KLAMATH FIRST BANCORP INC
10-K, 1998-12-29
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: HARRODSBURG FIRST FINANCIAL BANCORP INC, 10-K, 1998-12-29
Next: DAMEN FINANCIAL CORP, 10-K405, 1998-12-29




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

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

     For the Fiscal Year Ended September 30, 1998

                                       OR

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

                         Commission File Number: 0-26556
 
                           KLAMATH FIRST BANCORP, INC.
             ------------------------------------------------------
             (Exact name of registrant as specified in its charter)

      Oregon                                                       93-1180440
- ---------------------------------------------                ----------------
(State or other jurisdiction of incorporation                (I.R.S. Employer 
 or organization)                                             I.D. Number)

540 Main Street, Klamath Falls, Oregon                                  97601
- ---------------------------------------------                       ---------
(Address of principal executive offices)                            (Zip Code)

Registrant's telephone number, including area code:            (541) 882-3444  
                                                               --------------

Securities registered pursuant to Section 12(b) of the Act:              None   
                                                                     -------- 

Securities registered pursuant 
to Section 12(g) of the Act:           Common Stock, par value $.01 per share
                                       --------------------------------------
                                                              (Title of Class)

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

Indicate by check mark whether  disclosure of delinquent filers pursuant to Item
405 of Regulation S-K is not contained herein, and will not be contained, to the
best of the Registrant's  knowledge,  in definitive  proxy or other  information
statements  incorporated  by  reference  in Part  III of this  Form  10-K or any
amendments to this Form 10-K. 
YES   X      NO

     As of December 15, 1998, there were issued and outstanding 9,916,766 shares
of the  Registrant's  common  stock.  The  Registrant's  voting  stock is traded
over-the-counter  and is listed on the Nasdaq  National  Market under the symbol
"KFBI." The aggregate  market value of the voting stock held by nonaffiliates of
the  Registrant,  based on the closing  sales price of the  Registrant's  common
stock as quoted on the Nasdaq  National  Market on December  15, 1998 of $18.38,
was $155,696,649.

                       DOCUMENTS INCORPORATED BY REFERENCE

     1. Portions of Registrant's  Annual Report to  Shareholders  for the Fiscal
Year Ended September 30, 1998 ("Annual Report") (Parts I and II).

     2. Portions of Registrant's  Definitive Proxy Statement for the 1999 Annual
Meeting of Shareholders (Part III).




<PAGE>


                                     PART I
Item 1.  Business

General

     Klamath  First  Bancorp,  Inc.  ("Company"),  an  Oregon  corporation,  was
organized on June 16, 1995 for the purpose of becoming  the holding  company for
Klamath  First Federal  Savings and Loan  Association  ("Association")  upon the
Association's  conversion  from a federal  mutual to a federal stock savings and
loan  association  ("Conversion").  The  Conversion  was completed on October 4,
1995. At September 30, 1998, the Company had total assets of $1.0 billion, total
deposits  of $689.5  million and  shareholders'  equity of $145.1  million.  All
references to the Company herein include the Association where applicable.

     The  Association was organized in 1934. The Association is regulated by the
Office  of  Thrift  Supervision  ("OTS")  and its  deposits  are  insured  up to
applicable limits under the Savings  Association  Insurance Fund ("SAIF") of the
Federal Deposit Insurance Corporation ("FDIC"). The Association also is a member
of the Federal Home Loan Bank ("FHLB") System through the FHLB of Seattle.

     In July 1997,  the  Association  acquired 25 former First  Interstate  Bank
branches  from Wells  Fargo Bank,  N.A.  The new  branches  are located in rural
communities throughout Oregon,  expanding and complementing the existing network
of branches. The acquisition was accounted for as a purchase and resulted in the
addition of approximately  $241.3 million in deposits on the acquisition date of
July 18, 1997.

     The  Association  is a  traditional,  community-oriented  savings  and loan
association  that focuses on customer  service  within its primary  market area.
Accordingly,  the Association is primarily  engaged in attracting  deposits from
the general  public  through  its  offices  and using those and other  available
sources of funds to originate  permanent  residential  one- to four-family  real
estate  loans  within  its  market  area and to a lesser  extent  on  commercial
property  and  multi-family   dwellings.   At  September  30,  1998,   permanent
residential  one- to four-family  real estate loans totaled $577.5  million,  or
81.95% of total loans.  While the Association has historically  emphasized fixed
rate mortgage  lending,  it has been diversifying its loan portfolio by focusing
on  increasing  the number of  originations  of  commercial  real estate  loans,
multi-family  residential loans,  residential construction loans, small business
loans and non-mortgage consumer loans. A significant portion of these newer loan
products  carry  adjustable  rates,  higher  yields,  or shorter  terms than the
traditional  fixed rate mortgages.  This lending strategy is designed to enhance
earnings,  reduce  interest  rate risk,  and  provide a more  complete  range of
financial  services  to  customers  and  the  local  communities  served  by the
Association.  At September  30, 1998,  the  Association's  total loan  portfolio
consisted of 89.67% fixed rate and 10.33% adjustable rate loans,  after loans in
process and non-performing loans.

Modified Dutch Auction Tender

     In September  1998, the Board of Directors  authorized the repurchase of up
to  1,983,353   shares  of  the  Company's   common  stock,   which   represents
approximately  20% of its  outstanding  shares as of  September  30,  1998.  The
repurchase is being made through a  "Modified  Dutch Auction Tender." Under this
procedure,  the Company's shareholders are given the opportunity to sell part or
all of their  shares to the Company at a price of not less than $18.00 per share
and not more than  $20.00  per  share.  The  Company  expects  to  complete  the
repurchase early in 1999.

Market Area

     As a result of the branch  acquisition  in 1997, the  Association's  market
area  expanded to include 33 locations  in 22 of Oregon's 36  counties.  Two new
branch  locations  were added in 1998.  The  Association's  primary market area,
which  encompasses the state of Oregon and some adjacent areas of California and
Washington,  can be  characterized  as a  predominantly  rural area containing a
number of communities that are experiencing moderate to rapid population growth.
The favorable  population  growth in the market area,  particularly  in Southern
Oregon,  has been  supported  in large  part by the  favorable  climate,  and by
favorable  real  estate  values.  The  economy of the market area is still based
primarily  on  agriculture  and lumber and wood  products,  but is  experiencing
diversification  into light manufacturing,  health care and other services,  and
other sectors.  Tourism is a significant  industry in many regions of the market
area including Central Oregon and the Southern Oregon coast.

                                        1

<PAGE>



Yields Earned and Rates Paid

     The following table sets forth,  for the periods and at the date indicated,
the weighted  average  yields earned on  interest-earning  assets,  the weighted
average interest rates paid on  interest-bearing  liabilities,  and the interest
rate spread between the weighted average yields earned and rates paid.
<TABLE>
<CAPTION>

                                                                                   Years Ended
                                                      At                          September 30,
                                                  September 30,       ------------------------------------
                                                      1998            1998            1997            1996
                                                  ------------        ----            ----            ----

Weighted average yield:
<S>                                                   <C>             <C>             <C>             <C>  
   Loans receivable ............................      7.71%           8.06%           7.92%           8.00%
   Mortgage backed and related securities ......      6.26            6.03            6.34            6.00
   Investment securities .......................      6.01            6.05            6.10            6.12
   Federal funds sold ..........................      5.70            5.45            5.31            7.09
   Interest-earning deposits ...................      5.48            5.35            5.32            4.95
   FHLB stock ..................................      7.50            7.73            7.70            7.64

Combined weighted average yield on
 interest-bearing assets .......................      7.22            7.34            7.40            7.45
                                                      ----            ----            ----            ----

Weighted average rate paid on:
   Tax and insurance reserve ...................      2.47            2.47            2.97            3.30
   Passbook and statement savings ..............      2.44            2.70            3.15            2.87
   Interest-bearing checking ...................      1.33            1.48            2.20            2.47
   Money market ................................      3.92            3.86            3.85            3.88
   Certificates of deposit .....................      5.81            5.69            5.76            5.94
   FHLB advances/Short term borrowings .........      5.29            5.63            5.68            5.60

Combined weighted average rate on
 interest-bearing liabilities ..................      4.86            4.77            5.12            5.23
                                                      ----            ----            ----            ----

Net interest spread ............................      2.36%           2.57%           2.28%           2.22%
                                                      ====            ====            ====            ====
</TABLE>

Average Balances, Net Interest Income and Yields Earned and Rates Paid

     Reference is made to the section entitled "Average  Balances,  Net Interest
Income and Yields Earned and Rates Paid" on page 16 of the 1998 Annual Report to
Stockholders  ("Annual  Report"),   which  section  is  incorporated  herein  by
reference.

Interest Sensitivity Gap Analysis

     Reference  is  made  to the  section  entitled  "Interest  Sensitivity  Gap
Analysis" on page 12 of the Annual Report,  which section is incorporated herein
by reference.

Rate/Volume Analysis

     Reference is made to the section entitled "Rate/Volume Analysis" on page 17
of the Annual Report, which section is incorporated herein by reference.




                                        2

<PAGE>



Lending Activities

     General.  As a  federally  chartered  savings  and  loan  association,  the
Association has authority to originate and purchase loans secured by real estate
located  throughout the United States.  Notwithstanding  this nationwide lending
authority,  over 86% of the mortgage  loans in the  Association's  portfolio are
secured by  properties  located in Klamath,  Jackson and  Deschutes  counties in
Southern  and Central  Oregon.  With the  expanded  market area  provided by the
branch  acquisition in 1997, the Association  anticipates  its mortgage  lending
will diversify  throughout the state of Oregon.  It is  management's  intention,
subject to market  conditions,  that the  Association  will remain a traditional
financial  institution  originating  long-term  mortgage loans for the purchase,
construction  or  refinance  of one- to  four-family  residential  real  estate.
However,  to  enhance  interest  income  and  reduce  interest  rate  risk,  the
Association  is placing  increased  emphasis on the  origination  or purchase of
adjustable  rate loans secured by  multi-family  residential and commercial real
estate,  the  majority  of which  are  located  outside  Klamath,  Jackson,  and
Deschutes counties.

     Permanent residential one- to four-family mortgage loans amounted to $577.5
million,  or 81.95%, of the Association's total loan portfolio before net items,
at  September  30,  1998.  The  Association  originates  other loans  secured by
multi-family  residential  and  commercial  real estate,  construction  and land
loans.  Those loans  amounted to $115.2  million,  or 16.34%,  of the total loan
portfolio,  before net items,  at September 30, 1998.  Approximately  1.71%,  or
$12.1 million, of the Association's  total loan portfolio,  before net items, as
of September 30, 1998 consisted of non-real estate loans.

     Permissible  loans-to-one borrower by the Association are generally limited
to 15% of unimpaired capital and surplus. The Association's loan-to-one borrower
limitation  was $14.3 million at September 30, 1998. At September 30, 1998,  the
Association had 25 borrowing  relationships with outstanding  balances in excess
of $1.0 million,  the largest of which amounted to $4.8 million and consisted of
ten loans,  all of which  were  secured by land  development  and single  family
construction  projects.  All of these loans were performing in  accordance  with
their terms at September 30, 1998.

     The  Association  has  placed a  growing  emphasis  on the  origination  of
adjustable rate loans in order to increase the interest rate  sensitivity of its
loan  portfolio.  In the current  interest  rate  environment,  adjustable  rate
mortgages  (ARMs)  are less  attractive  to  borrowers  than the low fixed  rate
mortgages available.  The Association has, however, been successful in expanding
the production of adjustable  rate consumer  loans and has purchased  adjustable
rate  multi-family  residential  and  non-residential  real  estate  loans.  See
"MANAGEMENT'S  DISCUSSION  AND  ANALYSIS OF FINANCIAL  CONDITION  AND RESULTS OF
OPERATIONS  --  Market  Risk  and  Asset/Liability   Management"  and  "INTEREST
SENSITIVITY  GAP ANALYSIS" in the Annual  Report.  At September 30, 1998,  $70.0
million,  or 10.33% of loans in the  Association's  total loan portfolio,  after
loans in process and non-performing loans, consisted of ARM loans.


                                        3

<PAGE>

<TABLE>
<CAPTION>


     Loan Portfolio Analysis.  The following table sets forth the composition of
the loan portfolio by type of loan at the dates indicated.


                                                                           At September 30,
                                ----------------------------------------------------------------------------------------------------
                                      1998                1997                  1996                1995                  1994     
                                ------------------   ----------------     -----------------    ----------------     ----------------
                                Amount    Percent    Amount   Percent     Amount    Percent    Amount   Percent     Amount   Percent
                                ------    -------    ------   -------     ------    -------    ------   -------     ------   -------
                                                                        (Dollars in thousands)


Real estate loans:
  Permanent residential
<S>                            <C>         <C>      <C>         <C>      <C>         <C>      <C>         <C>      <C>        <C>   
    one- to four-family ....   $577,471    81.95%   $498,595    86.47%   $447,004    91.50%   $381,683    91.68%   $337,212   90.06%
  Multi-family residential .     19,230     2.73      16,881     2.93       6,555     1.34       7,433     1.79       8,209    2.19
  Construction .............     64,289     9.12      30,487     5.29      14,276     2.92       9,807     2.36      12,625    3.37
  Commercial ...............     29,457     4.18      22,639     3.93      15,645     3.20      13,984     3.36      13,425    3.58
  Land .....................      2,185     0.31       1,586     0.27       1,152     0.24       1,072     0.25       1,180    0.32
                               --------   ------    --------   ------    --------   ------    --------   ------    --------   -----
Total real estate loans ....    692,632    98.29     570,188    98.89     484,632    99.20     413,979    99.44     372,651   99.52
                               --------   ------    --------   ------    --------   ------    --------   ------    --------   -----

Non-real estate loans:
  Savings accounts .........      1,991     0.28       1,711     0.30       1,640     0.34       1,966     0.47       1,316    0.35
  Home improvement and
     home equity loans .....      5,750     0.82       3,486     0.60       1,977     0.40        --       --          --      --
  Other ....................      4,330     0.61       1,190     0.21         302     0.06         367     0.09         472    0.13
                               --------   ------    --------   ------    --------   ------    --------   ------    --------   -----
Total non-real estate loans      12,071     1.71       6,387     1.11       3,919     0.80       2,333     0.56       1,788    0.48
                               --------   ------    --------   ------    --------   ------    --------   ------    --------   -----
 Total loans ...............    704,703   100.00%    576,575   100.00%    488,551   100.00%    416,312   100.00%    374,439  100.00%
                                          ======               ======               ======               ======              ======

Less:
Undisbursed portion of loans     26,987               17,096                8,622                7,203                9,310
Deferred loan fees .........      7,620                6,358                5,445                4,757                4,252
Allowance for loan losses ..      1,950                1,296                  928                  808                  755
                               --------             --------             --------             --------                -----
Net loans ..................   $668,146             $551,825             $473,556             $403,544             $360,122
                               ========             ========             ========             ========             ========
</TABLE>



                                        4

<PAGE>

     The following table sets forth the amount of fixed-rate and adjustable rate
loans, net of loans in process and non-performing  loans,  included in the total
loan portfolio at the dates indicated.

<TABLE>
<CAPTION>

                                                                  At September 30,                    
                                                 --------------------------------------------------
                                                         1998                        1997          
                                                 ---------------------      ----------------------
                                                Amount         Percent      Amount         Percent
                                                               (Dollars in thousands)

<S>                                            <C>               <C>       <C>               <C>   
Fixed rate ....................................$607,112          89.67%    $491,703          87.98%
Adjustable-rate ................................ 69,958          10.33       67,189          12.02
                                               --------        -------     --------        -------
     Total ....................................$677,070         100.00%    $558,892         100.00%
                                               ========        =======     ========        =======
</TABLE>


     Permanent  Residential  One- to  Four-Family  Mortgage  Loans.  The primary
lending activity of the Association is the origination of permanent  residential
one- to  four-family  mortgage  loans.  Management  believes that this policy of
focusing on  single-family  residential  mortgage  loans has been  successful in
contributing  to interest  income while  keeping  delinquencies  and losses to a
minimum.  At September 30, 1998, $577.5 million, or 81.95%, of the Association's
total loan portfolio,  before net items, consisted of permanent residential one-
to  four-family  mortgage  loans.  As of such date,  the average  balance of the
Association's  permanent  residential  one- to  four-family  mortgage  loans was
$67,439.

     The Association presently originates both fixed-rate mortgage loans and ARM
loans secured by one- to  four-family  properties  with terms of 15 to 30 years.
Historically,  most of the loans  originated by the Association  have been fixed
rate loans  secured by one- to  four-family  properties.  At September 30, 1998,
$573.8  million,  or  84.75% of the  total  loans  after  loans in  process  and
non-performing  loans  were  fixed  rate  one- to  four-family  loans  and $30.2
million,  or  4.45%,  were ARM  loans.  Borrower  demand  for ARM  loans  versus
fixed-rate  mortgage  loans is a function  of the level of interest  rates,  the
expectations  of  changes  in the level of  interest  rates  and the  difference
between the initial  interest  rates and fees charged for each type of loan. The
relative  amount  of  fixed-rate  mortgage  loans  and  ARM  loans  that  can be
originated  at any  time is  largely  determined  by the  demand  for  each in a
competitive environment.

     The  Association  qualifies the ARM loan borrower  based on the  borrower's
ability  to repay the loan  using  the  fully  indexed  rate.  As a result,  the
Association  believes that the potential for  delinquencies  and defaults on ARM
loans when rates adjust upwards is lessened.

     The  loan  fees  charged,  interest  rates  and  other  provisions  of  the
Association's  ARM loans are  determined by the  Association on the basis of its
own pricing criteria and competitive market  conditions.  At September 30, 1998,
the Association  charged origination fees ranging from 1.00% to 1.75% on its ARM
loans.

     In an attempt to increase  adjustable rate mortgages in the loan portfolio,
the  Association  uses below market  "teaser" rates which are  competitive  with
other  institutions  originating  mortgages in the Association's  primary market
area.  Initially,  ARM loans are priced at the competitive teaser rate and after
one year reprice at 2.875% over the One-Year  Constant  Maturity  Treasury  Bill
Index,  with a maximum  increase  or decrease of 2.00% in any one year and 6.00%
over the life of the loan.

     The retention of ARM loans in the Association's loan portfolio helps reduce
the  Association's  exposure to changes in interest rates.  There are,  however,
unquantifiable  credit risks resulting from the potential of increased costs due
to changed rates to be paid by the customer. It is possible that, during periods
of rising  interest  rates,  the risk of default on ARM loans may  increase as a
result of repricing with increased costs to the borrower.  Furthermore,  the ARM
loans originated by the Association generally provide, as a marketing incentive,
for  initial  rates of  interest  below the rates  which  would  apply  were the
adjustment  index used for  pricing  initially  (discounting).  These  loans are
                                        5
<PAGE>

subject to increased  risks of default or delinquency  because of this.  Another
consideration  is that although ARM loans allow the  Association to increase the
sensitivity  of its asset base to changes in the interest  rates,  the extent of
this interest  sensitivity is limited by the periodic and lifetime interest rate
adjustment  limits.  Because of these  considerations,  the  Association  has no
assurance that yields on ARM loans will be sufficient to offset increases in the
Association's cost of funds.

     The loan-to-value ratio, maturity and other provisions of the loans made by
the  Association  generally  have  reflected  the policy of making less than the
maximum loan permissible under applicable regulations,  in accordance with sound
lending practices,  market conditions and underwriting  standards established by
the Association.  The  Association's  lending policies on permanent  residential
one- to four-family  mortgage loans  generally  limit the maximum  loan-to-value
ratio to 90% of the  lesser  of the  appraised  value or  purchase  price of the
property and generally all permanent  residential  one- to four-family  mortgage
loans  in  excess  of  an  80%  loan-to-value  ratio  require  private  mortgage
insurance.  Programs  for 95% and 97%  loan-to-value  are  available  for  owner
occupied purchase transactions.

     The Association also has a limited amount of  non-owner-occupied  permanent
residential one- to four-family mortgage loans in its portfolio. These loans are
underwritten  using  generally  the same  criteria as  owner-occupied  permanent
residential  one-  to  four-family  mortgage  loans,  except  that  the  maximum
loan-to-value  ratio is generally  75% of the lesser of the  appraised  value or
purchase  price of the  property  and such loans are  generally  provided  at an
interest rate higher than owner-occupied loans.

     The  Association   offers   fixed-rate,   permanent   residential  one-  to
four-family  mortgage  loans  with  terms of 15 to 30 years.  Substantially  all
permanent one- to four-family loans have original  contractual terms to maturity
of 30 years.  Such loans are  amortized on a monthly  basis with  principal  and
interest  due each month and  customarily  include  "due-on-sale"  clauses.  The
Association   enforces   due-on-sale  clauses  to  the  extent  permitted  under
applicable laws.  Substantially all of the Association's mortgage loan portfolio
consists of conventional loans.

     Historically,  the  Association has not originated  significant  amounts of
mortgage loans on second  residences.  However,  with the branch offices in Bend
and the loan  center in  Redmond,  near  popular  ski  areas  and other  outdoor
activities,  and the branches along the Southern  Oregon coast,  an increasingly
popular  resort and vacation  area,  the  Association  believes that there is an
opportunity  to engage in such  lending  within the  parameters  of its  current
underwriting  policies.  At September 30, 1998,  $3.7 million,  or 0.52%, of the
Association's loan portfolio consisted of loans on second homes.

     Commercial  and  Multi-Family   Real  Estate  Loans.  The  Association  has
historically  engaged in a limited amount of  multi-family  and commercial  real
estate lending.  During 1997 and 1998, the Association purchased  participations
in loans secured by multi-family and commercial real estate in order to increase
the  balance  of  adjustable   rate  loans  in  the  portfolio.   See  "--  Loan
Originations,  Purchases,  and Sales." At September 30, 1998, $19.2 million,  or
2.73%, of the Association's total loan portfolio, before net items, consisted of
loans  secured  by  existing  multi-family  residential  real  estate  and $29.5
million, or 4.18%, of the Association's total loan portfolio,  before net items,
consisted of loans secured by existing commercial real estate. The Association's
commercial and multi-family real estate loans include primarily loans secured by
office buildings, small shopping centers, churches,  mini-storage warehouses and
apartment buildings.  All of the Association's  commercial and multi-family real
estate  loans are secured by  properties  located in the  Association's  primary
market area. The average outstanding balance of commercial and multi-family real
estate loans was $229,657 at September 30, 1998, the largest of which was a $2.6
million land  development loan secured by land and  improvements.  This loan has
performed  in  accordance  with its terms  since  origination.  Originations  of
commercial  real estate and  multi-family  residential  real estate  amounted to
3.20%,  4.87%,  and 2.58% of the  Association's  total loan  originations in the
fiscal  years ended  September  30,  1998,  1997,  and 1996,  respectively.  The
Association  also  purchased  $4.5  million  in  multi-family  residential  loan
participations and $179,000 in commercial real estate  participations during the
year ended September 30, 1998.


                                        6

<PAGE>

     The  Association's  commercial and multi-family  loans generally have terms
which  range  up to 25  years  and  loan-to-value  ratios  of  up  to  75%.  The
Association  currently  originates  fixed and  adjustable  rate  commercial  and
multi-family  real  estate  loans.   Commercial  real  estate  and  multi-family
adjustable rate loans are priced to be competitive with other commercial lenders
in the  Association's  market  area.  A variety of terms are  available  to meet
specific  commercial  and  multi-family   residential  financing  needs.  As  of
September  30,  1998,  $33.3  million,  or 4.92%,  after  loans in  process  and
non-performing  loans,  of  other  mortgage  loans,   including  commercial  and
multi-family residential real estate loans, had adjustable rates of interest.

     Multi-family  residential  and commercial  real estate lending is generally
considered to involve a higher degree of risk than permanent residential one- to
four-family  lending.  Such  lending  typically  involves  large  loan  balances
concentrated in a single borrower or groups of related  borrowers.  In addition,
the  payment  experience  on loans  secured by  income-producing  properties  is
typically  dependent  on the  successful  operation  of the related  real estate
project and thus may be subject to a greater extent to adverse conditions in the
real  estate  market or in the  economy  generally.  The  Association  generally
attempts to mitigate  the risks  associated  with  multi-family  commercial  and
residential  real estate  lending by, among other things,  lending on collateral
located in its market area and following strict  underwriting  standards.  Loans
considered  for purchase are  subjected  to the same  underwriting  standards as
those originated in-house.

     Construction  Loans. The Association makes  construction loans primarily to
individuals  for  the  construction  of  their  single-family  residences.   The
Association  also makes loans to builders for the  construction of single-family
residences  which  are not  presold  at the  time of  origination  ("speculative
loans").  Permanent  construction loans generally begin to amortize as permanent
residential  one- to  four-family  mortgage loans within one year of origination
unless extended.  Speculative loans are scheduled to pay off in 12 to 18 months.
At September 30, 1998,  construction  loans amounted to $64.3 million (including
$28.4 million of speculative  loans), or 9.12%, of the Association's  total loan
portfolio  before net  items.  Construction  loans  have  rates and terms  which
generally  match the  non-construction  loans then  offered by the  Association,
except that during the  construction  phase,  the borrower pays only interest on
the loan. The Association's  construction loan agreements generally provide that
loan  proceeds are  disbursed in  increments  as  construction  progresses.  The
Association  periodically  reviews the progress of the  underlying  construction
project  through  physical  inspections.  Construction  loans  are  underwritten
pursuant to the same general  guidelines used for originating  permanent one- to
four-family   loans.   Construction   lending  is   generally   limited  to  the
Association's primary market area.

     Construction  financing is generally  considered to involve a higher degree
of risk of loss than financing on improved,  owner-occupied  real estate because
of the  uncertainties  of  construction,  including  the  possibility  of  costs
exceeding the initial estimates and, in the case of speculative  loans, the need
to  obtain a  purchaser.  The  Association  has  sought  to  minimize  the risks
associated with permanent construction lending by limiting construction loans to
qualified  owner-occupied  borrowers  with  construction  performed by qualified
state licensed  builders  located  primarily in the  Association's  market area.
During  1997,  the  Association  began  originating  construction  loans  in the
Portland,  Oregon  metropolitan area through mortgage  brokers.  These loans are
underwritten using the same standards as loans from the branch locations.

     The  Association's  underwriting  criteria  are  designed to  evaluate  and
minimize the risks of each construction  loan.  Interim  construction  loans are
qualified at permanent  rates in order to ensure the  capability of the borrower
to repay the loan.

     Loan proceeds are disbursed only as construction progresses and inspections
warrant.  These loans are  underwritten  to the same  standards  and to the same
terms and requirements as one- to four-family  purchase  mortgage loans,  except
the loans provide for  disbursement of funds during a construction  period of up
to one year.  During this  period,  the  borrower  is  required to make  monthly
payments of accrued  interest on the  outstanding  loan  balance.  Disbursements
during  the  construction  period  are  limited  to no more than the  percent of
completion. Up to 95%

                                        7

<PAGE>



loan-to-value  upon  completion  of  construction  may be  disbursed  if private
mortgage insurance above 80% loan-to-value is in place.

     Land Loans.  The Association  makes loans to individuals for the purpose of
acquiring land to build a permanent residence.  These loans generally have terms
not exceeding 15 years and maximum  loan-to-value ratios of 75%. As of September
30, 1998,  $2.2 million,  or 0.31%,  of the  Association's  total loan portfolio
consisted of land loans.

     Non-Real  Estate Loans.  Non-real estate lending has  traditionally  been a
small  part  of  the  Association's  business.   During  1997,  the  Association
introduced  several new business  and consumer  loan  products,  including  home
equity lines of credit,  automobile and recreational vehicle loans, and personal
and business lines of credit, among others. Non-real estate loans generally have
shorter  terms to  maturity or  repricing  and higher  interest  rates than real
estate  loans.  As of  September  30,  1998,  $12.1  million,  or 1.71%,  of the
Association's  total loan portfolio  consisted of non-real  estate loans.  As of
that  date,  $2.0  million,  or .28%,  of total  loans  were  secured by savings
accounts.  At September 30, 1998,  $1.8 million,  or 0.25%,  of non-real  estate
loans consisted of Title I home improvement loans insured by the Federal Housing
Administration and most are secured by liens on the real property.

     Loan  Maturity  and  Repricing.  The  following  table sets  forth  certain
information  at September  30, 1998  regarding the dollar amount of total loans,
after loans in process and non-performing  loans,  maturing in the Association's
portfolio,  based on the  contractual  terms to maturity.  Demand  loans,  loans
having no stated schedule of repayments and no stated  maturity,  and overdrafts
are reported as due in one year or less.

<TABLE>
<CAPTION>

                                                           After One Year
                                         Within One Year  Through 5 Years    After 5 Years      Total
                                         ---------------  ---------------    -------------    ---------
                                                                 (In thousands)

Permanent residential
   one- to four-family:
<S>                                             <C>             <C>            <C>             <C>     
  Adjustable rate ...........................   $28,754          $1,400             $--        $ 30,154
  Fixed rate ................................    15,860           4,064         553,900         573,824
Other mortgage loans:
  Adjustable rate ...........................    23,109          10,183              --          33,292
  Fixed rate ................................     4,142           8,573          15,006          27,721
Non-real estate loans:
   Adjustable rate ..........................     6,365             147              --           6,512
   Fixed rate ...............................     2,461           1,343           1,763           5,567
                                                -------         -------        --------        --------
    Total loans .............................   $80,691         $25,710        $570,669        $667,070
                                                =======         =======        ========        ========
</TABLE>


     Scheduled  contractual  amortization  of loans does not  reflect the actual
term  of the  Association's  loan  portfolio.  The  average  life  of  loans  is
substantially  less than their  contractual  terms  because of  prepayments  and
due-on-sale  clauses,  which  gives  the  Association  the  right to  declare  a
conventional loan immediately due and payable in the event,  among other things,
that the borrower  sells the real property  subject to the mortgage and the loan
is not repaid.

     The dollar amount of all loans, net of loans in process and  non-performing
loans,  due one year after  September 30, 1998,  which have fixed interest rates
and have adjustable rates, was $584.6 million and $11.7 million, respectively.

     Loan  Commitments.   The  Association  issues  commitments  for  fixed  and
adjustable rate loans  conditioned  upon the occurrence of certain events.  Such
commitments are made on specified terms and conditions and are honored for up to
60 days from  commitment.  The Association had outstanding  loan  commitments of
approximately $31.2 million at  September 30, 1998  consisting  of  $305,000  of

                                        8

<PAGE>



variable rate loans and $30.9 million of fixed rate loans.  See Note 18 of Notes
to the Consolidated Financial Statements.

     Loan  Solicitation and Processing.  The Association  originates real estate
and other loans at each of its  offices.  Loan  originations  are  obtained by a
variety of sources, including mortgage brokers,  developers,  builders, existing
customers,  newspapers,  radio,  periodical  advertising and walk-in  customers,
although  referrals  from  local  realtors  has been the  primary  source.  Loan
applications are taken by lending personnel,  and the loan processing department
obtains credit reports, appraisals and other documentation involved with a loan.
All of the  Association's  lending is subject to its  written  nondiscriminatory
underwriting  standards,   loan  origination  procedures  and  lending  policies
prescribed by the  Association's  Board of Directors.  Property  valuations  are
required on all real estate loans and are prepared by employees  experienced  in
the  field  of  real  estate  or  by  independent  appraisers  approved  by  the
Association's  Board of  Directors.  Additionally,  all  appraisals  on loans in
excess of $250,000 must meet applicable regulatory standards.

     The  Association's   loan  approval  process  is  intended  to  assess  the
borrower's ability to repay the loan, the viability of the loan, the adequacy of
the value of the  property  that will secure the loan,  the location of the real
estate,  and, in the case of commercial and multi-family  real estate loans, the
cash  flow of the  project  and the  quality  of  management  involved  with the
project.  The  Association  generally  requires title insurance on all loans and
also that borrowers provide evidence of fire and extended casualty  insurance in
amounts and through  insurers  that are  acceptable to the  Association.  A loan
application file is first reviewed by a loan officer of the Association and then
is  submitted  to  the  loan  committee  for  underwriting  and  approval.   The
Association  generally  originates loans for its own portfolio which has enabled
it  to  develop  an  expedited  loan  application  and  approval  process  which
management  believes  provides it with a  competitive  advantage  in its primary
market area.  The  Association  can make loan  commitments,  subject to property
valuation and possible  other  conditions of approval,  in three to five days if
income and credit data of the borrower are readily available.

     Loan  Originations,  Purchases and Sales.  The  Association  has originated
substantially  all of the loans in its portfolio and generally  holds them until
maturity.  During the year ended September 30, 1998, the Association  originated
$232.5 million in total loans,  compared to $120.1 million in the same period of
1997. The increase in loan originations was attributable to lower interest rates
and  expansion of lending  throughout  the branch  network and through  mortgage
brokers.

     Between 1989 and 1992, the Association purchased permanent residential one-
to four-family  jumbo mortgage loans (i.e.,  loans with principal  balances over
$203,150) on detached residences from various localities  throughout the Western
United States, primarily Oregon, Washington, California and Arizona. At one time
the  aggregate  balance  of such  loans  was  approximately  $64.6  million.  At
September 30, 1998, the balance was $2.6 million.  These loans were underwritten
on the same basis as permanent residential one- to four-family real estate loans
originated by the Association.

     During 1997 and 1998, the Association purchased multi-family and commercial
real  estate  mortgage  loans  secured by  properties  within the  Association's
primary  market area. At September 30, 1998, the balance of such loans was $20.2
million.  These  loans were  underwritten  on the same  basis as  similar  loans
originated by the Association.



                                        9

<PAGE>



     The following table shows total loans originated,  purchased and sold, loan
reductions  and the net increase in the  Association's  loans during the periods
indicated.

<TABLE>
<CAPTION>
                                               Years Ended September 30,    
                                         -----------------------------------   
                                            1998         1997         1996
                                         ---------    ---------    ---------
                                                   (In thousands)

<S>                                      <C>          <C>          <C>      
Total net loans at beginning of period   $ 551,825    $ 473,556    $ 403,544
Loans originated:
 Real estate loans originated (1) ....     219,790      116,502      133,814
 Real estate loans purchased .........       7,792       15,648         --
 Non-real estate loans originated ....      12,684        3,571        1,753
                                         ---------    ---------    ---------
   Total loans originated ............     240,266      135,721      135,567
                                         ---------    ---------    ---------

Loan reductions:
 Principal paydowns ..................    (122,029)     (56,157)     (64,530)
 Loans sold ..........................          --           --           --
 Other reductions (2) ................      (1,916)      (1,295)      (1,025)
                                         ---------    ---------    ---------
    Total loan reductions ............    (123,945)     (57,452)     (65,555)
                                         ---------    ---------    ---------

Total net loans at end of period .....   $ 668,146    $ 551,825    $ 473,556
                                         =========    =========    =========
<FN>

(1)         Includes decreases/increases from loans-in-process.
(2)         Includes net reductions due to deferred loans fees, discounts net of
            amortization,  provision  for loan loss and transfers to real estate
            owned.
</FN>
</TABLE>

     Loan  Origination  and Other Fees. In addition to interest earned on loans,
the  Association  receives  loan  origination  fees or "points" for  originating
loans.  Loan points are a percentage of the principal  amount of the real estate
loan and are charged to the borrower in connection  with the  origination of the
loan.  The  amount  of  points  charged  by the  Association  varies,  though it
generally amounts to 1.00% to 1.75% on permanent loans and 2.00% on construction
loans.

     In accordance with Statement of Financial Accounting Standards ("SFAS") No.
91, which deals with the accounting for non-refundable fees and costs associated
with originating or acquiring loans, the Association's loan origination fees and
certain related direct loan origination costs are offset,  and the resulting net
amount is deferred  and  amortized  as income over the  contractual  life of the
related loans as an adjustment to the yield of such loans,  or until the loan is
paid in full. At September  30, 1998,  the  Association  had $7.6 million of net
loan fees which had been  deferred and are being  recognized  as income over the
contractual maturities of the related loans.



                                       10

<PAGE>



Asset Quality

     Delinquent  Loans.  The following table sets forth  information  concerning
delinquent  loans at September 30, 1998, in dollar amount and as a percentage of
the  Association's  total loan portfolio.  The amounts  presented  represent the
total  outstanding  principal  balances  of the related  loans,  rather than the
actual payment amounts which are past due.
<TABLE>
<CAPTION>

                          Permanent
                          residential             Non-real
                          1-4 family             Estate Loans               Total
                      ---------------------    ------------------      --------------------              
                      Amount     Percentage    Amount  Percentage      Amount    Percentage
                      ------     ----------    ------  ----------      ------    ----------
                                                    (Dollars in thousands)
Loans delinquent
<S>                    <C>            <C>      <C>        <C>          <C>            <C>  
for 90 days and more   $513           0.07%    $ 11        --%         $524           0.07%
</TABLE>

     Delinquency Procedures. When a borrower fails to make a required payment on
a loan,  the  Association  attempts to cure the  delinquency  by contacting  the
borrower.  In the case of loans past due,  appropriate  late notices are sent on
the fifth and  fifteenth  days  after the due date.  If the  delinquency  is not
cured,  the borrower is contacted by telephone after the fifteenth day after the
payment is due.

     For real estate loans, in the event a loan is past due for 45 days or more,
the Association will attempt to arrange an in-person interview with the borrower
to  determine  the  nature of the  delinquency;  based  upon the  results of the
interview  and its review of the loan status,  the  Association  may negotiate a
repayment program with the borrower.  If a loan remains past due at 60 days, the
Association performs an in-depth review of the loan status, the condition of the
property and the circumstances of the borrower.  If appropriate,  an alternative
payment  plan is  established.  At 90 days past due,  a letter  prepared  by the
Association's  legal counsel is sent to the borrower  describing the steps to be
taken to collect the loan, including  acceptance of a voluntary  deed-in-lieu of
foreclosure,  and of the initiation of foreclosure proceedings. A decision as to
whether  and  when  to  initiate  foreclosure  proceedings  is  made  by  senior
management,  with the assistance of legal counsel, at the direction of the Board
of  Directors,  based on such factors as the amount of the  outstanding  loan in
relation to the value of the property  securing the original  indebtedness,  the
extent  of the  delinquency  and  the  borrower's  ability  and  willingness  to
cooperate in curing the delinquency.

     For consumer loans, at 60 days past due a letter demanding  payment is sent
to the borrower.  If the delinquency is not cured prior to becoming 90 days past
due,  repossession  procedures are implemented for  collateralized  loans. At 90
days past due, consumer loans are generally charged off.

     Non-Performing  Assets. The Association's  non-performing assets consist of
non-accrual loans,  accruing loans greater than 90 days delinquent,  real estate
owned and other  repossessed  assets.  All loans are reviewed on a regular basis
and are placed on a non-accrual  status when, in the opinion of management,  the
collection  of additional  interest is deemed  insufficient  to warrant  further
accrual.  Generally, the Association places all loans more than 90 days past due
on  non-accrual  status.  Uncollectible  interest on loans is  charged-off or an
allowance  for  losses  is  established  by a charge  to  earnings  equal to all
interest previously accrued and interest is subsequently  recognized only to the
extent cash payments are received until delinquent interest is paid in full and,
in management's  judgment,  the borrower's ability to make periodic interest and
principal  payments  is back to normal  in which  case the loan is  returned  to
accrual status.

     Real estate  acquired by  foreclosure  is  classified  as real estate owned
until such time as it is sold. See Note 1 of Notes to the Consolidated Financial
Statements.  When such property is acquired,  it is recorded at the lower of the
balance of the loan on the  property at the date of  acquisition  (not to exceed
the  net  realizable  value)  or the  estimated  fair  value.  Costs,  excluding
interest, relating to holding the property are expensed as incurred.  Valuations
are  periodically  performed  by  management  and an  allowance  for  losses  is
established  by  a  charge  to  operations if the carrying value of the property

                                       11

<PAGE>

exceeds its estimated net realizable  value.  From time to time, the Association
also acquires personal property, generally mobile homes, which are classified as
other  repossessed  assets and are carried on the books at their  estimated fair
market value and disposed of as soon as commercially reasonable.

     As of September 30, 1998,  the  Association's  total  non-performing  loans
amounted to $524,000,  or 0.07% of total loans, before net items,  compared with
$254,000,  or 0.04% of total loans, before net items, at September 30, 1997. The
increase relates primarily to two loans secured by single family residences that
were 90 days  past  due at  September  30,  1998.  The  appraised  value  of the
underlying collateral exceeds the loan balance and foreclosure  proceedings have
been commenced related to these properties.

