------------------
                                                                               2,811,064              2,804,549
                                                                    -------------------------------------------
                                                                    
     INCOME BEFORE INCOME TAX EXPENSE                                          1,300,777              1,200,306
                                                                    
Income Tax Expense                                                               486,642                491,893
                                                                    -------------------------------------------
     NET INCOME                                                     $            814,135   $            708,413
                                                                    ===========================================
                                                                    
Earnings per Common Share - Basic                                   $               1.06   $               0.87
                                                                    ===========================================
Earnings per Common Share - Diluted                                 $               0.98   $               0.84
                                                                    ===========================================
</TABLE>

See Notes to Consolidated Financial Statements.

                                       16
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES
 
CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY
YEARS ENDED SEPTEMBER 30, 1998 AND 1997
<TABLE>
<CAPTION>
 
                                                                                                 Unrealized    Unearned     
                                                                                                    Gain       Employee     
                                                                 Additional                      (Loss) On       Stock      
                                                      Common      Paid-In        Retained        Securities    Ownership    
                                                      Stock       Capital        Earnings        For Sale,       Plan       
                                                                                                    Net         Shares      
- ----------------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>        <C>            <C>              <C>           <C>          
Balance, September 30, 1996                           $  7,006   $  6,372,253   $  7,558,604     $  (150,979)  $  (552,000) 
                                                                                                                                    
 Net income                                                  -              -        708,413               -             -  
 Change in net unrealized gain (loss) on securities                                                                         
   available for sale, net of tax effect                     -              -              -         136,464             -  
 Purchase of treasury stock                                  -              -              -               -             -  
 Issuance of stock for exercised options                     -            (54)             -               -             -  
 Purchase and retirement of common stock                  (280)      (279,720)      (251,875)              -             -  
 Amortization of management recognition plan                 -              -              -               -             -  
 Earned employee stock ownership plan shares                 -         16,911              -               -        69,000  
                                                      ----------------------------------------------------------------------
                                                                                                                                    
Balance, September 30, 1997                              6,726      6,109,390      8,015,142         (14,515)     (483,000) 
                                                                                                                            
 Net income                                                  -              -        814,135               -             -  
 Change in net unrealized gain (loss) on securities                                                                                 
   available for sale, net of tax effect                     -              -              -         235,081             -  
 Reclassification of stock to deferred                                                                                              
   compensation payable                                      -              -              -               -             -  
 Settlement of deferred compensation payable in                                                                                     
   common stock                                              -         23,975              -               -             -  
 Stock Split                                             3,328         (4,165)             -               -             -  
 Purchase and retirement of common stock                  (121)      (103,510)      (138,185)              -             -  
 Amortization of management recognition plan                 -         21,600              -               -             -  
 Earned employee stock ownership plan shares                 -        125,840              -               -        69,000  
                                                      ----------------------------------------------------------------------
                                                                                                                                    
Balance, September 30, 1998                           $  9,933   $  6,173,130   $  8,691,092     $   220,566   $  (414,000) 
                                                      ======================================================================


<CAPTION>
 
                                                                                     Deferred                  
                                                       Unearned                        Comp                    
                                                      Management                    Payable in                 
                                                      Recognition      Treasury       Common                   
                                                      Plan Shares       Stock          Stock         Total         
- -------------------------------------------------------------------------------------------------------------- 
                                                                                                               
<S>                                                   <C>           <C>             <C>          <C>           
Balance, September 30, 1996                           $  (377,775)  $    (534,411)  $        -   $  12,322,698 
                                                                                                               
 Net income                                                     -               -            -         708,413 
 Change in net unrealized gain (loss) on securities             -               -                              
   available for sale, net of tax effect                        -               -            -         136,464 
 Purchase of treasury stock                                     -        (877,383)           -                 
 Issuance of stock for exercised options                        -           2,408            -           2,354 
 Purchase and retirement of common stock                        -               -            -               - 
 Amortization of management recognition plan               94,444               -            -          94,444 
 Earned employee stock ownership plan shares                    -               -            -          85,911 
                                                      -------------------------------------------------------- 
                                                                                                               
Balance, September 30, 1997                              (283,331)     (1,409,386)           -      11,941,026 
                                                                                                               
 Net income                                                     -               -            -         814,135 
 Change in net unrealized gain (loss) on securities                                                            
   available for sale, net of tax effect                        -               -            -         235,081 
 Reclassification of stock to deferred                                                                         
   compensation payable                                         -        (562,045)     562,045                 
 Settlement of deferred compensation payable in                                                                
   common stock                                                 -          32,047      (32,047)         23,975 
 Stock Split                                                    -               -            -            (837)
 Purchase and retirement of common stock                        -               -            -        (241,816)
 Amortization of management recognition plan               94,444               -            -         116,044 
 Earned employee stock ownership plan shares                    -               -            -         194,840 
                                                      -------------------------------------------------------- 
                                                                                                               
Balance, September 30, 1998                           $  (188,887)  $  (1,939,384)  $  529,998     $13,082,448 
                                                      ======================================================== 
</TABLE>

See Notes to Financial Statements.

                                       17
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES
 
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED SEPTEMBER 30, 1998 AND 1997

<TABLE>
<CAPTION>
 
                                                                              1998                   1997               
- ---------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>                    <C>        
Cash Flows from Operating Activities
 Net income                                                         $            814,135   $            708,413
 Adjustments to reconcile net income to net cash
  provided by operating activities:
  Provisions for loan losses                                                     153,000                      -
  Depreciation and amortization                                                  242,528                268,084
  Amortization of premium and discount, net                                      (82,220)               (10,004)
  Increase in accrued interest receivable                                       (105,244)               (23,531)
  (Decrease) increase in accrued interest payable                                (51,034)                 7,141
  (Gain) loss on sales of securities and foreclosed real estate                   29,377                (40,579)
  Decrease in other assets                                                       378,921                 60,025
  Increase (decrease) in accrued expenses and other liabilities                 (278,951)               158,816
  Earned ESOP shares priced above original cost                                  122,440                 62,100
  Decrease in unearned ESOP shares                                                69,000                 69,000
  Decrease in unamortized restricted stock                                        94,444                 94,444
                                                                    -------------------------------------------
   NET CASH FLOWS PROVIDED BY OPERATING ACTIVITIES                             1,386,396              1,353,909
                                                                    -------------------------------------------
                                                                    
Cash Flows from Investing Activities                                
 Net increase in loans receivable                                             (2,628,409)            (2,585,437)
 Purchase of securities available for sale                                   (18,779,744)           (23,285,455)
 Purchase of securities held to maturity                                     (39,988,125)                     -   
 Purchase of Federal Home Loan Bank stock                                       (447,500)                     -
 Purchase of premises and equipment                                             (446,102)              (218,288)
 Proceeds from maturities and sale of securities                              40,216,633             17,683,792
 Principal payments on mortgage-backed                              
  and related securities available for sale                                    6,797,408              4,038,810
 Principal payments on mortgage-backed                              
  and related securities held to maturity                                        222,967                105,240
 Net (increase) decrease in foreclosed real estate                                76,345                (69,363)
                                                                    -------------------------------------------
   NET CASH FLOWS USED BY INVESTING ACTIVITIES                               (14,976,527)            (4,330,701)
                                                                    -------------------------------------------
                                                                    
Cash Flows from Financing Activities                                
 Net increase in deposits                                                      2,862,952              1,956,793
 Increase (decrease) in advance payments by borrowers               
  for taxes and insurance                                                           (854)                 7,146
 Net decrease in repurchase agreements                                        (1,561,416)              (257,716)
 Net increase in FHLB advances                                                10,922,887              2,591,040
 Increase in Federal funds purchased                                           1,300,000                      -
 Purchase of treasury stock                                                            -               (877,383)
 Proceeds from exercise of stock options                                               -                  2,354
 Purchase of fractional shares on stock split                                       (837)                     -
 Purchase and retirement of common stock                                        (241,816)              (531,875)
                                                                    -------------------------------------------
   NET CASH FLOWS PROVIDED BY FINANCING ACTIVITIES                            13,280,916              2,890,359
                                                                    -------------------------------------------
 
   NET DECREASE IN CASH AND CASH EQUIVALENTS                                    (309,215)               (86,433)
</TABLE> 
                                  (Continued)
 

                                       18
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES
 
CONSOLIDATED STATEMENTS OF CASH FLOWS
YEARS ENDED SEPTEMBER 30, 1998 AND 1997

<TABLE>
<CAPTION>
 
                                                                              1998                   1997               
- ---------------------------------------------------------------------------------------------------------------
<S>                                                                 <C>                    <C>        
Cash and cash equivalents:
 Beginning of year                                                             4,599,403              4,685,836
                                                                    -------------------------------------------
 End of year                                                        $          4,290,188   $          4,599,403
                                                                    ===========================================
                                                                    
Supplemental Disclosures of Cash Flow Information                
 Cash paid during the year for:                                     
  Interest                                                          $          4,957,206   $          4,449,702
                                                                    ===========================================
                                                                    
  Income taxes                                                      $            432,000   $            239,000
                                                                    ===========================================
                                                                    
Supplemental Schedule of Noncash Investing and                      
 Financing Activities                                               
 Net change in unrealized gain (loss) on securities                 
  available for sale                                                $            235,081   $            231,297
                                                                    ===========================================
                                                                    
 Real estate acquired in settlement of loan                         $            174,459   $            120,514
                                                                    ===========================================
 Deferred compensation obligation and related stock in              
  grantor trust reclassified to stockholder's equity                $            562,045   $               -
                                                                    ===========================================
</TABLE>
See Notes to Financial Statements.

