KLAMATH FIRST BANCORP INC
10-K, 1999-12-29
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: VISIO CORP, 10-K405, 1999-12-29
Next: GENDELL JEFFREY L ET AL, SC 13D/A, 1999-12-29




                       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, 1999

                                       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 3, 1999,  there were issued and outstanding  7,908,377  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 3, 1999 of $11.75, was
$75,645,948.

                       DOCUMENTS INCORPORATED BY REFERENCE

     1. Portions of Registrant's  Annual Report to  Shareholders  for the Fiscal
Year Ended September 30, 1999 ("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, 1999, the Company had total assets of $1.0 billion, total
deposits  of $720.4  million and  shareholders'  equity of $109.6  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,  1999,   permanent
residential  one- to four-family  real estate loans totaled $647.1  million,  or
83.56% 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, 1999,  the  Association's  total loan  portfolio
consisted of 90.59% fixed rate and 9.41% adjustable rate loans,  after deducting
loans in process and non-performing loans.

Announcement of Stock Repurchase

     On December 1, 1999 the Company announced its intention to repurchase 5% of
its outstanding  common stock.  The repurchase will be accomplished  through the
open market over a twelve month period.

Modified Dutch Auction Tender

     In September  1998,  the Board of Directors  authorized  the  repurchase of
approximately 20% of the Company's  outstanding common stock. The repurchase was
completed  through a "Modified  Dutch Auction Tender Offer." Under this program,
the Company's  shareholders  were 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.  Results of the offer were  finalized on January 15,
1999 when the Company announced the  purchase of 1,984,090  shares at $19.50 per
share. This represented approximately 85.9% of the shares tendered at $19.50 per
share or  less,  and  64.7%  of all  shares  tendered.  The  cost of the  shares
purchased was  approximately  $39.3  million.  The effect of the  transaction is
reflected in a reduction in cash and  investments and a reduction in equity with
a corresponding  impact on the  performance  ratios for the year ended September
30, 1999.

                                        1
<PAGE>

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
additional 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.

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>

                                                                        Year Ended
                                                        At             September 30,
                                                   September 30,  ------------------------
                                                        1999      1999      1998      1997
                                                   -------------  ----      ----      ----
Weighted average yield:
<S>                                                     <C>       <C>       <C>       <C>
   Loans receivable .....................               7.47%     7.80%     8.06%     7.92%
   Mortgage backed and related securities               5.89      5.50      6.03      6.34
   Investment securities ................               6.23      5.88      6.05      6.10
   Federal funds sold ...................               5.22      4.93      5.45      5.31
   Interest-earning deposits ............               5.28      4.75      5.35      5.32
   FHLB stock ...........................               7.25      7.50      7.73      7.70

Combined weighted average yield on
 interest-bearing assets ................               7.15      7.25      7.34      7.40
                                                       -----     -----     -----     -----
Weighted average rate paid on:
   Tax and insurance reserve ............               1.73      2.07      2.47      2.97
   Passbook and statement savings .......               1.76      2.15      2.70      3.15
   Interest-bearing checking ............               1.14      1.23      1.48      2.20
   Money market .........................               4.04      3.87      3.86      3.85
   Certificates of deposit ..............               5.28      5.38      5.69      5.76
   FHLB advances/Short term borrowings ..               5.34      5.26      5.63      5.68

Combined weighted average rate on
 interest-bearing liabilities ...........               4.64      4.52      4.77      5.12
                                                       -----     -----     -----     -----
Net interest spread .....................               2.51%     2.73%     2.57%     2.28%
                                                       =====     =====     =====     =====
</TABLE>
                                       2
<PAGE>

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 1999 Annual Report to
Shareholders  ("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.


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 79% 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's  mortgage lending has diversified
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 one-
to four-family residential, multi-family residential and commercial real estate,
the  majority of which are  located  outside  Klamath,  Jackson,  and  Deschutes
counties.  During the year ended September 30, 1999, the Association initiated a
program to sell loans to the  Federal  National  Mortgage  Association  ("Fannie
Mae").