     The  following   table  sets  forth  the  amounts  and  categories  of  the
Association's  non-performing assets at the dates indicated. The Association had
no material troubled debt restructurings as defined by SFAS No. 15 at any of the
dates indicated.
<TABLE>
<CAPTION>
                                                           At September 30,                        
                                            ----------------------------------------- 
                                              1998      1997    1996    1995    1994
                                            -------    ------  ------  ------  ------
                                                       (Dollars in thousands)

<S>                                         <C>        <C>       <C>     <C>     <C> 
Non-accruing loans (1) ..................   $   524    $  254    $191    $734    $183
Accruing loans greater than 90
  days delinquent .......................        --        --      --      --      --
                                            -------    ------    ----    ----    ----
    Total non-performing loans ..........       524       254     191     734     183

Real estate owned .......................        --        --      69      24      59
Other repossessed assets ................        --        --      --      --      --
                                            -------    ------    ----    ----    ----
    Total repossessed assets ............        --        --      69      24      59
                                            -------    ------    ----    ----    ----
    Total non-performing assets .........   $   524    $  254    $260    $758    $242
                                            =======    ======    ====    ====    ====

Total non-performing assets as a
  percentage of total assets ............      0.05%     0.03%   0.04%   0.12%   0.05%
                                            =======    ======    ====    ====    ====

Total non-performing loans as a
  percentage of total loans,
  before net items ......................      0.07%     0.04%   0.04%   0.18%   0.05%
                                            =======    ======    ====    ====    ====

Allowance for loan losses as a
  percentage of total non-performing
  assets ................................    372.14%   510.38%   356.92% 106.80% 311.98%
                                            =======    ======    ====    ====    ====

Allowance for loan losses as a percentage
  of total non-performing loans .........    372.14%   510.38%   485.86% 110.08% 412.57%
                                            =======    ======    ======  ======  ======

<FN>

(1) Consists of permanent  residential  one- to  four-family  mortgage loans and
consumer loans.
</FN>
</TABLE>

     For the year ended  September  30,  1998,  the amount of gross  income that
would have been  recorded  in the period  then  ended if  non-accrual  loans and
troubled debt restructurings had been current according to their original terms,
and the amount of interest  income on such loans that was included in net income
for each of such periods,  were, in both cases,  less than 1% of total  interest
income.

     Classified Assets.  Federal  regulations  require that each insured savings
association  classify its assets on a regular basis. In addition,  in connection
with examinations of insured institutions, federal examiners  have authority  to

                                       12

<PAGE>



identify  problem  assets and, if  appropriate,  classify  them.  There are four
categories used to classify problem assets:  "special  mention",  "substandard",
"doubtful",  and "loss."  Special  mention assets are not considered  classified
assets,  but are assets of  questionable  quality  that have  potential  or past
weaknesses that deserve management's close attention and monitoring. Substandard
assets have one or more defined weaknesses and are characterized by the distinct
possibility  that  the  insured  institution  will  sustain  some  loss  if  the
deficiencies  are  not  corrected.   Doubtful  assets  have  the  weaknesses  of
substandard assets with the additional  characteristic  that the weaknesses make
collection  or  liquidation  in full on the basis of currently  existing  facts,
conditions and values questionable,  and there is a high possibility of loss. An
asset classified loss is considered  uncollectible and of such little value that
continuance as an asset of the  institution is not  warranted.  Special  mention
assets and assets  classified as substandard or doubtful require the institution
to establish general  allowances for loan losses. If an asset or portion thereof
is classified  loss,  the insured  institution  must either  establish  specific
allowances  for loan  losses in the  amount of 100% of the  portion of the asset
classified loss or charge-off such amount.  General loss allowances  established
to cover possible losses related to special mention assets and assets classified
substandard  or  doubtful  may  be  included  in  determining  an  institution's
regulatory capital,  while specific valuation  allowances for loan losses do not
qualify as regulatory  capital.  Federal  examiners may disagree with an insured
institution's classifications and the amounts reserved.

     As of September  30, 1998,  total  classified  assets  amounted to 0.05% of
total  assets.  At September  30, 1998 and 1997,  the  aggregate  amounts of the
Association's  classified  and  special  mention  assets,  exclusive  of amounts
classified loss and which have been fully reserved, were as follows:
<TABLE>
<CAPTION>

                                     At September 30,       
                                   ------------------
                                    1998        1997
                                   ------      ------
                                     (In thousands)
<S>                                <C>         <C> 
Loss ...................           $   --      $   --
Doubtful ...............               --          --
Substandard assets .....              521         304
Special mention ........            2,452         843


General loss allowances             1,947       1,296
Specific loss allowances                3          --
Charge offs ............               20           2
</TABLE>

     Allowance for Loan Losses. The allowance for loan losses is maintained at a
level  considered  adequate by management to provide for anticipated loan losses
based  on  management's   assessment  of  various  factors  affecting  the  loan
portfolio, including a review of all loans for which full collectibility may not
be reasonably  assured,  an overall  evaluation of the quality of the underlying
collateral,  economic  conditions,  historical  loan loss  experience  and other
factors  that  warrant  recognition  in  providing  for an  adequate  loan  loss
allowance.  While management believes it uses the best information  available to
determine the  allowance for loan losses,  unforeseen  market  conditions  could
result in adjustments to the allowance for loan losses and net earnings could be
significantly   affected,   if  circumstances   differ  substantially  from  the
assumptions used in making the final  determination.  At September 30, 1998, the
Association had an allowance for loan losses of $2.0 million, which was equal to
372.14% of non-performing assets and 0.28% of total loans.

     Provisions  for loan  losses  are  charged to  earnings  to bring the total
allowance  for  loan  losses  to  a  level  deemed  appropriate  by  management.
Management  considers  historical loan loss  experience,  the volume and type of
lending  conducted  by  the  Association,  industry  standards,  the  amount  of
non-performing assets, general economic conditions  (particularly as they relate
to  the   Association's   market  area),   and  other  factors  related  to  the
collectibility of the Association's loan portfolio in their determination of the
adequacy of the  allowance and the  provision.  The  provisions  for loan losses
charged  against  income for the years ended  September 30, 1998,  1997 and 1996
were

                                       13

<PAGE>



$674,000,  $370,000,  and $120,000,  respectively.  Management believes that the
amount maintained in the allowance will be adequate to absorb possible losses in
the portfolio.

     The  following  table  sets  forth for the  periods  indicated  information
regarding  changes  in  the  Association's   allowance  for  loan  losses.   All
information is before net items.

<TABLE>
<CAPTION>

                                                               Years Ended September 30,                
                                            --------------------------------------------------------------------
                                              1998           1997           1996          1995            1994
                                            --------       --------       --------      --------        --------
                                                                  (Dollars in thousands)


<S>                                         <C>            <C>            <C>            <C>            <C>     
Total loans outstanding .................   $704,703       $576,575       $488,551       $416,312       $374,439
                                            ========       ========       ========       ========       ========

Average loans outstanding ...............   $614,457       $515,555       $440,510       $381,689       $338,679
                                            ========       ========       ========       ========       ========           

Allowance at beginning of period ........   $  1,296        $   928         $  808           $755           $628

Charge-offs .............................        (20)            (2)            --            (67)           (23)

Recoveries ..............................         --             --             --             --             --

Provision for loan losses ...............        674            370            120            120            150
                                            --------        -------         ------          -----           ----

Allowance at end of period ..............   $  1,950        $ 1,296         $  928           $808           $755
                                            ========        =======         ======           ====           ====

Allowance for loan losses as a percentage
 of total loans outstanding .............       0.28%          0.22%          0.19%          0.19%          0.20%
                                            ========        =======         ======           ====           ====

Ratio of net charge-offs to average loans
 outstanding during the period ..........         --%            --%            --%          0.02%          0.01%
                                            ========        =======         ======           ====           ====
</TABLE>

                                       14

<PAGE>

     The  following  table sets forth the  breakdown of the  allowance  for loan
losses by loan category and summarizes the percentage of total loans, before net
items,  in each  category  to  total  loans,  before  net  items,  at the  dates
indicated.
<TABLE>
<CAPTION>

                                                                     At September 30,
                   -----------------------------------------------------------------------------------------------------------------
                                    1998                                  1997                                  1996              
                   ------------------------------------  -------------------------------------  ------------------------------------
                                 Percent of                            Percent of                            Percent of
                      Amount   Allowance in  Percent of     Amount   Allowance in   Percent of     Amount  Allowance in   Percent of
                          of    Category to Total Loans         of    Category to  Total Loans         of   Category to  Total Loans
                   Allowance    Total Loans by Category  Allowance    Total Loans  by Category  Allowance   Total Loans  by Category
                   ---------   ------------ -----------  ---------   ------------  -----------  ---------  ------------  -----------
                                                          (Dollars in thousands)

Permanent 
  residential
  one- to 
<S>                <C>                <C>      <C>       <C>                 <C>      <C>       <C>                 <C>      <C>   
  four-family ..   $   1,141          0.16%     81.95%   $     887           0.15%     86.51%   $     925           0.19%     91.50%
Multi-family
  residential ..         124          0.02       2.73          121           0.02       2.93           --             --       1.34
Construction ...         116          0.02       9.12           --             --       5.31           --             --       2.92
Commercial .....         444          0.07       4.18          250           0.04       3.93           --             --       3.20
Land ...........          29            --       0.31           12             --       0.27           --             --       0.24
Non-real estate           96          0.01       1.71           26           0.01       1.05            3             --       0.80
                   ---------                   ------    ---------                    ------    ---------                    -------

   Total .......   $   1,950          0.28%    100.00%   $   1,296           0.22%    100.00%   $     928           0.19%    100.00%
                   =========                   ======    =========                    ======    =========                    =======
</TABLE>

<TABLE>
<CAPTION>
 

                                                           At September 30,                                                
                  -----------------------------------------------------------------------------
                                    1995                                  1994                 
                  --------------------------------------  -------------------------------------                      
                                 Percent of                            Percent of
                      Amount   Allowance in   Percent of     Amount  Allowance in    Percent of
                          of    Category to  Total Loans         of   Category to   Total Loans
                   Allowance    Total Loans  by Category  Allowance   Total Loans   by Category
                  ----------   ------------  -----------  ---------  ------------   -----------
                                             (Dollars in thousands)

Permanent 
  residential
  one-to four-
<S>                <C>                <C>      <C>       <C>                 <C>      <C>   
  family ...       $     807          0.19%     91.68%   $     713           0.19%     90.06%
Multi-family
  residential ..          --            --       1.79           --             --       2.19
Construction ...          --            --       2.36           --             --       3.37
Commercial .....          --            --       3.36           41           0.01       3.58
Land ...........          --            --       0.25           --             --       0.32
Non-real estate            1            --       0.56            1             --       0.48
                   ---------                   ------    ---------                    ------

   Total .......   $     808          0.19%    100.00%   $     755           0.20%    100.00%
                   =========                   ======    =========                    ======
</TABLE>





                                       15

<PAGE>



     Although the Association believes that it has established its allowance for
loan  losses  in  accordance  with  generally  accepted  accounting   principles
("GAAP"),  there  can  be  no  assurance  that  regulators,   in  reviewing  the
Association's loan portfolio,  will not request the Association to significantly
increase its allowance for loan losses,  thereby reducing the  Association's net
worth and earnings.  In addition,  because future events affecting borrowers and
collateral  cannot be predicted with  certainty,  there can be no assurance that
the existing allowance for loan losses is adequate or that substantial increases
will not be necessary should the quality of any loans deteriorate as a result of
the  factors  discussed  above.  Any  material  increase  in the  allowance  may
adversely affect the Association's financial condition and results of operation.

Investment Activities

     Federally  chartered  savings  institutions have the authority to invest in
securities of various federal agencies,  certain insured certificates of deposit
of banks and savings  institutions,  certain  bankers'  acceptances,  repurchase
agreements  and  federal  funds.  Subject  to  various  restrictions,  federally
chartered savings institutions may also invest their assets in commercial paper,
investment grade corporate debt securities and mutual funds whose assets conform
to the investments that a federally  chartered savings  institution is otherwise
authorized to make directly.  OTS regulations  restrict investments in corporate
debt  securities  of any  one  issuer  in  excess  of  15% of the  Association's
unimpaired capital and unimpaired  surplus,  as defined by federal  regulations,
which totaled $95.4 million at September 30, 1998, plus an additional 10% if the
investments are fully secured by readily marketable collateral.  See "REGULATION
- -- Federal  Regulation of Savings  Associations  -- Loans to One Borrower" for a
discussion  of  additional   restrictions   on  the   Association's   investment
activities.

     The investment securities portfolio is managed in accordance with a written
investment  policy  adopted by the Board of Directors  and  administered  by the
Investment  Committee,  which  consists of the President and four Board members.
Generally,  the investment policy is to invest funds among various categories of
investments  and maturities  based upon the need for  liquidity,  to achieve the
proper balance  between its desire to minimize risk and maximize  yield,  and to
fulfill the  asset/liability  management  policy.  The  President  and the Chief
Financial  Officer may  independently  invest up to 1.0% of total  assets of the
Company  within  the  parameters  set  forth  in the  Investment  Policy,  to be
subsequently  reviewed  with the  Investment  Committee at their next  scheduled
meeting.  Transactions  or investments  in any one security  determined by type,
maturity  and  coupon  in  excess of $10.0  million  or 1.0% of  assets  are not
permitted.

     Investment securities held to maturity are carried at cost and adjusted for
amortization  of premiums and accretion of discounts.  As of September 30, 1998,
the investment  securities portfolio held to maturity had $888,759 in tax-exempt
securities  issued by states and  municipalities  and $2.0 million in investment
grade  corporate  obligations.  Securities to be held for indefinite  periods of
time and not intended to be held to maturity  are  classified  as available  for
sale and carried at fair value. Securities available for sale include securities
that  management  intends  to use as  part  of  its  asset/liability  management
strategy  that  may be  sold  in  response  to  changes  in  interest  rates  or
significant prepayment risks or both. As of September 30, 1998, the portfolio of
securities  available for sale consisted of $105.5 million in securities  issued
by the U.S. Treasury and other federal government agencies, $18.1 million in tax
exempt  securities  issued by states and  municipalities,  and $79.7  million in
investment grade corporate investments.

     On November 15, 1995, the Financial  Accounting  Standards  Board published
implementation  guidance on SFAS No. 115, "Accounting for Certain Investments in
Debt and  Equity  Securities,"  that  allowed  a  corporation  to  reassess  the
appropriateness  of the  classification  of its debt securities  under a special
transition  provision.  Debt  securities  classified  as "held to maturity"  are
reported in financial  statements  at amortized  cost while those  classified as
"available for sale" are reported at fair value and unrealized  gains and losses
on such  securities  are  reported  as a net amount in a separate  component  of
shareholders'  equity. The net unrealized gain or loss on securities  classified
as available for sale  fluctuates  based on several  factors,  including  market
interest rates, prepayment rates and the portfolio amount. During the year ended
September 30, 1996, the Association  reclassified and transferred  $27.2 million
of  its  debt   securities   from   the   held-to-maturity   portfolio   to  the
available-for-sale portfolio.


                                       16

<PAGE>



     During the years  ended  September  30,  1998,  1997 and 1996,  neither the
Company nor the Association  held any  off-balance  sheet  derivative  financial
instruments in their  investment  portfolios to which the provisions of SFAS No.
119,  "Disclosure  about  Derivative  Financial  Instruments  and Fair  Value of
Financial Instruments," would apply.

     The  following  tables  set  forth  certain  information  relating  to  the
investment  securities  portfolio held to maturity and securities  available for
sale at the dates indicated.

<TABLE>
<CAPTION>

                                                             At September 30,
                                    ---------------------------------------------------------------                             
                                            1998                  1997                  1996              
                                    -------------------   -------------------   -------------------
                                    Amortized     Fair    Amortized    Fair     Amortized     Fair
                                       Cost       Value      Cost      Value       Cost       Value
                                    ---------     -----   ---------    ------   ---------     -----
                                                            (In thousands)
Held to maturity:
<S>                                 <C>        <C>        <C>        <C>        <C>        <C>     
  State and municipal obligations   $    889   $    926   $  1,042   $  1,069   $  1,227   $  1,249
  Corporate obligations .........      2,000      2,002     21,895     21,900      8,600      8,611

Available for sale:
  U.S. Federal securities
   mutual bond fund .............         --         --         --         --     12,080     12,080
  U.S. Government obligations ...    102,620    105,454    185,861    185,601     59,717     58,624
  State and municipal obligations     17,406     18,103      8,861      9,087        250        251
  Corporate obligations .........     79,225     79,667     67,147     67,158      5,024      5,032
                                    --------   --------   --------   --------   --------   --------
    Total .......................   $202,140   $206,152   $284,806   $284,815   $ 86,898   $ 85,847
                                    ========   ========   ========   ========   ========   ========
</TABLE>




                                       17

<PAGE>


<TABLE>
<CAPTION>


                                                              At September 30,                                            
                                    ------------------------------------------------------------------
                                            1998                   1997                  1996              
                                    --------------------- ---------------------  ---------------------
                                    Amortized  Percent of Amortized  Percent of  Amortized  Percent of
                                       Cost    Portfolio    Cost     Portfolio     Cost     Portfolio
                                    ---------  ---------- ---------  ----------  ---------  ----------
                                                         (Dollars in thousands)
Held to maturity:
<S>                                 <C>          <C>      <C>          <C>      <C>          <C>  
  State and municipal obligations   $    889       0.44%  $  1,042       0.36%  $  1,227       1.41%
  Corporate obligations .........      2,000       0.99     21,895       7.69      8,600       9.90

Available for sale:
  U.S. Federal securities
   mutual bond fund .............         --         --         --         --     12,080      13.90
  U.S. Government obligations ...    102,620      50.77    185,861      65.26     59,717      68.72
  State and municipal obligations     17,406       8.61      8,861       3.11        250       0.29
  Corporate obligations .........     79,225      39.19     67,147      23.58      5,024       5.78
                                    --------   --------   --------   --------   --------   --------

    Total .......................   $202,140     100.00%  $284,806     100.00%  $ 86,898     100.00%
                                    ========   ========   ========   ========   ========   ========
</TABLE>



     The following  table sets forth the maturities and weighted  average yields
of the debt securities in the investment portfolio at September 30, 1998.
<TABLE>
<CAPTION>

                                 One Year          After One Through    After Five Through        After Ten
                                 or Less             Five Years            Ten Years                Years             Total
                          -------------------    -------------------    ------------------    ---------------------  --------
                           Amount       Yield     Amount       Yield    Amount      Yield      Amount        Yield       
                          --------      -----    --------    -------    ------      -----     --------       ------       
                                                                 (Dollars in thousands)

Held to maturity:
  State and municipal
<S>                       <C>            <C>     <C>            <C>     <C>           <C>     <C>            <C>     <C>
     obligations ......   $    211       6.51%   $    678       6.62%   $   --         --          $--         --    $    889
  Corporate obligations      2,000       5.89%       --         --          --         --           --         --       2,000

Available for sale:
  U.S. Government
   obligations ........     11,555       5.84%     91,065       5.97%       --         --           --         --     102,620
  State and municipal
   obligations ........       --         --           891       6.58%       --         --       16,515       7.62%     17,406
  Corporate obligations     14,519       5.96%     44,884       6.09%       --         --       19,822       6.29%     79,225
                          --------               --------              --------                --------              --------
    Total .............   $ 28,285               $137,518               $   --                $ 36,337               $202,140
                          ========               ========              ========                ========              ========
</TABLE>

     At September 30, 1998 the  Association  did not hold any securities  from a
single issuer, other than the U.S. Government, whose aggregate book value was in
excess of 10% of the Company's stockholders' equity, or $14.5 million.


Mortgage Backed and Related Securities

     At  September  30, 1998,  the  Company's  net  mortgage  backed and related
securities totaled $47.0 million at fair value ($46.4 million at amortized cost)
and had a weighted average yield of 6.26%. At September 30, 1998,  92.21% of the
mortgage backed and related securities were adjustable rate securities.

                                       18

<PAGE>



     Mortgage  backed and related  securities  (which are also known as mortgage
participation  certificates or pass-through  certificates) typically represent a
participation interest in a pool of single-family or multi-family mortgages. The
principal and interest  payments on these mortgages are passed from the mortgage
originators,  through  intermediaries  (generally U.S.  Government  agencies and
government  sponsored  enterprises)  that  pool  and  resell  the  participation
interests in the form of securities, to investors such as the Company. Such U.S.
Government agencies and government  sponsored  enterprises,  which guarantee the
payment of principal  and interest to investors,  primarily  include the Federal
Home Loan  Mortgage  Corporation  ("FHLMC"),  Fannie Mae ("FNMA")  (formerly the
Federal  National  Mortgage  Association),   the  Government  National  Mortgage
Association  ("GNMA")  and  the  U.S.  Small  Business  Administration  ("SBA").
Mortgage  backed  and  related  securities  typically  are  issued  with  stated
principal amounts, and the securities are backed by pools of mortgages that have
loans with  interest  rates that fall within a specific  range and have  varying
maturities. Mortgage backed and related securities generally yield less than the
loans that underlie such  securities  because of the cost of payment  guarantees
and credit enhancements. In addition, mortgage backed and related securities are
usually  more  liquid  than  individual  mortgage  loans  and  may  be  used  to
collateralize certain liabilities and obligations of the Company. These types of
securities  also permit the  Association  to  optimize  its  regulatory  capital
because they have low risk weighting.

     Expected  maturities of mortgage backed and related  securities will differ
from  contractual  maturities  because  borrowers  may have the right to call or
prepay  obligations  with or without call or prepayment  penalties.  Prepayments
that are faster than  anticipated  may shorten the life of the  security and may
result in a loss of any premiums  paid and thereby  reduce the net yield on such
securities. Although prepayments of underlying mortgages depend on many factors,
including the type of  mortgages,  the coupon rate,  the age of  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  generally is the most  significant  determinant  of the rate of
prepayments.  During periods of declining mortgage interest rates, if the coupon
rate of the underlying  mortgages  exceeds the prevailing  market interest rates
offered for mortgage loans,  refinancing generally increases and accelerates the
prepayment  of the  underlying  mortgages and the related  security.  Under such
circumstances,  the Company may be subject to reinvestment risk because,  to the
extent that the Company's  mortgage backed securities  amortize or prepay faster
than  anticipated,  the Company may not be able to reinvest the proceeds of such
repayments and prepayments at a comparable rate.

     During the year ended  September 30, 1996,  the Company  reclassified  $1.7
million of  mortgage  backed and  related  securities  from held to  maturity to
available  for  sale  at  fair  values,  with an  unrealized  loss of  $100,421,
consistent with the implementation guidance discussed under above "-- Investment
Activities."

                                       19

<PAGE>

     The following tables set forth certain information relating to the mortgage
backed and related securities  portfolio held to maturity and available for sale
at the dates indicated.

<TABLE>
<CAPTION>
                                           At September 30,
                      ----------------------------------------------------------                                             
                             1998               1997                1996              
                      -----------------  ------------------  -------------------
                      Amortized   Fair   Amortized     Fair  Amortized    Fair
                         Cost    Value      Cost      Value     Cost     Value
                      ---------  ------  ---------    -----  ---------   -------
                                           (In thousands)
Held to maturity:
<S>                   <C>       <C>       <C>       <C>       <C>       <C>    
  GNMA ............   $ 3,662   $ 3,696   $ 5,447   $ 5,518   $ 6,783   $ 6,736

Available for sale:

  FNMA ............    12,866    12,985    12,775    12,897    15,905    15,959
  FHLMC ...........    14,722    15,158    25,881    26,574    39,205    39,179
  GNMA ............     3,619     3,662     9,709     9,808      --        --
  SBA .............    11,535    11,531    15,732    15,590    19,139    18,971
                      -------   -------   -------   -------   -------   -------

    Total .........   $46,404   $47,032   $69,544   $70,387   $81,032   $80,845
                      =======   =======   =======   =======   =======   =======
</TABLE>

<TABLE>
<CAPTION>
                                                   At September 30,
                      ------------------------------------------------------------------------
                               1998                     1997                    1996                
                      ----------------------   ----------------------   ----------------------
                       Amortized  Percent of   Amortized   Percent of   Amortized  Percent of
                          Cost    Portfolio       Cost     Portfolio       Cost    Portfolio
                      ----------  ----------   ---------   ----------   ---------  -----------
                                                   (Dollars in thousands)
Held to maturity:
<S>                   <C>            <C>       <C>            <C>       <C>            <C>  
  GNMA ............   $   3,662        7.89%   $   5,447        7.83%   $   6,783        8.37%

Available for sale:

  FNMA ............      12,866       27.73       12,775       18.37       15,905       19.63
  FHLMC ...........      14,722       31.72       25,881       37.22       39,205       48.38
  GNMA ............       3,619        7.80        9,709       13.96         --          --
  SBA .............      11,535       24.86       15,732       22.62       19,139       23.62
                      ---------   ---------    ---------   ---------    ---------   ---------

    Total .........   $  46,404      100.00%   $  69,544      100.00%   $  81,032      100.00%
                      =========   =========    =========   =========    =========   =========
</TABLE>



Interest-Earning Deposits

     The  Company  also had  interest-earning  deposits  in the FHLB of  Seattle
amounting  to $12.1  million and $1.4  million at  September  30, 1998 and 1997,
respectively.

Deposit Activities and Other Sources of Funds

     General.  Deposits are the primary  source of the  Association's  funds for
lending and other investment purposes. In addition to deposits,  the Association
derives funds from loan principal  repayments.  Loan repayments are a relatively
stable  source of funds,  while deposit  inflows and outflows are  significantly
influenced by general interest rates and money market conditions. Borrowings may
be used on a short-term basis to compensate for

                                       20

<PAGE>



reductions in the  availability  of funds from other  sources.  They may also be
used on a longer term basis for general business purposes.

     Deposits.  The Association's deposits are attracted principally from within
the Association's  primary market area through the offering of a broad selection
of deposit instruments,  including checking accounts, NOW accounts, money market
deposit accounts,  passbook and statement savings accounts,  and certificates of
deposit. Included among these deposit products are individual retirement account
("IRA")  certificates  of  approximately  $87.4  million at September  30, 1998.
Deposit  account terms vary,  with the principal  differences  being the minimum
balance  required,  the time  period  the funds must  remain on deposit  and the
interest rate.

     Beginning in 1996, the Association  began  accepting  deposits from outside
its primary market area through both private placements and brokered deposits if
the terms of the deposits fit the Association's specific needs and are at a rate
lower than the rates on similar maturity borrowings through the FHLB of Seattle.
At September 30, 1998, these deposits  totaled $16.5 million,  or 2.39% of total
deposits.

     Interest rates paid, maturity terms,  service fees and withdrawal penalties
are established by the Association on a periodic basis.  Determination  of rates
and terms are predicated on funds acquisition and liquidity requirements,  rates
paid by competitors, growth goals and federal regulations.

     In July 1997,  the  Association  acquired 25 Wells  Fargo Bank  branches in
Oregon,  adding $241.3 million in deposit accounts.  In addition to the increase
from the  acquisition,  the  Association  experienced a net increase in deposits
(before  interest  credited) of $14.1  million for the year ended  September 30,
1997 as customers  deposited  funds and new customers  were added.  The acquired
deposit base included a significant  proportion of non-interest bearing checking
accounts,   thereby   reducing  the  cost  of  deposits.   Concurrent  with  the
acquisition, the Association's deposit product offerings were expanded, allowing
customers to choose the accounts best suited to their needs, whether their focus
is low cost or additional  services.  For the year ended September 30, 1998, the
Association experienced a net decrease in deposits (before interest credited) of
$8.8 million as depositors  withdrew funds to seek higher  yielding  alternative
investments.  The  Association  has  conducted  a  special  certificate  account
promotion  and a checking  account  campaign  in an effort to attract and retain
deposits. To offset the deposit outflow, the Association has relied on increased
borrowings from the FHLB of Seattle. See "-- Borrowings."

     At September 30, 1998, certificate accounts maturing during the year ending
September 30, 1999 totaled $278.1 million. Based on historical  experience,  the
Association  expects  that  a  significant  amount  will  be  renewed  with  the
Association at maturity.  In the event a significant amount of such accounts are
not renewed at maturity,  the Association  would not expect a resultant  adverse
impact on  operations  and  liquidity  because  of the  Association's  borrowing
capacity. See "-- Borrowings."

     In the unlikely event the  Association is  liquidated,  depositors  will be
entitled to full payment of their  deposit  accounts  prior to any payment being
made  to  the  Company,  which  is the  sole  shareholder  of  the  Association.
Substantially all of the Association's  depositors are residents of the State of
Oregon.


                                       21

<PAGE>
     The  following  table  indicates  the amount of  certificate  accounts with
balances of $100,000 or greater by time remaining until maturity as of September
30, 1998.

<TABLE>
<CAPTION>
                                        Certificate
         Maturity Period                  Accounts  
     -----------------------------      -----------
                                       (In thousands)

<S>                                        <C>    
     Three months or less .........        $19,937
     Over three through six months          22,107 
     Over six through twelve months         17,426
     Over twelve months ...........         23,132
                                           -------
         Total ....................        $82,602
                                           =======
</TABLE>

     The following table sets forth the deposit balances in the various types of
savings accounts offered by the Association at the dates indicated.

<TABLE>
<CAPTION>
                                                                        At September 30,
                                 -----------------------------------------------------------------------------------
                                             1998                             1997                       1996            
                                 ------------------------------    -----------------------------  ------------------
                                            Percent                          Percent                         Percent
                                            of        Increase               of        Increase              of
                                  Amount    Total    (Decrease)    Amount    Total    (Decrease)  Amount     Total
                                  ------    -----    ----------    ------    -----    ----------  ------     ------
                                                                   (Dollars in thousands)

<S>                              <C>        <C>       <C>         <C>        <C>       <C>        <C>        <C>   
Certificates of deposit ......   $395,351    57.33%   $ 19,748    $375,603    55.73%   $ 86,415   $289,188    72.36%
                                 --------   ------    --------    --------   ------    --------   --------   ------

Transaction accounts:

Non-interest checking ........     47,547     6.90      (5,031)     52,578     7.80      52,417        161     0.04
Interest-bearing checking ....     70,561    10.23      (4,483)     75,044    11.14      50,762     24,282     6.08
Passbook and statement savings     61,414     8.91      (1,765)     63,179     9.37      29,468     33,711     8.43
Money market deposits ........    114,668    16.63       7,094     107,574    15.96      55,243     52,331    13.09
                                 --------   ------    --------    --------   ------    --------   --------   ------
Total transaction accounts ...    294,190    42.67      (4,185)    298,375    44.27     187,890    110,485    27.64
                                 --------   ------    --------    --------   ------    --------   --------   ------
Total deposits ...............   $689,541   100.00%   $ 15,563    $673,978   100.00%   $274,305   $399,673   100.00%
                                 ========   ======    ========    ========   ======    ========   ========   ======
</TABLE>

     The following  table sets forth the deposit  activities of the  Association
for the periods indicated.

<TABLE>
<CAPTION>
                                                   Years Ended September 30,
                                          ----------------------------------------
                                              1998           1997          1996
                                          -----------    -----------   -----------
                                                       (In thousands)

<S>                                       <C>            <C>           <C>        
Beginning balance .....................   $   673,978    $   399,673   $   384,380
                                          -----------    -----------   -----------
Increase due to acquired deposits .....          --          241,272          --
Net inflow (outflow) of deposits before
 interest credited ....................        (8,753)        14,077        (2,364)
Interest credited .....................        24,316         18,956        17,657
                                          -----------    -----------   -----------
Net increase in deposits ..............        15,563        274,305        15,293
                                          -----------    -----------   -----------
Ending balance ........................   $   689,541    $   673,978   $   399,673
                                          ===========    ===========   ===========
</TABLE>

                                       22

<PAGE>


     Borrowings.  Deposit  liabilities  are the primary  source of funds for the
Association's  lending and investment  activities  and for its general  business
purposes.  The  Association  may rely upon  advances  from the FHLB of  Seattle,
reverse repurchase agreements and a bank line of credit to supplement its supply
of  lendable  funds and to meet  deposit  withdrawal  requirements.  The FHLB of
Seattle serves as the Association's primary borrowing source after deposits.

     The FHLB of Seattle  functions as a central  reserve bank providing  credit
for  savings  and  loan   associations   and  certain  other  member   financial
institutions.  As a member,  the Association is required to own capital stock in
the FHLB of Seattle and is  authorized  to apply for advances on the security of
certain of its mortgage loans and other assets (principally securities which are
obligations  of,  or  guaranteed  by,  the  U.S.  Government)  provided  certain
creditworthiness  standards have been met. Advances are made pursuant to several
different  credit  programs.  Each credit  program has its own interest rate and
range of  maturities.  Depending  on the program,  limitations  on the amount of
advances are based on the financial  condition of the member institution and the
adequacy of  collateral  pledged to secure the credit.  As a member of the FHLB,
the  Association  maintains a credit line that is a percentage of its regulatory
assets,  subject to collateral  requirements.  At September 30, 1998, the credit
line was 30% of total assets of the Association.  Advances are collateralized in
aggregate, as provided for in the Advances, Security and Deposit Agreements with
the FHLB,  by certain  mortgages  or deeds of trust and  securities  of the U.S.
Government and agencies thereof.

     During the year ended September 30, 1998 the Company sold under  agreements
to repurchase  specific  securities of the U.S.  Government and its agencies and
other approved investments to a broker-dealer.  The securities  underlying these
repurchase  agreements  were  delivered  to the  broker-dealer  who arranged the
transaction.  Securities delivered to the broker-dealer may be loaned out in the
ordinary  course of  operations.  All of the reverse  repurchase  agreements  at
September  30,  1998 were due within 48 days and will be renewed  subsequent  to
year end.

     The following table sets forth certain information  regarding borrowings by
the Company and Association at the end of and during the periods indicated:
<TABLE>
<CAPTION>
                                     At September 30,   
                                   -------------------
                                     1998      1997
                                   -------    ------
Weighted average rate paid on:
<S>                                  <C>       <C>  
FHLB advances ...............        5.26%     5.62%
Reverse repurchase agreements        5.65      5.75
</TABLE>
<TABLE>
<CAPTION>
                                        Years Ended
                                       September 30,
                                --------------------------    
                                     1998           1997
                                ------------   -----------
                                    (Dollars in thousands)

Maximum amount outstanding at any month end:
<S>                             <C>            <C>        
  FHLB advances .............   $   167,000    $   151,000
  Reverse repurchase agreements      17,078         19,118

Approximate average balance:
  FHLB advances .............       141,016        110,737
  Reverse repurchase agreements      14,669         16,804

Approximate weighted average rate paid on:
  FHLB advances .............          5.62%          5.66%
  Reverse repurchase agreements        5.80           5.82
</TABLE>

     The  Association  also has an  uncommitted  line of credit of $15.0 million
with a commercial bank. At September 30, 1998, the Association had no borrowings
outstanding under this credit facility.

                                       23

<PAGE>



                          REGULATION OF THE ASSOCIATION

     The  Association  is  subject  to  extensive  regulation,  examination  and
supervision by the OTS as its chartering agency, and the FDIC, as the insurer of
its deposits. The activities of federal savings institutions are governed by the
Home Owners' Loan Act, as amended  (the  "HOLA") and, in certain  respects,  the
Federal Deposit Insurance Act ("FDIA") and the regulations issued by the OTS and
the FDIC to implement these statutes.  These laws and regulations  delineate the
nature and extent of the activities in which federal  savings  associations  may
engage.  Lending  activities  and other  investments  must comply  with  various
statutory and regulatory capital  requirements.  In addition,  the Association's
relationship  with its  depositors  and  borrowers is also  regulated to a great
extent,  especially in such matters as the ownership of deposit accounts and the
form and content of the Association's  mortgage documents.  The Association must
file reports with the OTS and the FDIC  concerning  its activities and financial
condition in addition to obtaining  regulatory  approvals prior to entering into
certain  transactions  such as mergers with, or acquisitions of, other financial
institutions.  There are periodic examinations by the OTS and the FDIC to review
the  Association's   compliance  with  various  regulatory   requirements.   The
regulatory structure also gives the regulatory  authorities extensive discretion
in connection with their supervisory and enforcement  activities and examination
policies,  including  policies with respect to the  classification of assets and
the  establishment of adequate loan loss reserves for regulatory  purposes.  Any
change in such policies,  whether by the OTS, the FDIC or Congress, could have a
material  adverse impact on the Company,  the Association and their  operations.
The Company,  as a savings and loan holding  company,  is also  required to file
certain  reports with, and otherwise  comply with the rules and  regulations of,
the OTS.

Federal Regulation of Savings Associations

     Office of Thrift Supervision. The OTS is an office in the Department of the
Treasury subject to the general oversight of the Secretary of the Treasury.  The
OTS   generally   possesses   the   supervisory   and   regulatory   duties  and
responsibilities  formerly  vested in the Federal  Home Loan Bank  Board.  Among
other functions,  the OTS issues and enforces  regulations  affecting  federally
insured savings associations and regularly examines these institutions.

     Federal Home Loan Bank System. The FHLB System,  consisting of 12 FHLBs, is
under the  jurisdiction  of the Federal  Housing  Finance  Board  ("FHFB").  The
designated  duties of the FHFB are to  supervise  the FHLBs,  to ensure that the
FHLBs carry out their housing finance  mission,  to ensure that the FHLBs remain
adequately  capitalized and able to raise funds in the capital  markets,  and to
ensure that the FHLBs operate in a safe and sound manner.

     The Association, as a member of the FHLB of Seattle, is required to acquire
and hold  shares of capital  stock in the FHLB of Seattle in an amount  equal to
the  greater  of (i)  1.0% of the  aggregate  outstanding  principal  amount  of
residential  mortgage loans, home purchase contracts and similar  obligations at
the beginning of each year, or (ii) 1/20 of its advances  (borrowings)  from the
FHLB of Seattle.  The Association is in compliance with this requirement with an
investment in FHLB of Seattle stock of $10.2 million at September 30, 1998.

     Among other benefits, the FHLB provides a central credit facility primarily
for member  institutions.  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 Seattle.

     Federal Deposit Insurance  Corporation.  The FDIC is an independent federal
agency  that  insures  the  deposits,  up to  prescribed  statutory  limits,  of
depository  institutions.  The FDIC currently  maintains two separate  insurance
funds:  the  Bank  Insurance  Fund  ("BIF")  and the  SAIF.  As  insurer  of the
Association's  deposits,  the FDIC has examination,  supervisory and enforcement
authority over the Association.


                                       24

<PAGE>



     The  majority  of the  Association's  accounts  are  insured  by the  SAIF,
however,  the $241.3 million of deposits  acquired in July 1997 from Wells Fargo
Bank, N.A., a BIF-insured institution,  will continue to be BIF-insured deposits
and will be assessed  premiums based on the lower BIF rates.  These deposits are
known  as  Oakar  deposits,   indicating  that  they  are  deposits  held  by  a
SAIF-insured  institution,  but insured by the BIF. The FDIC insures deposits at
the  Association  to the  maximum  extent  permitted  by  law.  The  Association
currently  pays  deposit  insurance  premiums to the FDIC based on a  risk-based
assessment  system  established  by the FDIC for all  SAIF-member  institutions.
Under applicable regulations,  institutions are assigned to one of three capital
groups that are based solely on the level of an  institution's  capital -- "well
capitalized",  "adequately  capitalized",  and  "undercapitalized"  -- which are
defined in the same manner as the regulations establishing the prompt corrective
action  system,  as  discussed  below.  These three groups are then divided into
three subgroups which reflect varying levels of supervisory concern,  from those
which are  considered  to be  healthy  to those  which are  considered  to be of
substantial   supervisory  concern.  The  matrix  so  created  results  in  nine
assessment risk classifications, with rates currently ranging from .23% for well
capitalized,  financially sound institutions with only a few minor weaknesses to
 .31% for  undercapitalized  institutions that pose a substantial risk of loss to
the SAIF unless effective  corrective action is taken. The FDIC is authorized to
raise  assessment   rates  under  certain   circumstances.   The   Association's
assessments expensed for the year ended September 30, 1998, totaled $289,592.