                                       19
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 1. DESCRIPTION OF THE BUSINESS

First Federal Bancorporation (the Company) is the unitary thrift holding company
for First Federal Bank (the Bank) with its main office in Bemidji, Minnesota and
four branch offices located in Bemidji, Bagley, Baudette and Walker, Minnesota.
The Bank provides retail and commercial loan and deposit services principally to
customers within a 30-mile radius of the Bank's locations.

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The consolidated financial statements have been prepared in conformity with
generally accepted accounting principles.

BASIS OF FINANCIAL STATEMENT PRESENTATION AND ACCOUNTING ESTIMATES:  In
preparing the 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 statement of financial condition and revenues and expenses for the
period. Actual results could differ significantly from those estimates. A
material estimate that is particularly susceptible to significant change in the
near-term relates to the determination of the allowance for loan losses.

PRINCIPLES OF CONSOLIDATION:  The consolidated financial statements included
herein are for the Company, the Bank, and the Bank's wholly-owned subsidiary,
First Federal Service Corporation. All significant intercompany accounts and
transactions have been eliminated in consolidation.

INVESTMENT IN DEBT AND MARKETABLE EQUITY SECURITIES:  The Company accounts for
debt and marketable equity securities in accordance with Financial Accounting
Standards Board Statement No. 115.  This statement requires that management
determine the appropriate classification of securities at the date of adoption
and thereafter as each individual security is acquired.  In addition, the
appropriateness of such classification is reassessed at each balance sheet date.
The classifications and related accounting policies are as follows:

AVAILABLE-FOR-SALE SECURITIES:  Securities classified as available-for-sale
(AFS) are debt and marketable equity securities that the Company intends to hold
for an indefinite period of time, but not necessarily to maturity.  Any decision
to sell an AFS security would be based on factors including movements in
interest rates, changes in the maturity mix of the Company's assets and
liabilities, liquidity needs, regulatory capital considerations, and similar
factors.  AFS Securities are carried at fair value.  Unrealized gains or losses,
net of the related deferred tax effect, are reported as increases or decreases
in stockholders' equity.  Realized gains or losses, determined on the basis of
the cost of specific securities sold, are included in earnings.

HELD-TO-MATURITY SECURITIES:  Securities classified as held to maturity are
those debt securities the Company has both the intent and ability to hold to
maturity regardless of changes in market conditions, liquidity needs, or changes
in general economic conditions.  These securities are carried at amortized cost
unless a decline in market value is determined to be other than a temporary
decline when a loss in the value of the investment would be recognized.  Gains
and losses on sales of securities are recognized at the time of sale and are
calculated based on the specific identification method.  Premiums and discounts
are amortized using the interest method over the term of the securities.

                                       20
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

LOANS RECEIVABLE: Loans are stated at the amount of unpaid principal, reduced by
an allowance for loan losses.

Discounts and premiums on loans purchased are amortized to income using the
interest method over the estimated average loan life.  Loan origination and
commitment fees and certain direct loan origination costs are deferred and
amortized over the life of the related loans using the interest method.

The allowance for loan losses is maintained at an amount considered adequate to
provide for probable losses. The allowance for loan losses is based on periodic
analysis of the loan portfolio by management. In this analysis, management
considers factors including, but not limited to, specific occurrences, general
economic conditions, loan portfolio composition, and historical experience.
Loans are charged against the allowance for loan losses when management believes
that collectibility of the principal is unlikely.  Management believes that the
allowance for loan losses is adequate. While management used available
information to recognize losses on loans, future additions to the allowance may
be necessary based on changes in economic conditions. In addition, various
regulatory agencies, as an integral part of their examination process,
periodically review the allowance for loan losses. Such agencies may require
additions to the allowance based on their judgment about information available
to them at the time of their examination.

The Company defines a loan as impaired when it is probable it will be unable to
collect principal and interest payments due in accordance with the terms of the
loan agreement.  Impaired loans that have been separately identified for
evaluation are measured based on the present value of expected future cash flows
or, alternatively, the observable market price of the loans or the fair value of
the collateral.  However, for those loans that are collateral dependent (that
is, if repayment of those loans is expected to be provided solely by the
underlying collateral) and for which management has determined foreclosure is
probable, the measure of impairment of those loans is to be based on the fair
value of the collateral.

Interest on loans is recognized over the terms of the loans and is calculated
using the simple interest method on principal amounts outstanding.  Accrual of
interest is generally stopped when a loan is greater than three months past due.
Interest on these loans is recognized only when actually paid by the borrower if
collection of the principal is likely to occur.  Accrual of interest is
generally resumed when the customer is current on all principal and interest
payments and has been paying on a timely basis for a period of time.

FORECLOSED REAL ESTATE: Real estate acquired in the settlement of loans is
carried at the lower of the unpaid loan balance plus settlement costs or
estimated fair market value less selling costs at the time of foreclosure. The
carrying value of individual properties is periodically evaluated and reduced to
the extent cost exceeds estimated fair value less selling costs. Costs of
developing and improving such properties are capitalized. Expenses related to
holding such real estate, net of rental and other income, are charged against
income as incurred.

PREMISES AND EQUIPMENT: Land is carried at cost. Office buildings, improvements,
furniture, and equipment are carried at cost less accumulated depreciation.
Depreciation is computed on a straight-line basis over the estimated useful
lives of 20 to 40 years for office buildings and improvements and 3 to 10 years
for furniture and equipment.

                                       21
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

INCOME TAXES:  Deferred taxes are provided on an asset and liability method
whereby deferred tax assets are recognized for deductible temporary differences,
operating loss or tax credit carryforwards and deferred tax liabilities are
recognized for taxable temporary differences.  Temporary differences are the
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 enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are expected to be
recovered or settled.  Deferred tax assets and liabilities are adjusted for the
effects of changes in tax rates on the date of enactment.

CASH EQUIVALENTS AND CASH FLOWS: Cash equivalents primarily represent amounts on
deposit at other financial institutions and highly liquid financial instruments
with original maturities at the date of purchase of three months or less. Cash
flows from loans, deposits, short-term borrowings and FHLB advances are reported
net.

EARNINGS PER SHARE AND ACCOUNTING CHANGE:   The FASB has issued Statement No.
128, Earnings per Share, which supersedes APB Opinion No. 15.  Statement No. 128
requires the presentation of earnings per share by all entities that have common
stock or potential common stock, such as options, warrants and convertible
securities, outstanding that trade in a public market.  Those entities that have
only common stock outstanding are required to present basic earnings per share
amounts.  Basic per-share amounts are computed by dividing net income (the
numerator) by the weighted-average number of common shares outstanding (the
denominator).  All other entities are required to present basic and diluted per-
share amounts.  Diluted per-share amounts assume the conversion, exercise or
issuance of all potential common stock instruments unless the effect is to
reduce the loss or increase the income per common share from continuing
operations.

The Company initially applied Statement No. 128 for the year ended September 30,
1998 and (as required by the Statement) has restated all per share information
for the prior years to conform to the Statement.

                                       22
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

Following is information about the computation of the earnings per share data
for the years ended September 30, 1998 and 1997.


<TABLE>
<CAPTION>
                                             Year Ended September 30,
                 -------------------------------------------------------------------------------------
                                1998                                        1997
                 ------------------------------------     --------------------------------------------
                                          Net Income                                  Net Income 
                   Numerator  Denominator Per Share       Numerator   Denominator     Income Per Share
 
                 ------------------------------------     --------------------------------------------
<S>                <C>        <C>         <C>             <C>            <C>          <C>         
Basic earnings
 per share,
 Income available
 to common
 stockholders      $ 814,135  771,612     $      1.06     $  708,413        810,136   $          0.87
Effect of                                                                              
 dilutive                                                                              
 securities:                                                                           
Stock options              -   47,079            0.06              -         23,533              0.02
Management                                                                             
 recognition                                                                           
  plan                     -   15,571            0.02              -         10,870              0.01
                 ------------------------------------------------------------------------------------
Diluted earnings                                                                       
 per share,                                                                            
 Income available                                                                      
 to common                                                                             
 stockholders      $ 814,135  834,262  $       0.98       $  708,413        844,539   $          0.84
                 ====================================================================================
</TABLE>


RECLASSIFICATIONS: Certain prior year amounts have been reclassified to conform
with the 1998 presentation.  These reclassifications had no effect on net income
or stockholders' equity.

NEW ACCOUNTING STANDARDS:  In June 1997 the FASB issued Statement of Financial
Accounting Standards No. 130, Reporting Comprehensive Income (SFAS 130).  SFAS
130 requires that all items that are components of comprehensive income (defined
as "the change in equity (net assets) of a business enterprise during a period
from transactions and other events and circumstances from nonowner sources.  It
includes all changes in equity during a period except those resulting from
investments by owners and distributions to owners") be reported in a financial
statement that is displayed with the same prominence as other financial
statements.  Companies will be required to (a) classify items of other
comprehensive income by its nature in a financial statement and (b) display the
accumulated balance of other comprehensive income separately from retained
earnings and additional paid-in capital in the equity section of a statement of
financial position.  SFAS 130 is effective for fiscal years beginning after
December 13, 1997 and requires reclassification of prior periods presented.
SFAS 130's requirements are disclosure-related and its implementation will have
no impact on the Company's financial condition or results of operations.