     Permanent residential one- to four-family mortgage loans amounted to $647.1
million,  or 83.56%, of the Association's total loan portfolio before net items,
at  September  30,  1999.  The  Association  originates  other loans  secured by
multi-family  residential  and  commercial  real estate,  construction  and land
loans.  Those loans  amounted to $110.8  million,  or 14.31%,  of the total loan
portfolio,  before net items,  at September 30, 1999.  Approximately  2.13%,  or
$16.5 million, of the Association's  total loan portfolio,  before net items, as
of September 30, 1999, 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 $15.2 million at September 30, 1999. At September 30, 1999,  the
Association had 25 borrowing  relationships with outstanding  balances in excess
of $1.0 million,  the largest of which amounted to $5.4 million and consisted of
28 loans,  27 of which  were  secured by  commercial  real  estate  construction
projects  and single  family real estate and one which is an  unsecured  line of
credit.

     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.  The Association has 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.  Also, in September
1999,  the  Association  purchased  $10.0  million  of  adjustable  rate one- to
four-family  loans  on  properties  located  in  the  Pacific  Northwest  from a
Northwest bank. 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, 1999,
$70.3  million,  or 9.41% of loans in the  Association's  total loan  portfolio,
after loans in process and  non-performing  loans,  consisted of adjustable rate
loans.


                                        3
<PAGE>

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


                                                                          At September 30,
                               -----------------------------------------------------------------------------------------------------
                                      1999                1998                 1997                 1996                 1995
                               -----------------   ------------------   ------------------   ------------------   ------------------
                                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 ....   $647,130    83.56%  $577,471     81.95%  $498,595     86.47%  $447,004     91.50%  $381,683    91.68%
  Multi-family residential .     18,412     2.38     19,230      2.73     16,881      2.93      6,555      1.34      7,433     1.79
  Construction .............     53,219     6.87     64,289      9.12     30,487      5.29     14,276      2.92      9,807     2.36
  Commercial ...............     37,079     4.79     29,457      4.18     22,639      3.93     15,645      3.20     13,984     3.36
  Land .....................      2,064     0.27      2,185      0.31      1,586      0.27      1,152      0.24      1,072     0.25
                                -------   ------    -------    ------    -------    ------    -------    ------    -------   ------
Total real estate loans ....    757,904    97.87    692,632     98.29    570,188     98.89    484,632     99.20    413,979    99.44
                                -------   ------    -------    ------    -------    ------    -------    ------    -------   ------
Non-real estate loans:
  Savings accounts .........      1,800     0.23      1,991      0.28      1,711      0.30      1,640      0.34      1,966     0.47
  Home improvement and
     home equity loans .....      6,726     0.87      5,750      0.82      3,486      0.60      1,977      0.40       --         --
  Other ....................      8,011     1.03      4,330      0.61      1,190      0.21        302      0.06        367     0.09
                                -------   ------    -------    ------    -------    ------    -------    ------    -------   ------
Total non-real estate loans      16,537     2.13     12,071      1.71      6,387      1.11      3,919      0.80      2,333     0.56
                                -------   ------    -------    ------    -------    ------    -------    ------    -------   ------
 Total loans ...............    774,441   100.00%   704,703    100.00%   576,575    100.00%   488,551    100.00%   416,312   100.00%
                                          ======               ======               ======               ======              ======
Less:
Undisbursed portion of loans     24,176              26,987               17,096                8,622                7,203
Deferred loan fees .........      7,988               7,620                6,358                5,445                4,757
Allowance for loan losses ..      2,484               1,950                1,296                  928                  808
                               --------            --------             --------             --------             --------
Net loans ..................   $739,793            $668,146             $551,825             $473,556             $403,544
                               ========            ========             ========             ========             ========
</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,
                  ------------------------------------------
                          1999                  1998
                  -------------------   --------------------
                    Amount    Percent     Amount     Percent
                  --------   --------   --------     -------
                                (Dollars in thousands)

<S>               <C>         <C>       <C>           <C>
Fixed rate ....   $676,644     90.59%   $607,112       89.67%
Adjustable-rate     70,309      9.41      69,958       10.33
                  --------    ------    --------      ------
     Total ....   $746,953    100.00%   $677,070      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, 1999, $647.1 million, or 83.56%, 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
$73,558.

     The Association  presently  originates  both fixed-rate  mortgage loans and
adjustable  rate mortgages  ("ARMs")  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, 1999, $634.6 million, or 84.96% of the total loans
after  loans in  process  and  non-performing  loans  were  fixed  rate  one- to
four-family loans and $33.5 million,  or 4.48%, 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, 1999,
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.  In  October  1999 the  Association  also  introduced
variable  rate loan  products  that bear fixed rates for the first three or five
years and then reprice  annually  thereafter.  As a supplement to origination of
ARM loans, the Association  purchases ARMs from other institutions when suitable
loans can be found which meet its underwriting criteria.