     Until the  second  half of 1995,  the same  matrix  applied  to  BIF-member
institutions.  As a result of the BIF  having  reached  its  designated  reserve
ratio,  effective  January  1,  1996,  the FDIC  substantially  reduced  deposit
insurance premiums for  well-capitalized,  well-managed  financial  institutions
that are  members  of the BIF.  Under the new  assessment  schedule,  rates were
reduced  to a range  of 0 to 27  basis  points,  with  approximately  92% of BIF
members paying the statutory minimum annual assessment rate of $2,000.  Pursuant
to the Deposit  Insurance  Fund Act ("DIF Act"),  which was enacted on September
30, 1996,  the FDIC imposed a special  one-time  assessment  on each  depository
institution  with  SAIF-assessable  deposits  so that the SAIF may  achieve  its
designated reserve ratio. The Association's  assessment amounted to $2.5 million
and was assessed during the quarter ended September 30, 1996.  Beginning January
1, 1997,  the  assessment  schedule for SAIF members became the same as that for
BIF members.  In addition,  beginning January 1, 1997, SAIF members were charged
an  assessment of 0.064% of  SAIF-assessable  deposits for the purpose of paying
interest on the obligations issued by the Financing  Corporation ("FICO") in the
1980s to help fund the thrift industry cleanup.  BIF-assessable deposits will be
charged  an  assessment  to help pay  interest  on the  FICO  bonds at a rate of
approximately  0.013%  until the earlier of  December  31, 1999 or the date upon
which  the last  savings  association  ceases  to exist,  after  which  time the
assessment will be the same for all insured deposits.

     The DIF Act  provides  for the  merger  of the BIF and the  SAIF  into  the
Deposit Insurance Fund in 1999. The DIF contemplates the development of a common
charter for all federally chartered depository institutions and the abolition of
separate charters for national banks and federal savings associations. It is not
known  what  form the  common  charter  may take and what  effect,  if any,  the
adoption of a new charter would have on the operation of the Association.

     The FDIC may  terminate  the deposit  insurance  of any insured  depository
institution if it determines after a hearing that the institution has engaged or
is engaging in unsafe or unsound practices, is in an unsafe or unsound condition
to continue operations, or has violated any applicable law, regulation, order or
any condition imposed by an agreement with the FDIC. It also may suspend deposit
insurance  temporarily during the hearing process for the permanent  termination
of  insurance,  if the  institution  has no tangible  capital.  If  insurance of
accounts  is  terminated,  the  accounts  at  the  institution  at the  time  of
termination,  less  subsequent  withdrawals,  shall continue to be insured for a
period of six months to two years,  as  determined  by the FDIC.  Management  is
aware of no  existing  circumstances  that could  result in  termination  of the
deposit insurance of the Association.

     Liquidity Requirements.  Under OTS regulations, each savings institution is
required to maintain an average daily  balance of liquid  assets (cash,  certain
time deposits and savings  accounts,  bankers'  acceptances,  and specified U.S.
Government,  state or federal agency  obligations and certain other investments)
equal to a quarterly average of

                                       25

<PAGE>



not less than a specified  percentage  (currently  4.0%) of its net withdrawable
accounts plus  short-term  borrowings.  The  Association's  liquidity  ratio was
28.38% at September 30, 1998.

     Prompt  Corrective  Action.  Under the FDIA, each federal banking agency is
required to implement a system of prompt corrective action for institutions that
it  regulates.  The federal  banking  agencies  have  promulgated  substantially
similar regulations to implement this system of prompt corrective action.  Under
the regulations,  an institution shall be deemed to be (i) "well capitalized" if
it  has a  total  risk-based  capital  ratio  of  10.0%  or  more,  has a Tier I
risk-based  capital ratio of 6.0% or more,  has a leverage ratio of 5.0% or more
and is not subject to  specified  requirements  to meet and  maintain a specific
capital level for any capital measure; (ii) "adequately capitalized" if it has a
total  risk-based  capital  ratio of 8.0% or more, a Tier I  risk-based  capital
ratio of 4.0% or more and a leverage  ratio of 4.0% or more (3.0% under  certain
circumstances)  and does not meet the  definition of "well  capitalized;"  (iii)
"undercapitalized"  if it has a total risk-based capital ratio that is less than
8.0%,  a Tier I  risk-based  capital  ratio that is less than 4.0% or a leverage
ratio  that  is  less  than  4.0%  (3.0%  under  certain  circumstances);   (iv)
"significantly undercapitalized" if it has a total risk-based capital ratio that
is less than 6.0%, a Tier I risk-based capital ratio that is less than 3.0% or a
leverage ratio that is less than 3.0%; and (v) "critically  undercapitalized" if
it has a ratio of tangible  equity to total assets that is equal to or less than
2.0%.

     A federal  banking  agency  may,  after  notice  and an  opportunity  for a
hearing, reclassify a well capitalized institution as adequately capitalized and
may  require  an  adequately  capitalized  institution  or  an  undercapitalized
institution to comply with  supervisory  actions as if it were in the next lower
category if the institution is in an unsafe or unsound condition or has received
in its most recent examination,  and has not corrected, a less than satisfactory
rating for asset quality,  management,  earnings or liquidity. (The OTS may not,
however, reclassify a significantly  undercapitalized  institution as critically
undercapitalized.)

     An institution  generally must file a written capital restoration plan that
meets specified requirements,  as well as a performance guaranty by each company
that controls the  institution,  with the  appropriate  federal  banking  agency
within 45 days of the date that the institution  receives notice or is deemed to
have  notice  that it is  undercapitalized,  significantly  undercapitalized  or
critically  undercapitalized.  Immediately  upon becoming  undercapitalized,  an
institution   shall  become  subject  to  various  mandatory  and  discretionary
restrictions on its operations.

     At  September  30,  1998,  the   Association   was   categorized  as  "well
capitalized" under the prompt corrective action regulations of the OTS.

     Standards for Safety and Soundness. The federal banking regulatory agencies
have   prescribed,   by  regulation,   standards  for  all  insured   depository
institutions  relating  to:  (i)  internal  controls,  information  systems  and
internal audit systems; (ii) loan documentation; (iii) credit underwriting; (iv)
interest  rate risk  exposure;  (v) asset  growth;  (vi)  asset  quality;  (vii)
earnings;  and  (viii)  compensation,  fees  and  benefits  ("Guidelines").  The
Guidelines set forth the safety and soundness standards that the federal banking
agencies use to identify and address problems at insured depository institutions
before capital  becomes  impaired.  If the OTS determines  that the  Association
fails to meet any standard prescribed by the Guidelines, the OTS may require the
Association  to  submit  an  acceptable  plan to  achieve  compliance  with  the
standard,  as required by the FDIA. OTS regulations  establish deadlines for the
submission and review of such safety and soundness compliance plans.

     Qualified Thrift Lender Test. All savings associations are required to meet
a qualified  thrift lender ("QTL") test to avoid certain  restrictions  on their
operations.  A savings  institution  that  fails to become or remain a QTL shall
either become a national bank or be subject to the following restrictions on its
operations:  (i) the  association  may not make any new  investment or engage in
activities  that  would  not  be  permissible  for  national  banks;   (ii)  the
association  may not  establish  any new branch  office  where a  national  bank
located in the savings institution's home state would not be able to establish a
branch office; (iii) the association shall be ineligible to obtain new  advances

                                       26

<PAGE>



from any FHLB;  and (iv) the payment of  dividends by the  association  shall be
subject  to  the  rules   regarding  the  statutory  and   regulatory   dividend
restrictions applicable to national banks. Also, beginning three years after the
date  on  which  the  savings  institution  ceases  to  be a  QTL,  the  savings
institution would be prohibited from retaining any investment or engaging in any
activity not  permissible for a national bank and would be required to repay any
outstanding  advances to any FHLB.  In addition,  within one year of the date on
which a savings  association  controlled  by a company  ceases to be a QTL,  the
company must register as a bank holding  company and become subject to the rules
applicable to such companies. A savings institution may requalify as a QTL if it
thereafter complies with the QTL test.

     Currently,  the QTL test requires that 65% of an  institution's  "portfolio
assets" (as defined) consist of certain housing and consumer-related assets on a
monthly  average  basis  in nine out of every 12  months.  Assets  that  qualify
without  limit for  inclusion as part of the 65%  requirement  are loans made to
purchase,  refinance,  construct, improve or repair domestic residential housing
and manufactured  housing;  home equity loans; mortgage backed securities (where
the  mortgages  are  secured by  domestic  residential  housing or  manufactured
housing);  FHLB  stock;  and  direct or  indirect  obligations  of the FDIC.  In
addition,  the following  assets,  among others,  may be included in meeting the
test subject to an overall limit of 20% of the savings  institution's  portfolio
assets: 50% of residential  mortgage loans originated and sold within 90 days of
origination;  100% of consumer and  educational  loans  (limited to 10% of total
portfolio assets); and stock issued by the FHLMC or Fannie Mae. Portfolio assets
consist  of total  assets  minus the sum of (i)  goodwill  and other  intangible
assets,  (ii) property used by the savings  institution to conduct its business,
and  (iii)  liquid  assets  up to 20%  of the  institution's  total  assets.  At
September 30, 1998, the qualified  thrift  investments of the  Association  were
approximately 85.93% of its portfolio assets.

     Capital  Requirements.  Under OTS  regulations a savings  association  must
satisfy three minimum capital requirements:  core capital,  tangible capital and
risk-based capital. Savings associations must meet all of the standards in order
to comply with the capital requirements.

     OTS  capital  regulations  establish a 3% core  capital or  leverage  ratio
(defined as the ratio of core capital to adjusted total assets). Core capital is
defined  to  include  common  shareholders'  equity,   noncumulative   perpetual
preferred  stock and any  related  surplus,  and  minority  interests  in equity
accounts of consolidated  subsidiaries,  less (i) any intangible assets,  except
for certain  qualifying  intangible  assets;  (ii)  certain  mortgage  servicing
rights;  and (iii)  equity and debt  investments  in  subsidiaries  that are not
"includable  subsidiaries,"  which are defined as subsidiaries engaged solely in
activities  not  impermissible  for  a  national  bank,  engaged  in  activities
impermissible  for a national  bank but only as an agent for its  customers,  or
engaged solely in  mortgage-banking  activities.  In calculating  adjusted total
assets,  adjustments are made to total assets to give effect to the exclusion of
certain assets from capital and to account  appropriately for the investments in
and assets of both includable and nonincludable subsidiaries.  Institutions that
fail to meet the core capital requirement would be required to file with the OTS
a capital  plan that  details the steps they will take to reach  compliance.  In
addition,  the OTS's prompt corrective action regulation provides that a savings
institution  that  has a  leverage  ratio of less  than 4% (3% for  institutions
receiving  the  highest  CAMELS  examination   rating)  will  be  deemed  to  be
"undercapitalized"  and may be subject to certain restrictions.  See "-- Federal
Regulation of Savings Associations -- Prompt Corrective Action."



                                       27

<PAGE>



     Savings  associations also must maintain  "tangible  capital" not less than
1.5% of the Association's adjusted total assets.  "Tangible capital" is defined,
generally,  as core capital minus any  "intangible  assets" other than purchased
mortgage servicing rights.

     Each savings institution must maintain total risk-based capital equal to at
least 8% of risk-weighted  assets.  Total risk-based capital consists of the sum
of core and supplementary  capital,  provided that supplementary  capital cannot
exceed core capital, as previously defined.  Supplementary  capital includes (i)
permanent  capital  instruments  such as cumulative  perpetual  preferred stock,
perpetual  subordinated debt and mandatory  convertible  subordinated debt, (ii)
maturing  capital  instruments  such  as  subordinated  debt,  intermediate-term
preferred  stock and  mandatory  convertible  subordinated  debt,  subject to an
amortization   schedule,  and  (iii)  general  valuation  loan  and  lease  loss
allowances up to 1.25% of risk-weighted assets.

     The risk-based  capital regulation assigns each balance sheet asset held by
a savings  institution  to one of four risk  categories  based on the  amount of
credit risk associated with that particular class of assets. Assets not included
for  purposes  of   calculating   capital  are  not   included  in   calculating
risk-weighted  assets. The categories range from 0% for cash and securities that
are  backed by the full  faith and  credit  of the U.S.  Government  to 100% for
repossessed assets or assets more than 90 days past due. Qualifying  residential
mortgage loans (including  multi-family  mortgage loans) are assigned a 50% risk
weight. Consumer, commercial, home equity and residential construction loans are
assigned a 100% risk weight, as are nonqualifying residential mortgage loans and
that  portion of land loans and  nonresidential  construction  loans that do not
exceed 80%  loan-to-value  ratio.  The book value of assets in each  category is
multiplied by the weighting  factor (from 0% to 100%) assigned to that category.
These  products  are then  totaled  to  arrive  at total  risk-weighted  assets.
Off-balance sheet items are included in risk-weighted  assets by converting them
to an approximate balance sheet "credit equivalent amount" based on a conversion
schedule.  These credit equivalent  amounts are then assigned to risk categories
in the same manner as balance sheet assets and included in risk-weighted assets.

     The following table presents the Association's  capital levels at September
30, 1998.
<TABLE>
<CAPTION>
                                                                                To Be
                                                                                Categorized as "Well
                                                                                Capitalized" Under
                                                         For Capital            Prompt Corrective
                                        Actual         Adequacy Purposes       Action Provision       
                             -----------------------   -------------------    ----------------------
                                  Amount       Ratio     Amount      Ratio      Amount       Ratio
                             --------------    -----   ----------    -----    -----------    -------
<S>                          <C>                <C>   <C>              <C>    <C>            <C>  
Total Capital ............   $   83,179,044     16.1% $41,257,520      8.0%   $51,571,900    10.0%
 (To Risk Weighted Assets)
Tier I Capital ...........       81,232,367     15.8           --       --     30,943,140      6.0
 (To Risk Weighted Assets)
Tier I Capital ...........       81,232,367      8.3   29,487,686      3.0     49,146,143      5.0
 (To Total Assets)
Tangible Capital .........       81,232,367      8.3   14,743,843      1.5             --       --
 (To Tangible Assets)
</TABLE>

     Limitations  on  Capital  Distributions.  OTS  regulations  impose  uniform
limitations  on the  ability of all  savings  associations  to engage in various
distributions  of capital  such as  dividends,  stock  repurchases  and cash-out
mergers. In addition, OTS regulations require the Association to give the OTS 30
days' advance notice of any proposed capital distributions,  and the OTS has the
authority  under its supervisory  powers to prohibit the capital  distributions.
The regulation utilizes a three-tiered  approach which permits various levels of
distributions based primarily upon a savings association's capital level.

     A Tier 1 savings  association  has capital in excess of its fully phased-in
capital  requirement (both before and after the proposed capital  distribution).
Tier 1 savings  associations may make (without application but upon prior notice
to, and no objection made by, the OTS) capital  distributions  during a calendar
year up to 100% of its net income to date during the calendar year plus one-half
its surplus  capital  ratio (i.e.,  the amount of capital in excess of its fully

                                       28

<PAGE>



phased-in  requirement)  at the  beginning  of the  calendar  year or the amount
authorized for a Tier 2  association.  Capital  distributions  in excess of such
amount  require  advance  notice to the OTS.  A Tier 2 savings  association  has
capital equal to or in excess of its minimum  capital  requirement but below its
fully phased-in capital  requirement (both before and after the proposed capital
distribution).  Such an  association  may  make  (without  application)  capital
distributions up to an amount equal to 75% of its net income during the previous
four  quarters  depending on how close the  association  is to meeting its fully
phased-in  capital  requirement.  Capital  distributions  exceeding  this amount
require prior OTS approval.  Tier 3 associations are savings  associations  with
capital  below  the  minimum  capital  requirement  (either  before or after the
proposed  capital  distribution).  Tier 3 associations  may not make any capital
distributions without prior approval from the OTS.

     The Association is currently meeting the criteria to be designated a Tier 1
association and,  consequently,  could at its option (after prior notice to, and
no objection  made by, the OTS)  distribute  up to 100% of its net income during
the calendar year plus 50% of its surplus  capital ratio at the beginning of the
calendar year less any distributions previously paid during the year.

     Loans to One Borrower.  Under the HOLA, savings  institutions are generally
subject to the national  bank limit on loans to one  borrower.  Generally,  this
limit  is 15% of the  Association's  unimpaired  capital  and  surplus,  plus an
additional  10% of  unimpaired  capital and surplus,  if such loan is secured by
readily-marketable  collateral,  which is defined to include  certain  financial
instruments  and  bullion.  The OTS by  regulation  has amended the loans to one
borrower  rule to permit  savings  associations  meeting  certain  requirements,
including  capital  requirements,  to extend loans to one borrower in additional
amounts under circumstances  limited essentially to loans to develop or complete
residential  housing units.  At September 30, 1998, the  Association's  limit on
loans  to  one  borrower  was  $14.3   million.   At  September  30,  1998,  the
Association's  largest  aggregate  amount  of  loans  to one  borrower  was $4.8
million.

     Activities  of  Associations  and  Their   Subsidiaries.   When  a  savings
association  establishes  or acquires a subsidiary  or elects to conduct any new
activity  through  a  subsidiary  that the  association  controls,  the  savings
association  must notify the FDIC and the OTS 30 days in advance and provide the
information each agency may, by regulation,  require.  Savings associations also
must  conduct  the  activities  of  subsidiaries  in  accordance  with  existing
regulations and orders.

     The OTS may determine that the continuation by a savings association of its
ownership  control of, or its  relationship  to, the  subsidiary  constitutes  a
serious risk to the safety,  soundness or  stability  of the  association  or is
inconsistent  with sound  banking  practices  or with the  purposes of the FDIA.
Based upon that  determination,  the FDIC or the OTS has the  authority to order
the savings association to divest itself of control of the subsidiary.  The FDIC
also may  determine by regulation  or order that any specific  activity  poses a
serious  threat to the SAIF. If so, it may require that no SAIF member engage in
that activity directly.

     Transactions  with  Affiliates.   Savings  associations  must  comply  with
Sections  23A  and 23B of the  Federal  Reserve  Act  ("Sections  23A and  23B")
relative  to  transactions  with  affiliates  in the same manner and to the same
extent as if the savings  association  were a Federal  Reserve  member  bank.  A
savings and loan holding  company,  its subsidiaries and any other company under
common control are considered  affiliates of the subsidiary savings  association
under the HOLA.  Generally,  Sections 23A and 23B: (i) limit the extent to which
the  insured  association  or its  subsidiaries  may engage in  certain  covered
transactions  with an affiliate to an amount equal to 10% of such  institution's
capital and surplus and place an aggregate limit on all such  transactions  with
affiliates  to an amount  equal to 20% of such  capital  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, the
purchase  of  assets,   the  issuance  of  a  guarantee  and  similar  types  of
transactions.

     Three  additional  rules  apply  to  savings  associations:  (i) a  savings
association  may not make any loan or other  extension of credit to an affiliate
unless that affiliate is engaged only in activities permissible for bank holding

                                       29

<PAGE>



companies;  (ii) a savings  association may not purchase or invest in securities
issued by an affiliate  (other than  securities of a subsidiary);  and (iii) the
OTS may, for reasons of safety and soundness, impose more stringent restrictions
on  savings  associations  but may not  exempt  transactions  from or  otherwise
abridge  Section 23A or 23B.  Exemptions  from Section 23A or 23B may be granted
only by the Federal  Reserve Board, as is currently the case with respect to all
FDIC-insured  banks. The Association has not been significantly  affected by the
rules regarding transactions with affiliates.

     The  Association's  authority  to  extend  credit  to  executive  officers,
directors and 10% shareholders,  as well as entities controlled by such persons,
is currently  governed by Sections  22(g) and 22(h) of the Federal  Reserve Act,
and Regulation O thereunder.  Among other things, these regulations require that
such  loans  be made on terms  and  conditions  substantially  the same as those
offered to unaffiliated  individuals  (unless the loan or extension of credit is
made under a benefit program generally available to all other employees and does
not give preference to any insider over any other employee) and not involve more
than the normal  risk of  repayment.  Regulation  O also places  individual  and
aggregate limits on the amount of loans the Association may make to such persons
based, in part, on the  Association's  capital  position,  and requires  certain
board  approval  procedures to be followed.  The OTS  regulations,  with certain
minor variances, apply Regulation O to savings institutions.


                            REGULATION OF THE COMPANY

General

     The  Company  is a unitary  savings  and loan  holding  company  within the
meaning of the HOLA. As such,  it is  registered  with the OTS and is subject to
OTS  regulations,  examinations,  supervision  and reporting  requirements.  The
Company is also subject to the information, proxy solicitation,  insider trading
restrictions,  and other requirements of the Securities Exchange Act of 1934, as
amended.

Company Acquisitions

     The HOLA and OTS regulations issued thereunder generally prohibit a savings
and loan holding company,  without prior OTS approval,  from acquiring more than
5% of the voting  stock of any other  savings  association  or savings  and loan
holding  company or controlling the assets  thereof.  They also prohibit,  among
other things, any director or officer of a savings and loan holding company,  or
any  individual  who owns or controls more than 25% of the voting shares of such
holding  company,  from  acquiring  control  of any  savings  association  not a
subsidiary of such savings and loan holding  company,  unless the acquisition is
approved by the OTS.

Holding Company Activities

     As a unitary savings and loan holding company, the Company generally is not
subject to activity  restrictions.  If the Company  acquires  control of another
savings association as a separate subsidiary, it would become a multiple savings
and  loan  holding  company.  There  generally  are  more  restrictions  on  the
activities of a multiple savings and loan holding company than a unitary savings
and loan holding company.  Specifically,  if either federally insured subsidiary
savings  association  fails to meet the QTL test,  the activities of the Company
and any of its subsidiaries  (other than the Company or other federally  insured
subsidiary  savings   associations)  would  thereafter  be  subject  to  further
restrictions.  The HOLA provides that,  among other things,  no multiple savings
and  loan  holding  company  or  subsidiary  thereof  which  is not  an  insured
association  shall commence or continue for more than two years after becoming a
multiple savings and loan association holding company or subsidiary thereof, any
business activity other than: (i) furnishing or performing  management  services
for a subsidiary  insured  institution,  (ii) conducting an insurance  agency or
escrow  business,  (iii) holding,  managing,  or liquidating  assets owned by or
acquired  from a  subsidiary  insured  institution,  (iv)  holding  or  managing
properties used or occupied by a subsidiary insured  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) those  activities  authorized by the Federal Reserve

                                       30

<PAGE>



Board as permissible for bank holding  companies,  unless the OTS by regulation,
prohibits  or limits such  activities  for savings and loan  holding  companies.
Those activities described in (vii) above also must be approved by the OTS prior
to being engaged in by a multiple holding company.

Affiliate Restrictions

     The affiliate restrictions contained in Sections 23A and 23B of the Federal
Reserve Act apply to all federally  insured  savings  associations  and any such
"affiliate." A savings and loan holding company,  its subsidiaries and any other
company under common control are considered affiliates of the subsidiary savings
association  under  the HOLA.  Generally,  Sections  23A and 23B:  (i) limit the
extent  to which the  insured  association  or its  subsidiaries  may  engage in
certain covered transactions with an affiliate to an amount equal to 10% of such
institution's  capital and surplus,  and contain an aggregate  limit on all such
transactions  with all  affiliates to an amount equal to 20% of such capital 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 other similar types of
transactions.  Also, a savings association may not make any loan to an affiliate
unless the affiliate is engaged only in activities  permissible for bank holding
companies.  Only the Federal Reserve may grant  exemptions from the restrictions
of  Sections  23A  and  23B.  The  OTS,  however,   may  impose  more  stringent
restrictions on savings associations for reasons of safety and soundness.

Qualified Thrift Lender Test

     The HOLA  requires  any savings and loan holding  company  that  controls a
savings  association  that fails the QTL test, as explained  under "-- Qualified
Thrift  Lender  Test,"  must,  within  one year  after  the  date on  which  the
association ceases to be a QTL, register as and be deemed a bank holding company
subject to all applicable laws and regulations.


                                    TAXATION

Federal Taxation

     General.  The Company and the  Association  report their income on a fiscal
year basis using the  accrual  method of  accounting  and are subject to federal
income taxation in the same manner as other corporations,  with some exceptions.
The  following  discussion of tax matters is intended only as a summary and does
not purport to be a comprehensive description of the tax rules applicable to the
Company and the Association.

     Bad  Debt  Reserve.   Historically,   savings   institutions  such  as  the
Association  which met certain  definitional  tests  primarily  related to their
assets and the nature of their business  ("qualifying thrift") were permitted to
establish a reserve for bad debts and to make annual  additions  thereto,  which
may have been deducted in arriving at their taxable  income.  The  Association's
deductions with respect to "qualifying real property loans," which are generally
loans  secured by certain  interest in real  property,  were  computed  using an
amount based on the Association's  actual taxable income,  computed with certain
modifications  and  reduced  by the  amount of any  permitted  additions  to the
non-qualifying  reserve.  Each year the Association  selected the most favorable
way to calculate the deduction  attributable  to an addition to the tax bad debt
reserve.

     The  provisions  repealing the current thrift bad debt rules were passed by
Congress as part of "The Small  Business  Job  Protection  Act of 1996." The new
rules eliminated the 8% of taxable income method for deducting  additions to the
tax bad debt reserves for all thrifts for tax years beginning after December 31,
1995. These rules also require that all institutions  recapture all or a portion
of their  bad debt  reserves  added  since  the base  year  (last  taxable  year
beginning  before January 1, 1988).  The Association  has previously  recorded a
deferred tax liability equal to the bad debt recapture and as such the new rules
will have no effect on net income or federal  income tax  expense.  For  taxable

                                       31

<PAGE>



years  beginning after December 31, 1995, the  Association's  bad debt deduction
will be determined on the basis of net charge-offs  during the taxable year. The
new rules allow an  institution  to suspend bad debt reserve  recapture  for the
1996 and 1997 tax years if the institution's lending activity for those years is
equal to or greater than the institution's average mortgage lending activity for
the six taxable years  preceding 1996 adjusted for inflation.  For this purpose,
only home purchase or home  improvement  loans are included and the  institution
can elect to have the tax years with the  highest  and lowest  lending  activity
removed from the average calculation. If an institution is permitted to postpone
the reserve  recapture,  it must begin its six year  recapture no later than the
1998 tax year  (fiscal  year ending  September  30, 1999 for the  Company).  The
unrecaptured  base year reserves will not be subject to recapture as long as the
institution  continues  to carry on the business of banking.  In  addition,  the
balance of the pre-1988  bad debt reserves  continue to be subject to provisions
of present law referred to below that  require  recapture in the case of certain
excess distributions to shareholders.

     Distributions.  To the  extent  that  the  Association  makes  "nondividend
distributions" to the Company,  such  distributions will be considered to result
in  distributions  from the balance of its bad debt  reserves as of December 31,
1987 (or a lesser amount if the  Association's  loan portfolio  decreased  since
December  31, 1987) and then from the  supplemental  reserve for losses on loans
("Excess  Distributions"),  and an amount based on the Excess Distributions will
be included  in the  Association's  taxable  income.  Nondividend  distributions
include  distributions  in excess of the  Association's  current and accumulated
earnings and profits,  distributions in redemption of stock and distributions in
partial  or  complete   liquidation.   However,   dividends   paid  out  of  the
Association's  current or  accumulated  earnings and profits,  as calculated for
federal income tax purposes,  will not be considered to result in a distribution
from the Association's bad debt reserve. The amount of additional taxable income
created from an Excess  Distribution  is an amount that, when reduced by the tax
attributable  to the  income,  is equal to the amount of the  distribution.  The
Association does not intend to pay dividends that would result in a recapture of
any portion of its tax bad debt reserve.

     Corporate  Alternative  Minimum Tax. The Code imposes a tax on  alternative
minimum taxable income ("AMTI") at a rate of 20%. The excess of the tax bad debt
reserve  deduction  using the  percentage  of  taxable  income  method  over the
deduction that would have been allowable under the experience  method is treated
as a preference  item for purposes of computing the AMTI. In addition,  only 90%
of AMTI can be offset by net operating loss carryovers.  AMTI is increased by an
amount equal to 75% of the amount by which the  Association's  adjusted  current
earnings  exceeds its AMTI  (determined  without  regard to this  preference and
prior to reduction for net operating losses).  For taxable years beginning after
December 31, 1986, and before January 1, 1996, an environmental  tax of 0.12% of
the excess of AMTI (with certain  modification)  over $2.0 million is imposed on
corporations,  including the Association,  whether or not an Alternative Minimum
Tax ("AMT") is paid.

     Dividends-Received  Deduction. The Company may exclude from its income 100%
of dividends  received from the  Association as a member of the same  affiliated
group of corporations.  The corporate  dividends-received deduction is generally
70% in the case of dividends received from unaffiliated  corporations with which
the Company and the Association will not file a consolidated tax return,  except
that if the  Company  or the  Association  owns  more than 20% of the stock of a
corporation  distributing a dividend,  then 80% of any dividends received may be
deducted.

     Other Federal Tax Matters. There have not been any Internal Revenue Service
audits of the Company's or the  Association's  federal income tax returns during
the past five years.

Oregon Taxation

     The Company and the Association are subject to an Oregon  corporate  excise
tax at a statutory  rate of 6.6% (4.0% for the fiscal year ended  September  30,
1998) of income.  Neither the Company's nor the  Association's  state income tax
returns have been audited during the past five years.


                                       32

<PAGE>



Competition

     The  Association  originates  most of its loans to and accepts  most of its
deposits  from  residents  of its market  area.  The  Association  is the oldest
financial  institution  headquartered in Klamath Falls. The Association believes
that it is a major competitor in the markets in which it operates.  Nonetheless,
the Association faces competition in attracting  deposits and making real estate
loans from various financial institutions, including banks, savings associations
and  mortgage  brokers.  In  addition,  the  Association  has  faced  additional
significant  competition  for  investors'  funds from  short-term  money  market
securities  and  other  corporate  and  government  securities.   The  financial
institution  industry in the Association's market area is characterized by a mix
of local independent  financial  institutions and offices of larger out-of-state
financial institutions, including several multi-national bank holding companies.
The ability of the Association to attract and retain savings deposits depends on
its ability to generally  provide a rate of return and liquidity risk comparable
to that offered by competing investment opportunities.  The Association competes
for loans  principally  through the interest  rates and loan fees it charges and
the efficiency and quality of services it provides  borrowers.  Competition  may
increase as restrictions on the interstate operations of financial  institutions
continue to be reduced.

Personnel

     As of  September  30,  1998,  the  Association  had  207  full-time  and 72
part-time  employees.   The  employees  are  not  represented  by  a  collective
bargaining unit. The Association believes its relationship with its employees is
good.


                                       33

<PAGE>



     Executive  Officers.  The following  table sets forth  certain  information
regarding the executive officers of the Company.
<TABLE>
<CAPTION>

Name                                   Age(1)                  Position
   
<S>                                      <C>   <C>                                     
Gerald V. Brown .............            62    President and Chief Executive Officer

Robert A. Tucker ............            50    Senior Vice President and Chief Lending Officer/Secretary

Frank X. Hernandez ..........            43    Senior Vice President and Chief Operating Officer

Marshall J. Alexander .......            48    Senior Vice President and Chief Financial Officer
<FN>

- --------------
(1)         At September 30, 1998.
</FN>
</TABLE>

     Gerald V. Brown has been  employed by the  Association  since 1957.  He was
appointed  a  director  and the  President  of the  Association  in June 1994 to
succeed the retiring President, James Bocchi. From 1982 until his appointment as
President, Mr. Brown served as Senior Vice President and Secretary,  supervising
all loan activities of the Association.

     Robert A. Tucker has been  employed by the  Association  since 1973. He has
served  as  Senior  Vice  President  since  November  1989.  He  served as Chief
Operating  Officer from March 1997 to June 1998 and has served as Chief  Lending
Officer and Secretary since July 1998.

     Frank X.  Hernandez  has been  employed by the  Association  since 1991. He
served as Human Resources  Officer until July 1998 when he was appointed  Senior
Vice President and Chief Operating Officer.

     Marshall J. Alexander has been employed by the  Association  since 1986. He
has served as Vice President and Chief  Financial  Officer since August 1994 and
was named a Senior Vice President in November 1998.

                                       34

<PAGE>



Item 2.     Properties

     The following  table sets forth the location of the  Association's  offices
and  other  facilities  used  in  operations  as  well  as  certain   additional
information  relating to these offices and  facilities as of September 30, 1998.
<TABLE>
<CAPTION>

                                                Year                       Square 
Description/Address                            Opened     Leased/Owned     Footage
- ---------------------------------------        ------     ------------     -------

Main Office

<S>                                              <C>           <C>          <C>
540 Main Street .......................          1939          Owned        25,660
Klamath Falls, Oregon

Branch Offices

2943 South Sixth Street ...............          1972          Owned         3,820
Klamath Falls, Oregon

2323 Dahlia Street ....................          1979          Owned         1,876
Klamath Falls, Oregon

512 Walker Avenue .....................          1977          Owned         4,216
Ashland, Oregon

1420 East McAndrews Road ..............          1990          Owned         4,006
Medford, Oregon

61515 S. Highway 97 ...................          1993          Owned         5,415
Bend, Oregon

2300 Madison Street ...................          1995          Owned         5,000
Klamath Falls, Oregon

721 Chetco Avenue .....................          1997          Owned         5,409
Brookings, Oregon

293 North Broadway ....................          1997          Owned         5,087
Burns, Oregon

111 West Main Street ..................          1997          Owned         1,958
Carlton, Oregon

103 South Main Street .................          1997          Owned         2,235
Condon, Oregon

259 North Adams .......................          1997          Owned         5,803
Coquille, Oregon

106 Southwest 1st Street ..............          1997          Owned         4,700
Enterprise, Oregon

555 1st Street ........................          1997          Owned         1,844
Fossil, Oregon

                                       35

<PAGE>

<CAPTION>

                                                Year                       Square 
Description/Address                            Opened     Leased/Owned     Footage
- ---------------------------------------        ------     ------------     -------

708 Garibaldi Avenue ..................          1997          Owned         1,400
Garibaldi, Oregon

29804 Ellensburg Avenue ...............          1997          Owned         3,136
Gold Beach, Oregon

111 North Main Street .................          1997          Owned         4,586
Heppner, Oregon

810 South Highway 395 .................          1997         Leased         6,000
Hermiston, Oregon

200 West Main Street ..................          1997          Owned         4,552
John Day, Oregon

1 South E Street ......................          1997          Owned         5,714
Lakeview, Oregon

206 East Front Street .................          1997          Owned         2,920
Merrill, Oregon

165 North 5th Street ..................          1997          Owned         2,370
Monroe, Oregon

217 Main Street .......................          1997          Owned         6,067
Nyssa, Oregon

48257 East 1st Street .................          1997          Owned         3,290
Oakridge, Oregon

227 West Main Street ..................          1997          Owned         2,182
Pilot Rock, Oregon

716 Northeast Highway 101 .............          1997          Owned         2,337
Port Orford, Oregon

178 Northwest Front Street ............          1997          Owned         2,353
Prairie City, Oregon

315 North Main Street .................          1997          Owned         3,638
Riddle, Oregon

38770 North Main Street ...............          1997          Owned         2,997
Scio, Oregon

508 Main Street .......................          1997          Owned         2,282
Moro, Oregon

144 South Main Street .................          1997          Owned         2,146
Union, Oregon



                                       36

<PAGE>
<CAPTION>
                                                Year                       Square 
Description/Address                            Opened     Leased/Owned     Footage
- ---------------------------------------        ------     ------------     -------

165 North Maple Street ................          1997          Owned         2,192
Yamhill, Oregon

475 NE Windy Knolls Drive .............          1998          Owned         3,120
Bend, Oregon

185 East California ...................          1998          Owned         2,116
Jacksonville, Oregon

Loan Center

585 SW 6th, Suite #2 ..................          1996         Leased           900
Redmond, Oregon

Loan Processing Center

600 Main Street .......................          1998         Leased         2,800
Klamath Falls, Oregon
</TABLE>

     The net book value of the  Association's  investment in office,  properties
and equipment  totaled $12.3 million at September 30, 1998.  See Note 6 of Notes
to the Consolidated Financial Statements in the Annual Report.

Item 3.     Legal Proceedings

     Periodically,  there have been various  claims and lawsuits  involving  the
Association,   mainly  as  a  defendant,   such  as  claims  to  enforce  liens,
condemnation  proceedings on properties in which the Association  holds security
interests,  claims involving the making and servicing of real property loans and
other issues incident to the  Association's  business.  The Association is not a
party to any pending legal  proceedings  that it believes  would have a material
adverse effect on the financial condition or operations of the Association.

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

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

                                     PART II

Item 5.  Market  for the  Registrant's  Common  Equity and  Related  Shareholder
         Matters

     The  information  contained  under  the  section  captioned  "Common  Stock
Information"  on  page  20 of  the  Annual  Report  is  incorporated  herein  by
reference.

Item 6.     Selected Financial Data

     The   information   contained   under  the  section   captioned   "Selected
Consolidated  Financial  Data"  on  pages  1  and  2 of  the  Annual  Report  is
incorporated herein by reference.

Item 7. 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" beginning on page
9 of  the  Annual  Report  is  incorporated  herein  by  reference.  Disclosures
regarding  Year 2000 Readiness are included in the  above-referenced  section of
the Annual Report.

                                       37

<PAGE>



Item 7a.  Quantitative and Qualitative Disclosures About Market Risk

     The information contained in the section captioned "Management's Discussion
and Analysis of Financial Condition and Results of Operations -- Market Risk and
Asset/Liability  Management"  beginning  on  page  9 of  the  Annual  Report  is
incorporated herein by reference.

Item 8.     Financial Statements and Supplementary Data

            (a) Financial Statements
                Independent Auditors' Report*
                Consolidated Balance Sheets as of September 30, 1998 and
                          1997* 
                Consolidated  Statements of Earnings for the Years
                          Ended September 30, 1998, 1997 and 1996*
                Consolidated Statements of Shareholders' Equity for the 
                          Years Ended September 30, 1998, 1997 and 1996*
                Consolidated Statements of Cash Flows for the Years Ended
                          September 30, 1998, 1997 and 1996*
                Notes to the Consolidated Financial Statements*

            * Included  in the Annual  Report  attached as Exhibit 13 hereto and
            incorporated herein by reference. All schedules have been omitted as
            the required  information is either  inapplicable or included in the
            Consolidated  Financial Statements or related Notes contained in the
            Annual Report.

            (b)         Supplementary Data

     The information contained in Note 20 of Notes to the Consolidated Financial
Statements included in the Annual Report is incorporated herein by reference.

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

     There  have  been  no  changes  in or  disagreements  with  Accountants  on
accounting and financial disclosure during the year ended September 30, 1998.


                                    PART III

Item 10.  Directors and Executive Officers of the Registrant

     The  information  contained  under  the  section  captioned  "Proposal  I -
Election of Directors"  contained in the Company's Proxy Statement,  and "Part I
- -- Business -- Personnel -- Executive  Officers" of this report, is incorporated
herein by  reference.  Reference  is made to the cover  page of this  report for
information regarding compliance with Section 16(a) of the Exchange Act.

Item 11.  Executive Compensation

     The  information   contained  under  the  sections   captioned   "Executive
Compensation",  "Directors'  Compensation"  and "Benefits"  under  "Proposal I -
Election  of  Directors"  in the  Proxy  Statement  is  incorporated  herein  by
reference.

Item 12.  Security Ownership of Certain Beneficial Owners and Management

     (a) Security Ownership of Certain Beneficial Owners


                                       38

<PAGE>



     Information  required by this item is  incorporated  herein by reference to
     the section captioned  "Security Ownership of Certain Beneficial Owners and
     Management" of the Proxy Statement

     (b) Security Ownership of Management

     The information  required by this item is incorporated  herein by reference
     to  the  sections  captioned  "Proposal  I -  Election  of  Directors"  and
     "Security  Ownership of Certain  Beneficial  owners and  Management" of the
     Proxy Statement.

     (c) Changes in Control

     The Company is not aware of any  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 Company.

     The information  required by this item is incorporated  herein by reference
to the sections  captioned  "Proposal I - Election of  Directors"  and "Security
Ownership of Certain Beneficial Owners and Management" of the Proxy Statement.

Item 13.  Certain Relationships and Related Transactions

     The  information  set  forth  under the  section  captioned  "Proposal  I -
Election of Directors - Certain  Transactions with the Association" in the Proxy
Statement is incorporated herein by reference.


                                       39

<PAGE>



                                     PART IV

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

     (a) Exhibits

              3(a)        Articles of Incorporation of the Registrant*
              3(b)        Bylaws of the Registrant*
              10(a)       Employment Agreement with Gerald V. Brown***
              10(b)       Employment Agreement with Marshall J. Alexander***
              10(c)       Employment Agreement with Robert A. Tucker***
              10(d)       Employment Agreement with Frank X. Hernandez
              10(e)       1996 Stock Option Plan**
              10(f)       1996 Management Recognition and Development Plan**
              13          Annual Report to Shareholders
              22          Subsidiaries of the Registrant
              23          Consent of Deloitte & Touche LLP with respect to 
                            financial statements of the Registrant
              27          Financial Data Schedule
- -------------------
*           Incorporated by reference to the Registrant's Registration Statement
               on Form S-1, filed on June 19, 1995.
**          Incorporated by reference to the Registrant's Definitive Proxy 
               Statement for the 1996 Annual Meeting of Shareholders.
***         Incorporated by reference to the Registrant's  Annual Report on Form
            10-K for the year ended September 30, 1995.