                                       23
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 3.   SECURITIES AVAILABLE FOR SALE

Summaries of securities available for sale at September 30, 1998 and 1997 are
presented below:

<TABLE>
<CAPTION>
                                                                              1998
                                           --------------------------------------------------------------------------
                                                                     Gross               Gross                    
                                              Amortized            Unrealized          Unrealized          Fair 
                                                Cost                 Gains               Losses            Value  
- ---------------------------------------------------------------------------------------------------------------------
<S>                                       <C>                   <C>                 <C>                <C>       
Mortgage-backed securities                 $ 7,890,713            $ 161,733            $  7,661          $  8,044,785
Collateralized mortgage                                                             
 obligations and REMICS                      8,975,849               81,357                 817             9,056,389
                                           --------------------------------------------------------------------------
        Total mortgage-backed                                                         
         and related securities             16,866,562              243,090               8,478            17,101,174
                                           --------------------------------------------------------------------------
Other Marketable Securities                                 
 U.S. government and agency                                 
   securities                               13,326,640               83,186                   -            13,409,826
 Corporate bonds and notes                   4,760,588              123,245              68,786             4,815,047
 Municipal bonds                               498,116               16,741                   -               514,857
 Mutual funds                                1,007,812                4,688              19,845               992,655
                                           --------------------------------------------------------------------------
      Total other marketable                                                       
        securities                          19,593,156              227,860              88,631            19,732,385
                                           --------------------------------------------------------------------------
                                           $36,459,718            $ 470,950            $ 97,109          $ 36,833,559
                                           ==========================================================================  
</TABLE> 
<TABLE> 
<CAPTION>
                                                                                 1997
                                           --------------------------------------------------------------------------
                                                                     Gross               Gross
                                              Amortized            Unrealized          Unrealized          Fair 
                                               Cost                  Gains               Losses            Value    
- ---------------------------------------------------------------------------------------------------------------------
<S>                                       <C>                    <C>                  <C>                <C>    
Mortgage-backed securities                 $  8,231,891           $  63,058            $  68,928         $  8,226,021
Collateralized mortgage                     
 obligations and REMICS                      10,594,632              46,036               32,396           10,608,272
                                           --------------------------------------------------------------------------
      Total mortgage-backed                
         and related securities              18,826,523             109,094              101,324           18,834,293
                                           --------------------------------------------------------------------------
Other Marketable Securities                
 U.S. government and agency                
   securities                                21,642,268              40,886               24,203           21,658,951
 Corporate bonds and notes                    5,641,451              39,521               59,045            5,621,927
 Municipal bonds                                497,830               2,532                    -              500,362
 Mutual funds                                 1,007,812               2,689               34,750              975,751
                                           --------------------------------------------------------------------------
      Total other marketable               
        securities                           28,789,361              85,628              117,998           28,756,991
                                           --------------------------------------------------------------------------
                                           $ 47,615,884           $ 194,722            $ 219,322         $ 47,591,284
                                           ==========================================================================
</TABLE>

                                       24
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
 
The amortized cost and fair value of other marketable securities available for
sale at September 30, 1998 by contractual maturity is shown below. Expected
maturities may differ from contractual maturities because obligors may have the
right to call or prepay obligations with or without call or prepayment
penalties:

<TABLE>
<CAPTION>
                                                           1998
                                              ------------------------------
                                                  Amortized          Fair 
                                                    Cost             Value    
- ----------------------------------------------------------------------------
<S>                                          <C>             <C>
Due in one year or less                       $   1,744,442    $   1,751,622
Due after one year through five years             4,934,090        4,979,820
Due after five years through ten years           11,244,910       11,322,109
Due after ten years                                 661,902          686,179
Mutual funds with no stated maturity              1,007,812          992,655
                                              ------------------------------
                                              $  19,593,156    $  19,732,385
                                              ==============================
</TABLE>


Proceeds from maturities of securities available for sale during 1998 were
$23,216,633. There were no available for sale securities sold in 1998.
Proceeds from maturities and sales of securities available for sale during 1997
were $16,079,246 and $1,394,679, respectively, resulting in gross gains of
$27,095.


<TABLE>
<CAPTION>
CHANGES IN THE UNREALIZED GAIN (LOSS) ON AVAILABLE-FOR-SALE
 SECURITIES:
                                                                       Year Ended September 30,
                                                                    ---------------------------
                                                                          1998           1997
- -----------------------------------------------------------------------------------------------
<S>                                                                <C>             <C> 
Balance, beginning                                                  $   (14,515)    $  (150,979)
 Unrealized gain (loss) during the year                                 399,398         228,060
 Deferred tax effect related to unrealized gain (loss)                 (164,317)        (91,596)
                                                                    ---------------------------
Balance, ending                                                     $   220,566     $   (14,515)
                                                                    ===========================
</TABLE>

                                       25
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
 
NOTE 4.   SECURITIES HELD TO MATURITY

Summaries of securities held to maturity at September 30, 1998 and 1997 are
presented below:

<TABLE>
<CAPTION>
                                                               1998
                                --------------------------------------------------------------
                                                       Gross          Gross
                                       Amortized     Unrealized     Unrealized        Fair 
                                         Cost          Gains          Losses          Value   
- ----------------------------------------------------------------------------------------------
<S>                               <C>              <C>              <C>          <C> 
Mortgage-backed securities        $     238,810     $   4,226        $   608      $    242,428
Collateralized mortgage                                                            
 obligations and REMICS                  68,147             -            631            67,516
                                  ------------------------------------------------------------
      Total mortgage-backed                                                        
         and related securities         306,957         4,226          1,239           309,944
                                                                                   
Other marketable securities:                                                       
 US government and agency                                                          
   securities                        22,992,251       143,567             --        23,135,818
                                  ------------------------------------------------------------
      Total securities held to                                                     
       maturity                   $  23,299,208     $ 147,793        $ 1,239      $ 23,445,762
                                  ============================================================
</TABLE>

<TABLE>
<CAPTION>
                                                            1997
                                  ------------------------------------------------------------
                                                       Gross          Gross
                                   Amortized         Unrealized     Unrealized       Fair 
                                     Cost              Gains          Losses         Value    
- ----------------------------------------------------------------------------------------------
<S>                              <C>                <C>              <C>          <C>           
Mortgage-backed securities        $ 337,697         $   4,080        $   961      $    340,816
Collateralized mortgage                                          
 obligations and REMICS             192,267             5,371          2,941           194,697
                                  ------------------------------------------------------------
      Total mortgage-backed                                      
         and related securities   $ 529,964         $   9,451        $ 3,902      $    535,513
                                  ============================================================
</TABLE>                                                        
                                                                 
All of the securities held to maturity that are not mortgage-bac ked are due in
five to ten years. The securities may be subject to call before their scheduled
maturity.                                                                 
                                       26                        
         
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
- -------------------------------------------------------------------------------

NOTE 5.  LOANS RECEIVABLE

Loans receivable consisted of the following:
<TABLE>
<CAPTION>
                                                                              September 30,
                                                                  -------------------------------------
                                                                        1998                   1997
- -------------------------------------------------------------------------------------------------------
<S>                                                               <C>                   <C>
One-to-four family residential loans                              $   26,981,456        $    26,110,935
Commercial real estate and multifamily residential loans              15,464,796             14,205,942
Consumer loans                                                        13,796,819             13,497,780
Commercial business loans                                              1,440,722              1,155,636
                                                                  -------------------------------------
                                                                      57,683,793             54,970,293
Less:                                                             
 Loans in process                                                     (1,221,946)            (1,024,505)
 Deferred fees and (discounts) premiums                                  100,444                 70,009
 Allowance for loan losses                                              (498,340)              (427,255)
                                                                  -------------------------------------
                                                                  $   56,063,951        $    53,588,542
                                                                  =====================================
</TABLE>

Nonaccrual loans are the only loans considered to be impaired under the criteria
established by SFAS No. 114 and SFAS No. 118.  The related allowance for credit
losses as of September 30, 1998 was $23,047.  The average investment in impaired
loans during fiscal 1998 was $104,728.  There were no impaired loans at
September 30, 1997.  The average investment in impaired loans during fiscal 1997
was approximately $24,750.

The aggregate amount of loans to directors, executive officers and their related
interests was $1,160,194 and $185,344 at September 30, 1998 and 1997,
respectively. Activity with respect to these loans during fiscal 1998 included
net increases of $974,851 with respect to these loans during fiscal 1997
included net decreases of $49,921. In the opinion of management, such loans were
made in the ordinary course of business on normal credit terms, including
interest rate and collateralization, and do not represent more than normal risk
of collection.

The Bank grants residential and commercial real estate loans and consumer loans
primarily to customers in northern Minnesota. Although the Bank has a
diversified loan portfolio, a substantial portion of its debtors' abilities to
honor their loans are dependent upon the local economy in northern Minnesota.

At September 30, 1998 and 1997 the Bank was servicing real estate loans for
others with aggregate unpaid principal balances of approximately $147,547 and
$164,001, respectively.