     (b) Reports on Form 8-K

             None.


                                       40

<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.

                                           KLAMATH FIRST BANCORP, INC.


Date:  December 29, 1998                   By:   /s/ Gerald V. Brown         
                                           -----------------------------------
                                           Gerald V. Brown
                                           President and Chief Executive Officer

     Pursuant  to 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.

SIGNATURES                          TITLE                        DATE

/s/ Gerald V. Brown                 President, Chief           December 29, 1998
- ----------------------------
Gerald V. Brown                     Executive Officer and
                                    Director (Principal
                                    Executive Officer)

/s/ Marshall J. Alexander           Senior Vice President and  December 29, 1998
- ----------------------------        Chief Financial Officer
Marshall J. ALexander               (Principal Financial
                                    and Accounting Officer)

/s/ Rodney N. Murray                Chairman of the Board      December 29, 1998
- ----------------------------        of Directors
Rodney N. Murray                    


/s/ Bernard Z. Agrons               Director                   December 29, 1998
- ----------------------------
Bernard Z. Agrons


/s/ Timothy A. Bailey               Director                   December 29, 1998
- ----------------------------
Timothy A. Bailey


/s/ James D. Bocchi                 Director                   December 29, 1998
- ---------------------------
James D. Bocchi

/s/ William C. Dalton               Director                   December 29, 1998
- ---------------------------
William C. Dalton

/s/ J. Gillis Hannigan              Director                   December 29, 1998
- ---------------------------
J. Gillis Hannigan

/s/ Dianne E. Spires                Director                   December 29, 1998
- ---------------------------
Dianne E. Spires


<PAGE>
                                 EXHIBIT 10(d)


                  Employment Agreement with Frank X. Hernandez
<PAGE>

                              EMPLOYMENT AGREEMENT


     THIS  AGREEMENT  is made  effective as of  October1,  1998,  by and between
KLAMATH FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION (the "Association"),  Klamath
Falls,  Oregon;   KLAMATH  FIRST  BANCORP,  INC.  (the  "Company"),   an  Oregon
corporation; and FRANK X. HERNANDEZ (the "Executive").

     WHEREAS,  the  Association  wishes to  assure  itself  of the  services  of
Executive for the period provided in this Agreement; and

     WHEREAS, the Executive is willing to serve in the employ of the Association
on a full-time basis for said period.

     NOW, THEREFORE,  in consideration of the mutual covenants herein contained,
and upon the other terms and conditions hereinafter provided, the parties hereby
agree as follows:

1.   POSITION AND RESPONSIBILITIES.

     During the period of his employment hereunder, Executive agrees to serve as
Senior Vice  President/Chief  Operating Officer of the Association.  During said
period, Executive also agrees to serve, if elected, as an officer of the Company
or any subsidiary or affiliate of the Company or the Association.

2.   TERMS AND DUTIES.

     (a) The term of this Agreement  shall be deemed to have commenced as of the
date first above  written and shall  continue for a period of  twenty-four  (24)
full calendar months  thereafter.  Commencing on the first anniversary date, and
continuing at each anniversary  date  thereafter,  the Board of Directors of the
Association (the "Board") may extend the Agreement for an additional year. Prior
to the extension of the Agreement as provided herein,  the Board of Directors of
the Association  will conduct a formal  performance  evaluation of the Executive
for purposes of  determining  whether to extend the  Agreement,  and the results
thereof shall be included in the minutes of the Board's meeting.

     (b) During the period of his  employment  hereunder,  except for periods of
absence  occasioned by illness,  reasonable  vacation  periods,  and  reasonable
leaves of absence,  Executive shall devote  substantially all his business time,
attention,  skill,  and  efforts  to the  faithful  performance  of  his  duties
hereunder  including  activities  and  services  related  to  the  organization,
operation and management of the Association;  provided,  however, that, with the
approval of the Board, as evidenced by a resolution of such Board,  from time to
time,  Executive may serve, or continue to serve, on the boards of directors of,
and hold any other offices or positions in, companies or  organizations,  which,
in such Board's  judgment,  will not present any  conflict of interest  with the
Association, or materially affect the performance of Executive's duties pursuant
to this Agreement.

3.   COMPENSATION AND REIMBURSEMENT.

     (a) The  compensation  specified under this Agreement shall  constitute the
salary and  benefits  paid for the  duties  described  in  Sections 1 and 2. The
Association  shall pay Executive as compensation a salary of $74,500.00 per year
("Base  Salary").  Such Base  Salary  shall be  payable in  accordance  with the
customary  payroll  practices  of the  Association.  During  the  period of this
Agreement,  Executive's  Base Salary  shall be reviewed at least  annually;  the
first  such  review  will be made no later  than one year  from the date of this
Agreement.  Such review  shall be  conducted  by a Committee  designated  by the
Board, and the Board may increase  Executive's  Base Salary.  In addition to the
Base  Salary  provided in this  Section  3(a),  the  Association  shall  provide
Executive at no cost to Executive  with all such other  benefits as are provided
uniformly to permanent full-time employees of the Association.

     (b) The  Association  will provide  Executive with employee  benefit plans,
arrangements  and  perquisites   substantially  equivalent  to  those  in  which
Executive was participating or otherwise deriving benefit from immediately

                                       -1-
<PAGE>

prior to the beginning of the term of this Agreement,  and the Association  will
not, without Executive's prior written consent,  make any changes in such plans,
arrangements or perquisites which would adversely affect  Executive's  rights or
benefits thereunder. Without limiting the generality of the foregoing provisions
of this Subsection (b),  Executive will be entitled to participate in or receive
benefits  under any  employee  benefit  plans  including,  but not  limited  to,
retirement plans,  supplemental retirement plans, pension plans,  profit-sharing
plans,  health-and-accident plan, medical coverage or any other employee benefit
plan or  arrangement  made  available  by the  Association  in the future to its
senior  executives  and key  management  employees,  subject  to, and on a basis
consistent with, the terms,  conditions and overall administration of such plans
and  arrangements.  Executive  will be entitled to  incentive  compensation  and
bonuses  as  provided  in  any  plan,  or  pursuant  to any  arrangement  of the
Association, in which Executive is eligible to participate.  Nothing paid to the
Executive  under  any such plan or  arrangement  will be deemed to be in lieu of
other  compensation  to which the  Executive is entitled  under this  Agreement,
except as provided under Section 5(e).

     (c) In addition to the Base Salary  provided for by  paragraph  (a) of this
Section 3, the Association  shall pay or reimburse  Executive for all reasonable
travel  and  other  obligations  under  this  Agreement  and  may  provide  such
additional compensation in such form and such amounts as the Board may from time
to time determine.

4.   PAYMENTS TO EXECUTIVE UPON AN EVENT OF TERMINATION.

     (a) Upon the  occurrence  of an Event of  Termination  (as herein  defined)
during the Executive's term of employment  under this Agreement,  the provisions
of  this  Section  shall  apply.  As  used  in  this  Agreement,  an  "Event  of
Termination"  shall mean and include any one or more of the  following:  (i) the
termination by the Association of Executive's full-time employment hereunder for
any reason  other than a Change in Control,  as defined in Section  5(a) hereof;
disability,  as defined in Section 6(a) hereof; death; retirement, as defined in
Section 7 hereof; or for Cause, as defined in Section 8 hereof; (ii) Executive's
resignation from the Association's  employ,  upon (A) unless consented to by the
Executive,   a   material   change   in   Executive's   function,   duties,   or
responsibilities, which change would cause Executive's position to become one of
lesser  responsibility,  importance,  or scope from the position and  attributes
thereof described in Sections 1 and 2, above, (any such material change shall be
deemed a continuing  breach of this Agreement),  (B) a relocation of Executive's
principal  place of  employment  by more than 35 miles from its  location at the
effective date of this  Agreement,  or a material  reduction in the benefits and
perquisites  to Executive  from those being provided as of the effective date of
this Agreement,  (C) the liquidation or dissolution of the  Association,  or (D)
any breach of this  Agreement by the  Association.  Upon the  occurrence  of any
event  described in clauses (A), (B), (C), or (D),  above,  Executive shall have
the  right to  elect  to  terminate  his  employment  under  this  Agreement  by
resignation upon not less than sixty (60) days prior written notice given within
a  reasonable  period  of time not to  exceed,  except  in case of a  continuing
breach, four calendar months after the event giving rise to said right to elect.

     (b) Upon the occurrence of an Event of Termination,  the Association  shall
pay Executive,  or, in the event of his  subsequent  death,  his  beneficiary or
beneficiaries, or his estate, as the case may be, as severance pay or liquidated
damages,  or both,  a sum equal to the  payments  due to the  Executive  for the
remaining term of the Agreement,  including Base Salary,  bonuses, and any other
cash or  deferred  compensation  paid  or to be paid  (including  the  value  of
employer  contributions that would have been made on the Executive's behalf over
the  remaining  term  of the  agreement  to any  tax-qualified  retirement  plan
sponsored by the  Association as of the Date of  Termination),  to the Executive
for the term of the Agreement provided,  however, that if the Association is not
in compliance  with its minimum  capital  requirements or if such payments would
cause  the  Association's  capital  to be  reduced  below  its  minimum  capital
requirements, such payments shall be deferred until such time as the Association
is in capital compliance.  All payments made pursuant to this Section 4(b) shall
be paid in substantially  equal monthly  installments over the remaining term of
this Agreement following the Executive's termination; provided, however, that if
the remaining term of the Agreement is less than one (1) year  (determined as of
the Executive's Date of  Termination),  such payments and benefits shall be paid
to the Executive in a lump sum within 30 days of the Date of Termination.

     (c) Upon the occurrence of an Event of Termination,  the  Association  will
cause  to  be  continued   life,   medical,   dental  and  disability   coverage
substantially  identical  to the  coverage  maintained  by the  Association  for
Executive  prior  to  his  termination.  Such  coverage  shall  cease  upon  the
expiration of the remaining term of this Agreement.

                                       -2-

<PAGE>

5.   CHANGE IN CONTROL.

     (a) No benefit  shall be paid under this  Section 5 unless there shall have
occurred a Change in Control of the Company or the Association.  For purposes of
this Agreement, a "Change in Control" of the Company or the Association shall be
deemed to occur if and when (a) an  offeror  other  than the  Company  purchases
shares of the common  stock of the  Company  or the  Association  pursuant  to a
tender or exchange  offer for such shares,  (b) any person (as such term is used
in Sections  13(d) and  14(d)(2) of the  Securities  Exchange Act of 1934) is or
becomes the  beneficial  owner,  directly or  indirectly,  of  securities of the
Company or the Association representing 25% or more of the combined voting power
of the Company's then outstanding securities, (c) the membership of the board of
directors of the Company or the Association changes as the result of a contested
election,  such that  individuals  who were  directors  at the  beginning of any
twenty-four  month  period  (whether  commencing  before  or  after  the date of
adoption of this Plan) do not  constitute  a majority of the Board at the end of
such period,  or (d)  shareholders of the Company or the  Association  approve a
merger,  consolidation,  sale or disposition of all or substantially  all of the
Company's  or  the  Association's  assets,  or a plan  of  partial  or  complete
liquidation.

     (b) If any of the events  described in Section 5(a) hereof  constituting  a
Change in Control have occurred or the Board of the  Association  or the Company
has  determined  that a Change  in  Control  has  occurred,  Executive  shall be
entitled to the benefits provided in paragraphs (c), (d) and (e) of this Section
5 upon his subsequent  involuntary  termination of employment at any time during
the term of this  Agreement  (or  voluntary  termination  following  a Change of
Control following any demotion,  loss of title, office or significant authority,
reduction in his annual compensation or benefits, or relocation of his principal
place of employment by more than 35 miles from its location immediately prior to
the  Change in  Control),  unless  such  termination  is  because  of his death,
retirement as provided in Section 7,  termination  for Cause, or termination for
Disability.

     (c) Upon the occurrence of a Change in Control  followed by the Executive's
termination of employment,  the Association shall pay Executive, or in the event
of his subsequent death, his beneficiary or beneficiaries, or his estate, as the
case may be, as severance  pay or  liquidated  damages,  or both, a sum equal to
2.99  times the  Executive's  "base  amount,"  within  the  meaning  of  Section
280G(b)(3)  of the Internal  Revenue  Code of 1986  ("Code"),  as amended.  Such
payment shall be made in a lump sum paid within ten (10) days of the Executive's
Date of Termination.

     (d) Upon the occurrence of a Change in Control  followed by the Executive's
termination  of employment,  the  Association  will cause to be continued  life,
medical,  dental and disability coverage substantially identical to the coverage
maintained by the Association for Executive prior to his severance. In addition,
Executive shall be entitled to receive the value of employer  contributions that
would have been made on the  Executive's  behalf over the remaining  term of the
agreement to any  tax-qualified  retirement plan sponsored by the Association as
of the Date of  Termination.  Such  coverage and  payments  shall cease upon the
expiration of thirty-six (36) months.

     (e) Upon the  occurrence  of a Change in Control,  the  Executive  shall be
entitled to receive benefits due him under, or contributed by the Company or the
Association  on his  behalf,  pursuant  to  any  retirement,  incentive,  profit
sharing,  bonus,   performance,   disability  or  other  employee  benefit  plan
maintained by the  Association or the Company on the  Executive's  behalf to the
extent that such benefits are not otherwise  paid to the Executive upon a Change
in Control.

     (f)  Notwithstanding  the  preceding  paragraphs  of this Section 5, in the
event that the  aggregate  payments  or  benefits  to be made or afforded to the
Executive  under this  Section  would be deemed to include an "excess  parachute
payment"  under  Section 280G of the Code,  such  payments or benefits  shall be
payable or provided to Executive over the minimum period necessary to reduce the
present  value of such  payments or  benefits  to an amount  which is one dollar
($1.00)  less  than  three  (3)  times  the  Executive's   "base  amount"  under
Section 280G(b)(3) of the Code.

6.   TERMINATION FOR DISABILITY.


                                       -3-
<PAGE>

     (a) If the Executive shall become disabled as defined in the  Association's
then  current  disability  plan (or,  if no such plan is then in effect,  if the
Executive  is  permanently  and totally  disabled  within the meaning of Section
22(e)(3) of the Code as determined by a physician  designated by the Board), the
Association may terminate Executive's employment for "Disability."

     (b) Upon the  Executive's  termination  of employment for  Disability,  the
Association will pay Executive,  as disability pay, a bi-weekly payment equal to
three-quarters  (3/4)  of  Executive's  bi-weekly  rate  of Base  Salary  on the
effective date of such termination.  These disability payments shall commence on
the effective date of Executive's termination and will end on the earlier of (i)
the date Executive returns to the full-time employment of the Association in the
same capacity as he was employed  prior to his  termination  for  Disability and
pursuant to an employment agreement between Executive and the Association;  (ii)
Executive's full-time employment by another employer;  (iii) Executive attaining
the age of 65; or (iv)  Executive's  death; or (v) the expiration of the term of
this Agreement.  The disability pay shall be reduced by the amount, if any, paid
to the Executive under any plan of the Association providing disability benefits
to the Executive.

     (c) The Association  will cause to be continued life,  medical,  dental and
disability  coverage  substantially  identical to the coverage maintained by the
Association for Executive prior to his termination for Disability. This coverage
and payments shall cease upon the earlier of (i) the date  Executive  returns to
the  full-time  employment  of the  Association,  in the same capacity as he was
employed prior to his  termination  for Disability and pursuant to an employment
agreement  between  Executive and the Association;  (ii)  Executive's  full-time
employment by another employer;  (iii)  Executive's  attaining the age of 65; or
(iv) the Executive's death; or (v) the expiration of the term of this Agreement.

     (d)  Notwithstanding  the  foregoing,  there  will be no  reduction  in the
compensation  otherwise  payable to  Executive  during any period  during  which
Executive is incapable of performing his duties hereunder by reason of temporary
disability.

7.   TERMINATION UPON RETIREMENT; DEATH OF EXECUTIVE.

     Termination by the  Association of Executive  based on  "Retirement"  shall
mean  retirement  at age 65 or in  accordance  with any  retirement  arrangement
established  with  Executive's  consent with respect to him. Upon termination of
Executive upon Retirement, Executive shall be entitled to all benefits under any
retirement  plan of the  Association  or the  Company  and other  plans to which
Executive is a party.  Upon the death of the  Executive  during the term of this
Agreement,  the Association shall pay to Executive's estate the compensation due
to the Executive  through the last day of the calendar  month in which his death
occurred.

8.   TERMINATION FOR CAUSE.

     For  purposes of this  Agreement,  "Termination  for Cause"  shall  include
termination  because  of  the  Executive's  personal  dishonesty,  incompetence,
willful  misconduct,   breach  of  fiduciary  duty  involving  personal  profit,
intentional  failure to perform  stated  duties,  willful  violation of any law,
rule, or regulation (other than traffic violations or similar offenses) or final
cease-and-desist  order,  or material breach of any provision of this Agreement.
In  addition,  "Termination  for Cause"  shall  include  termination  because of
continuing or repeated problems with the Executive's performance or conduct, the
Executive's  inattention to duties,  the refusal of the Executive to comply with
the  Association's  or the  Company's  instructions,  policies or rules or other
conduct of the Executive which reflects  adversely on the  Association's  or the
Company's reputation or operation.  For purposes of this Section, no act, or the
failure to act, on Executive's  part shall be "willful"  unless done, or omitted
to be done, not in good faith and without  reasonable  belief that the action or
omission  was  in  the  best  interest  of the  Association  or its  affiliates.
Notwithstanding  the  foregoing,  Executive  shall  not be  deemed  to have been
terminated  for Cause unless and until there shall have been  delivered to him a
copy of a  resolution  duly  adopted  by the  affirmative  vote of not less than
three-fourths  of the members of the Board at a meeting of the Board  called and
held for that purpose (after  reasonable  notice to Executive and an opportunity
for him, together with counsel,  to be heard before the Board),  finding that in
the good faith opinion

                                       -4-
<PAGE>

of the Board,  Executive was guilty of conduct justifying  termination for Cause
and specifying the reasons  thereof.  The Executive  shall not have the right to
receive  compensation  or other  benefits for any period after  termination  for
Cause. Any stock options granted to Executive under any stock option plan or any
unvested  awards granted under any other stock benefit plan of the  Association,
the Company, or any subsidiary or affiliate thereof,  shall become null and void
effective upon  Executive's  receipt of Notice of Termination for Cause pursuant
to  Section 9 hereof,  and shall not be  exercisable  by  Executive  at any time
subsequent to such Termination for Cause.

9.   REQUIRED PROVISIONS.

     (a) The Association may terminate  Executive's  employment at any time, but
any termination by the Association,  other than Termination for Cause, shall not
prejudice  Executive's  right to  compensation  or  other  benefits  under  this
Agreement.  Executive shall not have the right to receive  compensation or other
benefits  for any  period  after  Termination  for Cause as defined in Section 8
herein.

     (b)  If  Executive  is  suspended   and/or   temporarily   prohibited  from
participating  in the conduct of the  Association's  affairs by a notice  served
under Section  8(e)(3) or (g)(1) of the Federal  Deposit  Insurance Act ("FDIA")
(12 U.S.C.  1818(e)(3)  and (g)(1)),  the  Association's  obligations  under the
Agreement  shall  be  suspended  as of the date of  service,  unless  stayed  by
appropriate  proceedings.  If the  charges  in the  notice  are  dismissed,  the
Association  may,  in its  discretion,  (i)  pay  Executive  all or  part of the
compensation  withheld  while its contract  obligations  were suspended and (ii)
reinstate (in whole or in part) any of its obligations that were suspended.

     (c)  If   Executive  is  removed   and/or   permanently   prohibited   from
participating  in the conduct of the  Association's  affairs by an order  issued
under  Section  8(e)(4) or (g)(1) of the FDIA (12 U.S.C.  1818(e)(4) or (g)(1)),
all obligations of the Association under the Agreement shall terminate as of the
effective date of the order, but vested rights of the contracting  parties shall
not be affected.

     (d) If the  Association is in default (as defined in Section 3(x)(1) of the
FDIA),  all  obligations  under this Agreement shall terminate as of the date of
default, but this paragraph shall not affect any vested rights of the parties.

     (e) All obligations under this Agreement shall be terminated (except to the
extent  determined  that  continuation  of the  Agreement is  necessary  for the
continued  operation of the  Association):  (i) by the Director of the Office of
Thrift  Supervision  (the  "Director")  or his or her  designee  at the time the
Federal Deposit Insurance Corporation or the Resolution Trust Corporation enters
into an agreement to provide assistance to or on behalf of the Association under
the authority contained in Section 13(c) of the FDIA or (ii) by the Director, or
his or her  designee  at the time  the  Director  or such  designee  approves  a
supervisory  merger to resolve  problems related to operation of the Association
or when the  Association  is  determined  by the  Director to be in an unsafe or
unsound condition.  Any rights of the parties that have already vested, however,
shall not be affected by such action.

     (f)  Any  payments  made  to  Executive  pursuant  to  this  Agreement,  or
otherwise,  are  subject  to and  conditioned  upon  compliance  with 12  U.S.C.
Section 1828(k) and any regulations promulgated thereunder.

10.  NOTICE.

     (a) Any purported  termination by the  Association or by Executive shall be
communicated by Notice of Termination to the other party hereto. For purposes of
this  Agreement,  a "Notice of  Termination"  shall mean a written  notice which
shall indicate the specific termination  provision in this Agreement relied upon
and shall set forth in reasonable detail the facts and circumstances  claimed to
provide a basis for termination of Executive's employment under the provision so
indicated.

     (b) "Date of  Termination"  shall  mean (A) if  Executive's  employment  is
terminated  for  Disability,  thirty (30) days after a Notice of  Termination is
given (provided that he shall not have returned to the performance of his duties
on a  full-time  basis  during  such  thirty  (30) day  period),  and (B) if his
employment is terminated for any other reason,

                                       -5-
<PAGE>

the  date  specified  in the  Notice  of  Termination  (which,  in the case of a
Termination  for Cause,  shall not be less than  thirty  (30) days from the date
such Notice of Termination is given).

     (c) If, within thirty (30) days after any Notice of  Termination  is given,
the party  receiving such Notice of Termination  notifies the other party that a
dispute  exists  concerning  the  termination,  except upon the  occurrence of a
Change in Control and voluntary  termination  by the Executive in which case the
Date of  Termination  shall be the date  specified  in the  Notice,  the Date of
Termination shall be the date on which the dispute is finally determined, either
by mutual written agreement of the parties,  by a binding  arbitration award, or
by a final judgment,  order or decree of a court of competent  jurisdiction (the
time for appeal there from having  expired and no appeal having been  perfected)
and provided further that the Date of Termination  shall be extended by a notice
of dispute  only if such notice is given in good faith and the party giving such
notice  pursues  the  resolution  of such  dispute  with  reasonable  diligence.
Notwithstanding the pendency of any such dispute,  the Association will continue
to pay Executive his full  compensation in effect when the notice giving rise to
the dispute was given (including,  but not limited to, Base Salary) and continue
him as a participant in all  compensation,  benefit and insurance plans in which
he was participating  when the notice of dispute was given, until the dispute is
finally  resolved in  accordance  with this  Agreement.  Amounts paid under this
Section are in addition to all other amounts due under this  Agreement and shall
not be offset against or reduce any other amounts due under this Agreement.

11.  NON-COMPETITION.

     (a) Upon any termination of Executive's employment hereunder pursuant to an
Event of  Termination as provided in Section 4 hereof,  Executive  agrees not to
compete  with the  Association  and/or the  Company for a period of one (1) year
following such  termination in any city, town or county in which the Association
and/or the  Company  has an office or has filed an  application  for  regulatory
approval to establish an office,  determined  as of the  effective  date of such
termination.  Executive  agrees that during such period and within said  cities,
towns and counties, Executive shall not work for or advise, consult or otherwise
serve  with,  directly  or  indirectly,  any entity  whose  business  materially
competes  with the  depository,  lending  or other  business  activities  of the
Association and/or the Company. The parties hereto, recognizing that irreparable
injury will result to the  Association  and/or the  Company,  its  business  and
property in the event of Executive's  breach of this Subsection 11(a) agree that
in the event of any such breach by Executive, the Association and/or the Company
will be entitled, in addition to any other remedies and damages available, to an
injunction to restrain the violation hereof by Executive,  Executive's partners,
agents,  servants,  employers,  employees  and all  persons  acting  for or with
Executive.  Executive represents and admits that in the event of the termination
of his  employment  pursuant  to Section 8 hereof,  Executive's  experience  and
capabilities are such that Executive can obtain employment in a business engaged
in other lines  and/or of a different  nature  than the  Association  and/or the
Company,  and that the  enforcement  of a remedy by way of  injunction  will not
prevent Executive from earning a livelihood. Nothing herein will be construed as
prohibiting the Association  and/or the Company from pursuing any other remedies
available to the  Association  and/or the Company for such breach or  threatened
breach, including the recovery of damages from Executive.

     (b)  Executive  recognizes  and  acknowledges  that  the  knowledge  of the
business  activities and plans for business  activities of the  Association  and
affiliates  thereof,  as it may exist from time to time, is a valuable,  special
and unique asset of the business of the Association.  Executive will not, during
or  after  the term of his  employment,  disclose  any  knowledge  of the  past,
present,  planned  or  considered  business  activities  of the  Association  or
affiliates  thereof to any person,  firm,  corporation,  or other entity for any
reason or purpose  whatsoever.  Notwithstanding  the  foregoing,  Executive  may
disclose  any  knowledge  of  banking,  financial  and/or  economic  principles,
concepts or ideas which are not solely and exclusively derived from the business
plans and activities of the Association.  In the event of a breach or threatened
breach by the Executive of the provisions of this Section,  the Association will
be entitled to an injunction restraining Executive from disclosing,  in whole or
in part,  the knowledge of the past,  present,  planned or  considered  business
activities of the  Association  or  affiliates  thereof,  or from  rendering any
services to any person, firm, corporation,  other entity to whom such knowledge,
in whole or in  part,  has been  disclosed  or is  threatened  to be  disclosed.
Nothing herein will be construed as prohibiting  the  Association  from pursuing
any other remedies  available to the  Association  for such breach or threatened
breach, including the recovery of damages from Executive.

                                       -6-
<PAGE>

12.  SOURCE OF PAYMENTS.

     All  payments  provided in this  Agreement  shall be timely paid in cash or
check  from  the  general  funds  of  the  Association.  The  Company,  however,
guarantees  all  payments  and the  provision  of all amounts and  benefits  due
hereunder to Executive  and, if such payments are not timely paid or provided by
the  Association,  such  amounts and  benefits  shall be paid or provided by the
Company.

13.  EFFECT ON PRIOR AGREEMENTS AND EXISTING BENEFITS PLANS.

     This Agreement contains the entire understanding between the parties hereto
and supersedes any prior  employment  agreement  between the  Association or any
predecessor of the Association  and Executive,  except that this Agreement shall
not  affect or operate to reduce  any  benefit  or  compensation  inuring to the
Executive of a kind elsewhere provided.  No provision of this Agreement shall be
interpreted to mean that  Executive is subject to receiving  fewer benefits than
those available to him without reference to this Agreement.

14.  NO ATTACHMENT.

     (a) Except as  required  by law,  no right to receive  payments  under this
Agreement  shall be  subject to  anticipation,  commutation,  alienation,  sale,
assignment,  encumbrance,  charge,  pledge, or  hypothecation,  or to execution,
attachment,  levy, or similar process or assignment by operation of law, and any
attempt,  voluntary  or  involuntary,  to affect any such action  shall be null,
void, and of no effect.

     (b) This  Agreement  shall be binding  upon,  and inure to the  benefit of,
Executive,  the  Association,  the Company and their  respective  successors and
assigns.

15.  MODIFICATION AND WAIVER.

     (a) This  Agreement may not be modified or amended  except by an instrument
in writing signed by the parties hereto.

     (b) No term or  condition  of this  Agreement  shall be deemed to have been
waived, nor shall there by any estoppel against the enforcement of any provision
of this Agreement,  except by written  instrument of the party charged with such
waiver or estoppel.  No such written waiver shall be deemed a continuing  waiver
unless specifically  stated therein,  and each such waiver shall operate only as
to the specific  term or condition  waived and shall not  constitute a waiver of
such term or condition for the future as to any act other than that specifically
waived.

16.  SEVERABILITY.

     If, for any reason,  any  provision of this  Agreement,  or any part of any
provision, is held invalid, such invalidity shall not affect any other provision
of this  Agreement or any part of such  provision not held so invalid,  and each
such other  provision and part thereof shall to the full extent  consistent with
law continue in full force and effect.

17.  HEADINGS FOR REFERENCE ONLY.

     The headings of sections  and  paragraphs  herein are  included  solely for
convenience of reference and shall not control the meaning or  interpretation of
any of the provisions of this Agreement.

18.  GOVERNING LAW.

     This Agreement shall be governed by the laws of the State of Oregon, unless
otherwise specified herein;  provided,  however, that in the event of a conflict
between the terms of this Agreement and any  applicable  federal or state law or
regulation, the provisions of such law or regulation shall prevail.


                                       -7-
<PAGE>

19.  ARBITRATION.

     Any  dispute  or  controversy  arising  under or in  connection  with  this
Agreement shall be settled exclusively by arbitration,  conducted before a panel
of three  arbitrators  sitting in a location selected by the employee within one
hundred (100) miles from the location of the Association, in accordance with the
rules of the American  Arbitration  Association then in effect.  Judgment may be
entered on the arbitrator's  award in any court having  jurisdiction;  provided,
however,  that Executive  shall be entitled to seek specific  performance of his
right to be paid  until  the Date of  Termination  during  the  pendency  of any
dispute or controversy arising under or in connection with this Agreement.

20.  PAYMENT OF LEGAL FEES.

     All  reasonable  legal fees paid or incurred by  Executive  pursuant to any
dispute or question of  interpretation  relating to this Agreement shall be paid
or reimbursed by the  Association,  if successful  pursuant to a legal judgment,
arbitration or settlement.

21.  INDEMNIFICATION.

     The Association shall provide Executive (including his heirs, executors and
administrators)   with  coverage  under  a  standard  directors'  and  officers'
liability insurance policy at its expense,  or in lieu thereof,  shall indemnify
Executive (and his heirs,  executors and  administrators)  to the fullest extent
permitted under law against all expenses and liabilities  reasonably incurred by
him in connection with or arising out of any action, suit or proceeding in which
he may be  involved  by reason of his having  been a director  or officer of the
Association  (whether or not he  continues  to be a directors  or officer at the
time of incurring such expenses or  liabilities),  such expenses and liabilities
to include, but not be limited to, judgment, court costs and attorneys' fees and
the cost of reasonable settlements.

22.  SUCCESSOR TO THE ASSOCIATION OR THE COMPANY.

     The  Association  and the Company  shall require any successor or assignee,
whether direct or indirect, by purchase, merger,  consolidation or otherwise, to
all or  substantially  all the  business  or  assets of the  Association  or the
Company,  expressly  and  unconditionally  to assume  and agree to  perform  the
Association's  or the Company's  obligations  under this Agreement,  in the same
manner and to the same  extent  that the  Association  or the  Company  would be
required to perform if no such succession or assignment had taken place.


                                       -8-

<PAGE>

     IN WITNESS  WHEREOF,  the parties  hereto have caused this  Agreement to be
executed and their seal to be affixed  hereunto by a duly authorized  officer or
director,  and  Executive  has  signed  this  Agreement,  all on the 18th day of
November, 1998.


ATTEST:                                           KLAMATH FIRST FEDERAL SAVINGS
                                                   AND LOAN ASSOCIATION



                                              BY:      /s/ Rodney N. Murray
                  [SEAL]


ATTEST:                                           KLAMATH FIRST BANCORP, INC.



                                              BY:      /s/ Rodney N. Murray

                  [SEAL]



WITNESS:



                                                     /s/ Frank X. Hernandez
                                                         Frank X. Hernandez
 









                                       -9-
       
<PAGE>


                                   EXHIBIT 13

                       1998 Annual Report to Shareholders

<PAGE>

                               CORPORATE PROFILE

Klamath First Bancorp, Inc. (Nasdaq: KFBI) is a unitary savings and loan holding
company,  headquarterd  in Klamath  Falls,  Oregon.  The  Company's  subsidiary,
Klamath First Federal Savings & Loan Association,  has a 64 year history, dating
back to its beginning in 1934. The Company  provides a diversified  line of loan
and deposit services to individuals,  families,  and samll business owners.  The
Company  recognizes  there is great  value  in  serving  both  large  and  small
communities of Oregon, and will continue to serve these communities  through its
traditional  "hands on"  personal  banking  style  using  conventional  delivery
channels.  The Company will also give customers a choice to use technology  such
as ATMs and  telephone  banking  at  their  convenience  and  their  choice.  At
year-end, Klamath First Bancorp, Inc. was operating in 35 offices in 22 counties
throughout Oregon.

                                1998 HIGHLIGHTS

     Total assets, loans, deposits and earnings reach new Company highs.

     Total assets reached a Company milestone of $1.0 billion.

     Total net loans increased by 21.08% or $116.3 million.

     Earnings reached a new high of $9.6 million, 11.61% increase over 
          prior year.

     Opened new full service branches in Bend and Jacksonville, Oregon.

     Completed 5% stock buy back in May 1998.

     Paid quarterly dividends totaling %.35 per share.

     Added 8 new ATM locations.

     Opened new loan processing center, with state-of-the-art software, 
          allowing for much faster loan closings and tracking, and greatly
          expanded loan processing and servicing growth.

                               TABLE OF CONTENTS

     Directors and Officers...........................4
     Letter to Our Shareholders.......................5
     Executive Officers...............................8
     Financials....................................9-40
<PAGE>

                      SELECTED CONSOLIDATED FINANCIAL DATA

The following tables set forth certain  information  concerning the consolidated
financial  position and  consolidated  results of  operations  of Klamath  First
Bancorp,  Inc. (the "Company") at the dates and for the periods indicated.  This
information  does not purport to be complete  and should be read in  conjunction
with,  and is  qualified  in its  entirety  by  reference  to, the  Consolidated
Financial  Statements  and Notes  thereto  appearing  elsewhere  in this  Annual
Report.
 
<TABLE>
<CAPTION>

                                                                                                            
                                                                                 At September 30,
                                                          --------------------------------------------------------------
                                                             1998          1997        1996         1995         1994
                                                          ----------   ----------   ----------   ----------   ----------
FINANCIAL CONDITION DATA                                                             (In thousands)

<S>                                                       <C>          <C>          <C>          <C>          <C>       
Assets ................................................   $1,031,302   $  980,078   $  671,969   $  647,840   $  448,939
Cash and cash equivalents .............................       66,985       32,043       16,180      175,994       19,557
Loans receivable, net .................................      668,146      551,825      473,556      403,544      360,122
Investment securities held to maturity ................        2,889       22,937        9,827       42,209       44,564
Investment securities available for sale ..............      203,224      261,846       75,987       12,606       12,224
Mortgage backed & related securities held to maturity .        3,662        5,447        6,783         --           --
Mortgage backed & related securities available for sale       43,336       64,869       74,109         --           --
Stock in FHLB of Seattle, at cost .....................       10,173        7,150        4,774        4,426        4,156
Advances from FHLB of Seattle .........................      167,000      129,000       90,000       20,000         --
Deposit liabilities ...................................      689,541      673,978      399,673      384,380      389,751
Shareholders' equity ..................................      145,081      144,462      153,411      164,685       49,308
</TABLE>


<TABLE>
<CAPTION>
                                                                             Years Ended September 30,
                                                          --------------------------------------------------------------
                                                              1998         1997         1996         1995         1994
                                                          ----------   ----------   ----------   ----------   ----------
SELECTED OPERATING DATA                                                           (In thousands)

<S>                                                       <C>          <C>          <C>          <C>          <C>       
Total interest income .................................   $   69,733   $   54,167   $   45,649   $   35,107   $   32,408
Total interest expense ................................       37,848       29,856       23,286       20,441       16,555
                                                          ----------   ----------   ----------   ----------   ----------
Net interest income ...................................       31,885       24,311       22,363       14,666       15,853
Provision for loan losses .............................          674          370          120          120          150
                                                          ----------   ----------   ----------   ----------   ----------
Net interest income after provision for loan losses ...       31,211       23,941       22,243       14,546       15,703
Non-interest income ...................................        3,202          810          522          381          352
BIF/SAIF Assessment ...................................         --           --          2,473         --           --
Non-interest expense ..................................       19,523       11,764        9,769        6,004        6,034
                                                          ----------   ----------   ----------   ----------   ----------
Earnings before income taxes and cumulative effect
of a change in accounting principle ...................       14,890       12,987       10,523        8,923       10,021
Provision for income tax ..............................        5,339        4,429        4,413        3,349        3,867
                                                          ----------   ----------   ----------   ----------   ----------
Earnings before cumulative effect of a change in
accounting principle ..................................        9,551        8,558        6,110        5,574        6,154
Cumulative effect at October 1, 1993 of a change in
accounting for income taxes ...........................         --           --           --           --            866
                                                          ----------   ----------   ----------   ----------   ----------
Net Earnings ..........................................   $    9,551   $    8,558   $    6,110   $    5,574   $    5,288
                                                          ==========   ==========   ==========   ==========   ==========
Basic earnings per share ..............................        $1.05        $0.91        $0.56          N/A          N/A
                                                          ==========   ==========   ==========   ==========   ==========
</TABLE>

<PAGE>


<TABLE>
<CAPTION>


                                                                        At or For the Years Ended September 30,
                                                             ------------------------------------------------------------
                                                                1998         1997         1996         1995         1994
                                                             --------      -------      -------      -------      ------- 
KEY OPERATING RATIOS                                        
Performance Ratios

Return on average assets
<S>                                                          <C>          <C>          <C>          <C>          <C>  
(net income divided by average assets) ................         0.96%        1.14%        0.99%        1.19%        1.26%

Return on average equity
(net income divided by average equity) ................         6.52%        5.85%        3.69%       10.44%       10.93%

Interest rate spread
(difference between average yield on interest-earning
assets and average cost of interest-bearing liabilities)        2.57%        2.28%        2.22%        2.73%        3.40%

Net interest margin (net interest income as a
percentage of average interest-earning assets) ........         3.36%        3.32%        3.65%        3.24%        3.84%

Average interest-earning assets to average
interest-bearing liabilities ..........................       119.84%      125.58%      137.78%      111.29%      111.13%

Net interest income after provision for loan losses
to total non-interest expenses ........................       159.87%      203.51%      181.69%      242.27%      260.24%

Non-interest expense to average total assets ..........         1.96%        1.57%        1.99%        1.29%        1.43%

Efficiency ratio (non-interest expense divided by
net interest income plus non-interest income)                  55.64%       46.83%       53.49%       39.90%       37.24%

Dividend payout ratio (dividends declared per share
divided by net income per share) ......................        34.50%       34.09%       44.64%        N/A          N/A

Book value per share ..................................       $16.30       $15.64       $14.98         N/A          N/A

Asset Quality Ratios

Allowance for loan losses to total loans at
end of period .........................................         0.28%        0.22%        0.19%        0.19%        0.20%

Non-performing assets to total assets .................         0.05%        0.03%        0.04%        0.12%        0.05%

Non-performing loans to total loans, before net items .         0.07%        0.04%        0.04%        0.18%        0.05%

Capital Ratios

Equity to assets ......................................        14.07%       14.74%       22.83%       25.42%       10.98%

Tangible capital ratio ................................         8.26%       11.06%       19.22%       18.57%       10.98%

Core capital ratio ....................................         8.26%       11.06%       19.22%       18.57%       10.98%

Risk-based capital ratio ..............................        16.13%       23.12%       42.41%       36.87%       22.61%

Other Data

Number of
Real estate loans outstanding .........................        9,155        8,393        7,704        7,110        6,654

Deposit accounts ......................................       82,585       82,032       38,651       38,260       35,205

Full service offices ..................................           34           32            7            7            6
</TABLE>

<PAGE>


KLAMATH FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION AND KLAMATH
FIRST BANCORP, INC. BOARD OF DIRECTORS

Bernard Z. Agrons 
Retired; Weyerhaeuser Company Vice President for the Eastern Oregon Region until
1981;  Former State  Representative in the Oregon State Legislature from 1983 to
1991

Timothy A. Bailey
President  of  Klamath  Medical  Service  Bureau,  a  health  insurance  company
headquartered in Klamath Falls, Oregon

James D. Bocchi 
Retired;  President of Klamath First Federal Savings and Loan  Association  from
1984 until June 1994

Gerald V. Brown
President and Chief Executive  Officer of Klamath First Federal Savings and Loan
Association since June 1994

William C. Dalton
Self employed, and former owner of W. C. Dalton and Company, farming

J. Gillis Hannigan
Retired;  Executive  Vice  President of Modoc Lumber in Klamath  Falls,  Oregon,
until January 1995

Rodney N. Murray
Director and Chairman of the Board,  owner and operator of Rodney  Murray Ranch,
former owner and manager and President of Klamath Falls Creamery,  Inc., located
in Klamath Falls, Oregon

Dianne E. Spires, CPA
Partner since 1986 with Rusth,  Spires & Menefee,  LLP, a public accounting firm
located in Klamath Falls and Lakeview, Oregon

KLAMATH FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION AND KLAMATH FIRST
BANCORP, INC. OFFICERS

Gerald V. Brown                
President and Chief Executive Officer

Robert A. Tucker               
Senior Vice President - Chief Lending Officer

Marshall J. Alexander          
Senior Vice President - Chief Financial Officer

Frank X. Hernandez             
Senior Vice President - Chief Operating Officer

Robert L. Salley               
Vice President

Gerald A. Page                 
Vice President

Carol Starkweather             
Assistant Vice President

Craig M. Moore                 
Auditor/Corporate Counsel

Nora L. Boman                  
Treasurer

and all branch managers

<PAGE>


Dear Shareholder,

     In  1934  several  businessmen  decided  Klamath  Falls,  Oregon  needed  a
financial  institution  dedicated to providing  the housing and savings needs of
its  community.  So on August 15, 1934 First  Federal  Savings & Loan of Klamath
Falls was organized.  By December 1934, the board minutes showed total assets of
$5,506.90  with savings  deposits of slightly over  $5,000.00.  Many things have
changed over the last 64 years.  Our name has changed to Klamath First  Bancorp,
Inc. with its sole subsidiary, Klamath First Federal Savings & Loan Association.
We now serve customers  throughout Oregon through our 35 branch offices,  and we
now have assets exceeding $1 billion.  However, many things have also stayed the
same over those  years.  We see a continued  demand for our products and quality
service  through a convenient  branch  network.  People still want to be treated
with respect and courtesy and customers  expect to see  friendly,  knowledgeable
employees  willing to help them with their  banking needs when they enter one of
our branch offices.  Accordingly,  we continue to define customer service not by
the latest technological advance or the newest product we have introduced to our
customers,  but  by  the  one-on-one,  person-to-person  relationships  we  have
developed over the years in our bank lobbies and in the communities we serve.

     Our employees take pride in their customer  relationships and their ability
to provide quality  products and services with reasonable fees or charges.  This
attitude is represented in the Association's mission statement.  "The mission of
Klamath  First  Federal  Savings  & Loan  is to  become  the  best  provider  of
traditional  financial  products and services in communities we serve throughout
Oregon.  We will do this by giving  exceptional  value to the  products  we make
available to our customers in the markets we serve.  This value will be not only
in terms of cost but also in the premier customer service our employees provide.
This will be  accomplished  within an atmosphere of commitment to the welfare of
our employees  and the  communities."  Klamath  First Federal truly  understands
Oregonians and delivers  contemporary  banking services in the style, manner and
locations that they prefer.

     Our retail  franchise  now covers 22 of Oregon's 36 counties,  with 34 full
service branches and one loan production office in Redmond,  Oregon. Part of our
continued  effort to  improve  our  franchise  includes  the  opening of two new
branches towards the end of our fiscal year. 

     We opened our second  Bend  branch in a rapidly  growing  area of east Bend
across the street from Costco.  Bend is in Deschutes  County,  Oregon's  fastest
growing county. The area is noted for its year-round  outdoor  recreational life
style. Within easy driving distance is the Cascade mountain range which includes
the well known Mount  Bachelor ski area,  as well as majestic Mt.  Jefferson and
the Three  Sisters  wilderness.  Downhill  and cross  country  snow  skiing  and
snowmobiling are popular winter activities,  while popular summertime activities
include hiking,  backpacking,  mountain climbing,  hunting, fishing, white water
rafting, and mountain biking. For the less activity-driven  vacationer, the area
includes  several  destination  resorts  where one can just relax by the pool or
play a round of golf.  This  lifestyle  has  brought  many  new  businesses  and
retirees to Deschutes County.

     We also  opened  a branch  in  Jacksonville,  located  in  Jackson  County,
Oregon's sixth largest county. Jacksonville is located about seven miles west of
Medford,  and fifteen miles north of Ashland,  where we also have branches.  The
town of Jacksonville began in 1851 as a thriving mining camp, the result of gold
rush  fever  in the  Rogue  Valley.  Miners  flocked  to the  area  and  brought
prosperity  in the form of saloons,  hotels and gambling  halls.  The boom years
were short lived,  and by the 1890's,  agriculture  replaced  mining as the main
industry.  Jacksonville  remained relatively  unchanged for the next 70 years as
surrounding   communities  continued  to  grow.  In  1966  the  entire  town  of
Jacksonville  was  designated  a  National  Historic  Landmark  District.  Today
Jacksonville is a thriving  community where several  buildings await to show you
"Living  History."  Activities  include the famous  Peter Britt Music  Festival,
museum tours,  shopping and sightseeing in the historic buildings.  We are happy
to report  that the  branch  has been open for less than 90 days,  and has total
deposits in excess of $4.5 million.
<PAGE>

     Klamath First Bancorp's  branch  franchise is as diverse as the communities
it serves.  The two new branches and areas mentioned above are just a reflection
of that  diversity and how we have been  successful in meeting the banking needs
of Oregon's diverse population.

     We ended the fiscal year with assets  exceeding  the one billion  mark,  at
$1,031.3 million, a 5.22% growth over last year's total of $980.1 million.  With
this growth came record  earnings and earnings per share and improved  return on
equity.  Fiscal  year-end  earnings grew 11.61% over the prior year and stood at
$9.6  million for the year ended  September  30,  1998.  This  resulted in basic
earnings per share increasing by 15.38%, from $0.91 for the fiscal year-end 1997
to $1.05 for fiscal year-end 1998.  Return on average equity improved from 5.85%
for fiscal  year 1997 to 6.52% for fiscal  year 1998.  Considering  growth,  net
profit and improving  shareholder value, this has been a banner year for Klamath
First Bancorp.

     Another highlight of the year was in net loans receivable,  which reached a
new high of $668.1 million from $551.8 million, a significant $116.3 million, or
21.08%,  increase  over last year.  With this  growth  came an  increase  in the
Company's net interest margin from 3.32% to 3.36% for this fiscal year-end. This
improvement  came during an overall lower rate environment and flat yield curve,
i.e.,  little difference in long term and short term interest rates. The Company
continues to experience  strong demand for real estate loans,  both  residential
and  commercial,  and  improving  demand for our  commercial  and consumer  loan
products.  We will  continue to be a traditional  savings and loan,  emphasizing
mortgage  lending.  With  this in  mind,  this  past  year we  opened a new loan
processing  center  across the  street  from our main  office in Klamath  Falls,
Oregon.  We are now using  state-of-the-art  PC-based loan processing  software,
that allows us to close  mortgage loans much faster and track each loan from the
initial  application to final closing. We believe the new processing center will
give  us  greatly  expanded   mortgage  loan  processing  and  servicing  growth
potential.

     The Company  completed a successful 5.0% stock repurchase  during the third
quarter.  Based upon year-end  shareholders' equity of $145.1 million and shares
outstanding of 8,898,972,  book value per share  increased to $16.30 compared to
$15.64 for the previous  fiscal  year-end.  Since going public,  the Company has
completed  a total of 20% in stock  repurchases.  October  5, 1998 was our third
anniversary  as a public  company.  This is  significant  because  the Office of
Thrift  Supervision,   our  primary  regulator,  ceased  to  control  our  share
repurchases. Even with the share repurchases and dividends paid, the Company has
an exceptionally strong capital base that exceeds the amount of capital required
to support the Company's  ongoing  business plan.  After evaluating a variety of
alternatives to utilize this strong capital base more effectively and to attempt
to maximize shareholder value,  management and the Board of Directors determined
that an aggressive  share  repurchase plan is currently the best  alternative to
accomplish these  objectives.  On October 9th the Company  announced it plans to
purchase  up to 20%,  or  1,983,353  shares,  of its common  stock by means of a
"Modified Dutch Auction Tender." The tender offer is subject to SEC approval and
is expected to be completed early in 1999. Our pro forma analysis indicates this
tender will show an  immediate  improvement  in earnings per share and return on
equity.

     Management  continues to look at  opportunities to improve customer service
and franchise value which equates to improved shareholder value. We believe that
there is great worth in the smaller  communities  throughout  the  Northwest and
banking customers still appreciate  face-to-face,  hands on banking, and support
the traditional community banking product delivery channels. We continue to look
for  opportunities  to profitably grow the franchise and look to expand in other
communities, both small and large, around the state and the Northwest.

     We thank our  employees,  shareholders  and customers for their support and
commitment  to our goals.  If you're not already a customer,  drop by one of our
branches to experience first hand our friendly customer service,  and if you are
a satisfied customer, remember to use and recommend Klamath First Federal.
 
/s/ Gerald V. Brown                     /s/ Rodney N. Murray
     Gerald V. Brown, President              Rodney N. Murray, Chairman of
     and Chief Executive Officer             the Board


<PAGE>

CORPORATE EXECUTIVE OFFICERS

Corporate Executive Officer Profiles

Gerald V. Brown has been with Klamath  First  Federal  since 1957. He began as a
teller,  and, in his 41 years with Klamath  First  Federal,  has  progressed up
through  the ranks to his  current  position as  President  and Chief  Executive
Officer.  Mr.  Brown has  served on the Board of  Directors  for  Klamath  First
Federal Savings & Loan Association since 1994.

Robert A. Tucker has been with Klamath First Federal Savings & Loan  Association
since 1973.  He is  currently  Senior Vice  President  - Chief  Lending  Officer
responsible for all lending  functions of the Association.  In his 25 years with
the  Association,  Mr.  Tucker has served in various  positions  including  Loan
Officer,  Branch  Manager,  and  Chief  Operating  Officer  responsible  for the
operations of the Association.

Frank X.  Hernandez  joined  Klamath  First  Federal  in 1991 as Human  Resource
Manager after an 11 year career with Oregon's largest  commercial bank where he
was a District  Operations  Officer and Branch Manager.  He currently  serves as
Chief  Operating  Officer  responsible  for  all of the  Association's  non-loan
operations  including  deposit  acquisition,  information  systems and  investor
relations.

Marshall J.  Alexander has been with Klamath First Federal  Savings & Loan since
1986. He began as the Association's Controller,  was promoted to Chief Financial
Officer in August 1994 and was named Senior Vice  President and Chief  Financial
Officer in November  1998.  Mr.  Alexander  brought  over ten years of financial
management  experience in both regional banks and small community banks prior to
joining the Association.  He is responsible for evaluating strategic shareholder
value  enhancements,  supervising  the accounting  department,  and managing the
investments of the Company.


<PAGE>

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

     General Klamath First Bancorp, Inc. (the "Company"), an Oregon corporation,
is the unitary  savings and loan  holding  company  for  Klamath  First  Federal
Savings and Loan Association (the "Association").

     The  Association  is a  traditional,  community-oriented,  savings and loan
association  that focuses on customer  service  within its primary  market area.
Accordingly,  the Association is primarily  engaged in attracting  deposits from
the general  public  through  its  offices  and using those and other  available
sources of funds to originate  permanent  residential  one- to four-family  real
estate  loans  within its market  area and to a lesser  extent  commercial  real
estate  and  multi-family  residential  loans and loans to  consumers  and small
businesses.

     The Company's  profitability  depends primarily on its net interest income,
which is the difference between interest and dividend income on interest-earning
assets,  principally  loans and investment  securities,  and interest expense on
interest-bearing  deposits  and  borrowings.  Because the  Company is  primarily
dependent on net interest  income for its  earnings,  the focus of the Company's
planning  is to devise and  employ  strategies  that  provide  stable,  positive
spreads  between  the  yield  on   interest-bearing   assets  and  the  cost  of
interest-bearing  liabilities  in order to  maximize  the  dollar  amount of net
interest income.  The Company's net earnings are dependent,  to a lesser extent,
on the level of its non-interest income, such as service charges and other fees,
and the controlling of its non-interest  expense,  such as employee compensation
and benefits,  occupancy and equipment  expense,  deposit insurance premiums and
miscellaneous other expenses, as well as federal and state income taxes.

     The  Association is regulated by the Office of Thrift  Supervision  ("OTS")
and  its  deposits  are  insured  up to  applicable  limits  under  the  Savings
Association Insurance Fund ("SAIF") of the Federal Deposit Insurance Corporation
("FDIC").

     The  Association  is a member of the  Federal  Home Loan Bank  system.  The
Association  conducts its  business  through 34 office  facilities  and one loan
production  office,  with the main office located in Klamath Falls,  Oregon. The
Association  considers  its  primary  market  area to be the  state  of  Oregon,
particularly the 22 counties in which the offices are located.

Federal Legislation

     On  September  30,  1996,   the  President   signed  into  law  an  omnibus
appropriations  act (the "Act") that included  several changes that affected the
Association.  The  signed  Act (i)  recapitalized  the SAIF  through a  one-time
special  assessment;  (ii)  provided  for the  conditional  merger  of the  Bank
Insurance Fund ("BIF") and the SAIF during 1999 into one Deposit  Insurance Fund
("DIF"),  at which time banks and thrifts  would pay the same deposit  insurance
premiums; and (iii) granted financial institutions limited regulatory relief.

     With  respect to the  assessment  to  recapitalize  SAIF,  the Act required
SAIF-insured  institutions to recapitalize  the SAIF through a one-time  special
assessment of 65.7 basis points on the SAIF deposit  assessment base, payable no
later than  November 29, 1996.  Based on the  Association's  assessment  base of
$376.4  million  at March  31,  1995,  the date  used in the Act,  the  one-time
assessment was $2.5 million and was accrued  during the quarter ended  September
30, 1996.

<PAGE>


     In separate  legislation  enacted in 1996, the reserve method of accounting
for thrift and bad debt reserves  (including  the  percentage of taxable  income
method) was  repealed for tax years  beginning  after  December  31,  1995.  The
resulting  change in accounting  method triggers bad debt reserve  recapture for
post-1987 reserves over a six-year period,  thereby generating an additional tax
liability.  At September 30, 1998, the Association's post-1987 reserves amounted
to $3.8  million.  Pre-1988  reserves  would only be subject to recapture if the
institution fails to qualify as a thrift. A special provision suspends recapture
of  post-1987  reserves  for  up to  two  years  if,  during  those  years,  the
institution  satisfies a " residential loan requirement."  Notwithstanding  this
special provision,  however,  recapture would be required to begin no later than
the first taxable year beginning after December 31, 1997.

Market Risk and Asset/Liability Management

     The Company's  financial  performance is affected by the success of the fee
generating products it offers to its customers,  the credit quality of its loans
and securities,  and the extent to which its earnings are affected by changes in
interest  rates.  Credit risk is the risk that  borrowers  will become unable to
repay their debts.  The Company  utilizes no  derivatives to mitigate its credit
risk,  relying instead on strict  underwriting  standards,  loan review,  and an
adequate allowance for loan losses.

     Interest  rate  risk is the  risk of loss in  principal  value  and risk of
earning  less  net  interest  income  due to  changes  in  interest  rates.  Put
simplistically,  savings  institutions  solicit deposits and lend the funds they
receive to borrowers.  The difference  between the rate paid on deposits and the
rate  received  on loans is the  interest  rate  spread.  If the  rates  paid on
deposits  change,  or reprice,  with the same timing and  magnitude as the rates
change on the loans,  there is perfect  matching  of interest  rate  changes and
thus, no change in interest rate spread and no interest rate risk. In actuality,
interest rates on deposits and other liabilities do not reprice at the same time
and/or  with  the  same  magnitude  as those on  loans,  investments  and  other
interest-earning assets. For example, the Association primarily originates fixed
rate  residential  loans  for  its  portfolio.  Because  fixed  rate  loans,  by
definition,  do not reprice until payoff and because the majority of residential
loans have terms of 15 to 30 years (with actual  expected  lives of seven to ten
years),  the interest rate  characteristics of the loan portfolio do not exactly
match the  Company's  liabilities,  which  consist of deposits  with  maturities
ranging up to 10 years and borrowings  which mature or reprice in three years or
less. When interest rates change, this mismatch creates changes in interest rate
spread that influence net interest income and result in interest rate risk.

     Interest rate risk is also expressed  through  changes in the net portfolio
value ("NPV"). For example, the market value of investment  securities and loans
is impacted by changes in interest rates.  Fixed rate loans and investments held
in the Company's  portfolio  increase in market value if interest rates decline.
Conversely,  the market  value of fixed rate  portfolio  assets  decrease  in an
increasing  interest rate  environment.  Assets with  adjustable  rates are less
subject to market value changes due to interest rate fluctuations.

     Interest rate risk is addressed by the Company's Asset Liability Management
Committee ("ALCO"), which includes senior management  representatives.  The ALCO
monitors and considers  methods of managing interest rate risk by monitoring the
one year  interest  rate gap and changes in NPV and net  interest  income  under
various  interest  rate  scenarios.  The ALCO  attempts  to manage  the  various
components of the  Company's  balance sheet to minimize the impact of sudden and
sustained changes in interest rates on NPV and net interest income.



<PAGE>

     NPV is calculated  based on the net present  value of estimated  cash flows
utilizing market prepayment assumptions and market rates of interest provided by
independent broker quotations and other public sources.

     Computation of forecasted effects of hypothetical interest rate changes are
based on numerous  assumptions,  including  relative  levels of market  interest
rates,  loan  prepayments,  and deposit decay,  and should not be relied upon as
indicative  of  actual  future  results.   Further,   the  computations  do  not
contemplate  any  actions  the ALCO could  undertake  in  response to changes in
interest rates.

     The  Company's  exposure  to  interest  rate risk is reviewed on at least a
quarterly  basis by the  Board of  Directors  and the ALCO.  Interest  rate risk
exposure is measured using interest rate  sensitivity  analysis to determine the
Company's change in NPV in the event of hypothetical  changes in interest rates.
If potential  changes to NPV and net interest income resulting from hypothetical
interest  rate swings are not within the limits  established  by the Board,  the
Board may  direct  management  to adjust  its asset and  liability  mix to bring
interest rate risk within Board- approved limits.

     The Association  continues to primarily  originate  fixed rate  residential
loans for its  portfolio.  In order to reduce  the  exposure  to  interest  rate
fluctuations,  the Company has  developed  strategies  to manage its  liquidity,
shorten  the  effective   maturities  and  increase  the  repricing  of  certain
interest-earning  assets,  and  increase  the  effective  maturities  of certain
interest-  bearing  liabilities.  First, the Company has put greater emphasis on
ARMs for  residential  lending,  which  generally  reprice  in one year.  In the
current  low  interest  rate  environment,  ARMs  have  not been  attractive  to
borrowers so the Company  purchased  participations  in  adjustable  rate multi-
family and  commercial  real estate loans.  Second,  the Company has focused its
non-residential   lending   focusing  on  adjustable  or  floating  rate  and/or
short-term  loans.  Third, the Company has focused its investment  activities on
short- and medium-term  securities,  including  adjustable rate  mortgage-backed
securities.  Fourth,  the Company has  attempted  to maintain  and  increase its
regular savings and  transaction  deposit  accounts,  which are considered to be
relatively  resistant to changes in interest rates.  The branch  acquisition and
new deposit product offerings  provided  significant  progress in attaining this
goal. Fifth, the Company has utilized long-term borrowings and deposit marketing
programs to lengthen the term to repricing of its liabilities.  The Company will
continue to explore opportunities in these areas.

     Interest  rate  sensitivity  analysis  is used  to  measure  the  Company's
interest rate risk by computing  estimated changes in NPV of its cash flows from
assets  and  liabilities  in the event of a range of  assumed  changes in market
interest rates. NPV represents the market value of portfolio equity and is equal
to the  market  value of assets  minus the  market  value of  liabilities.  This
analysis  assesses the risk of loss in market rate sensitive  instruments in the
event of sudden and sustained  increases and decreases in market  interest rates
ranging from one hundred to two hundred  basis points.  The  Company's  Board of
Directors  has adopted an interest  rate risk policy which  establishes  maximum
decreases  in the  NPV  ranging  from  10% to 95% in the  event  of  sudden  and
sustained increases and decreases in market interest rates. The following tables
present the  Association's  projected  change in NPV and net interest income for
the various rate shock levels as of September 30, 1998 and 1997.  NPV values and
impact on net interest income for the Association only are regularly  calculated
by the OTS and internally  based on regulatory  recommendations.  The assets and
liabilities at the parent company level are not considered in the analysis.  The
exclusion of holding company assets and liabilities  does not have a significant



<PAGE>

effect on the analysis of NPV sensitivity. All market rate sensitive instruments
presented in these tables are classified as either held to maturity or available
for sale. The Association has no trading securities.

<TABLE>
<CAPTION>

 CHANGES IN NET PORTFOLIO VALUE as of September 30, 1998
 (Dollars in thousands)
- --------------------------------------------------------------------------------------------
   Change in                        Market Value of        Actual           Actual Percent
 Interest Rates                     Portfolio Equity  Increase(Decrease)  Increase(Decrease)
- ----------------------------------  ----------------  ------------------  ------------------   
<S>                                   <C>             <C>                        <C>  
200 basis point rise ..............   $      63,220   ($     52,597)             (45%)
100 basis point rise ..............          92,401         (23,416)             (20%)
Base Rate Scenario ................         115,817              --               --
100 basis point decline ...........         122,858           7,040                6%
200 basis point decline ...........         128,121          12,304               11%
<CAPTION>

CHANGES IN NET INTEREST INCOME as of September 30, 1998
(Dollars in thousands)
- --------------------------------------------------------------------------------------------
    Change in                          Net Interest        Actual           Actual Percent
 Interest Rates                           Income      Increase(Decrease)  Increase(Decrease)
- -----------------------------------   -------------   ------------------  ------------------
<S>                                   <C>                   <C>                  <C>  
200 basis point rise ..............   $      23,335         ($4,097)             (15%)
100 basis point rise ..............          25,604          (1,820)              (7%)
Base Rate Scenario ................          27,432              --               --
100 basis point decline ...........          28,018             586                2%
200 basis point decline ...........          27,948             516                2%

<CAPTION>

CHANGES IN NET PORTFOLIO VALUE as of September 30, 1997
(Dollars in thousands)
- ---------------------------------------------------------------------------------------------
    Change in                         Market Value of       Actual           Actual Percent
  Interest Rates                      Portfolio Equity  Increase(Decrease) Increase(Decrease)
- -----------------------------------   ----------------  ------------------ ------------------
<S>                                   <C>             <C>                        <C>  
200 basis point rise ..............   $      82,490   ($     37,576)             (31%)
100 basis point rise ..............         102,883         (17,183)             (14%)
Base Rate Scenario ................         120,066              --               --
100 basis point decline ...........         127,433           7,368                6%
200 basis point decline ...........         127,243           7,177                6%


<PAGE>

<CAPTION>
CHANGES IN NET INTEREST INCOME as of September 30, 1997
(Dollars in thousands)
- ---------------------------------------------------------------------------------------------
      Change in                        Net Interest          Actual        Actual Percent
   Interest Rates                         Income       Increase(Decrease)  Increase(Decrease)
- -----------------------------------   -------------    ------------------  ------------------
<S>                                   <C>                   <C>                  <C>  
200 basis point rise ..............   $      23,518         ($3,852)             (14%)
100 basis point rise ..............          25,609          (1,761)              (6%)
Base Rate Scenario ................          27,370              --               --
100 basis point decline ...........          28,428           1,058                4%
200 basis point decline ...........          28,925           1,556                6%
</TABLE>


     The preceding  table  indicates that at September 30, 1998 and 1997, in the
event of a sudden and sustained  increase in prevailing  market  interest rates,
the Association's NPV and net interest income would be expected to decrease.  At
September 30, 1998 and 1997,  the  Association's  estimated  changes in NPV were
within the targets established by the Board of Directors.

     Certain  shortcomings  are inherent in the method of analysis  presented in
the  computation  of NPV.  Actual  values  may  differ  from  those  projections
presented,   should  market   conditions  vary  from  assumptions  used  in  the
calculation of NPV. Certain assets, such as adjustable rate loans, have features
which restrict changes in interest rates on a short-term basis and over the life
of the assets.  In addition,  the  proportion  of  adjustable  rate loans in the
Association's  portfolio  could  decrease in future  periods if market  interest
rates remain at or decrease  below  current  levels due to  refinance  activity.
Further,  in the  event of a change  in  interest  rates,  prepayment  and early
withdrawal levels would likely deviate  significantly  from those assumed in the
NPV.  Finally,  the ability of many  borrowers  to repay their  adjustable  rate
mortgage loans may decrease in the event of interest rate increases.

     A   conventional   measure  of  interest  rate   sensitivity   for  savings
institutions is the calculation of interest rate "gap." This measure of interest
rate   sensitivity   is  a  measure  of  the  difference   between   amounts  of
interest-earning assets and interest-bearing liabilities which either reprice or
mature  within a given period of time.  The  difference,  or the  interest  rate
repricing  "gap," provides an indication of the extent to which an institution's
interest  rate spread will be  affected by changes in interest  rates.  A gap is
considered positive when the amount of interest-rate sensitive assets exceed 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 within shorter  maturities  would result in a decrease in
net interest  income.  Conversely,  during a period of falling interest rates, a
negative  gap within  shorter  maturities  would  result in an  increase  in net
interest income.

     At September 30, 1998,  the  Association's  one-year  cumulative  gap was a
negative 32.19% of total assets compared to a negative 33.22% of total assets at
September 30, 1997. See table on page 12.



<PAGE>


     The following table sets forth certain historical  information  relating to
the Company's interest- earning assets and interest-bearing liabilities that are
estimated to mature or are scheduled to reprice within one year.

<TABLE>
<CAPTION>

                                                        At September 30,
                                      ----------------------------------------------
                                           1998           1997             1996
                                      -------------    ------------    -------------
                                                  (In thousands)
Earning assets maturing
<S>                                   <C>             <C>              <C>          
or repricing within one year ......   $     220,952   $     199,320    $     174,921

Interest-bearing liabilities
maturing or repricing
within one year ...................         529,929         524,942          348,852

Deficiency of earning assets
over interest-bearing liabilities
as a percent of total assets ......          (32.19%)        (33.22%)         (25.88%)

Percent of assets to liabilities
maturing or repricing
within one year ...................           39.96%          37.97%           50.14%
</TABLE>



<PAGE>


INTEREST SENSITIVITY GAP ANALYSIS

The   following   table   presents   the   difference   between  the   Company's
interest-earning  assets  and  interest-bearing   liabilities  within  specified
maturities at September 30, 1998. This table does not  necessarily  indicate the
impact of general  interest rate movements on the Company's net interest  income
because  the  repricing  of  certain  assets  and   liabilities  is  subject  to
competitive and other limitations.  As a result,  certain assets and liabilities
indicated as maturing or otherwise  repricing within a stated period may in fact
mature or reprice at different times and at different volumes.

<TABLE>
<CAPTION>

                         3 Months    > 3 Months  > 6 Months  > 1 to 3     > 3 to 5    > 5 to 10   > 10 to 20     > 20
                         or Less    to 6 Months  to 1 Year     Years        Years       Years        Years       Years       TOTAL
                         --------   -----------  ----------  --------     --------    ---------   ----------   --------   ----------
ASSETS

Permanent 1-4 Mortgages
<S>                      <C>         <C>         <C>        <C>         <C>         <C>           <C>          <C>         <C>     
  Adjustable Rate ....   $ 14,208    $  2,137    $ 12,409    $  1,400         $--         $--          $--          $--    $ 30,154
  Fixed Rate .........      4,750       4,227       6,883         341       3,723      21,094       93,982      438,824     573,824

Other Mortgage Loans
  Adjustable Rate ....      4,231       4,813      14,065       8,410       1,773          --           --           --      33,292
  Fixed Rate .........      1,180         126       2,836       2,692       5,881       4,879        9,298          829      27,721

Mortgage Backed and ..     33,161       1,274       1,194       3,111          --       4,045           --        3,619      46,404
Related Securities
 
Non-Real Estate Loans
  Adjustable Rate ....      4,677         387       1,301         147          --          --           --           --       6,512
  Fixed Rate .........      1,347         519         595         719         624         548        1,215           --       5,567

Investment Securities      83,347          --      21,285      91,755      40,751       1,987       11,494        3,034     253,653
                         --------    --------    --------    --------    --------    --------     --------     --------    --------
     Total Rate Sensitive
     Assets              $146,901    $ 13,483    $ 60,568    $108,575    $ 52,752    $ 32,553     $115,989     $446,306    $977,127
                         ========    ========    ========    ========    ========    ========     ========     ========    ========
LIABILITIES

Deposits - Fixed Maturity$ 94,892    $ 94,311    $ 88,867    $ 68,208    $ 30,039    $ 19,033          $--          $--    $395,350
Deposits - Interest Bearing
Checking .............      5,292       5,292      10,584      24,697      24,696          --           --           --      70,561
Deposits - Money Market    29,814      30,960      30,960      22,934          --          --           --           --     114,668
Deposits - Passbook and
Statement Savings ....      4,606       4,606       9,212      21,495      21,495          --           --           --      61,414
Other Interest Bearing
Liabilities ..........     91,533      10,000      42,000      45,000          --          --           --           --     188,533
                         --------    --------    --------    --------    --------    --------     --------     --------    --------
     Total Rate Sensitive
     Liabilities .....   $226,137    $145,169    $181,623    $182,334    $ 76,230    $ 19,033          $--          $--    $830,526
                         ========    ========    ========    ========    ========    ========     ========     ========    ========
Interest Rate Sensitivity
Gap                      ($79,236)  ($131,686)  ($121,055)   ($73,759)   ($23,478)   $ 13,520     $115,989     $446,306    $146,601

Cumulative Interest Rate
Sensitivity Gap ......   ($79,236)  ($210,922)  ($331,977)  ($405,736)  ($429,214)  ($415,694)   ($299,705)    $146,601          --

Sensitivity Gap to Total 
Assets                      -7.68%     -12.77%     -11.74%      -7.15%      -2.28%       1.31%       11.25%       43.28%         --

Cumulative Interest Rate 
Sensitivity Gap
to Total Assets ......      -7.68%      -20.45%     -32.19%    -39.34%     -41.62%     -40.31%      -29.06%       14.22%         --

</TABLE>

<PAGE>

Liquidity and Capital Resources

     The Company  generates cash through  operating  activities,  primarily as a
result of net  income.  The  adjustments  to  reconcile  net  income to net cash
provided by operations during the periods presented  consisted  primarily of the
provision for loan losses,  depreciation and amortization  expense,  stock-based
compensation expense,  amortization of deferred loan origination fees, increases
or decreases  in various  escrow  accounts  and  increases or decreases in other
assets and  liabilities.  During the fiscal year ended September 30, 1997, there
was a major  one-time  adjustment to cash  resulting from the Wells Fargo branch
acquisition which contributed  approximately $220.9 million in cash. The primary
investing  activity of the  Association  is  lending,  which is funded with cash
provided  from  operations  and financing  activities,  as well as proceeds from
amortization  and  prepayments on existing loans and mortgage backed and related
securities.   For  additional  information  about  cash  flows  from  operating,
financing,  and investing  activities,  see the Consolidated  Statements of Cash
Flows included in the Consolidated Financial Statements.

     The  Association  is  required  under  applicable  federal  regulations  to
maintain  specified  levels of "liquid"  investments in qualifying types of U.S.
government, federal agency and other investments having maturities of five years
or less.  Current OTS regulations  require that a savings  association  maintain
liquid  assets  of not less  than  4.00% of its  average  daily  balance  of net
withdrawable  deposit  accounts and  borrowings  payable in one year or less. At
September 30, 1998,  the  Association's  regulatory  liquidity,  as measured for
regulatory purposes, was 28.38%.

     Under  capital  standards  mandated by the  Financial  Institution  Reform,
Recovery,  and Enforcement  Act, the Association must have: (i) tangible capital
equal to 1.5% of  adjusted  total  assets,  (ii) core  capital  equal to 3.0% of
adjusted total assets, and (iii) total risk-based capital equal to 8.0% of risk-
weighted  assets.  At September 30, 1998, the Association was in compliance with
all regulatory  capital  requirements  effective as of such date, with tangible,
core and risk-based capital of 8.26%, 8.26% and 16.13%, respectively.  (See Note
17 to Consolidated Financial Statements.)

Year 2000 Readiness

     As with other  organizations,  some of the data processing programs used by
the Company were originally  designed to recognize  calendar years by their last
two digits.  Calculations  performed using these  truncated  fields may not work
properly with dates beyond 1999. Correct processing of date oriented information
is critical to the  operation of all  financial  institutions  because  computer
systems track deposit account and loan balances,  record transaction activity in
accounts,  and calculate  interest amounts,  among other activities.  Failure of
these  processes  could severely  hinder the ability to continue  operations and
provide  customer  service.  Because of the  critical  nature of the issue,  the
Company established a committee early in 1997 to address "Year 2000" issues. The
committee, consisting of executive management,  technical staff, and a full time
project  manager,  has chosen to use the Office of Thrift  Supervision Year 2000
Checklist as a guide for Year 2000  preparation.  The  committee is also using a
Year 2000  Testing  Guide and  Contingency  Guide  provided by Alex  Information
Systems, Inc. to complement the OTS checklist.



<PAGE>

     The Federal Financial  Institutions  Examination Council ("FFIEC") has also
issued  guidelines for Year 2000 project  management by financial  institutions,
which are being followed by the Company. These guidelines identify the following
five steps for Year 2000 conversion programs:

     Awareness  Phase - Define the Year 2000  problem and  establish a Year 2000
     program team and overall  strategy.  This step was completed by the Company
     as of September 30, 1997.

     Assessment Phase - Assess the size and complexity of the problem and detail
     the  magnitude of effort  necessary to address Year 2000 issues,  including
     hardware, software, networks, automated teller machines, etc. This step was
     approximately 94% complete by September 30, 1998 and assessment is ongoing.

     Renovation  Phase - This phase  includes  hardware and  software  upgrades,
     system  replacements,  vendor  certification and associated  changes.  This
     phase encompasses  discussions with and monitoring of outside servicers and
     third-party  software  providers.  This step is approximately  95% complete
     with full completion expected by December 31, 1998.

     Validation/Testing  Phase - This process  includes  testing of hardware and
     software  components.  Testing is completed by performing  extensive  tests
     with the computer  dates changed to January 1,2, and 3, 2000.  Such testing
     will  continue  through June 30,  1999,  with the most  critical  functions
     tested  first.  This  allows time to correct  any  discovered  deficiencies
     before the end of 1999.  In-house systems are 100% tested, many third party
     vendors  have been  tested and  others  are  scheduled  for  testing  soon.
     Overall, this phase is approximately 88% complete as of September 30, 1998.
 
     Implementation  Phase - Systems  successfully  tested will be  certified as
     Year  2000  compliant.  For any  system  failing  validation  testing,  the
     business impact must be assessed and a contingency plan  implemented.  This
     phase is scheduled for completion by June 30, 1999.

     All personal computers ("PCs") and related software  throughout the Company
have been inventoried and tested for Year 2000 capability.  The company is using
two  testing  methods,  BIOS and off  line,  for PC  certification  of Year 2000
compatibility. PCs must pass both tests to be considered ready for Year 2000. As
of  September  30,  1998,  all of the  Company's  PCs and software are Year 2000
compatible. The Company's Wide Area Network and various Local Area Networks have
also been upgraded, tested, and determined to be Year 2000 prepared.

     Data processing for the Company is provided by Fiserv, the nation's largest
third party service bureau  serving  financial  institutions.  Fiserv has stated
that all their  processing  was Year 2000 ready of as June 30, 1998. The Company
has scheduled test procedures for critical  service bureau processes in December
1998.

     Software purchased from a Fiserv affiliate is used for applications such as
accounts  payable,  fixed  assets,  and  investment  portfolio  accounting.  The
investment portfolio accounting software is Year 2000 compatible as of September
30, 1998. The Company currently uses DOS-based


<PAGE>

versions of the application software for accounts payable and fixed assets which
are not Year 2000 capable.  The Fiserv affiliate has Year 2000 ready versions of
these applications  available as of September 30, 1998. The Company will convert
the  accounts  payable  and fixed  asset  applications  to the Year  2000  ready
software in January 1999.  Appropriate  testing  procedures will be performed at
that time.

     Other   third  party   vendors   identified   by  the  Company   were  sent
questionnaires in May 1998 regarding their preparations for Year 2000. Responses
have been  received  and further  updates  will be requested in order to monitor
vendors' status.

     Critical data processing applications, in addition to those provided by the
service  bureau,  have  been  identified.  These  include  applications  such as
electronic  processing  through the  Federal  Reserve  Bank and ATM  processing.
Testing  procedures for these  applications  are in the process of  development.
Contingency  plans are also being developed by each department.  The contingency
plans address actions to be taken to continue  operations in the event of system
failure  due to areas  that  cannot  be  tested  in  advance,  such as power and
telephone service, which are vital to business continuation.

     To assist customers in understanding Year 2000 issues and to inform them of
the Company's  actions to prepare,  brochures  regarding Year 2000  preparedness
have been  distributed to all customers.  Another mailing is anticipated  during
the fiscal year ending September 30, 1999.

     The  Company  believes  that the Year 2000 issue will not pose  significant
operational  problems  and is not  anticipated  to be material to its  financial
position or results of  operations  in any given year. As of September 30, 1998,
the Company estimated that total Year 2000 implementation  costs will not exceed
$200,000 and are expected to be expensed  over a period of 18 months,  affecting
fiscal  years  1998,  1999,  and 2000.  This  estimate  is based on  information
available at September 30, 1998,  and may be revised as  additional  information
and actual costs become  available.  During the year ended  September  30, 1998,
$89,000 of Year 2000 expenses were incurred and expensed.

Asset Quality

Non-Performing Assets

     At  September  30,  1998,  the ratio of  non-performing  assets  (including
nonaccrual  loans,  accruing loans greater than 90 days delinquent,  real estate
owned, and other  repossessed  assets) to total assets was .05%. The Association
intends to maintain asset quality by continuing its focus on one- to four-family
lending.  With the  introduction of other lending options such as commercial and
multi-family  real estate  loans,  equity lines of credit,  other  consumer loan
products,  and commercial  loans,  the  Association  has evaluated the trade off
associated  with planned loan growth and the greater credit risk associated with
such forms of lending.

Classified Assets

     The Association has established a  Classification  of Assets Committee that
meets at least  quarterly  to approve  and develop  action  plans to resolve the
problems  associated with the assets.  They also review  recommendations for new
classifications  and make any  changes  in present  classifications,  as well as
making recommendations for the adequacy of reserves.

     In accordance with  regulatory  requirements,  the Association  reviews and
classifies  on a regular  basis,  and as  appropriate,  its  assets as  "special


<PAGE>

mention,"  "substandard,"  "doubtful,"  and  "loss."  All  nonaccrual  loans and
non-performing assets are included in classified assets.

     The  following  table  sets  forth at the dates  indicated  the  amounts of
classified assets:

<TABLE>

<CAPTION>
                                                      At September 30,
                                      ----------------------------------------------
                                           1998            1997             1996
                                      -------------   -------------    -------------
                                                      (In thousands)

<S>                                   <C>             <C>              <C>          
Loss ..............................   $           3   $          --    $          --
Doubtful ..........................              --              --               --
Substandard .......................             521             304              281
Special Mention ...................           2,452             843              645
                                      _____________   _____________    _____________
                                      $       2,976   $       1,147    $         926
                                      =============   =============    =============
</TABLE>

Allowance for Loan Losses

     The Association has established a systematic  methodology for determination
of provisions for loan losses.  The  methodology is set forth in a formal policy
and takes into consideration the need for an overall general valuation allowance
as well as specific allowances that are tied to individual loans.  Provision for
loan losses is recorded based on the Association's  evaluation of specific loans
in its  portfolio,  historical  loan loss  experience,  the  volume  and type of
lending,  geographic distribution of lending,  general economic conditions,  and
the existing level of the Association's allowance for loan losses.