                                       27
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
 
NOTE 6.  ALLOWANCE FOR LOANS RECEIVABLE

<TABLE>
<CAPTION>
                                                                              September 30,
                                                                  -------------------------------------
                                                                         1998               1997
- -------------------------------------------------------------------------------------------------------
<S>                                                               <C>                  <C>  
Balance, beginning                                                $        427,255     $        453,460
 Provision for losses                                                      153,000                    -  
 Charge-offs                                                              (109,976)             (37,952)
 Recoveries                                                                 28,061               11,747
                                                                  -------------------------------------
Balance, ending                                                   $        498,340     $        427,255
                                                                  =====================================
</TABLE>


NOTE 7.  FORECLOSED REAL ESTATE

Foreclosed real estate consisted of the following:               
<TABLE>
<CAPTION>
                                                                              September 30,      
                                                                  -------------------------------------
                                                                       1998                 1997
- -------------------------------------------------------------------------------------------------------
<S>                                                               <C>                  <C>    
Real estate acquired through foreclosure or deed
 in lieu of foreclosure                                           $         76,300     $        173,500
Real estate in judgment (subject to redemption)                             78,161               89,836
                                                                  -------------------------------------
                                                                           154,461              263,336
Less allowance for losses                                                    1,707                  150
                                                                  -------------------------------------
                                                                  $        152,754     $        263,186
                                                                  =====================================
</TABLE>

NOTE 8.  ACCRUED INTEREST RECEIVABLE

Accrued interest receivable is summarized as follows:
<TABLE>
<CAPTION>
                                                                             September 30,
                                                                  -------------------------------------
                                                                       1998                 1997
- -------------------------------------------------------------------------------------------------------
<S>                                                               <C>                  <C>    
Mortgage-backed and related securities                            $         56,398     $         58,635
Other marketable securities                                                571,097              450,840
Loans receivable                                                           364,012              376,788
                                                                  -------------------------------------
                                                                  $        991,507     $        886,263
                                                                  =====================================
</TABLE>

                                       28
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
 
NOTE 9. PREMISES AND EQUIPMENT

Premises and equipment consisted of the following:
<TABLE>
<CAPTION>
                                                                              September 30,
                                                                  -------------------------------------
                                                                      1998                    1997
- -------------------------------------------------------------------------------------------------------
<S>                                                               <C>                  <C>    
Land and improvements                                             $        235,172     $        222,667
Office buildings                                                         1,573,531            1,568,633
Furniture and equipment                                                  1,909,931            1,498,920
Leasehold improvements                                                     187,930              187,931
Automobile                                                                  27,519               27,519
                                                                  -------------------------------------
                                                                         3,934,083            3,505,670
Less accumulated depreciation and amortization                           1,835,552            1,610,712
                                                                  -------------------------------------
                                                                    $    2,098,531     $      1,894,958
                                                                  =====================================
</TABLE>

NOTE 10. DEPOSITS

Deposits consisted of the following:

<TABLE>
<CAPTION>
                                        1998                                                  1997
                   ---------------------------------------------        -----------------------------------------------
                   Weighted                                             Weighted                                            
                    Average                           Percent of         Average                            Percent of 
                     Rate                  Amount       Total             Rate                   Amount        Total    
- ----------------------------------------------------------------        -----------------------------------------------
<S>                <C>             <C>                <C>               <C>               <C>               <C>
Noninterest NOW           -%       $      2,648,425         3.08%                -%       $       2,389,046        2.88%
NOW                    1.88               8,450,647         9.84              2.04                8,434,507       10.16
Passbook               2.00               8,028,595         9.35              2.00                8,060,598        9.71
Money Market           3.00               8,837,230        10.30              3.00                8,955,038       10.79
                 -----------------------------------------------        -----------------------------------------------
                       2.09              27,964,897        32.57              2.16               27,839,189       33.54
                 -----------------------------------------------        -----------------------------------------------
 
Certificates
 2-2.99%               2.50                   2,596            -              2.50                    2,577           -
 3-3.99%                  -                       -            -                 -                        -           -
 4-4.99%               4.84               2,308,521         2.69              4.85                2,043,581        2.46
 5-5.99%               5.52              35,182,369        40.97              5.50               32,902,086       39.64
 6-6.99%               6.28              18,082,222        21.06              6.32               17,684,171       21.31
 7-7.99%               7.19               2,325,659         2.71              7.18                2,531,708        3.05
                 -----------------------------------------------        -----------------------------------------------
                       5.80              57,901,367        67.43              5.82               55,164,123       66.46
                 -----------------------------------------------        -----------------------------------------------
                       4.59%       $     85,866,264       100.01%             4.59%       $      83,003,312      100.00%
                 ===============================================        ===============================================
</TABLE>

At September 30, 1998 and 1997 the Bank had $11,313,217 and $9,321,981,
respectively, of deposit accounts with balances of $100,000 or more.  The Bank
did not have any brokered deposits at September  30, 1998 or 1997.

                                       29
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
 
Certificates had the following remaining maturities:

<TABLE>
<CAPTION>
                                                                 September 30,
                                       -----------------------------------------------------------------
                                                    1998                                1997
                                       -----------------------------------------------------------------
                                                           Weighted                            Weighted
                                                            Average                             Average
                                            Amount            Rate              Amount            Rate
- --------------------------------------------------------------------------------------------------------
<S>                                    <C>               <C>              <C>               <C>     
0-6 months                             $    20,851,918         5.51%       $    18,832,046         5.53%
7-12 months                                 13,116,420         5.81             12,570,464         5.68
13-36 months                                18,924,067         6.04             18,342,053         6.09
Over 36 months                               5,008,962         6.05              5,419,560         6.19
                                       ---------------   -----------       ---------------   -----------
                                       $    57,901,367         5.80%       $    55,164,123         5.82%
                                       ===============   ===========       ===============   ===========
</TABLE>
Mortgage backed securities with a fair value of $3,434,766 and $8,045,506 at
September 30, 1998 and 1997, respectively, were pledged as collateral for
certain deposits.

Interest expense on deposits is summarized as follows:

<TABLE>
<CAPTION>
                                                                         1998              1997
- -----------------------------------------------------------------------------------------------------
<S>                                                                 <C>                <C>   
NOW                                                                 $       169,294    $      168,280
Passbook                                                                    157,312           164,632
Money Market                                                                268,116           269,324
Certificates                                                              3,253,647         3,128,768
                                                                    ---------------------------------
                                                                    $     3,848,369    $    3,731,004
                                                                    =================================
</TABLE>
NOTE 11.  INCOME TAXES

Federal and state income tax expense (benefit) is as follows:
<TABLE>
<CAPTION>
                                                                         1998              1997
- -----------------------------------------------------------------------------------------------------
<S>                                                                 <C>                <C>   
Current
 Federal                                                            $       438,569    $      273,361
 State                                                                      141,623            27,708
                                                                    ---------------------------------
                                                                            580,192           301,069
                                                                    ---------------------------------
 
Deferred
 Federal                                                                    (70,895)          143,118
 State                                                                      (22,655)           47,706
                                                                    ---------------------------------
                                                                            (93,550)          190,824
                                                                    ---------------------------------
                                                                    $       486,642    $      491,893
                                                                    =================================
</TABLE>

                                       30
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
 
The actual effective tax rate differs from the "expected" income tax rate,
computed at the statutory federal corporate tax rate, as follows:
<TABLE>
<CAPTION>
                                                                      Year Ended September 30,
                                                                  ---------------------------------
                                                                       1998                1997
- ---------------------------------------------------------------------------------------------------
<S>                                                               <C>                 <C>
Statutory federal rate                                                     34.0%               34.0%
State tax, net of federal benefit                                           6.5                 6.3
Other                                                                      (3.1)                0.7
                                                                  ---------------------------------
                                                                           37.4%               41.0%
                                                                  =================================
</TABLE>

The tax effects of temporary differences that give rise to the deferred tax
assets and deferred tax liabilities are as follows at September 30:
<TABLE>
<CAPTION>
                                                                       1998                  1997
- -------------------------------------------------------------------------------------------------------
<S>                                                               <C>                   <C>    
Deferred Tax Assets 
 Allowance for loan losses                                        $       157,932       $       148,382
 Deferred compensation                                                    303,426               265,313
 Deferred loan fees                                                        12,604                31,504
 Unrealized loss on securities available for sale                                                11,043
 Other                                                                     12,164                12,407
                                                                  -------------------------------------
      Total gross deferred tax assets                                     486,126               468,649
                                                                  -------------------------------------
                                                                                             
Deferred Tax Liabilities                                                                     
 Premises and equipment                                                    66,893               133,647
 FHLB stock                                                               102,632               102,632
 Accrued real estate taxes                                                 27,037                25,313
 Prepaid insurance                                                          5,278                 5,278
 Unrealized gain on securities available for sale                         153,274            
                                                                  -------------------------------------
      Total deferred tax liabilities                                      355,114               266,870
                                                                  -------------------------------------
      Net deferred tax assets                                     $       131,012         $     201,779
                                                                  =====================================
</TABLE>

No valuation allowance was required as of September 30, 1998 and 1997.

In prior years the Company was permitted to deduct an annual addition to a
reserve for bad debts. Bad debt deductions for income tax purposes are included
in taxable income of later years only if the bad debt reserves are used for
purposes other than to absorb bad debt losses. Because the Bank does not intend
to use the reserve for purposes other than to absorb losses, no deferred income
taxes have been provided. Retained earnings at September 30, 1998 include
approximately $2,860,000 for which no deferred taxes have been provided.

                                       31
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
 
NOTE 12.  BORROWINGS

<TABLE>
<CAPTION>
                                                                          September 30,
                                                             ----------------------------------------
                                                                   1998                  1997
- -----------------------------------------------------------------------------------------------------
<S>                                                            <C>                  <C>    
Federal funds purchased                                        $       1,300,000    $               -
Repurchase agreements                                                  3,135,488            4,696,904
Borrowing from the Federal Home Loan Bank                             20,457,185            9,534,298
                                                             ----------------------------------------
                                                               $      24,892,673    $      14,231,202
                                                             ========================================
</TABLE>

Repurchase agreements consist of sales of securities under agreements to
repurchase the identical securities. The agreements generally mature within 180
days and bear a weighted average interest rate of approximately 5.5% and 5.6% at
September 30, 1998 and 1997, respectively. The agreements are treated as
financings with the obligations to repurchase securities reflected as a
liability and the dollar amount of the securities collateralizing the agreements
remaining in the asset accounts. The securities collateralizing the agreements
are in safekeeping at the Federal Home Loan Bank of Des Moines in the Bank's
account. At September 30, 1998, the agreements were collateralized by securities
totaling approximately $5,582,849.