     The  following  table  sets  forth at the  dates  indicated  the loan  loss
allowance and charge-offs:

<TABLE>
<CAPTION>
                                                          At September 30,
                                      -----------------------------------------------
                                           1998            1997             1996
                                      --------------  -------------    --------------
                                                         (In thousands)

<S>                                   <C>             <C>              <C>          
General loan loss allowance .......   $       1,947   $       1,296    $         928
Specific loss allowance ...........               3              --               --
Charge-offs .......................              20               2               --

</TABLE>



<PAGE>

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

General

     The  acquisition  of 25 branches  from Wells Fargo Bank,  N.A.  late in the
fiscal year ended  September 30, 1997 (the  "Acquisition")  has had  significant
positive impact on the operations of the Company.  The overnight  expansion from
eight branches to thirty-three and the resultant increase in deposits and number
of employees is reflected  in  increases in  non-interest  income and  expenses.
Additionally,  two branches  were opened this year,  including a branch that the
Company  constructed in Bend and a branch the Company purchased from Key Bank in
Jacksonville.  The Company ended fiscal year 1998 with 34 full service  branches
in operation, and one loan production office.

     With the last year's Acquisition and other activities throughout this year,
net earnings  increased $1.0 million,  or 11.6%,  from $8.6 million for the year
ended September 30, 1997, to $9.6 million for the year ended September 30, 1998.
Net interest  income  increased $7.6 million or 31.2% from $24.3 million for the
year ended  September 30, 1997 to $31.9 million for the year ended September 30,
1998.  This increase was primarily  attributable to an increase in total average
interest-earning assets from $732.3 at September 30, 1997 to $950.1 at September
30, 1998.  The increase in net interest  income was  augmented by a  significant
increase in  non-interest  income from $0.8 million for the year ended September
30, 1997 to $3.2 million for the year ended September 30, 1998. This increase is
primarily  attributable to an increase in service fee income due to the addition
of  the  25  acquired  branches  which  contributed  42,000  additional  deposit
accounts.
 
Interest Income

     The $217.8 million increase in average interest earning assets  contributed
to an increase in interest  income of $15.6  million or 28.7% from $54.1 million
for the year  ended  September  30,  1997 to $69.7  million  for the year  ended
September  30,  1998.  A   significant   portion  of  the  increase  in  average
interest-earning  assets was the result of  converting  the cash obtained in the
Acquisition into investment securities. This in turn increased the proportion of
investment  securities to total earning  assets and decreased the  proportion of
loans.   In  most  cases,   loans  will  generate  higher  average  yields  than
investments. As a result, although total interest income increased for the year,
the average yield on interest earning assets  decreased  slightly from 7.40% for
the year ended  September  30,  1997 to 7.34% for the year ended  September  30,
1998.

     Of  the  $15.6  million  increase  in  interest  income,  $8.7  million  is
attributable to additional  loan income due to an increase in loans  receivable.
The  increase in loans  receivable  was  primarily  a result of the  purchase of
participation  loans and loan  originations  exceeding loan  refinancing,  which
resulted in greater net loan growth for 1998.

     The remaining  increase in interest  income of $6.9 million was a result of
investing  the proceeds of the  Acquisition  in fixed rate U.S.  Government  and
agency securities with maturities of less than five years,  fixed and adjustable
rate  corporate   securities  and  overnight   funds.  The  average  balance  of
investments  and  mortgage-backed  and related  securities  increased  by $108.0
million,  or 57.9%,  for the year ended  September  30, 1998  compared  with the
comparable period in 1997.

Interest Expense

     Interest  expense  increased  $8.0  million  due to  increases  in interest
expense on deposits and borrowings.  Interest expense on deposits increased $6.5


<PAGE>

million or 28.8% from $22.4  million  for the year ended  September  30, 1997 to
$28.9 million for the year ended September 30, 1998.

     Average  deposits  increased by $180.3 million for the year ended September
30, 1998 compared to the year ended September 30, 1997, but the average interest
paid on  interest-bearing  deposits decreased 40 basis points from 4.98% for the
year ended  September  30, 1997 to 4.58% for the year ended  September 30, 1998.
This  decrease  was a result  of the  lower  cost of  deposits  obtained  in the
Acquisition and overall lower rates in 1998 over 1997. These lower cost deposits
were outstanding for the entire year ended September 30, 1998 but only two and a
half months during the prior year,  thus having a greater  impact on the current
year.  Interest  expense on borrowings  increased  $1.5 million due to increased
average borrowings of $29.3 million.

     The general interest rate environment  during the year was one of low rates
and a flat yield  curve.  Analysts  report  that the  largest 50 public  banking
companies  experienced a  20-basis-point  compression in net interest margin for
the year ended  September  30, 1998. In spite of this  environment,  the Company
improved its net interest  margin (net  interest  income as a percent of average
interest-earning assets) from 3.32% for the fiscal year ended September 30, 1997
to 3.36% for the year ended September 30, 1998.  This  improvement is related to
the Company's  success in converting  proceeds from  investment  securities into
loans  which  yield  a  higher  return  than  investment  securities  as well as
improving the mix of loans originated to include more higher yielding loans than
in the past.  Interest  rate spread (the  difference  between  average  yield on
interest-earning  assets and average cost of interest-bearing  liabilities) also
improved,  from 2.28% for the year  ended  September  30,  1997 to 2.57% for the
current  year.  This  improvement  was  primarily  the  result of the lower cost
transaction   accounts   obtained   with  the   Acquisition.   The  addition  of
non-interest-bearing  checking  deposits through the Acquisition had the further
positive impact of reducing overall cost of funds.



<PAGE>

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

The following table presents,  for the periods indicated,  information regarding
average balances of asset and  liabilities,  as well as the total dollar amounts
of interest income from average  interest-earning assets and interest expense on
average  interest-bearing  liabilities,  resultant yields, interest rate spread,
net interest margin and the ratio of average  interest-earning assets to average
interest-bearing  liabilities.  Dividends  received  are  included  as  interest
income.  The table does not  reflect  any effect of income  taxes.  All  average
balances  are based on month-end  balances.  Nonaccrual  loans are  reflected as
carrying a zero yield.

<TABLE>
<CAPTION>
                                                                            Years Ended
                                                                           September 30,
                         -----------------------------------------------------------------------------------------------------------
                                      1998                                      1997                            1996
                         ---------------------------------    --------------------------------     ---------------------------------
                          Average                   Yield/    Average                   Yield/     Average                    Yield/
                          Balance    Interest        Rate     Balance    Interest        Rate      Balance     Interest        Rate
                         ---------------------------------    --------------------------------     ---------------------------------
INTEREST-EARNING ASSETS

<S>                      <C>         <C>           <C>       <C>         <C>           <C>        <C>          <C>           <C>  
Loans receivable .....   $614,457    $ 49,508        8.06%   $515,555    $ 40,851        7.92%    $440,510     $ 35,262        8.00%
Mortgage backed and
related securities ...     61,000       3,680        6.03%     74,349       4,716        6.34%      52,275        3,137        6.00%
Investment securities     233,715      14,149        6.05%    112,319       6,847        6.10%      87,929        5,382        6.12%
Federal funds sold ...     16,820         917        5.45%     17,533         931        5.31%       6,521          462        7.09%
Interest earning deposits  16,108         862        5.35%      6,132         327        5.32%      21,372        1,059        4.95%
FHLB stock ...........      7,983         617        7.73%      6,431         495        7.70%       4,552          348        7.64%
                         --------    --------                --------    --------                 --------     --------
Total interest-earning
assets                    950,083      69,733        7.34%    732,319      54,167        7.40%     613,159       45,650        7.45%
Non-interest-earning 
assets                     48,202                              16,527                                2,130 
                         --------                            --------                              -------
Total Assets .........   $998,285                            $748,846                              615,289
                         ========                            ========                              =======
INTEREST-BEARING LIABILITIES

Tax and insurance 
reserve                  $  5,895    $    145        2.47%   $  4,614    $    137        2.97%    $  4,490     $    148        3.30%
Passbook and
statement savings ....     62,333       1,683        2.70%     40,281       1,271        3.15%      34,198          983        2.87%
Interest-bearing checking  73,806       1,089        1.48%     35,892         791        2.20%      22,064          546        2.47%
Money market .........    110,650       4,275        3.86%     62,171       2,391        3.85%      50,308        1,950        3.88%
Certificates of deposit   384,400      21,885        5.69%    312,511      18,012        5.76%     282,446       16,772        5.94%
FHLB advances/Short term
borrowings ...........    155,712       8,771        5.63%    127,659       7,254        5.68%      51,517        2,888        5.60%
                         --------    --------                --------    --------                 --------     --------
Total interest-bearing
liabilities ..........    792,796      37,848        4.77%    583,128      29,856        5.12%     445,023       23,287        5.23%
Non-interest-bearing
liabilities ..........     59,037                              19,417                                4,892         
                         --------    --------                --------    --------                 --------     --------
Total liabilities ....    851,833                             602,545                              449,915                         
Shareholders' equity .    146,452                             146,301                              165,374
                         --------                            --------                             --------
Total Liabilities and
Shareholders' Equity .   $998,285                            $748,846                             $615,289                          
                         ========                            ========                             ========
Net interest income ..              $ 31,885                             $ 24,311                               $22,363 
                                    ========                             ========                              ========
Interest rate spread .                               2.57%                               2.28%                                 2.22%
                                                  ========                            ========                              ========
Net interest margin ..                               3.36%                               3.32%                                 3.65%
                                                  ========                            ========                              ========
Average interest-earning
assets to average
interest-bearing
liabilities ..........                             119.84%                             125.58%                               137.78%
                                                   =======                            ========                              ========
</TABLE>
<PAGE>

<TABLE>
<CAPTION>


                                       For the Years Ended September 30,                For the Years Ended September 30,
                               ------------------------------------------------  ----------------------------------------------
                                    1997 VS 1998 Increase (Decrease) Due To          1996 VS 1997 Increase (Decrease) Due To
                               ------------------------------------------------  ----------------------------------------------
                                                                  Net Increase                                    Net Increase
                                  Rate       Volume    Rate/Vol    (Decrease)      Rate      Volume    Rate/Vol    (Decrease)
                                -------    --------    --------   ------------   -------   --------    --------   -------------
INTEREST EARNING ASSETS
 
<S>                            <C>         <C>         <C>         <C>         <C>         <C>         <C>         <C>     
Loans ......................   $    688    $  7,837    $    132    $  8,657    ($   357)   $  6,007    ($    61)   $  5,589
Mortgage backed and
related securities .........       (231)       (848)         43      (1,036)        179       1,324          76       1,579
Investment securities ......        (47)      7,400         (51)      7,302         (22)      1,493          (6)      1,465
Federal funds sold .........         25         (37)         (2)        (14)       (116)        781        (196)        469
Interest bearing deposits ..          1         533           1         535          79        (754)        (57)       (732)
FHLB stock .................          2         120        --           122           2         144           1         147
                               --------    --------    --------    --------    --------    --------    --------    --------
Total Interest-Earning
Assets .....................   $    438    $ 15,005    $    123    $ 15,566    ($   235)   $  8,995    ($   243)   $  8,517
                               ========    ========    ========    ========    ========    ========    ========    ========

INTEREST BEARING LIABILITIES

Tax and insurance reserves .   ($    24)   $     38    ($     6)   $      8    ($    15)   $      4         $--    ($    11)
Passbook and statement
savings ....................       (183)        696        (101)        412          96         175          17         288
Interest bearing checking ..       (261)        836        (277)        298         (60)        342         (37)        245
Money market ...............         11       1,864           9       1,884         (15)        460          (4)        441
Certificates of deposit ....       (220)      4,143         (50)      3,873        (493)      1,785         (52)      1,240
FHLB advances/Short term
borrowings .................        (63)      1,593         (13)      1,517          40       4,267          59       4,366
                               --------    --------    --------    --------    --------    --------    --------    --------
Total Interest-Bearing
Liabilities ................   ($   740)   $  9,170    ($   438)   $  7,992    ($   447)   $  7,033    ($    17)   $  6,569
                               ========    ========    ========    ========    ========    ========    ========    ========
Increase in Net
Interest Income ............                                       $  7,574                                        $  1,948
                                                                   ========                                        ========
</TABLE>





<PAGE>

Provision for Loan Losses

     The  provision  for loan losses was  $674,000,  recoveries  were zero,  and
charge offs were $20,774 during the year ended  September 30, 1998 compared to a
provision of $370,000 with no  recoveries  and charges offs of $1,369 during the
year ended  September 30, 1997. The increase in the provision is a reflection of
the Company's  conservative approach of increasing the provision as loan volumes
increase.  At September  30, 1998,  the  allowance  for loan losses was equal to
372.1% of  non-performing  assets  compared to 510.2% at September 30, 1997. The
decrease in the coverage ratio at year end 1998 was the result of an increase in
non-performing  assets as a result of foreclosure  proceedings initiated against
five  one- to  four-family  properties.  The  loan  balances  related  to  these
properties  totaled  $289,737 at September  30, 1998  compared to fair values of
$565,830.

Non-Interest Income

     Non-interest  income  increased $2.4 million or 295.1 % to $3.2 million for
the year ended September 30, 1998 from $811,000 for the year ended September 30,
1997. The increase was  attributable  to increases in fees and services  charges
and other  income,  principally  as a result of the  increase  in the  number of
deposit accounts subject to service charges obtained in the Acquisition.

Non-Interest Expense

     Non-interest  expense increased $7.7 million,  or 65.9%, for the year ended
September  30, 1998,  from a total of $11.8  million for the prior year to $19.5
million for the year ended September 30, 1998. The increase in branches with the
Acquisition  as  well  as the  addition  of two new  branches  impacted  several
categories of non-interest  expense. An increase in number of employees from 100
to 244 produced the $2.5 million increase in compensation and employee benefits.
Occupancy  expense  increased  $1.2  million,  or 127.4%,  as expected  with the
increase from seven branches to 34. Other items  correlated to increased  volume
and number of  locations  also  increased  as  expected.  For  example,  postage
increased by $400,759,  or 221.3%;  telephone increased by $171,570,  or 147.7%;
check processing  increased by $506,181,  or 281.00%;  and ATM expense increased
$218,004, or 145.1%.

     The  recording  of  core  deposit  intangible  related  to the  Acquisition
resulted in $1.7 million in  amortization  expense for the year ended  September
30,  1998  compared to $302,991  for the prior year.  The ratio of  non-interest
expense  to  average  total  assets  was 1.96%  and  1.57%  for the years  ended
September 30, 1998 and 1997, respectively.

Income Taxes

     The  provision  for  income  taxes  was $5.3  million  for the  year  ended
September 30, 1998,  representing  an effective tax rate of 35.9%  compared with
$4.4 million for the year ended September 30, 1997 representing an effective tax
rate of 34.1%.  The  effective  rate for 1998  reflects the impact of a one year
reduction in the state tax rate for Oregon.  The effective tax rate for 1997 was
lower than 1998  because  the  Company  was able to  recognize  the tax  benefit
related to the capital loss on sale of the U.S. Federal  securities  mutual bond
fund, thereby reducing tax expense for the year. At September 30, 1996, when the
capital loss was recognized for book purposes, a valuation allowance was created
to offset the  deferred  tax asset  because the Company was not assured of being
able to realize a capital  gain and the  related  tax  benefit.  During the year
ended September 30, 1997, the Company,  through the sale of certain investments,
realized a capital gain for tax purposes  that  assures  realization  of the tax
benefit and thus  reduced the  valuation  allowance to zero.  See  "Consolidated
Financial Statements - Note 11: Taxes on Income."


COMPARISON OF OPERATING RESULTS FOR THE YEARS ENDED SEPTEMBER 30, 1997 AND 1996

General

     The most significant event for the Company was the July 1997 acquisition of
25 former  First  Interstate  Bank  branches  from Wells  Fargo Bank,  N.A.  The
branches are located in rural  Oregon  communities,  complementing  the existing


<PAGE>

branch  network and expanding the Company's  delivery of its "hands-on  banking"
style to customers throughout the state of Oregon.

     With the Acquisition and other activities throughout the year, net earnings
increased  $2.4 million or 40.1% from $6.1 million for the year ended  September
30, 1996, to $8.6 million for the year ended  September  30, 1997.  Net interest
income  increased  $1.9  million or 8.7% from $22.4  million  for the year ended
September 30, 1996 to $24.3 million for the year ended  September 30, 1997. This
increase was primarily  attributable  to an increase in total  average  interest
earning  assets from $613.2  million at September 30, 1996 to $732.3  million at
September  30, 1997.  The increase in net  interest  income was  augmented by an
increase in  non-interest  income from $0.5 million for the year ended September
30, 1996 to $0.8 million for the year ended September 30, 1997. This increase is
primarily  attributable to an increase in service fee income due to the addition
of the 25 acquired  branches which contributed  approximately  42,000 additional
accounts.
 
Interest Income

     The $119.2 million increase in average interest earning assets  contributed
to an increase in interest  income of $8.5  million or 18.7% from $45.6  million
for the year  ended  September  30,  1996 to $54.2  million  for the year  ended
September  30, 1997. A significant  portion of the increase in average  interest
earning assets was the result of converting the cash obtained in the Acquisition
into investment securities.  This in turn increased the proportion of investment
securities to total earning  assets and  decreased the  proportion of loans.  In
most  cases,   loans  will  generate   higher  average  yields  than  investment
securities.  As a result, the average yield on interest earning assets decreased
slightly from 7.45% for the year ended  September 30, 1996 to 7.40% for the year
ended September 30, 1997.

     Of  the  $8.5  million  increase  in  interest  income,   $5.6  million  is
attributable to additional  loan income due to an increase in loans  receivable.
The increase in loans  receivable  was  primarily a result of new purchase  loan
originations  exceeding loan  refinancing  and purchase of  participation  loans
which resulted in greater net loan growth for 1997.

     The remaining  increase in interest  income of $2.9 million was a result of
investing  the proceeds of the  Acquisition  in fixed rate U.S.  Government  and
agency securities with maturities of less than five years,  fixed and adjustable
rate  corporate   securities  and  overnight   funds.  The  average  balance  of
investments  and  mortgage  backed and  related  securities  increased  by $46.5
million for the year ended  September  30,  1997  compared  with the  comparable
period in 1996.

Interest Expense

     Interest  expense  increased  $6.6  million  due to  increases  in interest
expense on deposits and borrowings.  Interest expense on deposits increased $2.2
million or 10.9% from $20.3  million  for the year ended  September  30, 1996 to
$22.5 million for the year ended September 30, 1997. Total deposits increased by
$274.3  million  from  September  30,  1996  to  September  30,  1997,   arising
principally from the acquisition of the 25 former First Interstate Bank branches
from  Wells  Fargo  Bank,   N.A.   However,   the  average   interest   paid  on
interest-bearing  deposits  decreased  23 basis  points  from 5.21% for the year
ended  September 30, 1996 to 4.98% for the year ended  September 30, 1997.  This
decrease  was a result of the lower  cost of  deposits  acquired  in the  branch
acquisition.  Interest  expense on  borrowings  increased  $4.4 million due to a
147.8%  increase in average  borrowings,  from $51.5  million for the year ended
September 30, 1996 to $127.7 million for the year ended September 30, 1997.

Provision for Loan Losses

     The  provision  for loan losses was  $370,000,  recoveries  were zero,  and
charge offs were $1,369  during the year ended  September 30, 1997 compared to a
provision of $120,000  with no  recoveries or charges offs during the year ended
September  30, 1996.  At September  30, 1997,  the allowance for loan losses was
equal to 510.4% of  non-performing  assets  compared to 356.9% at September  30,
1996.  The increase in the coverage  ratio at year end 1997 was the result of an
increase in the  allowance  based on  origination  and  purchase of  commercial,
multi-family, and consumer loans which have higher associated risk than the one-

<PAGE>

to four-family loans traditionally made by the Association.

Non-Interest Income

     Non-interest  income increased  $288,950 or 55.4 % to $810,608 for the year
ended  September 30, 1997 from  $521,658 for the year ended  September 30, 1996.
The increase  was  attributable  to  increases in fees and services  charges and
other income,  principally  as a result of the increase in the number of deposit
accounts subject to service charges obtained in the branch acquisition.

Non-Interest Expense

     Non-interest  expense  decreased  $477,875,  or 3.9%,  for the  year  ended
September  30, 1997,  from a total of $12.2 million for the prior year, to $11.8
million  for the  year  ended  September  30,  1997.  Several  factors  impacted
non-interest expense for the period.  Expense for 1996 included $2.5 million for
the BIF/SAIF special assessment and $1.6 million related to the recognition of a
loss on sale of an investment  subsequent to year end. These items did not recur
in 1997.  The resulting  decrease in  non-interest  expense was offset by a $2.7
million increase in compensation  expense for 1997. Of the $2.7 million increase
in compensation  expense, $1.1 million is due to compensation expense associated
with the Management Recognition and Development Plan ("MRDP"),  which was not in
place in the prior year.  An  additional  $1.1  million is  primarily  due to an
increase in salaries and wages paid to the additional  employees from the branch
acquisition. The ratio of non-interest expense to average total assets was 1.57%
and 1.99% for the years ended September 30, 1997 and 1996, respectively.

Income Taxes

     The  provision  for  income  taxes  was $4.4  million  for the  year  ended
September  30, 1997  representing  an  effective  tax rate of 34.1%  compared to
provision of $4.4 million for the year ended September 30, 1996  representing an
effective tax rate of 41.9%.  Although earnings for the year ended September 30,
1997 were  higher  than for the same  period of 1996,  the  Company  was able to
recognize  the tax  benefit  related  to the  capital  loss on sale of the  U.S.
Federal securities mutual bond fund, thereby reducing the effective rate for the
year.  At September  30, 1996,  when the capital  loss was  recognized  for book
purposes,  a valuation  allowance  was created to offset the  deferred tax asset
because the Company was not assured of being able to realize a capital  gain and
the related tax benefit.  During the year ended September 30, 1997, the Company,
through  the  sale of  certain  investments,  realized  a  capital  gain for tax
purposes  that  assures  realization  of the tax  benefit  and thus  reduced the
valuation allowance to zero.
<PAGE>

<TABLE>
<CAPTION>
Historical Stock Price Graph
          Date           Stock Price                   Date       Stock Price
        ---------        -----------                ---------     -----------
        Fiscal Year 1996
<S>     <C>               <C>                       <C>               <C>    
        05-Oct-95         12.5000                   05-Apr-96         13.2500
        10-Oct-95         12.8750                   10-Apr-96         13.2500
        15-Oct-95         13.1250                   15-Apr-96         13.6870
        20-Oct-95         13.1250                   20-Apr-96         13.6250
        25-Oct-95         12.8750                   25-Apr-96         13.8125
        30-Oct-95         12.7500                   30-Apr-96         13.7500
        05-Nov-95         12.8750                   05-May-96         13.6250
        10-Nov-95         13.1250                   10-May-96         13.2500
        15-Nov-95         12.8750                   15-May-96         13.6250
        20-Nov-95         12.8125                   20-May-96         13.7500
        25-Nov-95         13.0000                   25-May-96         14.0000
        30-Nov-95         13.2813                   30-May-96         13.8750
        05-Dec-95         13.1875                   05-Jun-96         14.1250
        10-Dec-95         13.3750                   10-Jun-96         14.0620
        15-Dec-95         13.3750                   15-Jun-96         14.1250
        20-Dec-95         13.1250                   20-Jun-96         13.9370
        25-Dec-95         13.6250                   25-Jun-96         14.0000
        30-Dec-95         13.7500                   30-Jun-96         14.5000
        05-Jan-96         13.1870                   05-Jul-96         14.1250
        10-Jan-96         13.1250                   10-Jul-96         13.8750
        15-Jan-96         12.9375                   15-Jul-96         13.7500
        20-Jan-96         13.2500                   20-Jul-96         14.0000
        25-Jan-96         13.1250                   25-Jul-96         13.3750
        30-Jan-96         13.2500                   30-Jul-96         13.3750
        05-Feb-96         13.2500                   05-Aug-96         13.5620
        10-Feb-96         13.5000                   10-Aug-96         13.6870
        15-Feb-96         13.5000                   15-Aug-96         14.0000
        20-Feb-96         13.1250                   20-Aug-96         13.7500
        25-Feb-96         12.8750                   25-Aug-96         14.0620
        29-Feb-96         13.1250                   30-Aug-96         14.1250
        05-Mar-96         12.6250                   05-Sep-96         14.1870
        10-Mar-96         12.8750                   10-Sep-96         14.3750
        15-Mar-96         12.8750                   15-Sep-96         14.3120
        20-Mar-96         12.7500                   20-Sep-96         14.2500
        25-Mar-96         13.0000                   25-Sep-96         14.2500
        30-Mar-96         13.3800                   30-Sep-96         14.2500
(continued)
<PAGE>
<CAPTION>
Historical Stock Price Graph (continued)
          Date           Stock Price                   Date       Stock Price
        ---------        -----------                ---------     -----------
        Fiscal Year 1997
<S>     <C>               <C>                       <C>               <C>    
        05-Oct-96         14.5000                   05-Apr-97         16.8120
        10-Oct-96         14.3750                   10-Apr-97         17.3750
        15-Oct-96         14.3750                   15-Apr-97         16.6563
        20-Oct-96         14.3750                   20-Apr-97         17.0000
        25-Oct-96         14.1250                   25-Apr-97         17.2500
        30-Oct-96         14.0625                   30-Apr-97         17.7500
        05-Nov-96         14.0000                   05-May-97         18.0000
        10-Nov-96         14.5000                   10-May-97         18.3750
        15-Nov-96         14.6250                   15-May-97         18.1250
        20-Nov-96         14.5620                   20-May-97         18.1250
        25-Nov-96         14.0620                   25-May-97         18.3120
        30-Nov-96         14.7500                   30-May-97         18.5000
        05-Dec-96         15.0620                   05-Jun-97         18.8750
        10-Dec-96         15.0000                   10-Jun-97         18.9370
        15-Dec-96         14.8750                   15-Jun-97         19.0000
        20-Dec-96         15.7500                   20-Jun-97         18.7500
        25-Dec-96         15.7500                   25-Jun-97         18.7500
        30-Dec-96         15.6250                   30-Jun-97         19.1250
        05-Jan-97         15.8750                   05-Jul-97         18.8750
        10-Jan-97         15.6250                   10-Jul-97         20.1250
        15-Jan-97         16.1250                   15-Jul-97         19.5000
        20-Jan-97         16.0000                   20-Jul-97         18.8750
        25-Jan-97         15.8750                   25-Jul-97         18.7500
        30-Jan-97         15.5000                   30-Jul-97         19.2500
        05-Feb-97         15.0000                   05-Aug-97         19.0000
        10-Feb-97         15.3750                   10-Aug-97         19.2500
        15-Feb-97         15.2500                   15-Aug-97         19.3125
        20-Feb-97         15.4370                   20-Aug-97         19.1250
        25-Feb-97         15.6250                   25-Aug-97         19.1250
        28-Feb-97         15.5000                   30-Aug-97         19.6250
        05-Mar-97         16.5000                   05-Sep-97         20.1250
        10-Mar-97         18.6250                   10-Sep-97         20.5000
        15-Mar-97         18.1250                   15-Sep-97         20.1250
        20-Mar-97         18.0000                   20-Sep-97         20.5000
        25-Mar-97         17.6250                   25-Sep-97         22.3750
        30-Mar-97         17.6250                   30-Sep-97         22.1250
(continued)

<PAGE>
<CAPTION>
Historical Stock Price Graph (continued)
          Date           Stock Price                   Date       Stock Price
        ---------        -----------                ---------     -----------
        Fiscal year 1998
<S>     <C>               <C>                       <C>               <C>    
        05-Oct-97         24.2500                   05-Apr-98         22.8750
        10-Oct-97         23.0000                   10-Apr-98         21.7500
        15-Oct-97         23.0000                   15-Apr-98         21.6250
        20-Oct-97         22.8750                   20-Apr-98         21.0000
        25-Oct-97         22.8750                   25-Apr-98         21.1875
        30-Oct-97         22.3750                   30-Apr-98         21.3750
        05-Nov-97         21.0000                   05-May-98         21.4375
        10-Nov-97         21.1250                   10-May-98         21.3750
        15-Nov-97         20.5000                   15-May-98         21.3750
        20-Nov-97         20.5000                   20-May-98         21.5000
        25-Nov-97         20.7500                   25-May-98         19.9375
        30-Nov-97         21.8750                   30-May-98         19.8125
        05-Dec-97         22.3125                   05-Jun-98         19.3750
        10-Dec-97         21.8750                   10-Jun-98         19.3750
        15-Dec-97         21.6563                   15-Jun-98         18.7500
        20-Dec-97         20.8750                   20-Jun-98         18.6250
        25-Dec-97         21.1250                   25-Jun-98         19.3750
        30-Dec-97         21.5000                   30-Jun-98         19.0625
        05-Jan-98         21.3750                   05-Jul-98         19.5000
        10-Jan-98         19.5000                   10-Jul-98         19.0625
        15-Jan-98         21.6250                   15-Jul-98         19.8125
        20-Jan-98         21.7500                   20-Jul-98         19.7500
        25-Jan-98         20.8125                   25-Jul-98         19.4375
        30-Jan-98         22.2500                   30-Jul-98         18.0000
        05-Feb-98         22.0000                   05-Aug-98         17.6250
        10-Feb-98         23.0000                   10-Aug-98         17.7500
        15-Feb-98         23.0000                   15-Aug-98         17.4375
        20-Feb-98         22.5625                   20-Aug-98         17.1250
        25-Feb-98         22.3125                   25-Aug-98         17.1250
        28-Feb-98         22.5000                   30-Aug-98         15.5000
        05-Mar-98         21.8750                   05-Sep-98         14.0000
        10-Mar-98         22.1250                   10-Sep-98         15.0000
        15-Mar-98         22.6875                   15-Sep-98         16.1250
        20-Mar-98         23.0000                   20-Sep-98         17.0000
        25-Mar-98         22.8750                   25-Sep-98         16.5000
        30-Mar-98         23.0000                   30-Sep-98         17.3750

</TABLE>
 
<PAGE>

COMMON STOCK INFORMATION

     Since October 4, 1995,  Klamath First Bancorp's  common stock has traded on
the National  Association of Security Dealers  Automated  Quotations  ("Nasdaq")
National  Market under the symbol  "KFBI." As of September 28, 1998,  there were
approximately  4,042  shareholders  of record or through  nominee or street name
accounts with brokers.

The high and low common stock prices by quarter were as follows:
<TABLE>
<CAPTION>
 
                           Years Ended September 30,
                   ---------------------------------------
                          1998                  1997
                   -----------------     -----------------
                    High        Low       High        Low
                   ------     ------     ------     ------
<S>                <C>        <C>        <C>        <C>   
First quarter      $24.25     $20.50     $16.13     $13.94
Second quarter      23.06      19.50      18.63      15.00
Third quarter       23.00      18.63      19.13      16.50
Fourth quarter      20.00      14.00      22.50      18.63

</TABLE>



The cash dividends declared by quarter were as follows:
<TABLE>
<CAPTION>

                Years Ended September 30,
                -------------------------
                    1998       1997
                ---------   ------------
<S>              <C>        <C>     
First quarter    $  0.080   $  0.070
Second quarter      0.085      0.075
Third quarter       0.090      0.075
Fourth quarter      0.090      0.080
</TABLE>

     Any dividend  payments by the Company are subject to the sole discretion of
the Board of Directors and depend primarily on the ability of the Association to
pay dividends to the Company at least annually.  Under Federal regulations,  the
dollar amount of dividends a federal savings  association may pay depends on the
association's capital surplus position and recent net income.  Generally,  if an
association satisfies its regulatory capital requirements,  it may make dividend
payments  up to the  limits  prescribed  in the  OTS  regulations.  However,  an
institution that has converted to the stock form of ownership may not declare or
pay a dividend on, or repurchase  any of, its common stock if the effect thereof
would cause the  regulatory  capital of the  institution to be reduced below the
amount required for the liquidation  account which was established in accordance
with OTS  regulations  and the  association's  plan of conversion.  In addition,
earnings of the  association  appropriated to bad debt reserves and deducted for
federal  income tax purposes  are not  available  for payment of cash  dividends
without  payment of taxes at the then current tax rate by the association on the
amount removed from the reserves for such  distributions.  The Association  does
not contemplate any  distributions  that would limit the  Association's bad debt
deduction or create federal tax liabilities.


<PAGE>



                          Independent Auditors' Report



Board of Directors
Klamath First Bancorp, Inc.
Klamath Falls, Oregon


     We have audited the  accompanying  consolidated  balance  sheets of Klamath
First Bancorp,  Inc. and Subsidiary (the "Company") as of September 30, 1998 and
1997, and the related consolidated statements of earnings, shareholders' equity,
and cash flows for each of the three  years in the period  ended  September  30,
1998. These  consolidated  financial  statements are the  responsibility  of the
Company's  management.  Our  responsibility  is to  express  an opinion on these
financial statements based on our audits.

     We conducted  our audits in accordance  with  generally  accepted  auditing
standards.  This 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,  such consolidated  financial statements present fairly, in
all material respects, the financial position of the Company as of September 30,
1998 and 1997 and the results of its  operations  and its cash flows for each of
the three years in the period ended  September  30,  1998,  in  conformity  with
generally accepted accounting principles.



/s/ Deloitte & Touche LLP
Portland, Oregon
October 30, 1998

<PAGE>

KLAMATH FIRST BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED BALANCE SHEETS
<TABLE>
<CAPTION>
 



                                                                                September 30,
                                                                  ---------------------------------------
                                                                            1998               1997
ASSETS                                                            ------------------   ------------------

<S>                                                                  <C>                <C>            
Cash and due from banks ..........................................   $    25,644,460    $    24,503,768
Interest bearing deposits with banks .............................        11,496,026          1,431,087
Federal funds sold and securities
purchased under agreements to resell .............................        29,844,783          6,108,341
                                                                     ---------------    ---------------
   Total cash and cash equivalents ...............................        66,985,269         32,043,196

Investment securities available for sale, at fair value ..........       203,224,184        261,846,320
(amortized cost: $199,251,123 and $261,869,234)
Investment securities held to maturity, at amortized cost
(fair value: $2,928,324 and $22,968,997) .........................         2,888,759         22,937,314
Mortgage backed and related securities available for sale,
at fair value (amortized cost: $42,741,863 and $64,097,246) ......        43,335,857         64,868,633
Mortgage backed and related securities held to maturity,
at amortized cost (fair value: $3,696,444 and $5,518,648) ........         3,661,683          5,446,957
Loans receivable, net ............................................       668,146,380        551,825,440
Real estate owned ................................................              --                 --
Premises and equipment, net ......................................        12,347,467         11,671,124
Stock in Federal Home Loan Bank of Seattle, at cost ..............        10,172,900          7,150,400
Accrued interest receivable ......................................         7,471,717          7,626,164
Core deposit intangible ..........................................        11,431,018         13,083,695
Other assets .....................................................         1,637,164          1,578,805
                                                                     ---------------    ---------------
   Total assets ..................................................   $ 1,031,302,398    $   980,078,048
                                                                     ===============    ===============

LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES
  Deposit liabilities ............................................   $   689,541,345    $   673,977,901
  Accrued interest on deposit liabilities ........................         1,291,784          1,215,745
  Advances from borrowers for taxes and insurance ................         9,420,791          8,915,486
  Advances from Federal Home Loan Bank of Seattle ................       167,000,000        129,000,000
  Short term borrowings ..........................................        12,112,500         17,077,500
  Accrued interest on borrowings .................................           213,957            512,716
  Pension liabilities ............................................           779,392            727,140
  Deferred federal and state income taxes ........................         3,655,944          1,911,573
  Other liabilities ..............................................         2,205,730          2,277,544
                                                                     ---------------    ---------------
    Total liabilities ............................................       886,221,443        835,615,605
                                                                     ---------------    ---------------

SHAREHOLDERS' EQUITY
  Preferred stock, $.01 par value, 500,000 shares authorized;
  none issued ....................................................              --                 --
  Common stock, $.01 par value, 35,000,000 shares authorized,
   September 30, 1998 - 9,916,766 issued, 8,898,972 outstanding
   September 30, 1997 - 10,429,534 issued, 9,235,582 outstanding .            99,168            104,295
  Additional paid-in capital .....................................        82,486,183         92,601,639
  Retained earnings-substantially restricted .....................        71,051,445         64,744,995
  Unearned shares issued to ESOP .................................        (6,850,550)        (7,829,200)
  Unearned shares issued to MRDP .................................        (4,536,865)        (5,623,340)
  Net unrealized gain on securities available for sale, net of tax         2,831,574            464,054
                                                                     ---------------    ---------------
    Total shareholders' equity ...................................       145,080,955        144,462,443
                                                                     ---------------    ---------------
    Total liabilities and shareholders' equity ...................   $ 1,031,302,398    $   980,078,048
                                                                     ===============    ===============

      See notes to consolidated financial statements.
</TABLE>

<PAGE>

KLAMATH FIRST BANCORP, INC. AND SUBSIDIARY 
CONSOLIDATED STATEMENTS OF EARNINGS
<TABLE>
<CAPTION>


                                                                                            
                                                                            Years Ended September 30,
                                                              ---------------------------------------------------         
                                                                     1998             1997              1996
                                                              ---------------   ---------------   ---------------
INTEREST INCOME
<S>                                                           <C>               <C>               <C>            
  Loans receivable ........................................   $    49,508,126   $    40,850,478   $    35,261,655
  Mortgage backed and related securities ..................         3,679,740         4,716,184         3,137,046
  Investment securities ...................................        14,766,471         7,342,604         5,730,296
  Federal funds sold and securities purchased under
     agreements to resell .................................           916,847           930,980           462,140
  Interest bearing deposits ...............................           862,086           326,521         1,058,286
                                                              ---------------   ---------------   ---------------
    Total interest income .................................        69,733,270        54,166,767        45,649,423
                                                              ---------------   ---------------   ---------------
INTEREST EXPENSE
  Deposit liabilities .....................................        28,931,749        22,464,345        20,251,039
  Advances from FHLB of Seattle ...........................         7,921,570         6,270,615         2,689,790
  Other ...................................................           995,032         1,120,858           345,698
                                                              ---------------   ---------------   ---------------
    Total interest expense ................................        37,848,351        29,855,818        23,286,527
                                                              ---------------   ---------------   ---------------
    Net interest income ...................................        31,884,919        24,310,949        22,362,896

Provision for loan losses .................................           674,000           370,000           120,000

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

    Net interest income after provision for
      loan losses .........................................        31,210,919        23,940,949        22,242,896
                                                              ---------------   ---------------   ---------------

NON-INTEREST INCOME
  Fees and service charges ................................         2,410,239           668,779           260,320
  Gain on sale of investments .............................           440,750             2,144              --
  Gain on sale of real estate owned .......................              --              27,946            22,233
  Other income ............................................           351,365           111,739           239,105
                                                              ---------------   ---------------   ---------------
    Total non-interest income .............................         3,202,354           810,608           521,658
                                                              ---------------   ---------------   ---------------
NON-INTEREST EXPENSE
  Compensation, employee benefits and related expense .....         9,616,323         7,143,516         4,476,052
  Occupancy expense .......................................         2,091,830           919,880           694,912
  Data processing expense .................................           963,475           480,889           343,319
  Insurance premium expense ...............................           289,592           376,029         3,380,779
  Loss on sale of investments .............................              --              14,531         1,642,625
  Loss on sale of real estate owned .......................              --                --               6,271
   Amortization of core deposit intangible ................         1,652,677           302,991              --
  Other expense ...........................................         4,908,907         2,526,519         1,698,272
                                                              ---------------   ---------------   ---------------
    Total non-interest expense ............................        19,522,804        11,764,355        12,242,230
                                                              ---------------   ---------------   ---------------
Earnings before income taxes ..............................        14,890,469        12,987,202        10,522,324

Provision for income tax ..................................         5,339,432         4,429,452         4,412,527
                                                              ---------------   ---------------   ---------------

Net earnings ..............................................   $     9,551,037   $     8,557,750   $     6,109,797
                                                              ===============   ===============   ===============

Earnings per common share - basic .........................   $          1.05   $          0.91   $          0.56
Earnings per common share - fully diluted .................   $          1.00   $          0.88   $          0.55
Weighted average common shares outstanding - basic ........         9,066,471         9,438,915        11,004,939
Weighted average common shares outstanding -  with dilution         9,520,717         9,762,459        11,082,361

     See notes to consolidated financial statements.
</TABLE>

<PAGE>
KLAMATH  FIRST  BANCORP,   INC.  AND  SUBSIDIARY   
CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY

<TABLE>
<CAPTION>
                                                                                  Unearned     Unearned           Net          
                         Common     Common      Additional                          shares       shares    unrealized          Total
                          Stock      Stock         paid-in      Retained            issued       issued    gain (loss) shareholders'
                         Shares     Amount         capital      earnings           to ESOP      to MRDP    securities         equity
                       ----------  ---------   ------------   -----------    -------------  -----------   -----------   ------------
Balance at 
<S>                    <C>          <C>        <C>            <C>            <C>            <C>            <C>         <C>         
October 1, 1995 ....   11,254,475   $122,331   $119,230,653   $55,811,362    $(9,786,500)           $--    $(692,781)  $164,685,065

Cash dividends .....       --          --             --       (2,838,680)          --             --           --       (2,838,680)


ESOP contribution ..     97,865        --          417,652           --          978,650           --           --        1,396,302

Unrealized loss on
securities available
for sale ...........       --          --             --             --             --             --       (355,206)      (355,206)

Unearned shares issued
to MRDP Trust ......   (489,325)       --             --             --             --       (6,694,470)        --       (6,694,470)

Stock repurchased
and retired ........   (620,655)     (6,207)    (8,885,627)          --             --             --           --       (8,891,834)

Net earnings .......       --          --             --        6,109,797           --             --           --        6,109,797
                       --------     -------    -----------    -----------    -----------    -----------    ---------    ------------
Balance at
September 30, 1996 .   10,242,360   116,124    110,762,678     59,082,479     (8,807,850)    (6,694,470)   (1,047,987)  153,410,974

Cash dividends .....       --          --             --       (2,895,234)          --             --           --       (2,895,234)

Unrealized gain on
securities available
for sale ...........       --          --             --             --             --             --      1,512,041      1,512,041

Stock repurchased
and retired ........   (1,182,936)  (11,829)   (18,866,299)          --             --             --           --      (18,878,128)

ESOP contribution ..     97,865        --          705,260           --          978,650           --           --        1,683,910

MRDP contribution ..     78,293        --             --             --             --        1,071,130         --        1,071,130

Net earnings .......       --          --             --        8,557,750           --             --           --        8,557,750
                       --------     -------    -----------    -----------    -----------    -----------    ---------    ------------
Balance at
September 30, 1997 .   9,235,582    104,295     92,601,639     64,744,995     (7,829,200)    (5,623,340)     464,054    144,462,443

Cash dividends .....       --          --             --       (3,244,587)          --             --           --       (3,244,587)

Unrealized gain on
securities available
for sale ...........       --          --             --             --             --             --      2,367,520      2,367,520

Stock repurchased
and retired ........   (544,085)     (5,440)   (11,556,044)          --             --             --           --      (11,561,484)

ESOP contribution ..     97,865        --        1,029,866           --          978,650           --           --        2,008,516

MRDP contribution ..     78,293        --             --             --             --        1,086,475         --        1,086,475

Exercise of stock
options ............     31,317         313        410,722           --             --             --           --          411,035

Net earnings .......       --          --             --        9,551,037           --             --           --        9,551,037
                       --------     -------    -----------    -----------    -----------    -----------    ---------    ------------
Balance at
September 30, 1998 .   8,898,972    $99,168    $82,486,183    $71,051,445    $(6,850,550)   $(4,536,865)   $2,831,574  $145,080,955
                       =========    =======    ===========    ===========    ============   ============   ==========  =============
</TABLE>

      See notes to consolidated financial statements.

<PAGE>

KLAMATH FIRST BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
<TABLE>
<CAPTION>
                                                                           Years Ended September 30,
                                                              ---------------------------------------------------
                                                                    1998              1997             1996
                                                              ---------------   ---------------   ---------------
CASH FLOWS FROM OPERATING ACTIVITIES
<S>                                                           <C>               <C>               <C>            
    Net earnings ..........................................   $     9,551,037   $     8,557,750   $     6,109,797

ADJUSTMENTS TO RECONCILE NET EARNINGS TO
NET CASH PROVIDED BY OPERATING ACTIVITIES
    Depreciation and amortization .........................         2,815,615           772,204           403,074
    Provision for loan losses .............................           674,000           370,000           120,000
    Compensation expense related to ESOP benefit ..........         2,008,515         1,683,910         1,396,302
    Compensation expense related to MRDP Trust ............         1,086,475         1,071,130              --
    Net amortization of premiums (discounts)  paid on
      investment and mortgage backed and related securities            21,994           102,626           210,599
    Increase in deferred loan fees, net of amortization ...         1,258,655           912,445           703,055
    Accretion of discounts on purchased loans .............             3,762              (325)          (14,683)
    Net (gain) loss on sale of real estate owned and
      premises and equipment ..............................             3,196            (3,514)           (5,209)
    Net (gain) loss on sale of investment and mortgage
      backed and related securities .......................          (440,750)           12,387              --
    FHLB stock dividend ...................................          (617,000)         (495,000)         (347,900)
    Increase in core deposit intangible ...................              --         (13,386,686)             --
    Realized loss on sale of U.S. Federal securities
      mutual bond fund ....................................              --                --           1,642,625      
CHANGES IN ASSETS AND LIABILITIES
    Accrued interest receivable ...........................           154,447        (2,583,032)       (1,605,691)
    Other assets ..........................................          (218,359)       (1,625,538)         (310,160)
    Accrued interest on deposit liabilities ...............            76,039           503,337          (316,358)
    Accrued interest on borrowings ........................          (298,759)          189,553           323,163
    Pension liabilities ...................................            52,252            59,052            52,053
    Deferred federal and state income taxes ...............           293,310           714,915          (409,246)
    Other liabilities .....................................           131,343        (1,134,717)          315,996
                                                              ---------------   ---------------   ---------------
Net cash provided by operating activities .................        16,555,772        (4,279,503)        8,267,417
                                                              ---------------   ---------------   ---------------
CASH FLOWS FROM INVESTING ACTIVITIES
    Proceeds from maturity of investment securities
      held to maturity ....................................        20,150,000        48,680,000        69,552,392
    Proceeds from maturity of investment securities
      available for sale ..................................       104,180,000        19,009,324              --
    Principal repayments received on mortgage
       backed and related securities held to maturity .....         1,755,918         1,313,309              --
    Principal repayments received on mortgage
       backed and related securities available for sale ...        24,664,174        18,923,262        12,083,872
    Principal repayments received on loans ................       122,009,359        56,879,728        64,529,602
    Loan originations .....................................      (232,474,655)     (120,072,487)     (135,566,747)
    Loans purchased .......................................        (7,792,061)      (15,648,275)             --
    Purchase of investment securities held
      to maturity .........................................              --         (61,722,409)      (42,971,553)
    Purchase of investment securities available
      for sale ............................................       (60,366,913)     (219,697,100)      (60,969,781)
    Purchase of mortgage backed and related
      securities held to maturity .........................              --                --          (7,423,182)
    Purchase of mortgage backed and related
      securities available for sale .......................       (13,202,490)      (14,850,705)      (84,123,187)
    Purchase of FHLB stock ................................        (2,405,500)       (4,307,500)             --
    Proceeds from sale of FHLB stock ......................              --           2,425,900              --
    Proceeds from sale of investment securities
      available for sale ..................................        19,388,451        16,066,044              --
    Proceeds from sale of mortgage backed and related
      securities available for sale .......................         9,656,938         5,743,267              --
    Proceeds from sale of real estate owned and
      premises and equipment ..............................              --              86,159           177,595
    Purchases of premises and equipment ...................        (1,682,477)       (7,176,075)         (136,406)
                                                                  ------------     -------------     -------------
 Net cash used in investing activities                            (16,119,256)     (274,347,558)     (184,847,395)  
</TABLE>
(continued)

<PAGE>

KLAMATH FIRST BANCORP, INC. AND SUBSIDIARY
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Continued)
<TABLE>
<CAPTION>


                                                                           Years Ended September 30,
                                                                    1998              1997              1996
                                                             ________________   _______________   ______________________

CASH FLOWS FROM FINANCING ACTIVITIES

    Increase/(decrease) in deposit liabilities                                                                                    
<S>                                                           <C>               <C>               <C>            
     deposits, net of withdrawals .........................   $    15,563,444   $   274,304,721   $    15,293,649
    Proceeds from FHLB advances ...........................       179,000,000       184,000,000       105,000,000
    Repayments of FHLB advances ...........................      (141,000,000)     (145,000,000)      (35,000,000)
    Proceeds from short term borrowings ...................        88,343,199        84,750,150        21,938,300
    Repayments of short term borrowings ...................       (93,308,199)      (82,577,050)       (7,033,900)
    Repayment of stock oversubscription ...................              --                --         (65,685,300)
    Purchase of stock for MRDP ............................              --                --          (6,694,470)
    Stock repurchase and retirement .......................       (11,561,483)      (18,878,128)       (8,891,834)
    Proceeds from exercise of stock options ...............           411,035              --                --
    Advances from borrowers for tax and insurance .........           505,305         1,084,359          (135,297)
    Dividends paid ........................................        (3,447,744)       (3,193,428)       (2,025,807)
                                                              ---------------   ---------------   ---------------
Net cash provided by financing activities .................        34,505,557       294,490,624        16,765,341
                                                                                ---------------   ---------------
Net (decrease) increase in cash and cash
  equivalents .............................................        34,942,073        15,863,563      (159,814,637)

Cash and cash equivalents at beginning
  of year .................................................        32,043,196        16,179,633       175,994,270
                                                              ---------------   ---------------   ---------------
Cash and cash equivalents at end of quarter ...............   $    66,985,269   $    32,043,196   $    16,179,633
                                                              ===============   ===============   ===============
SUPPLEMENTAL SCHEDULE OF INTEREST AND
INCOME
  TAXES PAID
    Interest paid .........................................   $    38,071,070   $    29,162,927   $    23,483,212
    Income taxes paid .....................................         5,808,299         3,373,457         4,555,053

SUPPLEMENTAL SCHEDULE OF NONCASH
  INVESTING ACTIVITIES

    Transfer of investment securities from held to maturity to
     available for sale at estimated fair value ...........               $--               $--   $    27,171,074
    Transfer of mortgage backed and related securities from held
      to maturity to available for sale at estimated fair value            --                --         1,717,890
    Net unrealized gain (loss) on securities
      available for sale ..................................         2,367,520         1,512,041          (355,206)
    Dividends declared and accrued in other ...............           892,509           834,363           812,873


</TABLE>











    See notes to consolidated financial statements


<PAGE>
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(1) Summary of Significant Accounting Policies

Principles of Consolidation

     The consolidated financial statements include the accounts of Klamath First
Bancorp, Inc. and its wholly-owned  subsidiary Klamath First Federal Savings and
Loan Association  (collectively  the "Company").  All intercompany  accounts and
transactions have been eliminated in consolidation.

     Certain  prior year  amounts have been  reclassified  to conform to current
year presentation.

Nature of Operations

     The  Company  provides  banking  and  limited  non-banking  services to its
customers who are located  throughout the state of Oregon,  principally in rural
communities.  These  services  primarily  include  attracting  deposits from the
general public and using such funds,  together with other borrowings,  to invest
in  various  real  estate  loans,  consumer  and  commercial  loans,  investment
securities and mortgage backed and related securities.

Use of Estimates in the Presentation of the Financial Statements

     The  preparation  of financial  statements  in  conformity  with  generally
accepted accounting  principles  requires management to make assumptions.  These
assumptions  result in  estimates  that affect the  reported  amounts of certain
assets and  liabilities  and disclosure of contingent  assets and liabilities at
the date of the financial statements and the reported amounts of related revenue
and expense during the reporting period.  Actual results could differ from those
estimates.

Cash Equivalents

     The Company  considers cash and due from banks,  interest  bearing deposits
held at domestic banks, federal funds sold, and security resale agreements to be
cash and cash  equivalents  for purposes of the  Consolidated  Statement of Cash
Flows.

Investment Securities

     In accordance with Statement of Financial Accounting Standards ("SFAS") No.
115,  "Accounting  for  Certain  Investments  in Debt  and  Equity  Securities,"
investment  securities  held to maturity  are stated at cost only if the Company
has the  positive  intent and the ability to hold the  securities  to  maturity.
Securities  available for sale,  including mutual funds, and trading  securities
are stated at fair value.  Unrealized  gains and losses from  available for sale
securities are excluded from earnings and reported  (net of tax) as a net amount
in a separate  component of shareholders' equity until realized.  Realized gains
and losses on the sale of  securities,  recognized on a specific  identification
basis, and valuation  adjustments of trading account  securities are included in
non-interest  income or expense.  Net  unrealized  gains or losses on securities
resulting from an other than temporary  decline in the fair value are recognized
in earnings when incurred.

     During   December  1995,  the  Association   reclassified   $27,171,074  of
investment  securities and $1,717,890 of mortgage backed and related  securities
from held to maturity to  available  for sale at fair  values,  with  unrealized
gains and losses of $200,508 and $100,421,  respectively.  The  reclassification
was  made  in  accordance  with  the Financial Accounting Standards Board (FASB)

<PAGE>

special report,  "A Guide to  Implementation  of Statement 115 on Accounting for
Certain  Investments in Debt and Equity  Securities,"  that permitted a one-time
reassessment  of the  appropriateness  of the held to  maturity  classification,
without  affecting  the  classification  of the  remaining  securities  held  to
maturity.  Unrealized  gains and  losses on  securities  available  for sale are
excluded  from  earnings  and  reported  net of tax as a separate  component  of
shareholders' equity until realized.

Stock Investments

     The Company  holds stock in the Federal Home Loan Bank.  At  September  30,
1996 the Company also held stock in a U.S. Federal  securities mutual bond fund.
These investments are carried at the lower of cost or fair value.

Loans

     Loans held for investment are stated at the principal  amount  outstanding,
net of deferred loan fees and unearned income. Loan origination fees, commitment
fees and certain direct loan origination costs are capitalized and recognized as
a yield  adjustment  over the lives of the loans using the level- yield  method.
Unearned  discounts are accreted to income over the average lives of the related
loans using the level yield method, adjusted for estimated prepayments.

     Interest income is recorded as earned. Management ceases to accrue interest
income on any loan that  becomes 90 days or more  delinquent  and  reverses  all
interest accrued up to that time. Thereafter, interest income is accrued only if
and when, in management's opinion, projected cash proceeds are deemed sufficient
to repay both principal and interest.  All loans for which interest is not being
accrued are referred to as loans on nonaccrual status.

Allowance for Loan Losses

     The allowance for loan losses is  established  to absorb known and inherent
losses in the loan  portfolio.  Allowances  for losses on specific  problem real
estate loans and real estate owned are charged to earnings when it is determined
that the value of these loans and properties,  in the judgment of management, is
impaired.  In addition to specific reserves,  the Company also maintains general
provisions  for loan losses based on evaluating  known and inherent risks in the
loan  portfolio,  including  management's  continuing  analysis  of the  factors
underlying the quality of the loan  portfolio.  These factors include changes in
the size and  composition of the loan  portfolio,  actual loan loss  experience,
current and anticipated  economic  conditions,  detailed  analysis of individual
loans for which full collectibility may not be assured, and determination of the
existence and realizable  value of the  collateral  and guarantees  securing the
loans.  The reserve is an estimate  based upon factors and trends  identified by
management at the time financial statements are prepared.  The ultimate recovery
of loans is susceptible  to future market factors beyond the Company's  control,
which may  result in losses or  recoveries  differing  significantly  from those
provided  in  the  consolidated  financial  statements.  In  addition,   various
regulatory  agencies,   as  an  integral  part  of  their  examination  process,
periodically review the Company's valuation  allowances on loans and real estate
owned.  

     Delinquent  interest on loans past due 90 days or more is charged off or an
allowance  established  by a charge to income equal to all  interest  previously
accrued.  Interest is  subsequently  recognized only to the extent cash payments
are  received  until  delinquent  interest is paid in full and, in  management's
judgment,  the  borrower's  ability  to make  periodic  interest  and  principal
payments  is back to  normal,  in which  case the loan is  returned  to  accrual
status.
<PAGE>

Real Estate Owned

     Property  acquired  through  foreclosure  or deed in lieu of foreclosure is
carried at the lower of estimated fair value,  less estimated  costs to sell, or
the balance of the loan on the  property at date of  acquisition,  not to exceed
net realizable value. Costs excluding  interest,  relating to the improvement of
property are  capitalized,  whereas  those  relating to holding the property are
charged to expense.

Premises and Equipment

     Premises and  equipment are stated at cost less  accumulated  depreciation.
Depreciation is generally computed on the straight-line basis over the estimated
useful  lives of the various  classes of assets from their  respective  dates of
acquisition.  Estimated  useful lives range up to 30 years for buildings,  up to
the lease term for  leasehold  improvements,  three years for  automobiles,  and
three to fifteen years for furniture and equipment.

Mortgage Servicing

     Fees  earned for  servicing  loans are  reported as income when the related
mortgage  loan  payments  are  collected.  Loan  servicing  costs are charged to
expense as incurred.

     The  Association  records its  mortgage  servicing  rights at fair value in
accordance  with SFAS No.  125,  "Accounting  for  Transfers  and  Servicing  of
Financial Assets and Extinguishment of Liabilities," which amended SFAS Nos. 65,
"Accounting for Certain Mortgage Banking  Activities," and 122,  "Accounting for
Mortgage  Servicing  Rights." SFAS No. 125 requires the  Association to allocate
the total cost of all mortgage loans sold, whether  originated or purchased,  to
the mortgage  servicing rights and the loans (without mortgage servicing rights)
based on their  relative fair values if it is practicable to estimate those fair
values. As of September 30, 1998 the Company has no servicing assets.

Core Deposit Intangible

     On July 18, 1997 the Company  assumed $241.3 million of deposits from Wells
Fargo Bank,  N.A. for a core deposit  premium of $16.4  million.  In conjunction
with the  assumption  of these  deposits  the  Company  also  acquired 25 branch
facilities (24 owned and one leased) located  throughout  Oregon.  In accordance
with generally accepted  accounting  principles for purchase  transactions,  the
property  acquired  was  recorded at fair value and the  recorded  core  deposit
intangible was reduced by the market value adjustment  between the fair value of
the property  acquired  less the purchase  price.  The recorded net core deposit
intangible  of $13.4  million is being  amortized to  non-interest  expense on a
straight-line basis over 8.1 years.
<PAGE>

Income Taxes

     The Company  accounts for income taxes in accordance with the provisions of
SFAS No. 109, "Accounting for Income Taxes," which requires the use of the asset
and liability method of accounting for income taxes. Under this method, deferred
tax assets  and  liabilities  are  recognized  for the  future tax  consequences
attributable to differences  between the financial statement carrying amounts of
existing  assets and liabilities  and their  respective tax bases.  Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be recovered or settled.

Pension Cost

     It is the Company's  policy to fund  retirement  costs as they are accrued.
All such costs are computed on the basis of accepted actuarial methods.

Employee Stock Option Plan

     The Company sponsors an Employee Stock Ownership Plan ("ESOP"). The ESOP is
accounted  for in  accordance  with the American  Institute of Certified  Public
Accountants  ("AICPA")  Statement of Position 93-6,  "Employer's  Accounting for
Employee Stock Ownership  Plans."  Accordingly,  the shares held by the ESOP are
reported as unearned  shares issued to the employee stock  ownership plan in the
statement of financial condition. The plan authorizes release of the shares over
a ten-year  period,  of which seven years are remaining.  As shares are released
from  collateral,  compensation  expense is recorded  equal to the then  current
market price of the shares,  and the shares become  outstanding for earnings per
share calculations.

Management Recognition and Development Plan

     The  Company  sponsors  a  Management   Recognition  and  Development  Plan
("MRDP"). The MRDP is accounted for in accordance with SFAS No.123,  "Accounting
for Stock-Based Compensation," and a modification of FASB Interpretation No. 28,
"Accounting  for Stock  Appreciation  Rights and Other  Variable Stock Option or
Award  Plans." The plan  authorizes  the grant of common stock shares to certain
officers  and   directors,   which  vest  over  a  five-year   period  in  equal
installments.  The Company will recognize  compensation expense in the amount of
the cost of the common stock in accordance with the vesting  schedule during the
years in which the shares are payable.  When the MRDP awards are allocated,  the
common  stock shares  become  common  stock  equivalents  for earnings per share
calculations.

Stock Based Compensation

     The Company  accounts  for stock  compensation  using the  intrinsic  value
method as  prescribed  in  Accounting  Principles  Board  (APB)  Opinion No. 25,
"Accounting for Stock Issued to Employees," and related  interpretations.  Under
the  intrinsic  value  based  method,  compensation  cost for stock  options  is
measured as the excess,  if any,  of the quoted  market  price of stock at grant
date over the amount an employee  must pay to acquire the stock.  Stock  options
granted by the Company have no intrinsic  value at the grant date and, under APB
No. 25, there is no compensation expense to be recorded.
<PAGE>
     SFAS No. 123, "Accounting for Stock-Based  Compensation,"  encourages,  but
does not require, companies to record compensation cost for stock based employee
compensation plans at fair value. The fair value approach measures  compensation
costs based on factors such as the term of the option, the market price at grant
date, and the option  exercise price,  with expense  recognized over the vesting
period. See Note 14 for pro forma effect on net income and earnings per share as
if the fair value method had been used.

Recently Issued Accounting Pronouncements

     In June 1997, the Financial Accounting Standards Board issued SFAS No. 130,
"Reporting  Comprehensive  Income." SFAS No. 130  establishes  requirements  for
disclosure of  comprehensive  income and becomes  effective for years  beginning
after December 15, 1997.  Reclassification  of earlier financial  statements for
comparative purposes is required.

     In June  1997,  the FASB  also  issued  SFAS No.  131,  "Disclosures  about
Segments of an Enterprise and Related  Information."  SFAS No. 131 redefines how
operating  segments are determined and requires  disclosure of certain financial
and  descriptive  information  about  the  Company's  operating  segments.  This
statement  supercedes SFAS No. 14, "Financial Reporting for Segments of Business
Enterprises."  The new standard  becomes  effective  for years  beginning  after
December  15, 1997,  and  requires  that  comparative  information  from earlier
periods be  restated  to  conform  to the  requirements  of this  standard.  The
adoption of these statements is not expected to be material to the Company.

     In February 1998, SFAS No. 132, "Employers'  Disclosures about Pensions and
Other  Postretirement  Benefits,"  was issued.  SFAS No. 132 revises  employers'
disclosures about pensions and other  postretirement  benefit plans. It does not
change the  measurement  or  recognition  of those plans.  It  standardizes  the
disclosure  requirements for pensions and other  postretirement  benefits to the
extent practicable,  requires  additional  information on changes in the benefit
obligations  and fair  values  of plan  assets  that will  facilitate  financial
analysis,  and eliminates  certain  disclosures that are no longer useful.  This
Statement  becomes effective for fiscal years beginning after December 15, 1997.
Restatement of disclosures for earlier periods provided for comparative purposes
is required unless the information is not readily available.

     In June 1998,  SFAS No. 133,  "Accounting  for Derivative  Instruments  and
Hedging  Activities,"  was  issued.  SFAS No.  133  establishes  accounting  and
reporting  standards for derivative  instruments,  including certain  derivative
instruments   embedded  in  other   contracts   (collectively   referred  to  as
derivatives),  and for hedging activities.  It requires that an entity recognize
all  derivatives  as either assets or  liabilities in the statement of financial
position and measure those instruments at fair value. If certain  conditions are
met, a derivative may be specifically  designated as (a) a hedge of the exposure
to  changes  in  the  fair  value  of a  recognized  asset  or  liability  or an
unrecognized firm commitment, (b) a hedge of the exposure to variable cash flows
of a forecasted transaction,  or (c) a hedge of the foreign currency exposure of
a net investment in a foreign  operation,  an unrecognized  firm commitment,  an
available-for-sale  security,  or  a   foreign-currency-denominated   forecasted
transaction.  This Statement  becomes effective for fiscal years beginning after
June 15, 1999, and should not be applied  retroactively to financial  statements
of prior periods.

     The adoption of these Statements is not expected to have material impact on
the financial statements of the Company.

(2) Acquisition

     As of July 18, 1997,  the Company,  through its  subsidiary,  completed the
acquisition  of 25 former branch  offices of First  Interstate  Bank Oregon from
Wells Fargo Bank, N.A. The  transaction,  which was accounted for as a purchase,
included acquisition of branch premises (24 owned and one leased) and assumption
of  approximately  $241.3 million in deposit  liabilities.  The balance sheet at
September 30, 1997 reflects  inclusion of all assets and liabilities  related to
the transaction.  Income and expense related to the transaction and operation of
the branches for the period from July 18 to September  30, 1997 are reflected in
the income statement. As a result of this transaction,  core deposit intangibles
of $13.4 million were recorded  which will be amortized  over the estimated life
of 8.1 years.

(3) Cash and Due from Banks

     The Company is required to  maintain an average  reserve  balance  with the
Federal  Reserve Bank, or maintain such reserve balance in the form of cash. The
amount of this required reserve balance was approximately  $3.0 million and $1.7
million at  September  30, 1998 and 1997,  respectively,  and was met by holding
cash and  maintaining an average balance with the Federal Reserve Bank in excess
of this amount.
<PAGE>

(4) Investments and Mortgage Backed Securities

     Amortized cost and approximate fair value of securities  available for sale
and held to maturity are summarized by type and maturity as follows:
<TABLE>
<CAPTION>

                                                          September 30, 1998
                                      -------------------------------------------------------
                                                          Gross Unrealized
                                       Amortized    --------------------------          Fair
                                          cost         Gains            Losses         value
                                      ----------    ----------        --------  -------------
Investment securities available for sale:

  U.S. Government obligations:
<S>                                 <C>            <C>            <C>            <C>         
  Maturing within one year ......   $ 11,555,117   $     95,853            $--   $ 11,650,970
  Maturing after one year through
   five years ...................     91,064,477      2,738,617           --       93,803,094


State and municipal obligations:
  Maturing after one year through
   five years ...................        890,782         21,258           --          912,040
  Maturing after ten years ......     16,515,526        675,702            567     17,190,661

Corporate obligations:
  Maturing within one year ......     14,518,739         34,576           --       14,553,315
  Maturing after one year through
   five years ...................     44,883,935        772,455         12,836     45,643,554
  Maturing after ten years ......     19,822,547             --        351,997     19,470,550
                                    ------------   ------------   ------------   ------------
                                    $199,251,123   $  4,338,461   $    365,400   $203,224,184
                                    ============   ============   ============   ============
<CAPTION>


                                                         September 30, 1997
                                    ----------------------------------------------------------
                                                         Gross Unrealized   
                                      Amortized     --------------------------          Fair
                                        cost          Gains            Losses          value
                                    ------------    ----------      ----------     ----------
Investment securities available for sale:

  U.S. Government obligations:
<S>                                 <C>            <C>            <C>            <C>         
  Maturing within one year ......   $ 13,965,878   $      9,375   $        878   $ 13,974,375
  Maturing after one year through
   five years ...................    162,907,463         72,214        317,301    162,662,376
  Maturing after five years through
   ten years ....................      8,988,131         12,454         36,210      8,964,375

State and municipal obligations:
  Maturing after one year through
   five years ...................        793,692         10,504           --          804,196
  Maturing after five years
  through ten years .............        100,000            730           --          100,730
  Maturing after ten years ......      7,966,716        225,807         10,348      8,182,175

Corporate obligations:
  Maturing within one year ......     18,220,348           --              455     18,219,893
  Maturing after one year through
   five years ...................     48,927,006         38,519         27,325     48,938,200
                                    ------------   ------------   ------------   ------------
                                    $261,869,234   $    369,603   $    392,517   $261,846,320
                                    ============   ============   ============   ============
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                                           September 30, 1998
                                           -----------------------------------------------------------
                                                                Gross Unrealized
                                            Amortized   ------------------------------            Fair
                                               Cost         Gains              Losses            Value
                                           ----------   ------------        ----------     -----------
Investment securities held to maturity:

  State and municipal obligations:
<S>                                        <C>           <C>                         <C>   <C>        
    Maturing within one year ...........   $   210,837   $     1,397                 $--   $   212,234
    Maturing after one year through
     five years ........................       677,922        36,168                  --       714,090

  Corporate obligations:
    Maturing within one year ...........     2,000,000         2,000                  --     2,002,000
                                           -----------   -----------   -----------------   -----------
                                           $ 2,888,759   $    39,565                 $--   $ 2,928,324
                                           ===========   ===========   =================   ===========
<CAPTION>

                                                          September 30, 1997
                                           -----------------------------------------------------------
                                                                Gross Unrealized
                                            Amortized   ------------------------------            Fair
                                               Cost         Gains              Losses            Value
                                           ----------   ------------   ---------------     ----------- 
 
Investment securities held to maturity:

  State and municipal obligations:
<S>                                        <C>           <C>           <C>                 <C>        
    Maturing within one year ...........   $   150,797   $        55               $--     $   150,852
    Maturing after one year through
     five years ........................       891,678        26,982                  34       918,626

  Corporate obligations:
    Maturing within one year ...........    19,894,839          --                  --      19,894,839
    Maturing after one year through
      five years .......................     2,000,000         4,680                --       2,004,680
                                           -----------   -----------   -----------------   -----------
                                           $22,937,314   $    31,717   $              34   $22,968,997
                                           ===========   ===========   =================   ===========
</TABLE>


<TABLE>
<CAPTION>

                                                                September 30, 1998
                                            ----------------------------------------------------------
                                                                  Gross Unrealized
                                             Amortized   -------------------------------          Fair
                                                 cost         Gains             Losses           value
                                            ----------   -----------   -----------------   -----------
MORTGAGE BACKED AND RELATED SECURITIES AVAILABLE FOR SALE:

FNMA maturing after five years
<S>                                        <C>           <C>           <C>                 <C>        
   through ten years ...................   $ 4,045,247   $    40,251                 $--   $ 4,085,498

FNMA maturing after ten years ..........     8,820,853        89,676              11,334     8,899,195

FHLMC maturing after ten years .........    14,722,039       438,394               1,941    15,158,492

GNMA maturing after ten years ..........     3,619,071        43,083                  --     3,662,154

SBA maturing after ten years ...........    11,534,653         1,780               5,915    11,530,518
                                           -----------   -----------   -----------------   -----------
                                           $42,741,863   $   613,184   $          19,190   $43,335,857
                                           ===========   ===========   =================   ===========
<PAGE>

<CAPTION>

                                                           September 30, 1997
                                           -----------------------------------------------------------
                                                                Gross Unrealized
                                             Amortized   -------------------------                Fair
                                                  cost      Gains          Losses                value
                                           -----------   -----------   -----------         -----------
MORTGAGE BACKED AND RELATED SECURITIES AVAILABLE FOR SALE:

<S>                                        <C>           <C>           <C>                 <C>        
  FNMA maturing after ten years ........   $12,775,233   $   139,212   $    17,043         $12,897,402

  FHLMC maturing after ten years .......    25,881,492       692,304          --            26,573,796

  GNMA maturing after ten years ........     9,708,884        98,821          --             9,807,705

  SBA maturing after ten years .........    15,731,637         1,223       143,130          15,589,730
                                           -----------   -----------   -----------         -----------
                                           $64,097,246   $   931,560   $   160,173         $64,868,633
                                           ===========   ===========   ===========         ===========


<CAPTION>

                                                          September 30, 1998
                                           -----------------------------------------------------------
                                                             Gross Unrealized
                                            Amortized   -------------------------               Fair
                                               Cost         Gains        Losses                Value
                                           ----------   ------------   ----------         -----------
 
MORTGAGE BACKED AND RELATED SECURITIES HELD TO MATURITY:

<S>                                        <C>           <C>                   <C>         <C>        
  GNMA maturing after ten years ........   $ 3,661,683   $    34,761           $--         $ 3,696,444
                                           ===========   ===========   ===========         ===========
<CAPTION>

                                                           September 30, 1997
                                           -----------------------------------------------------------
                                                              Gross Unrealized
                                            Amortized   --------------------------               Fair
                                               Cost         Gains          Losses               Value
                                           ----------   ------------    ----------         -----------

MORTGAGE BACKED AND RELATED SECURITIES HELD TO MATURITY:

<S>                                        <C>           <C>                   <C>         <C>        
  GNMA maturing after ten years ........   $ 5,446,957   $    71,691           $--         $ 5,518,648
                                           ===========   ===========   ===========         ===========
</TABLE>

     Expected  maturities of mortgage backed and related  securities will differ
from  contractual  maturities  because  borrowers  may have the right to call or
prepay obligations with or without call or prepayment penalties.

     At September 30, 1998 and 1997,  the Company  pledged  securities  totaling
$31.2 million and $26.7 million, respectively, to secure certain public deposits
and for other purposes as required or permitted by law.

     The Company has also pledged  securities of $12.0 million and $17.0 million
to secure short term  borrowings of reverse  repurchase  agreements at September
30, 1998 and 1997, respectively. (See Note 10.)

<PAGE>

(5)  Loans Receivable

Loans receivable are summarized as follows:
<TABLE>
<CAPTION>
                                                            September 30,
                                                     ---------------------------
                                                          1998          1997
                                                     ------------   ------------
Real estate loans:
<S>                                                  <C>            <C>         
  Permanent residential 1-4 family ...............   $577,321,223   $498,594,583
  Multi-family residential .......................     19,229,984     16,881,256
  Construction ...................................     64,288,949     30,487,341
  Commercial .....................................     29,457,284     22,638,824
  Land ...........................................      2,184,595      1,586,418
                                                     ------------   ------------
     Total real estate loans .....................    692,482,035    570,188,422

Non-real estate loans:
  Savings account ................................      1,990,776      1,710,930
  Home improvement and home equity ...............      5,749,969      3,486,651
  Other ..........................................      4,480,064      1,189,770
                                                     ------------   ------------
     Total non-real estate loans .................     12,220,809      6,387,351
                                                     ------------   ------------
     Total loans .................................    704,702,844    576,575,773

Less:
  Undisbursed portion of loans ...................     26,986,869     17,096,382
  Deferred loan fees .............................      7,619,918      6,357,500
  Allowance for loan losses ......................      1,949,677      1,296,451
                                                     ------------   ------------
                                                     $668,146,380   $551,825,440
                                                     ============   ============
</TABLE>

     The weighted  average interest rate on loans at September 30, 1998 and 1997
was 7.71% and 7.82%, respectively.

     The Company serviced loans owned by others of $724,559,  $1.1 million,  and
$1.2 million at September 30, 1998, 1997, and 1996, respectively.

     Loans to employees,  officers,  and directors totaled $8.8 million and $6.0
million at September 30, 1998 and 1997, respectively.

Activity in the allowance for loan losses is summarized as follows:
<TABLE>
<CAPTION>

                                       Years Ended September 30,
                             -----------------------------------------
                                 1998           1997           1996
                             ------------   ------------   -----------
<S>                          <C>            <C>            <C>        
Balance, beginning of year   $ 1,296,451    $   927,820    $   807,820
Charge-offs ..............       (20,774)        (1,369)          --
Additions ................       674,000        370,000        120,000
                             -----------    -----------    -----------

Balance, end of period ...   $ 1,949,677    $ 1,296,451    $   927,820
                             ===========    ===========    ===========
</TABLE>


<PAGE>

(6) Premises and Equipment

Premises and equipment consist of the following:
<TABLE>
<CAPTION>

                                                             September 30,
                                                     ----------------------------
                                                          1998           1997
                                                     ------------    ------------
<S>                                                  <C>             <C>         
Land .............................................   $  2,479,807    $  2,410,937
Office buildings and construction in progress ....     10,403,971       9,419,228
Furniture, fixtures and equipment ................      4,211,886       3,661,099
Automobiles ......................................         38,856          36,226
Less accumulated depreciation ....................     (4,787,053)     (3,856,366)
                                                     ------------    ------------
                                                     $ 12,347,467    $ 11,671,124
                                                     ============    ============
</TABLE>

     Depreciation expense was $1,002,938,  $469,208,  and $403,074 for the years
ended September 30, 1998, 1997, and 1996, respectively.

(7)   Accrued Interest Receivable

The following is a summary of accrued interest receivable:
<TABLE>
<CAPTION>

                                                             September 30,
                                                     ----------------------------
                                                          1998            1997
                                                     ------------    ------------
<S>                                                  <C>             <C>         
Loans receivable .................................   $  4,114,533    $  3,628,624
Mortgage backed and related securities ...........        424,458         644,320
Investment securities ............................      2,932,726       3,353,220
                                                     ------------    ------------
                                                     $  7,471,717    $  7,626,164
                                                     ============    ============
</TABLE>

<PAGE>
(8)   Deposit Liabilities

The following is a summary of deposit liabilities:
<TABLE>
<CAPTION>
                                                                     September 30,
                                           -------------------------------------------------------------
                                                         1998                            1997
                                           -----------------------------   -----------------------------
                                                Amount          Percent         Amount          Percent
                                           ---------------    ----------   ---------------    ----------
Checking accounts, non-interest
<S>                                        <C>                    <C>      <C>                    <C> 
 bearing ...............................   $    47,547,651          6.9%   $    52,578,155          7.8%
                                           ---------------    ---------    ---------------    ---------

Interest-bearing checking ..............        70,561,435         10.2         75,044,568         11.1
                                           ---------------    ---------    ---------------    ---------

Passbook and statement savings .........        61,413,910          8.9         63,178,697          9.4
                                           ---------------    ---------    ---------------    ---------

Money market deposits ..................       114,667,649         16.6        107,573,735         16.0
                                           ---------------    ---------    ---------------    ---------
Certificates of deposit
 Less than 4% ..........................         1,371,156          0.2          2,783,927          0.4
 4.00% to 5.99% ........................       329,246,772         47.8        310,435,332         46.0
 6.00% to 7.99% ........................        43,853,274          6.4         39,599,328          5.9
 8.00% to 9.99% ........................        20,879,498          3.0         22,784,159          3.4
                                           ---------------    ---------    ---------------    ---------
                                               395,350,700         57.4        375,602,746         55.7
                                           ---------------    ---------    ---------------    ---------
                                           $   689,541,345        100.0%   $   673,977,901        100.0%
                                           ===============    =========    ===============    =========
</TABLE>

Following is a summary of interest expense on deposits:
<TABLE>
<CAPTION>  
                                          Years Ended September 30,
                                 ------------------------------------------
                                     1998           1997           1996
                                 ------------   ------------   ------------
<S>                              <C>            <C>            <C>         
Interest-bearing checking ....   $  1,088,777   $    791,032   $    546,383
Passbook and statement savings      1,683,101      1,270,468        982,814
Money market .................      4,275,419      2,391,245      1,950,419
Certificates of deposit ......     21,990,525     18,075,128     16,835,250
                                 ------------   ------------   ------------
                                   29,037,822     22,527,873     20,314,866

Less early withdrawal
 penalties ...................        106,073         63,528         63,827

                                 ------------   ------------   ------------
  Net interest on deposits ...   $ 28,931,749   $ 22,464,345   $ 20,251,039
                                 ============   ============   ============
</TABLE>

<TABLE>
<CAPTION>
At September 30, 1998, deposit maturities are as follows:

<S>                         <C>         
Within 1 year ...........   $483,393,453
1 year to 3 years .......    157,075,791
3 years to 5 years ......     30,038,755
Thereafter ..............     19,033,346
                            ------------
                            $689,541,345
                            ============
</TABLE>
<PAGE>

Weighted average interest rates at September 30 are as follows:
<TABLE>
<CAPTION>
                                                 1998            1997
                                              ----------      ----------
<S>                                                <C>             <C>  
Interest-bearing checking ..............           1.33%           1.92%
Passbook and statement savings .........           2.44%           2.75%
Money market ...........................           3.92%           3.92%
Certificates of deposit ................           5.81%           5.87%
Weighted average rate for all deposits .           4.66%           4.74%
</TABLE>

     Deposits in excess of $100,000 totaled $151.0 million and $119.2 million at
September  30, 1998 and 1997,  respectively.  Deposits in excess of $100,000 are
not insured by the Federal Deposit Insurance Corporation ("FDIC").

(9)   Advances from FHLB

     As a member of the FHLB of Seattle, the Association maintains a credit line
that  is  a   percentage   of  its   total   regulatory   assets,   subject   to
collateralization  requirements.  At September 30, 1998,  the credit line was 30
percent of total  assets of the  Association.  Advances  are  collateralized  in
aggregate, as provided for in the Advances, Security and Deposit Agreements with
the FHLB of Seattle,  by certain  mortgages or deeds of trust, and securities of
the U.S. Government and agencies thereof. At September 30, 1998 the minimum book
value of eligible collateral for these borrowings was $183.7 million.