Advances from the Federal Home Loan Bank (FHLB) of Des Moines as of September
30, 1998 are summarized as follows:

<TABLE>
<CAPTION>
Year Due                                                             Average Rate           Amount
- --------------------------------------------------------------------------------------------------------
<S>                                                              <C>                    <C>
 1998                                                                     5.70%         $      2,400,000
 1999                                                                     5.90                 2,000,000
 2000                                                                     5.51                 1,000,000
 2001                                                                     6.24                    57,185
 2002 and beyond                                                          5.02                15,000,000
                                                               -----------------------------------------
                                                                          5.21%         $     20,457,185
                                                               =========================================
</TABLE>

At September 30, 1998, the FHLB advances are secured by the FHLB stock and a
blanket pledge of residential mortgage loans, and government agency securities.
Under the agreement, the Bank must maintain eligible collateral in amounts
exceeding 125 percent of the outstanding advances.

NOTE 13.  CAPITAL STOCK

Common stock was repurchased during the years ended September  30, 1998 and 1997
as follows:

<TABLE>
<CAPTION>
                                                         1998                          1997
                                             ----------------------------   ---------------------------
                                                                Average                       Average 
                                                Shares           Price           Shares        Price 
- -------------------------------------------------------------------------   ---------------------------
<S>                                            <C>           <C>            <C>              <C>      
Purchased for stock option plan                      -       $         -           74,531    $    11.77
 
Purchased and retired                            15,542             15.56          42,000         12.66
</TABLE>

                                       32
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
 
On December 18, 1997 the Company issued additional shares necessary to effect a
3-for-2 common stock split for shareholders of record on December 5, 1997.  The
share and per share amounts, including shares held in treasury and shares to be
issued under the various stock-based compensation plans, have been retroactively
restated.


NOTE 14.  RETAINED EARNINGS AND REGULATORY CAPITAL

The Bank, as a member of the Federal Home Loan Bank System, is required to hold
a specified number of shares of capital stock, which is carried at cost, in the
Federal Home Loan Bank of Des Moines. In addition, the Bank is required to
maintain cash and other liquid assets in an amount equal to 5% of its deposit
accounts and other obligations due within one year. The Bank has met these
requirements.

The Bank is subject to various regulatory capital requirements administered by
the Bank's primary federal regulatory agency. Failure to meet minimum capital
requirements can initiate certain mandatory and possibly additional
discretionary actions by regulators that, if undertaken, could have a direct
material effect on the Company's consolidated financial statements. Under
capital adequacy guidelines and the regulatory framework for prompt corrective
action, the Bank must meet specific capital guidelines that involve quantitative
measures of assets and certain off-balance sheet items as calculated under
regulatory accounting practices. The Bank's capital amounts and classification
are also subject to qualitative judgments by the regulators about components,
risk weightings, and other factors.

Quantitative measures established by regulation to ensure capital adequacy
require the Bank to maintain minimum ratios (set forth in the following table)
of total and Tier I capital and of Tier I capital to average assets (as defined
in the regulations).  Management believes, as of September 30, 1998, that the
Bank meets all capital adequacy requirements to which it is subject.

As of September 30, 1998, the most recent notification from the Office of Thrift
Supervision categorized the Bank as "well capitalized" under the regulatory
framework for prompt corrective action.  To be categorized as well capitalized,
the Bank must maintain minimum total risk-based, Tier I risk-based, and Tier I
leverage ratios as set forth in the table below.  There are no conditions or
events since that notification that management believes have changed the Bank's
category.

                                       33
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
 
The Bank's actual capital amounts and ratios are also presented in the table:

<TABLE>
<CAPTION>
             
                                                                    
                                                                             
                                                                                             To Be Well Capitalized  
                                                                                                  Under Prompt       
                                                          For Capital Adequacy                  Corrective Action     
                                    Actual                      Purposes                           Provisions         
                           ----------------------   ---------------------------------  ----------------------------------         
                             Amount                    Amount                                Amount       
                             (000's)      Ratio        (000's)           Ratio               (000's)         Ratio
- -------------------------------------------------------------------------------------------------------------------------
<S>                          <C>        <C>        <C>           <C>                  <C>             <C>          
As of September 30, 1998:                                                    
 Total capital (to risk-                                          Greater Than                         Greater Than    
   weighted assets)          $  11,549    19.0%    $    4,855     or Equal To 8.0%    $      6,069     or Equal To  10.0%
 Tier I capital (to risk-                                         Greater Than                         Greater Than      
   weighted assets)             11,051    18.2%         2,428     or Equal To 4.0%           3,641     or Equal To   6.0%
 Tier I capital (to                                               Greater Than                         Greater Than    
   average assets)              11,051     9.4%         4,727     or Equal To 4.0%           5,908     or Equal To   5.0%
As of September 30, 1997:                                                    
 Total capital (to risk-                                          Greater Than                         Greater Than    
   weighted assets)             11,172    19.2%         4,655     or Equal To 8.0%           5,819     or Equal To  10.0%
 Tier I capital (to risk-                                         Greater Than                         Greater Than      
   weighted assets)             10,745    18.5%         2,328     or Equal To 4.0%           3,491     or Equal To  6.0%
 Tier I capital (to                                               Greater Than                         Greater Than      
   average assets)              10,745     9.9%         4,348     or Equal To 4.0%           5,434     or Equal To   5.0%
</TABLE>

NOTE 15.      EMPLOYEE BENEFITS

EMPLOYEE STOCK OWNERSHIP PLAN: The Company adopted an Employee Stock Ownership
Plan (the ESOP), which meets the requirements of Section 4975(e)(7) of the
Internal Revenue Code and Section 407(d)(6) of the Employee Retirement Income
Security Act of 1974, as amended (ERISA), and, as such, the ESOP is empowered to
borrow in order to finance purchases of the common stock of the Company. The
ESOP borrowed $690,000 from the Company to purchase 103,500 shares of common
stock of the Company on the date of the Conversion.  The Bank has committed to
make annual contributions to the ESOP necessary to repay the loan, including
interest.

As the debt is repaid, ESOP shares that were initially pledged as collateral for
its debt are released from collateral and allocated to active employees, based
on the proportion of debt service paid in the year. The Company accounts for its
ESOP in accordance with Statement of Position 93-6, Employers' Accounting for
Employee Stock Ownership Plans. Accordingly, the shares pledged as collateral
are reported as unearned ESOP shares in stockholders' equity. As shares are
determined to be ratably released from collateral, the Company reports
compensation expense equal to the current market price of the shares, and the
shares become outstanding for earnings per share computations. ESOP compensation
benefit expense was $191,439 and $131,100 for 1998 and 1997, respectively.

                                       34
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

All employees of the Company are eligible to participate in the ESOP after they
attain age 21 and complete one year of service during which they worked at least
1,000 hours. In 1998 and 1997, the Company committed to release 10,350 (adjusted
for a 3-for-2 stock split) shares of common stock each year which were allocated
to eligible participants subject to the restrictions of the ESOP.

<TABLE>
<CAPTION>
                                                             Amount
- ---------------------------------------------------------------------
<S>                                                        <C>
Shares Released and Allocated                                  41,400
Unreleased Shares                                              62,100
                                                           ----------
      Total ESOP shares                                       103,500
                                                           ----------
                                                              
Fair Value of Unreleased Shares at September 30, 1998      $  931,500
                                                           ===========
</TABLE>
                
MANAGEMENT RECOGNITION PLAN:  The Company has adopted a Management Recognition
Plan (MRP). The MRP provides for the grant of shares of stock to eligible
directors and employees in the form of restricted stock, which vest over a five-
year period at the rate of 20% per year. Under the MRP, 51,750 shares of
restricted stock were granted. MRP expense was $94,444 in both 1998 and 1997.
 
STOCK OPTION PLAN:  The Company has adopted a stock option plan. The plan
provides for granting of 129,375 options for the purpose of attracting and
retaining key personnel and to facilitate their purchase of a stock interest in
the Company.  The options become exercisable over a five-year period at the rate
of 20% per year.  If unused, the options expire in October 2005.  A summary of
the status of the Company's stock option plan as of September 30, 1998 and 1997,
and changes during the years ending on those dates is presented below:

<TABLE>
<CAPTION>
                                          1998                        1997
                                 -------------------------    ------------------------
                                                 Weighted-                   Weighted-
                                                  Average                     Average
                                                 Exercise                    Exercise
                                   Shares          Price         Shares        Price
- ----------------------------------------------------------    ------------------------
<S>                                <C>         <C>            <C>          <C>
Outstanding at beginning                                                      
 of year                              102,880  $      9.49        91,866   $      9.14
 Granted                                2,794        18.75        15,750         11.67
 Exercised                                  -            -          (258)         9.13
 Forfeited                                  -            -        (4,478)         9.97
                                 -------------------------    ------------------------
Outstanding at end of year            105,674  $      9.74       102,880   $      9.49
                                 =========================    ========================
 
Exercisable at end of year             41,152                     20,576
                                 ============                 ==========
 
Weighted-average fair value
 per option of options granted
 during the year                               $     10.02                 $      5.83
                                               ===========                 ===========
</TABLE>
                                       35
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
 
At September 30, 1998, the options outstanding under the stock option plan have
exercise prices from $9.125 to $18.75 and a weighted-average remaining
contractual life of 7.1 years.  The shares and prices were 87,336 at $9.125,
1294.5 at $10.167, 14,250 at $11.667 and 2,794 at $18.75.  All of the nonvested
options are expected to eventually vest.