Scheduled maturities of advances from the FHLB were as follows:

<TABLE>
<CAPTION>


                                     September 30, 1998                           September 30, 1997
                       ----------------------------------------------   -------------------------------------------
                                             Range of        Weighted                    Range of         Weighted
                                             interest         average                    interest          average
                            Amount              rates   interest rate       Amount          rates    interest rate
                        ------------     -------------  -------------   -----------   ------------  ---------------
<S>                    <C>                 <C>               <C>       <C>             <C>                   <C>  
Due within one year .   $ 30,000,000       5.54%-5.56%       5.55%      $59,000,000    5.57%-6.70%           5.66%






After one but within
five years ..........     55,000,000       5.39%-5.74%       5.56%       70,000,000    5.39%-5.84%           5.59%

After five but within
ten years ...........     82,000,000       4.77%-5.24%       4.96%             --              --             --
                        ------------                                   ------------
                        $167,000,000                                   $129,000,000
                        ============                                   ============
</TABLE>


<PAGE>

(10)  Short Term Borrowings

     Securities  sold under  agreements  to  repurchase  at  September  30, 1998
consisted of reverse repurchase agreements of $12.1 million.

     The Company sold,  under agreements to repurchase,  specific  securities of
the U.S.  government  and its  agencies  and  other  approved  investments  to a
broker-dealer.  The securities  underlying the agreement with the  broker-dealer
were delivered to the dealer who arranged the transaction.  Securities delivered
to broker-dealers may be loaned out in the ordinary course of operations.
 
     All of the reverse repurchase agreements are due within 48 days and will be
renewed subsequent to year end.

Financial data pertaining to the weighted  average cost, the level of securities
sold under  agreements to repurchase,  and the related  interest  expense are as
follows:
<TABLE>
<CAPTION>
                                                          Years Ended September 30,
                                               ----------------------------------------------
                                                     1998            1997            1996
                                               --------------  --------------   -------------
<S>                                             <C>             <C>             <C>  
Weighted average interest rate at end of year           5.65%           5.75%           5.65%
Weighted daily average interest rate
during the year .............................           5.80%           5.82%           5.55%
Daily average of securities sold
under agreements to repurchase ..............   $ 14,669,203    $ 16,804,520    $  3,530,795
Maximum securities sold under
agreements to repurchase at any
month end ...................................     17,077,500      19,117,500      14,904,000
Interest expense during the year ............        850,122         978,023         196,130
</TABLE>

     The Company had an unused line of credit  totaling  $15.0 million with U.S.
National Bank of Oregon at September 30, 1998 and 1997.

(11) Taxes on Income

The following is a summary of income tax expense:
<TABLE>
<CAPTION>

                                                          Years ended September 30,
                                                --------------------------------------------
                                                     1998            1997           1996
                                                ------------    ------------    ------------
Current Taxes
<S>                                             <C>             <C>             <C>         
Federal .....................................   $  4,771,653    $  3,076,977    $  4,384,720
State .......................................        468,978         639,503         437,053
                                                ------------    ------------    ------------
Current tax provision .......................      5,240,631       3,716,480       4,821,773
                                                ------------    ------------    ------------
Deferred Taxes
Federal .....................................         82,204         648,092        (372,005)
State .......................................         16,597          64,880         (37,241)
                                                ------------    ------------    -------------
Deferred tax provision ......................         98,801         712,972        (409,246)
                                                ------------    ------------    -------------
Provision for income taxes ..................   $  5,339,432    $  4,429,452    $  4,412,527
                                                ============    ============    =============
</TABLE>
<PAGE>

An analysis of income tax expense,  setting  forth the reasons for the variation
from the  "expected"  federal  corporate  income tax rate and the effective rate
provided, is as follows:
<TABLE>
<CAPTION>

                                                              Years ended September 30,
                                                -----------------------------------------------
                                                        1998            1997            1996
                                                --------------   ------------    -------------
Federal income taxes computed at
<S>                                                     <C>            <C>              <C>  
statutory rate ..............................           35.0%           35.0%           35.0%

Tax effect of:

State income taxes, net of Federal
income tax benefit ..........................            2.1             4.4             2.2
Nondeductible ESOP compensation
expense .....................................            2.4             5.4             4.0
Deductible MRDP compensation
expense .....................................           (1.5)           (2.2)           --
Elimination of valuation allowance ..........           --             (12.6)           --
Other .......................................           (0.6)            4.1             0.7
                                                -------------    ------------    ------------
Income tax expense included in the
statement of income .........................           35.9%           34.1%           41.9%
                                                =============    ============    ============
</TABLE>


     Deferred  income taxes at September 30, 1998 and 1997 reflect the impact of
"temporary  differences" between amounts of assets and liabilities for financial
reporting purposes and such amounts as measured by tax laws.

The tax  effects  of  temporary  differences  which  give rise to a  significant
portion of deferred tax assets and deferred tax liabilities are as follows:
<TABLE>
<CAPTION>
                                                      September 30,
                                               --------------------------
                                                 1998           1997
                                               -----------   ------------
DEFERRED TAX ASSETS

<S>                                           <C>            <C>         
Deferred loan fees ........................            $--   $     11,202
Allowance for losses on loans .............        761,440        515,648
Pension liability .........................        306,462        287,220
Unearned ESOP shares ......................        422,071        235,621
Core deposit premium ......................        359,209         55,054
                                              ------------   ------------
Total gross deferred tax assets ...........      1,849,182      1,104,745
                                              ------------   ------------

DEFERRED TAX LIABILITIES

FHLB stock dividends ......................        585,949        801,204
Deferred loan fees ........................        919,314           --
Tax bad debt reserve in excess of base-
year reserve ..............................      1,469,444      1,469,444
Unrealized gain on securities held for sale      1,735,484        284,522
Other .....................................        794,935        461,148
                                              ------------   ------------
Total gross deferred tax liabilities ......      5,505,126      3,016,318
                                              ------------   ------------
Net deferred tax liability ................   $  3,655,944   $  1,911,573
                                              ============   ============
</TABLE>
<PAGE>
     At September 30, 1996 the Company created a valuation allowance of $648,837
to offset the deferred tax asset  associated  with the realized  capital loss on
the U.S. Federal  securities mutual bond fund because management was not assured
of being able to realize a capital gain and the related tax benefit.  During the
year ended September 30, 1997, the Company, through sale of certain investments,
realized a capital gain for tax purposes  that  assures  realization  of the tax
benefit and thus reduced the valuation  allowance to zero. There continues to be
no valuation allowance at September 30, 1998.

     The Company has qualified under  provisions of the Internal Revenue Code to
compute  federal  income  taxes after  deductions  of  additions to the bad debt
reserves.  At September 30, 1998, the Company had a taxable temporary difference
of  approximately  $10.5 million that arose before 1988 (base-year  amount).  In
accordance  with SFAS No. 109, a deferred tax liability has not been  recognized
for  the  temporary  difference.  Management  does  not  expect  this  temporary
difference to reverse in the foreseeable future.

(12)   Shareholders' Equity

     During  September  1996,  the Board of  Directors  approved and the Company
engaged in a stock  repurchase  program  resulting in the  retirement of 620,655
shares or 5.07% of the common stock. During the quarter ended December 31, 1996,
the Company received  approval from the OTS to repurchase 10% of its outstanding
shares.  This repurchase was completed in January  resulting in the reduction of
shares outstanding by 1,161,247 and reducing equity by $18.5 million. The shares
were repurchased at an average price of $15.91.  During April 1998, the Board of
Directors  approved  and  the  Company  engaged  in a stock  repurchase  program
resulting in the retirement of 521,477 shares,  or 5%, of the common stock.  The
repurchase was completed by May 31, 1998 at an average price of $21.22.

     On April 9, 1998 and 1997 the vested  portion of awarded  MRDP  shares were
released.  Many of the  recipients  of this award had the Company  withhold  and
retire some of their shares to pay the associated  taxes.  This further  reduced
the number of shares outstanding by 22,608 and 21,689 shares, respectively,  and
reduced equity by $498,054 and $377,000, respectively.

     At the  time of  conversion,  the  Association  established  a  liquidation
account in an amount  equal to its retained  earnings as of June 30,  1995,  the
date of the latest statement of financial condition used in the final conversion
prospectus.  The  liquidation  account  will be  maintained  for the  benefit of
eligible withdrawable account holders who have maintained their deposit accounts
in the Association after conversion.  In the event of a complete  liquidation of
the  Association  (and  only in such an  event),  eligible  depositors  who have
continued to maintain  accounts will be entitled to receive a distribution  from
the  liquidation  account  before any  liquidation  may be made with  respect to
common  stock.  The  Association  may not declare or pay cash  dividends  if the
effect thereof would reduce its regulatory capital below the amount required for
the liquidation account.

     The Company's  Articles of Incorporation  authorize the issuance of 500,000
shares of preferred  stock,  having a par value of $.01 per share, in series and
to fix and state the powers,  designations,  preferences  and relative rights of
the shares of such series, and the qualifications,  limitations and restrictions
thereof.

     In September  1998, the Board of Directors  authorized the repurchase of up
to  1,983,353   shares  of  the  Company's   common  stock,   which   represents
approximately 20 percent of its outstanding shares as of September 30, 1998. The
repurchase  will be made through a "Modified  Dutch Auction  Tender." Under this
procedure, the Company's shareholders will be given the opportunity to sell part
or all of their  shares to the  Company  at a price of not less than  $18.00 per
share and not more than $20.00 per share.  The Company  expects to complete  the
repurchase early in 1999.
<PAGE>

(13) Earnings Per Share

     Earnings  per share  ("EPS") is computed in  accordance  with  Statement of
Financial Accounting Standards ("SFAS") No. 128, "Earnings per Share," which was
adopted by the Company as of December 31, 1997.  EPS for all prior  periods have
been  restated  to reflect  the  adoption.  Diluted  EPS is  computed  using the
treasury stock method,  giving effect to potential additional common shares that
were  outstanding  during the period.  Potential  dilutive common shares include
shares held by the Company's  Employee  Stock  Ownership  Plan ("ESOP") that are
committed  for  release,  shares  awarded but not released  under the  Company's
Management  Recognition and Development Plan ("MRDP"), and stock options granted
under the Stock  Option  Plan.  Following is a summary of the effect of dilutive
securities on weighted average number of shares  (denominator) for the basic and
diluted EPS calculations. There are no resulting adjustments to net earnings.
<TABLE>
<CAPTION>
                                                      For the Years Ended September 30, 
                                                --------------------------------------------
                                                    1998            1997            1996
                                                ------------   -------------    ------------
Weighted average common
<S>                                                <C>             <C>            <C>       
shares outstanding - basic ..................      9,066,471       9,438,915      11,004,939
                                                ------------    ------------    ------------
Effect of Dilutive Securities on Number of Shares:
MRDP shares .................................         63,656          45,824           2,686
ESOP shares .................................         48,933          48,933          48,933
Stock options ...............................        341,657         228,787          25,803
                                                ------------    ------------    ------------
Total Dilutive Securities ...................        454,246         323,544          77,422
                                                ------------    ------------    ------------
Weighted average common shares
 outstanding - with dilution ................      9,520,717       9,762,459      11,082,361
                                                ============    ============    ============
</TABLE>



<PAGE>

(14) Employee Benefit Plans

Employee Retirement Plan

     The  Company  is a member  of a  multiple-employer  trusteed  pension  plan
("Plan")  covering  all  employees  with at least one year of  service  and pays
direct  pensions to certain  retired  employees.  Benefits are based on years of
service with the Company and salary excluding  bonuses,  fees commissions,  etc.
Participants  are vested in their accrued  benefits after five years of service.
Pension  expense of $180,000,  $170,613,  and  $198,000 was incurred  during the
years ended September 30, 1998, 1997, and 1996, respectively. Separate actuarial
valuations,  including  computed  value of  vested  benefits,  are not made with
respect to each contributing  employer, nor are the plan assets so segregated by
the trustee.  The Plan had an over-funded  accumulated  benefit of approximately
$680.4 million at June 30, 1998.

Director Deferred Compensation Plan

     The Company  also has an  unfunded  supplemental  benefits  plan to provide
members  of the  Board  of  Directors  with  supplemental  retirement  benefits.
Supplemental  benefits  are based on monthly fees  approved by the  Compensation
Committee of the Board.  Pension costs  recognized for the years ended September
30, 1998, 1997, and 1996 were $71,052,  $71,052, and $71,053,  respectively.  At
September 30, 1998 and 1997, the projected  benefit  obligation was $779,392 and
$727,140, respectively.

Management Recognition and Development Plan

     In February 1996, the Board of Directors approved a MRDP for the benefit of
officers and non-employee directors which authorizes the grant of 489,325 common
stock shares.  The MRDP was approved by the Company's  shareholders  on April 9,
1996.  Those  eligible  to receive  benefits  under the MRDP are  determined  by
members of a committee appointed by the Board of Directors of the Company.  MRDP
awards vest over a five-year period in equal installments  beginning on April 9,
1997  (the  first  anniversary  of the  effective  date of the MRDP) or upon the
participant's death or disability. On April 9, 1996, 391,459 shares were awarded
to officers and  directors.  In  accordance  with the vesting  schedule,  78,293
shares were  released to those  individuals  on April 9, 1997 and an  additional
78,293  shares were  released on April 9, 1998. On November 19, 1997 a new award
of 6,116  shares was made to a director.  Under the plan these  shares will vest
over a five year period.  During 1998, 17,616 shares awarded under the plan were
forfeited upon resignation of an officer.  The Company  recognizes  compensation
expense  in the amount of the cost of the common  stock in  accordance  with the
vesting schedule during the years in which the shares are payable.  Compensation
expense for the years  ended  September  30, 1998 and 1997 was $1.1  million and
$1.1 million,  respectively.  There was no compensation expense recorded for the
year ended September 30, 1996 because no shares were vested under the plan.

Stock Option Plan

     In  February  1996,  the Board of  Directors  adopted a Stock  Option  Plan
("Stock  Plan") for the benefit of certain  employees and  directors.  The Stock
Plan was approved by the Company's  shareholders  on April 9, 1996.  The maximum
number of common  shares  which may be issued  under the Stock Plan is 1,223,313
shares with a maximum  term of ten years for each option from the date of grant.
The initial awards were granted on April 9, 1996 at the fair value of the common
stock on that date ($13.125). All initial awards vest in equal installments over
a five year period from the grant date and expire  during  April 2006.  Unvested
options become immediately exercisable in the event of death or disability.


<PAGE>

Option activity under the Stock Plan is as follows:
<TABLE>
<CAPTION>

                                                                  Weighted
                                                Number of          Average
                                                   Shares   Exercise Price
                                              ------------  --------------
<S>                                                <C>       <C>                                         
Outstanding, September 30, 1995 ...........           --             --
Granted ...................................        971,308   $     13.125
Exercised .................................           --             --
Canceled ..................................           --             --
                                              ------------   ------------
Outstanding, September 30, 1996 ...........        971,308   $     13.125
Granted ...................................           --             --
Exercised .................................           --             --
Canceled ..................................           --             --
                                              ------------   ------------
Outstanding, September 30, 1997 ...........        971,308   $     13.125
Granted ...................................         23,243   $     20.577
Exercised .................................        (31,317)  $     13.125
Canceled ..................................        (46,976)  $     13.125
                                              ------------   ------------
Outstanding, September 30, 1998 ...........        916,258   $     13.314
                                              ============   ============
</TABLE>


     At September  30, 1998,  275,738  shares were  available  for future grants
under the Stock Plan.

Additional information regarding options outstanding as of September 30, 1998 is
as follows:
<TABLE>
<CAPTION>

                                                            Weighted Avg.
       Range of             Options            Options          Remaining
Exercise Prices         Outstanding        Exercisable   Contractual Life
- ----------------      -------------      -------------   ----------------
<S>     <C>                 <C>                <C>                    <C>

       $  13.125            893,015            357,206                7.5
       $  20.577             23,243                 --                9.1
                      -------------      -------------
                            916,258            357,206
                      =============      =============
</TABLE>

Additional Stock Plan Information

     As  discussed  in  Note  1,  the  Company  continues  to  account  for  its
stock-based   awards  using  the  intrinsic  value  method  in  accordance  with
Accounting  Principles Board No. 25,  "Accounting for Stock Issued to Employees"
and its related  interpretations.  Accordingly no compensation  expense has been
recognized in the financial statements for employee stock arrangements.

     Statement  of  Financial  Accounting  Standards  No. 123,  "Accounting  for
Stock-Based  Compensation" ("SFAS No. 123") requires the disclosure of pro forma
net income and earnings per share had the Company  adopted the fair value method
as of the  beginning  of fiscal  1996.  Under  SFAS No.  123,  the fair value of
stock-based  awards to employees is calculated through the use of option pricing
models,  even though such models were developed to estimate fair value of freely
tradable,  fully  transferable  options  without  vesting  restrictions,   which
significantly  differ from the Company's stock option awards.  These models also
require  subjective  assumptions,  including  future stock price  volatility and
expected time to exercise, which greatly affect the calculated values.

<PAGE>

The Company's  calculations  were made using the  Black-Scholes  option  pricing
model with the following weighted average assumptions:
<TABLE>
<CAPTION>

                                              November 1997     April 1996
                                                  Grant           Grant
                                              -------------     ----------
<S>                                                  <C>            <C>  
Risk free interest rates ..................           5.79%          6.33%
Expected dividend .........................           1.75%          1.75%
Expected lives, in years ..................            7.5            7.5
Expected volatility .......................          23.24%         19.63%
</TABLE>

     The weighted average grant-date fair value of options granted during fiscal
years  1998  and  1996  were  $6.65  and  $4.12,  respectively.   The  Company's
calculations are based on a multiple option  valuation  approach and forfeitures
are  recognized  as they  occur.  Had  compensation  cost for these  awards been
determined  with SFAS No. 123, the  Company's  net income and earnings per share
would have been reduced to the following pro forma amounts:
<TABLE>
<CAPTION>
                                                     Year ended September 30,
                                             1998             1997             1996
                                          ----------       ----------       ----------
Net earnings:                                                                                    
<S>                                       <C>              <C>              <C>       
                As reported               $9,551,032       $8,557,750       $6,109,797
                Pro forma                  9,040,748        8,063,929        5,862,887
Earnings per common 
share - basic
                As reported                    $1.05            $0.91            $0.56
                Pro forma                      $1.00            $0.85            $0.53
Earnings per common 
share - fully diluted:
                As reported                    $1.00            $0.88            $0.55
                Pro forma                      $0.95            $0.83            $0.53
</TABLE>

(15) Employee Stock Ownership Plan

     As part of the stock conversion consummated on October 4, 1995, the Company
established  an ESOP  for  all  employees  that  are age 21 or  older  and  have
completed two years of service with the Company.  The ESOP  borrowed  $9,786,500
from the  Company and used the funds to  purchase  978,650  shares of the common
stock of the Company issued in the conversion  which would be distributed over a
ten year  period.  The  loan  will be  repaid  principally  from  the  Company's
discretionary contributions to the ESOP over a period of ten years. The loan had
an  outstanding  balance of $6.9 million and $7.8 million at September  30, 1998
and 1997,  respectively,  and an interest rate of 8.75%.  The loan obligation of
the  ESOP is  considered  unearned  compensation  and,  as such,  recorded  as a
reduction of the Company's  shareholders'  equity.  Both the loan obligation and
the unearned  compensation  are reduced by the amount of loan repayments made by
the ESOP. Shares purchased with the loan proceeds are held in a suspense account
for allocation  among  participants as the loan is repaid.  Contributions to the
ESOP  and  shares  released  from  the  suspense  account  are  allocated  among
participants on the basis of  compensation  in the year of allocation.  Benefits
are fully vested at all times under the ESOP.  Forfeitures  are  reallocated  to
remaining plan participants and may reduce the Company's contributions. Benefits
may be payable on retirement,  death,  disability,  or separation  from service.
Since the Company's annual  contributions  are  discretionary,  benefits payable
under the ESOP cannot be  estimated.  Compensation  expense is recognized to the
extent  of the fair  value of  shares  committed  to be  released.  The  Company
recorded  compensation expense under the ESOP of $2.0 million, $1.7 million and,
$1.4 million for the years ended September 30, 1998, 1997 and 1996, respectively
and 97,865 shares were allocated among the participants in each of those years.
<PAGE>

(16) Fair Value of Financial Instruments

     Financial  instruments  have been  construed  to  generally  mean cash or a
contract  the  implies  an  obligation  to deliver  cash  or  another  financial
instrument to another entity.

The estimated fair values of the Company's financial instruments are as follows:
<TABLE>
<CAPTION>

                                                      September 30, 1998                  September 30, 1997
                                           ---------------------------------   ---------------------------------
                                                  Carrying              Fair          Carrying              Fair
                                                    amount             value            amount             value
                                           ---------------   ---------------   ---------------   ---------------
Financial Assets

<S>                                        <C>               <C>               <C>               <C>            
Cash and due from banks ................   $    25,644,460   $    25,644,460   $    24,503,768   $    24,503,768
Interest earning deposits with banks ...        11,496,026        11,496,026         1,431,087         1,431,087
Federal funds sold and
securities purchased under
agreements to resell ...................        29,844,783        29,844,783         6,108,341         6,108,341
Investment securities
available for sale .....................       203,224,184       203,224,184       261,846,320       261,846,320
Investment securities held
to maturity ............................         2,888,759         2,928,324        22,937,314        22,968,997
Mortgage backed and related
securities available for sale ..........        43,335,857        43,335,857        64,868,633        64,868,633
Mortgage backed and related
securities held to maturity ............         3,661,683         3,696,444         5,446,957         5,518,648
Loans receivable, net ..................       668,146,380       721,213,589       551,825,440       568,098,444
FHLB stock .............................        10,172,900        10,172,900         7,150,400         7,150,400

Financial Liabilities

Deposit liabilities ....................       689,541,345       693,936,011       673,997,901       676,182,990
FHLB advances ..........................       167,000,000       166,432,152       129,000,000       128,358,966
Short term borrowings ..................        12,112,500        12,112,500        17,077,500        17,077,500

</TABLE>


<PAGE>

(17) Regulatory Capital Requirements

     The  Company is not subject to any  regulatory  capital  requirements.  The
Association,  however,  is subject to various  regulatory  capital  requirements
administered  by the OTS.  Failure  to meet  minimum  capital  requirements  can
initiate  certain  mandatory  and possibly  additional  discretionary  action by
regulators  that,  if  undertaken,  could have a direct  material  effect on the
Association's  financial  statements.  Under capital adequacy guidelines and the
regulatory  framework for prompt  corrective  action,  the Association must meet
specific  capital   guidelines  that  involve   quantitative   measures  of  the
Association's  assets,  liabilities,  and  certain  off-balance-sheet  items  as
calculated under regulatory  accounting  practices.  The  Association'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 Association to maintain minimum amounts and ratios of total and Tier
I capital  to  risk-weighted  assets,  of Tier I capital  to total  assets,  and
tangible  capital to tangible assets (set forth in the table below).  Management
believes that the Association  meets all capital adequacy  requirements to which
it is subject as of September 30, 1998.

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

     At periodic  intervals,  the OTS and FDIC routinely examine the Association
as part of their legally prescribed  oversight of the thrift industry.  Based on
these examinations,  the regulators can direct that the Association's  financial
statements be adjusted in accordance with their findings.  A future  examination
by the OTS or the FDIC could include a review of certain  transactions  or other
amounts reported in the Association's 1998 financial statements.  In view of the
uncertain  regulatory  environment in which the  Association  now operated,  the
extent,  if any, to which a forthcoming  regulatory  examination  may ultimately
result in  adjustments  to the 1998  financial  statements  cannot be  presently
determined.

     On September 30, 1996, the United States  Congress passed and the President
signed into law the omnibus appropriations package, including the Bank Insurance
Fund/Savings  Association  Insurance Fund  ("BIF/SAIF")  and  regulatory  Burden
Relief packages. Included in this legislation was a requirement for SAIF-insured
institutions to recapitalize  the SAIF insurance fund through a one-time special
assessment amount which was 65.7 basis points of the March 31, 1995 SAIF deposit
assessment base. As the Association is insured by SAIF, this assessment resulted
in a pre-tax charge to non-interest expense for the quarter ending September 30,
1996 of $2.5  million  based on the March 31, 1995 SAIF  deposit  base of $376.4
million.

<PAGE>

The  Association's  actual and required  minimum capital ratios are presented in
the following table:
<TABLE>
<CAPTION>

                                                                                     To be
                                                                                 Categorized as "Well
                                                                                  Capitalized" Under
                                                            For Capital           Prompt Corrective
                                       Actual            Adequacy Purposes         Action Provision
                              -----------------------  ----------------------   ----------------------
                                    Amount     Ratio         Amount     Ratio         Amount     Ratio
                              ------------    ------   ------------     -----   ------------     -----
As of September 30, 1998:
<S>                           <C>              <C>     <C>               <C>    <C>              <C>  
 Total Capital: ...........   $ 83,179,044     16.1%   $ 41,257,520      8.0%   $ 51,571,900     10.0%
  (To Risk Weighted Assets)
 Tier I Capital: ..........     81,232,367     15.8%            N/A      N/A      30,943,140      6.0%
  (To Risk Weighted Assets)
 Tier I Capital: ..........     81,232,367      8.3%     29,487,686      3.0%     49,146,143      5.0%
  (To Total Assets)
 Tangible Capital: ........     81,232,367      8.3%     14,743,843      1.5%            N/A      N/A
  (To Tangible Assets)

As of September 30, 1997:
 Total Capital: ...........    103,325,941     23.1%     35,755,744      8.0%     44,694,680     10.0%
  (To Risk Weighted Assets)
 Tier I Capital: ..........    102,029,490     22.8%            N/A      N/A      26,816,808      6.0%
  (To Risk Weighted Assets)
 Tier I Capital: ..........    102,029,490     11.1%     27,643,595      3.0%     46,072,658      5.0%
  (To Total Assets)
 Tangible Capital: ........    102,029,490     11.1%     13,821,797      1.5%            N/A      N/A
  (To Tangible Assets)
</TABLE>

The following table is a reconciliation of the Association's capital, calculated
according to generally accepted  accounting  principles,  to regulatory tangible
and risk-based capital:
<TABLE>
<CAPTION>


                                                 September 30, 1998      September 30, 1997
                                                --------------------    --------------------
<S>                                             <C>                     <C>                 
Association's equity ........................   $         95,448,624    $        115,678,187
Unrealized securities (gains) losses ........             (2,785,239)               (565,002)
Core deposit intangible .....................            (11,431,018)            (13,083,695)
                                                --------------------    --------------------
Tangible capital ............................             81,232,367             102,029,490
General valuation allowances ................              1,946,677               1,296,451
                                                --------------------    --------------------
Total capital ...............................   $         83,179,044    $        103,325,941
                                                ====================    ====================
</TABLE>

(18) Financial Instruments with Off-Balance Sheet Risk and
Concentrations of Credit Risk

     The Company is a party to financial instruments with off-balance sheet risk
in the normal course of business to meet the financing  needs of its  customers.
These financial  instruments generally include commitments to originate mortgage
and consumer loans. Those instruments  involve, to varying degrees,  elements of
credit and interest rate risk in excess of the amount  recognized in the balance
sheet.  The  Company's   maximum  exposure  to  credit  loss  in  the  event  of
nonperformance by the borrower is represented by the contractual amount of those
instruments.  The Company uses the same credit policies in making commitments as
it does for  on-balance  sheet  instruments.  Commitments  to extend  credit are
conditional  60 day  agreements  to lend to a customer  subject to the Company's
usual terms and conditions.

     At September 30, 1998, loan  commitments  amounted to  approximately  $31.2
million  comprised  of  $305,000 in variable  rate loans  ranging  from 8.99% to
14.50% and $30.9  million in fixed rate loans  ranging from 6.13% to 10.75%.  At
September 30, 1997, loan  commitments  amounted to  approximately  $11.5 million
comprised  of $4.2 million in variable  rate loans  ranging from 5.50% to 14.50%
and $7.3 million in fixed rate loans ranging from 7.13% to 11.88%.
<PAGE>

     The  Company  originates  residential  real  estate  loans and, to a lesser
extent,  commercial and multi-family real estate and consumer loans. Over 86% of
the mortgage  loans in the  Association's  portfolio  are secured by  properties
located in Klamath,  Jackson,  and  Deschutes  counties in Southern  and Central
Oregon.  An economic downturn in these areas would likely have a negative impact
on  the  Company's  results  of  operations  depending  on the  severity  of the
downturn.

(19) Parent Company Financial Information

Condensed  financial  information as of September 30, 1998 and 1997, for Klamath
First  Bancorp,  Inc. is presented  and should be read in  conjunction  with the
consolidated financial statements and the notes thereto:
<TABLE>
<CAPTION>
BALANCE SHEETS
                                                               September 30, 
                                                --------------------------------------------
                                                        1998                    1997
                                                --------------------    --------------------
Assets
<S>                                             <C>                     <C>                 
Cash and cash equivalents ...................   $         41,737,415    $         10,736,534
Investment and mortgage backed securities ...             20,003,078              34,996,109
Investment in wholly-owned subsidiary .......             95,448,624             115,678,183
Other assets ................................              1,099,598               1,033,966
                                                --------------------    --------------------
Total assets ................................   $        158,288,715    $        162,444,792
                                                ====================    ====================

Liabilities

Short-term borrowings .......................   $         12,112,500    $         17,077,500
Other liabilities ...........................              1,095,260                 904,849
                                                --------------------    --------------------
Total liabilities ...........................             13,207,760              17,982,349
                                                --------------------    --------------------
Shareholders' equity

Common stock ................................                 99,168                 104,295
Additional paid-in capital ..................             82,486,183              92,601,639
Retained earnings ...........................             73,883,019              65,209,049
Unearned ESOP shares at cost ................             (6,850,550)             (7,829,200)
Unearned MRDP shares at cost ................             (4,536,865)             (5,623,340)
                                                --------------------    --------------------
Total shareholders' equity ..................            145,080,955             144,462,443
                                                --------------------    --------------------
Total liabilities and shareholders' equity ..   $        158,288,715    $        162,444,792
                                                ====================    ====================
</TABLE>
<PAGE>

<TABLE>
<CAPTION>
STATEMENTS OF EARNINGS
                                                              Years Ended September 30,
                                                --------------------------------------------
                                                          1998                    1997
                                                --------------------    --------------------
<S>                                             <C>                     <C>                 
Equity in undistributed income of subsidiary    $          9,259,035    $          7,984,527
Total interest income .......................              2,995,169               3,397,760
Total interest expense ......................                850,122                 978,023
Non-interest income .........................                   --                      --
Non-interest expense ........................              1,674,321               1,681,062
                                                --------------------    --------------------
Earnings before income taxes ................              9,729,761               8,723,202
Provision for income tax ....................                178,724                 165,452
                                                --------------------    --------------------
Net earnings ................................   $          9,551,037    $          8,557,750
                                                ====================    ====================
</TABLE>                                             
<TABLE>
<CAPTION>
STATEMENTS OF CASH FLOWS
                                                            Years Ended September 30,
                                                --------------------------------------------
                                                          1998                    1997
                                                --------------------    --------------------
<S>                                             <C>                     <C>                 
Net cash flows from operating activities ....   $         34,654,657    $         15,790,720
                                                --------------------    --------------------
Cash flows from investing activities

Investment in subsidiary ....................               (261,300)               (250,299)
Maturity of investment and mortgage
backed securities ...........................             20,227,224               5,311,184
(Purchase) sale of investment and mortgage
backed securities ...........................             (5,035,162)              3,985,625
                                                 -------------------    --------------------
Net cash flows from investing activities ....             14,930,762               9,046,510
                                                 -------------------    --------------------
Cash flows from financing activities
Cost of ESOP shares released ................                978,650                 978,650
Proceeds from short-term borrowings .........             72,503,199              84,750,150
Repayments of short-term borrowings .........            (77,468,199)            (82,577,050)
Stock retirement ............................            (11,561,483)            (18,878,128)
Stock options exercised .....................                411,035                    --
Dividends paid ..............................             (3,447,740)             (3,193,428)
                                                 -------------------    --------------------
Net cash flows from financing activities ....            (18,584,538)            (18,919,806)
                                                 -------------------    --------------------
Net increase/(decrease) in cash and cash
equivalents .................................             31,000,881               5,917,424

Cash and cash equivalents beginning
of year .....................................             10,736,534               4,819,110
                                                --------------------    --------------------
Cash and cash equivalents end of year .......   $         41,737,415    $         10,736,534
                                                ====================    ====================
</TABLE>

<PAGE>

(20) Selected Quarterly Financial Data
(unaudited)

<TABLE>
<CAPTION>

                                              Fiscal Year Ended September 30, 1998
                                         ---------------------------------------------
                                          December       March        June   September
                                         ---------   ---------   ---------   ---------
                                               (In thousands except per share data)
                                                                                    
<S>                                      <C>         <C>         <C>         <C>      
Total interest income ................   $  16,945   $  17,180   $  17,710   $  17,898
Total interest expense ...............       9,186       9,123       9,710       9,829
                                         ---------   ---------   ---------   ---------
Net interest income ..................       7,759       8,057       8,000       8,069
Provision for loan losses ............          75          91         198         310
                                         ---------   ---------   ---------   ---------
Net interest income after provision ..       7,684       7,966       7,802       7,759
Non-interest income ..................         697         577         823       1,106
Non-interest expense .................       4,829       4,888       4,832       4,974
                                         ---------   ---------   ---------   ---------
Earnings before income taxes .........       3,552       3,655       3,793       3,891
Provision for income tax .............       1,406       1,447       1,302       1,184
                                         ---------   ---------   ---------   ---------
Net earnings .........................   $   2,146   $   2,208   $   2,491   $   2,707
                                         =========   =========   =========   =========
Net earnings per share - basic .......   $    0.23   $    0.24   $    0.28   $    0.31
                                         =========   =========   =========   =========
Net earnings per share - fully diluted   $    0.22   $    0.23   $    0.26   $    0.30
                                         =========   =========   =========   =========
</TABLE>
<TABLE>
<CAPTION>     
                                         ---------------------------------------------
                                          December       March        June   September
                                         ---------   ---------   ---------   ---------
                                               (In thousands except per share data)

<S>                                      <C>         <C>         <C>         <C>      
Total interest income ................   $  12,603   $  12,409   $  13,081   $  16,074
Total interest expense ...............       6,916       6,798       7,304       8,838
                                         ---------   ---------   ---------   ---------
Net interest income ..................       5,687       5,611       5,777       7,236
Provision for loan losses ............          30         240          45          55
                                         ---------   ---------   ---------   ---------
Net interest income after provision ..       5,657       5,371       5,732       7,181
Non-interest income ..................         112         102         103         493
Non-interest expense .................       2,604       2,442       2,443       4,275
                                         ---------   ---------   ---------   ---------
Earnings/(loss) before income taxes ..       3,165       3,031       3,392       3,399
Provision for income tax .............       1,252         550       1,342       1,285
                                         ---------   ---------   ---------   ---------
Net earnings/(loss) ..................   $   1,913   $   2,481   $   2,050   $   2,114
                                         =========   =========   =========   =========
Net earnings per share - basic .......   $    0.19   $    0.27   $    0.22   $    0.23
                                         =========   =========   =========   =========
Net earnings per share - fully diluted   $    0.18   $    0.26   $    0.22   $    0.22
                                         =========   =========   =========   =========
</TABLE>

As described in Note 2, results of  operations  for the fourth  quarter  reflect
increased  income and expenses  related to the  Association's  acquisition of 25
branches from Wells Fargo Bank, N.A.
<PAGE>

Klamath First Bancorp, Inc.
Corporate Information

Corporate                               Common Stock
Headquarters                            Traded over-the-counter/
540 Main Street                         Nasdaq National Market
Klamath Falls, OR 97601                 Nasdaq Symbol: KFBI
541-882-3444
                                        Form 10-K
Independent                             Information
Auditors                                Available without charge
Deloitte & Touche LLP                   to shareholders of record
3900 U.S. Bancorp Tower                 upon written request to
111 SW Fifth Avenue                     Marshall Alexander,
Portland, OR 97204-3698                 Senior Vice President -
503-222-1341                            Chief Financial Officer
                                        Klamath First Bancorp, Inc.
Corporate Counsel                       540 Main Street
Craig M. Moore                          Klamath Falls, Or 97601
540 Main Street
Klamath Falls, OR 97601                 Annual Meeting
541-882-3444                            The annual meeting of
                                        shareholders will be held
Special Counsel                         Wednesday,
Breyer & Associates, PC                 January 27, 1999
1100 New York Avenue                    beginning at 2:00 p.m.,
N.W.                                    Pacific Time at:
Suite 700 East                            The Shilo Inn
Washington, DC 20005                      2500 Almond Street
202-737-7900                              Klamath Falls, OR 97601.
                                        Shareholders of record as of
Transfer Agent                          the close of business on
Registrar & Transfer Co.                November 24, 1998 shall
10 Commerce Drive                       be those entitled to notice
Cranford, NJ 07016-3572                 of and to vote at the
800-866-1340                            meeting.




                                   Exhibit 21

                            Subsidiary of Registrant





                                               Percentage      Jurisdiction or
Subsidiary (1)                                   Owned    State of Incorporation

Klamath First Federal Savings
  and Loan Association                            100%          United States



(1) The  operations  of the Company's  subsidiary  are included in the Company's
consolidated financial statements.









                                   EXHIBIT 23

                         Independent Auditors' Consents




<PAGE>












                                   Exhibit 23

                          INDEPENDENT AUDITORS' CONSENT

We consent to the  incorporation by reference in the  Registration  Statement of
Klamath First Bancorp,  Inc. on Form S-8 (File No. 333-4002) of our report dated
October 30, 1998, on the financial  statements appearing in the Annual Report to
stockholders  of Klamath First  Bancorp,  Inc. for the year ended  September 30,
1998.


/s/ DELOITTE & TOUCHE LLP

Portland, Oregon
December 23, 1998



<TABLE> <S> <C>


<ARTICLE>                     9
<LEGEND>
THIS SCHEDULE CONTAINS SUMMARY FINANCIAL  INFORMATION  EXTRACTED FROM THE FOURTH
QUARTER/FISCAL  YEAR END 10-K AND IS  QUALIFIED  IN ITS ENTIRETY BY REFERENCE TO
SUCH 10-K.
</LEGEND>
       
<S>                              <C>
<PERIOD-TYPE>                    YEAR
<FISCAL-YEAR-END>                SEP-30-1998
<PERIOD-END>                     SEP-30-1998
<CASH>                            25,644,460
<INT-BEARING-DEPOSITS>            11,496,026
<FED-FUNDS-SOLD>                  29,844,783
<TRADING-ASSETS>                           0
<INVESTMENTS-HELD-FOR-SALE>      246,560,041
<INVESTMENTS-CARRYING>             6,550,442
<INVESTMENTS-MARKET>               6,624,768
<LOANS>                          668,146,380
<ALLOWANCE>                        1,949,677
<TOTAL-ASSETS>                 1,031,302,398
<DEPOSITS>                       689,541,345
<SHORT-TERM>                      12,112,500
<LIABILITIES-OTHER>               17,585,598
<LONG-TERM>                      167,000,000
                      0
                                0
<COMMON>                              99,168
<OTHER-SE>                       144,981,787
<TOTAL-LIABILITIES-AND-EQUITY> 1,031,302,398
<INTEREST-LOAN>                   49,508,126
<INTEREST-INVEST>                 18,446,211
<INTEREST-OTHER>                   1,778,933
<INTEREST-TOTAL>                  69,733,270
<INTEREST-DEPOSIT>                28,931,749
<INTEREST-EXPENSE>                37,848,351
<INTEREST-INCOME-NET>             31,884,919
<LOAN-LOSSES>                        674,000
<SECURITIES-GAINS>                   440,750
<EXPENSE-OTHER>                   19,522,804
<INCOME-PRETAX>                   14,890,469
<INCOME-PRE-EXTRAORDINARY>        14,890,469
<EXTRAORDINARY>                            0
<CHANGES>                                  0
<NET-INCOME>                       9,551,037
<EPS-PRIMARY>                           1.05
<EPS-DILUTED>                           1.00
<YIELD-ACTUAL>                          2.57
<LOANS-NON>                          523,671
<LOANS-PAST>                               0
<LOANS-TROUBLED>                           0
<LOANS-PROBLEM>                            0
<ALLOWANCE-OPEN>                   1,296,451
<CHARGE-OFFS>                         20,774
<RECOVERIES>                               0
<ALLOWANCE-CLOSE>                  1,949,677
<ALLOWANCE-DOMESTIC>                       0
<ALLOWANCE-FOREIGN>                        0
<ALLOWANCE-UNALLOCATED>            1,949,677
        


</TABLE>


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