As permitted under generally accepted accounting principles, grants under the
plan are accounted for following the provisions of APB Opinion No. 25 and its
related interpretations.  Accordingly, no compensation cost has been recognized
for grants made to date.  Had compensation cost been determined based on the
fair value method prescribed in the FASB Statement No. 123, reported net income
and earnings per share would have been reduced to the proforma amounts shown
below:

<TABLE>
<CAPTION>
                                                  Year Ended September 30,
                                                  ------------------------
                                                    1998            1997
- --------------------------------------------------------------------------
<S>                                               <C>           <C>
Net income:                                                        
 As reported                                      $  814,135    $  708,413
 Proforma                                            781,892       678,268
                                                                   
Basic earnings per share:                                          
 As reported                                            1.06          0.87
 Proforma                                               1.01          0.77
                                                                   
Diluted earnings per share                                         
 As reported                                            0.98          0.84
 Proforma                                               0.94          0.80
</TABLE>

In determining the pro forma amounts above, the fair value of each grant is
estimated at the grant date using the Black-Scholes option-pricing model, with
the following weighted-average assumptions for grants in 1998 and 1997:  No
dividends; risk-free interest rate of 5.0% and 6.0%, expected life of 8 and 9
years and price volatility of 33.05% and 22.28%, respectively.

NOTE 16. RETIREMENT PLANS

The Company has a 401(k) plan that covers all full-time employees meeting
certain minimum employment service requirements. The Company's expense for the
years ended September 30, 1998 and 1997 was $48,116 and $48,072, respectively.

The Company has adopted a retirement plan for nonemployee directors. The Company
recorded $6,000 during the year ended September 30, 1997 and no expense during
the year ended September 30, 1998.

The Bank has individual deferred compensation and supplemental retirement
agreements with certain directors and officers.  The cost of such individual
agreements is being accrued over the period of actual service from the date of
the respective agreement.  The cost of such agreements was $79,326 and $78,468
for the years ended September 30, 1998 and 1997, respectively.  The agreements
are funded through a grantor trust with assets which match the investment
options selected by the directors and officers.

                                       36
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
 
Under the stock investment option, funds are invested in common stock of the
Company.  Investment elections are irrevocable.  In 1998, the Company adopted
the provisions of the FASB Emerging Issues Task Force Issue No. 97-14 relating
to the deferred compensation and supplemental retirement agreements.
Accordingly, the cost of common stock held in the grantor trust has been
reclassified to treasury stock and the cost of the compensation obligation
payable in common stock has been reclassified as a component of stockholders'
equity.

NOTE 17. STOCKHOLDERS' EQUITY

The Company was incorporated for the purpose of becoming the savings and loan
holding company of the Bank in connection with the Bank's conversion from a
federally chartered mutual savings bank to a federally chartered stock savings
bank.

In order to grant a priority to eligible account holders in the event of future
liquidation, the Bank, at the time of conversion, established a liquidation
account equal to its regulatory capital as of December 31, 1994. In the event of
future liquidation of the Bank, eligible account holders who continue to
maintain their deposit accounts shall be entitled to receive a distribution from
the liquidation account. The total amount of the liquidation account will be
decreased as the balance of eligible account holders is reduced subsequent to
the conversion, based on an annual determination of such balance.

The Bank may not declare or pay a cash dividend to the Company in excess of 100%
of its net income to date during the current calendar year plus the amount that
would reduce by one-half the Bank's surplus capital ratio at the beginning of
the calendar year without prior notice to the Office of Thrift Supervision
(OTS). Additional limitations on dividends declared or paid on, or repurchases
of, the Bank's capital stock are tied to the Bank's level of compliance with its
regulatory capital requirements.

NOTE 18. FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK

The Bank 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. These
financial instruments include commitments to extend credit. These instruments
involve, to varying degrees, elements of credit and interest rate risk in excess
of the amount recognized in the balance sheet. The contractual amount of these
instruments reflects the extent of involvement by the Bank.

The Bank'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 these commitments. The Bank uses the
same credit policies in making commitments as it does for on-balance-sheet
instruments.

                                       37
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
 
The contractual amount of these financial instruments at September 30, 1998 and
1997 is as follows (in 000's):

<TABLE>
<CAPTION>
                                                            1998          1997
- --------------------------------------------------------------------------------
<S>                                                      <C>           <C>
Unused lines of credit                                   $ 1,924        $  1,664
Commitments to originate and purchase loans                1,109           1,434
                                                         -----------------------
                                                         $ 3,033        $  3,098
                                                         ======================= 
</TABLE>

Commitments to extend credit are agreements to lend to a customer provided there
is no violation of any condition established in the contract. Commitments
generally have fixed expiration dates or other termination clauses and may
require payment of a fee. Since a portion of the commitments may expire without
being drawn upon, the total commitment amount does not necessarily represent
future cash requirements. The Bank evaluates each customer's creditworthiness on
a case-by-case basis. The amount of collateral obtained, if deemed necessary by
the Bank upon extension of credit, is based on the loan type and on management's
credit evaluation of the borrower.  Collateral consists primarily of residential
real estate and personal property.

NOTE 19. FAIR VALUE OF FINANCIAL INSTRUMENTS

SFAS No. 107, Disclosures About Fair Values of Financial Instruments, requires
disclosures of estimated fair values of the Company's financial instruments,
including assets, liabilities, and off-balance sheet items for which it is
practicable to estimate fair value. The fair value estimates are made as of
September 30, 1998 and 1997 based upon relevant market information, if
available, and upon the characteristics of the financial instruments themselves.
Because no market exists for a significant portion of the Company's financial
instruments, fair value estimates are based upon judgments regarding future
expected loss experience, current economic conditions, risk characteristics of
various financial instruments, and other factors. The estimates are subjective
in nature and involve uncertainties and matters of significant judgment and,
therefore, cannot be determined with precision. Changes in assumptions could
significantly affect the estimates.

Fair value estimates are based only on existing financial instruments without
attempting to estimate the value of anticipated future business or the value of
assets and liabilities that are not considered financial instruments.  In
addition, the tax ramifications related to the realization of the unrealized
gains and losses can have a significant effect on the fair value estimates and
have not been considered in any of the estimates.

The estimated fair value of the Company's financial instruments as of September
30, 1998 and 1997 are shown below.  Following the table, there is an explanation
of the methods and assumptions used to estimate the fair value of each class of
financial instruments.

                                       38
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

- --------------------------------------------------------------------------------
 
<TABLE>
<CAPTION>
                                                    September 30,
                               ----------------------------------------------------------
                                         1998                            1997
                               ----------------------------------------------------------
                               Carrying         Estimated       Carrying      Estimated
                                Amount          Fair Value       Amount       Fair Value 
- -----------------------------------------------------------------------------------------
<S>                            <C>            <C>            <C>            <C>
Financial Assets                                                               
 Cash and cash equivalents     $   4,290,188  $   4,290,188  $   4,599,403  $   4,599,403
 Securities available for sale    36,833,559     36,833,559     47,591,284     47,591,284
 Securities held to maturity      23,299,208     23,445,762        529,964        535,513
 Loans receivable                 56,063,951     56,636,000     53,588,542     53,723,000
 Federal Home Loan Bank stock      1,148,000      1,148,000        700,500        700,500
 Accrued interest receivable         991,507        991,507        886,263        886,263
                                                                               
Financial Liabilities                                                          
 Deposits                         85,866,264     86,753,000     83,003,312     83,226,000
 Borrowings                       24,892,673     24,806,000     14,231,202     14,149,000
 Accrued interest payable            543,886        543,886        594,920        594,920
</TABLE>

CASH AND CASH EQUIVALENTS:  The carrying amount of cash and cash equivalents
approximates their fair value.

SECURITIES AVAILABLE FOR SALE AND SECURITIES HELD TO MATURITY:  The fair value
of securities is based upon quoted market prices.

LOANS RECEIVABLE:  The fair values of loans receivable were estimated for groups
of loans with similar characteristics. The fair value of the loan portfolio was
calculated by discounting the scheduled cash flows through the estimated
maturity using anticipated prepayment speeds and using discount rates that
reflect the credit and interest rate risk inherent in each loan portfolio.  The
fair value of the adjustable loan portfolio was estimated by grouping the loans
with similar characteristics and comparing the characteristics of each group to
the prices quoted for similar types of loans in the secondary market.

FEDERAL HOME LOAN BANK STOCK:  The carrying amount of FHLB stock approximates
its fair value.

ACCRUED INTEREST RECEIVABLE:  The carrying amount of accrued interest receivable
approximates its fair value since it is short-term in nature and does not
present unanticipated credit concerns.

DEPOSITS:  Under SFAS No. 107, the fair value of deposits with no stated
maturity, such as checking, savings, and money market accounts, is equal to the
amount payable on demand. The fair value of certificates of deposit is based on
the discounted value of contractual cash flows using as discount rates the rates
that were offered by the Bank as of September 30, 1998 and 1997 for deposits
with maturities similar to the remaining maturities of the existing certificates
of deposit.

The fair value estimate for deposits does not include the benefit that results
from the low cost funding provided by the Bank's existing deposits and long-term
customer relationships compared to the cost of obtaining different sources of
funding. This benefit is commonly referred to as the core deposit intangible.

                                       39
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

BORROWINGS:  The fair value of borrowings is based on the discounted value of
contractual cash flows using as discount rates the rates that were available to
the Bank as of September 30, 1998 and 1997 for borrowings with maturities
similar to the remaining maturities of the existing borrowings.
    
ACCRUED INTEREST PAYABLE:  The carrying amount of accrued interest payable
approximates its fair value since it is short-term in nature.
     
NOTE 20. FIRST FEDERAL BANCORPORATION FINANCIAL INFORMATION (PARENT COMPANY
         ONLY)

The following are the condensed financial statements for the parent company only
as of September 30, 1998 and 1997:
    
<TABLE>
<CAPTION>
                                                                        1998            1997
- -----------------------------------------------------------------------------------------------
<S>                                                               <C>             <C>
CONDENSED STATEMENTS OF FINANCIAL CONDITION                                          
Assets                                                                               
 Cash and cash equivalents                                        $     666,590   $     432,555
 Securities available for sale                                          531,125         260,500
 Investment in subsidiary                                            11,256,909      10,727,405
 Other assets                                                           638,196         603,231
                                                                  -----------------------------
      Total assets                                                $  13,092,820   $  12,023,691
                                                                  =============================
                                                                                     
Liabilities and Stockholders' Equity                                                 
 Accrued expenses                                                 $      10,372   $      82,665
 Stockholders' equity                                                13,082,448      11,941,026
                                                                  -----------------------------
      Total liabilities and stockholders' equity                  $  13,092,820   $  12,023,691
                                                                  =============================
                                                                                     
                                                                                     
CONDENSED STATEMENTS OF INCOME                                                       
Interest income                                                   $     110,357   $     168,255
Noninterest income                                                                       21,391
Equity in earnings of subsidiary                                        806,424         657,703
Noninterest expense                                                     (99,533)       (103,697)
                                                                  -----------------------------
      Income before income tax expense                                  817,248         743,652
                                                                                     
Income tax expense                                                        3,113          35,239
                                                                  -----------------------------
      Net income                                                  $     814,135   $     708,413
                                                                  =============================
</TABLE> 

                                       40
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE> 
<CAPTION> 
- ------------------------------------------------------------------------------------------------- 
                                                                                      
                                                                         1998            1997
- ------------------------------------------------------------------------------------------------- 
<S>                                                                 <C>           <C> 
CONDENSED STATEMENTS OF CASH FLOWS                                                    
Operating Activities                                                                  
 Net income                                                         $   814,135   $      708,413
 Decrease (increase) in other assets                                      5,386          344,870
 (Decrease) increase in accrued expenses                                (72,293)          20,905
 Equity in earnings of subsidiary                                      (806,424)        (657,703)
 Cash dividend from subsidiary                                          500,000             -   
 Earned ESOP shares priced above original cost                          122,440           62,100
 Decrease in unamortized restricted stock                                94,444           94,444
 Decrease in unearned ESOP shares                                        69,000           69,000
 Other                                                                     -              (5,170)
                                                                  ------------------------------
      Net cash provided by operating activities                         726,688          636,859
                                                                  ------------------------------
                                                                                      
Investing Activities                                                                  
 Purchase of securities available for sale                             (250,000)            -
 Proceeds from sales of securities available for sale                      -             741,821
                                                                  ------------------------------
      Net cash provided by (used in) investing activities              (250,000)         741,821
                                                                  ------------------------------
                                                                                      
Financing Activities                                                                  
 Proceeds from exercise of stock options                                   -               2,354
 Purchase and retirement of common stock                               (241,816)        (531,875)
 Purchase of treasury stock                                                -            (877,383)
 Purchase of fractional shares                                             (837)            -
                                                                  ------------------------------
      Net cash used in financing activities                            (242,653)      (1,406,904)
                                                                  ------------------------------
                                                                                      
      Increase (decrease) in cash and cash equivalents                  234,035          (28,224)
                                                                                      
Cash and cash equivalents:                                                            
 Beginning of period                                                    432,555          460,779
                                                                  ------------------------------
 End of period                                                      $   666,590   $      432,555
                                                                  ==============================
</TABLE>

                                       41
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

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

NOTE 21.  QUARTERLY FINANCIAL DATA (UNAUDITED)

Summarized quarterly selected operations data for fiscal 1998 and 1997 are as
follows:

SELECTED OPERATIONS DATA
<TABLE> 
<CAPTION>
                                                           Three Months Ended
                                   ----------------------------------------------------------------
                                   September 30,         June 30,        March 31,     December 31,
                                       1998                1998            1998           1997
- ---------------------------------------------------------------------------------------------------
<S>                                <C>              <C>              <C>              <C>
Interest income                    $   2,220,002    $   2,088,137    $   2,119,396    $   2,092,513
Interest expense                       1,313,453        1,194,962        1,197,265        1,200,492
                                   ----------------------------------------------------------------
      Net interest income                906,549          893,175          922,131          892,021
                                                                                          
Provision for loan losses                 57,500           35,000           30,500           30,000
Noninterest income                       175,196          176,164          149,433          150,172
Noninterest expense                      706,075          659,522          775,656          669,811
Income tax expense                       118,892          141,926           97,190          128,634
                                   ----------------------------------------------------------------
      Net income                   $     199,278    $     232,891    $     168,218    $     213,748
                                   ================================================================
 Earnings per common share                                                                
   -Basic                          $        0.26    $        0.30    $        0.22    $        0.28
                                   ================================================================
   -Diluted                        $        0.24    $        0.28    $        0.20    $        0.26
                                   ================================================================
</TABLE> 
<TABLE> 
<CAPTION>
                                                           Three Months Ended
                                   ----------------------------------------------------------------
                                    September 30,        June 30,        March 31,     December 31,
                                        1997               1997            1997            1996        
- ---------------------------------------------------------------------------------------------------
<S>                                <C>               <C>              <C>              <C>
Interest income                    $  2,007,730      $  1,984,145     $  1,944,452     $  1,954,692
Interest expense                      1,143,402         1,135,154        1,087,070        1,091,217
                                   ----------------------------------------------------------------
      Net interest income               864,328           848,991          857,382          863,475
                                                                                          
Provision for loan losses                  -                 -                -                -
Noninterest income                      136,177           140,721          147,100          146,682
Noninterest expense                     670,302           670,805          777,547          685,896
Income tax expense                      136,066           129,970           92,997          132,860
                                   ----------------------------------------------------------------
      Net income                   $    194,137      $    188,937     $    133,938     $    191,401
                                   ================================================================
                                                                                          
Earnings per common share                                                                 
 -Basic                            $       0.25      $       0.24     $       0.16     $       0.22
                                   ================================================================
 -Diluted                          $       0.23      $       0.23     $       0.16     $       0.22
                                   ================================================================
</TABLE>

                                       42
<PAGE>
 
FIRST FEDERAL BANCORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

<TABLE> 
<CAPTION> 
- ------------------------------------------------------------------------------------------------
 
SELECTED FINANCIAL CONDITION DATA

                                   September 30,       June 30,        March 31,    December 31,
                                       1998              1998            1998            1997   
- ------------------------------------------------------------------------------------------------ 
<S>                               <C>             <C>             <C>             <C>
Total Assets                      $  125,250,628  $  121,315,115  $  113,159,478  $  118,837,762
                                                                                     
Securities                            60,132,767      53,570,871      49,166,001      51,575,712
                                                                                     
Net Loans                             56,063,951      55,999,086      53,653,381      55,339,912
                                                                                     
Deposits                              85,666,292      84,852,654      83,035,031      84,379,265
                                                                                     
Stockholders' Equity                  13,082,448      12,680,749      12,330,061      12,093,100
</TABLE> 

<TABLE> 
<CAPTION>
                                   September 30,       June 30,        March 31,    December 31,
                                       1997              1997            1997            1996        
- ------------------------------------------------------------------------------------------------ 
<S>                               <C>             <C>             <C>             <C>
Total Assets                      $  111,492,038  $  110,589,488  $  107,716,418  $  109,728,801
                                                                                     
Securities                            48,121,248      47,097,530      47,488,931      46,919,264
                                                                                     
Net Loans                             53,588,542      52,878,381      51,376,532      51,369,047
                                                                                     
Deposits                              83,003,312      82,346,810      81,666,754      83,750,133
                                                                                     
Stockholders' Equity                  11,941,026      12,019,204      12,036,205      12,467,041
</TABLE>

                                       43
<PAGE>
 
                        MARKET AND DIVIDEND INFORMATION

TRADING IN THE COMMON STOCK

     The Company's Common Stock is traded on the Nasdaq SmallCap Market.  There
are currently (as of September 30, 1998) 993,275 shares (as adjusted for a 3-
for-2 stock split) of the Common Stock outstanding and approximately 227 holders
of record of the Common Stock (not including shares held in "street name") as of
December 15, 1998.  The December 15, 1998 closing sale price of the Common Stock
as traded on the SmallCap Market was $14.50 per share (as adjusted for a 3-for-2
stock split).

     The following table sets forth certain information as to the range of the
high and low bid prices for the Company's Common Stock for the calendar quarters
indicated during the most recent two fiscal years.
<TABLE>
<CAPTION>
                           HIGH BID (1) (2)  LOW BID (1) (2)  DIVIDENDS PAID
                           ----------------  ---------------  --------------
<S>                        <C>               <C>              <C>
 
       FISCAL 1997:
         First Quarter             12 5/16          10 1/2                --
         Second Quarter            13               11 11/16              --
         Third Quarter             13 1/2           11 13/16              --
         Fourth Quarter            14 11/16         13 3/16               --
 
       FISCAL 1998:
         First Quarter             22               15                   --
         Second Quarter            21 1/4           18 3/4               --
         Third Quarter             20 1/4           18 1/2               --
         Fourth Quarter            19 1/4           13 3/4               --
</TABLE>
- -----------
(1)  Quotations reflect inter-dealer price, without retail mark-up, mark-down or
     commissions, and may not represent actual transactions.
(2)  Prices have been adjusted retroactively to give effect to a 3-for-2 stock
     split on December 18, 1997.


DIVIDEND RESTRICTIONS

     Under OTS regulations, First Federal may not pay dividends on its capital
stock if its regulatory capital would thereby be reduced below the amount then
required for the liquidation account established for the benefit of certain
depositors of First Federal at the time of the Conversion.  In addition, savings
institution subsidiaries of savings and loan holding companies are required to
give the OTS 30 days' prior notice of any proposed declaration of dividends to
the holding company.

     OTS regulations impose additional limitations on the payment of dividends
and other capital distributions (including stock repurchases and cash mergers)
by First Federal.  Under these regulations, a savings institution that,
immediately prior to, and on a pro forma basis after giving effect to, a
proposed capital distribution, has total capital (as defined by OTS regulation)
that is equal to or greater than the amount of its  capital requirements (a
"Tier 1 Association") is generally permitted, without OTS approval, to make
capital distributions during a calendar year in the amount equal to the greater
of: (i) 75% of its net income for the previous four quarters; or (ii) up to 100%
of its net income to date during the calendar year plus an amount that would
reduce by one-half the amount by which its capital-to-assets ratio exceeded
regulatory requirements at the beginning of the calendar year.  A savings
institution with total capital in excess of current minimum capital ratio
requirements (a "Tier 2 Association") is permitted to make capital distributions
without OTS approval of up to 75% of its net income for the previous four

                                      44
<PAGE>
 
quarters, less dividends already paid for such period.  A savings institution
that fails to meet current minimum capital requirements (a "Tier 3 Association")
is prohibited from making any capital distributions without the prior approval
of the OTS.  A Tier 1 Association that has been notified by the OTS that it is
in need of more than normal supervision will be treated as either a Tier 2 or
Tier 3 Association.  First Federal is a Tier 1 Association.  Under the OTS'
prompt corrective action regulations, First Federal is also prohibited from
making any capital distribution if after making the distribution, First Federal
would have: (i) a total risk-based capital ratio of less than 8.0%; (ii) a Tier
1 risk-based capital ratio of less than 4.0%; or (iii) a leverage ratio of less
than 4.0%.  The OTS, after consultation with the FDIC, however, may permit an
otherwise prohibited stock repurchase if made in connection with the issuance of
additional shares in an equivalent amount and the repurchase will reduce the
institution's financial obligations or otherwise improve the institution's
financial condition.

     Furthermore, earnings of the Bank appropriated to bad debt reserves for
federal income tax purposes are not available for payment of cash dividends or
other distributions to the Company without payment of taxes at the then current
tax rate by First Federal on the amount of earnings removed from the reserves
for such distributions.  The Company intends to make full use of this favorable
tax treatment afforded to First Federal and the Company and does not contemplate
use of any post-Conversion earnings of First Federal in a manner which would
limit either the Bank's bad debt deduction or create federal tax liabilities.

                                       45
<PAGE>
 
<TABLE>
<CAPTION>
                                            BOARD OF DIRECTORS
<S>                                         <C>                                    <C>
RALPH T. SMITH                              WILLIAM R. BELFORD                     WALTER R. FANKHANEL
Chairman of the Board of the Company and    President and Chief Executive          Director of the Company and the
the Bank                                    Officer of the Company and the         Bank
                                            Bank

 
MARTIN R. SATHRE                            JAMES R. SHARP                         DEAN J. THOMPSON
Vice Chairman and Director of the           Director of Company and the Bank       Director of the Company and the
Company and the Bank                                                               Bank
 
 
                                            EXECUTIVE OFFICERS
 
RALPH T. SMITH                              MARTIN R. SATHRE                       WILLIAM R. BELFORD
Chairman of the Board of the Company and    Vice Chairman and Director of the      President and Chief Executive
the Bank                                    Company and the Bank                   Officer of the Company and the
                                                                                   Bank
 
DENNIS M. VORGERT                           KAREN JACOBSON
Treasurer of the Company and the Bank       Secretary of the Company and the
                                            Bank
 
 
                                            OFFICE LOCATIONS
 
MAIN OFFICE:                                BRANCH OFFICES:
214 5th Street                              22 First Street, N.E.                  109 Main Street West
Bemidji, Minnesota  56601                   Bagley, Minnesota  56621               Baudette, Minnesota  56623
 

                                            550 Paul Bunyan Drive, N.W.            527 Minnesota Avenue
                                            Bemidji, Minnesota  56601              Walker, Minnesota 56484
 
 
 
 
                                            GENERAL INFORMATION
 
INDEPENDENT PUBLIC ACCOUNTANTS              ANNUAL MEETING                         ANNUAL REPORT ON FORM 10-KSB
McGladrey & Pullen LLP                      The 1999 Annual Meeting of             A copy of the Company's Annual
Certified Public Accountants                Stockholders will be held on January   Report on Form 10-KSB for the
Duluth, Minnesota                           19, 1999 at 2:30 p.m. at  the main     fiscal year ended September 30,
                                            office, 214 5th Street, Bemidji,       1998 as filed with the Securities
GENERAL COUNSEL                             Minnesota 56601.                       and Exchange Commission will be
Smith Law Firm                                                                     furnished without charge to
Bemidji, Minnesota  56601                   TRANSFER AGENT AND REGISTRAR           stockholders as of the record date
                                            Stock Transfer Department              for the 1999 Annual Meeting upon
SPECIAL COUNSEL                             Norwest Bank, N.A.                     written request to Karen Jacobson,
Housley Kantarian                           P.O. Box 119                           214 5th Street, Bemidji,
& Bronstein, P.C.                           So. St. Paul, Minnesota 55075-9988     Minnesota 56601
1220 19th Street, N.W.  Suite 700
Washington, D.C.  20036
</TABLE> 
 
                                       46

<PAGE>
 
                                   EXHIBIT 21

                         SUBSIDIARIES OF THE REGISTRANT

                                                   State or Other
                                                   Jurisdiction of   Percentage
                                                     Incorporation   Ownership
                                                     -------------   ---------
Parent
- ------

First Federal Bancorporation                       Minnesota            N/A


Subsidiary (1)
- ----------    

First Federal Bank                                 United States        100%


Subsidiaries of First Federal Bank (1)
- ----------------------------------    

First Federal Service Corporation                  Minnesota            100%


- --------------------
(1)  The assets, liabilities and operations of the subsidiaries are included in
     the consolidated financial statements contained in the Annual Report to
     Stockholders attached hereto as an exhibit.

<PAGE>
 
                    [LETTERHEAD OF McGLADREY & PULLEN, LLP]


                      CONSENT OF INDEPENDENT ACCOUNTANTS


The Board of Directors
First Federal Bancorporation
Bemidji, Minnesota


We hereby consent to the incorporation by reference in this Form 10-KSB in the 
previously filed Registration Statement of First Federal Bancorporation on Form 
S-8 (No. 33-98242) of our report, dated October 30, 1998, relating to the 
consolidated financial statements of First Federal Bancorporation and 
subsidiaries.


McGLADREY & PULLEN, LLP

/s/ McGladrey & Pullen, LLP

Duluth, Minnesota
December 23, 1998



<TABLE> <S> <C>

<PAGE>
 
<ARTICLE> 9
       
<S>                             <C>
<PERIOD-TYPE>                   12-MOS
<FISCAL-YEAR-END>                          SEP-30-1998
<PERIOD-START>                             OCT-01-1997
<PERIOD-END>                               SEP-30-1998
<CASH>                                       2,056,775
<INT-BEARING-DEPOSITS>                       2,233,413
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                 36,833,559
<INVESTMENTS-CARRYING>                      23,299,208
<INVESTMENTS-MARKET>                        23,445,762
<LOANS>                                     56,562,291
<ALLOWANCE>                                    498,340
<TOTAL-ASSETS>                             125,250,628
<DEPOSITS>                                  85,866,264
<SHORT-TERM>                                24,892,673
<LIABILITIES-OTHER>                          1,409,243
<LONG-TERM>                                          0
                                0
                                          0
<COMMON>                                         9,933
<OTHER-SE>                                  13,072,515
<TOTAL-LIABILITIES-AND-EQUITY>             125,250,628
<INTEREST-LOAN>                              4,917,597
<INTEREST-INVEST>                            3,483,055
<INTEREST-OTHER>                               119,396
<INTEREST-TOTAL>                             8,520,048
<INTEREST-DEPOSIT>                           3,848,369
<INTEREST-EXPENSE>                           4,906,172
<INTEREST-INCOME-NET>                        3,613,876
<LOAN-LOSSES>                                  153,000
<SECURITIES-GAINS>                                   0
<EXPENSE-OTHER>                              2,811,064
<INCOME-PRETAX>                              1,300,777
<INCOME-PRE-EXTRAORDINARY>                   1,300,777
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   814,135
<EPS-PRIMARY>                                     1.06
<EPS-DILUTED>                                     0.98
<YIELD-ACTUAL>                                    3.23
<LOANS-NON>                                    153,648
<LOANS-PAST>                                   363,883
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                               427,256
<CHARGE-OFFS>                                  108,553
<RECOVERIES>                                    26,637
<ALLOWANCE-CLOSE>                              498,340
<ALLOWANCE-DOMESTIC>                           498,247
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                             93
        

</TABLE>


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