     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
                                       5
<PAGE>

adjustment  index used for  pricing  initially  (discounting).  These  loans are
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,  which is near  popular  ski  areas and other
outdoor  activities,  and the branches along the Southern Oregon coast, which is
also 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, 1999,  $4.2  million,  or
0.54%, 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.  The Association  purchases  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, 1999, $18.4 million, or 2.38%, of the Association's
total loan portfolio,  before net items,  consisted of loans secured by existing
multi-family  residential  real  estate  and $37.1  million,  or  4.79%,  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 $246,625 at September 30, 1999, the largest of which was a $2.5
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
5.74%,  3.20%,  and 4.87% of the  Association's  total loan  originations in the
fiscal  years ended  September  30,  1999,  1998,  and 1997,  respectively.  The
                                       6
<PAGE>

Association  also  purchased  $2.4  million  in  multi-family  residential  loan
participations and $937,000 in commercial real estate  participations during the
year ended September 30, 1999.

     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,  1999,  $28.0  million,  or 3.75%,  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  residential and
commercial  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, 1999,  construction  loans amounted to $53.2 million (including
$22.5 million of speculative  loans), or 6.87%, 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% loan-to-value  upon  completion  of  construction  may  be

                                        7
<PAGE>

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 20
year amortization periods, with a balloon payment due in five years, and maximum
loan-to-value  ratios of 80%. As of September 30, 1999, $2.1 million,  or 0.27%,
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,  1999,  $16.5  million,  or 2.13%,  of the
Association's  total loan portfolio  consisted of non-real  estate loans.  As of
that  date,  $1.8  million,  or .23%,  of total  loans  were  secured by savings
accounts.  At September 30, 1999,  $1.5 million,  or 0.20%,  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, 1999  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 or repricing date. 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>

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

Permanent residential
   one- to four-family:
<S>                            <C>               <C>               <C>               <C>
  Adjustable rate ....         $  24,418         $   9,070         $    --           $  33,488
  Fixed rate .........            10,004             3,908           620,724           634,636
Other mortgage loans:
  Adjustable rate ....            14,276            13,732              --              28,008
  Fixed rate .........             1,264            12,788            20,234            34,286
Non-real estate loans:
   Adjustable rate ...             8,627               186              --               8,813
   Fixed rate ........             1,503             4,303             1,916             7,722
                               ---------         ---------         ---------         ---------
    Total loans ......         $  60,092         $  43,987         $ 642,874         $ 746,953
                               =========         =========         =========         =========
</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, 1999,  which have fixed interest rates
and have adjustable rates, was $663.9 million and $23.0 million, respectively.
                                       8
<PAGE>

     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
45 days from  commitment.  The Association had outstanding  loan  commitments of
approximately  $11.8 million at September 30, 1999 consisting of $4.4 million of
variable  rate loans and $7.4 million of fixed rate loans.  See Note 19 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  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. During the year ended September
30, 1999, the Association  originated $224.2 million in total loans, compared to
$232.5  million in the same  period of 1998.  The  continued  high level of loan
originations  was attributable to relatively low interest rates and promotion of
lending  throughout the branch network and through mortgage brokers.  During the
year ended September 30, 1999, the Association  began a program to sell loans to
Fannie Mae.  Through this  program,  $5.6 million in fixed rate loans were sold,
all of which were one- to four-family  mortgages.  Servicing was retained on all
loans sold.

     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, 1999,  the balance had declined to $1.3 million.  During 1999, the
Association purchased $10.4 million in permanent residential one- to four-family
mortgage  loans.  These loans were  underwritten  on the same basis as permanent
residential one- to four-family real estate loans originated by the Association.

     The  Association  also purchases  multi-family  and commercial  real estate
mortgage  loans secured by properties  within the  Association's  primary market
area.  At September  30,  1999,  the balance of such  purchased  loans was $17.9
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>

                                                Year Ended September 30,
                                         -----------------------------------
                                             1999         1998         1997
                                         ---------    ---------    ---------
                                                     (In thousands)

<S>                                      <C>          <C>          <C>
Total net loans at beginning of period   $ 668,146    $ 551,825    $ 473,556
                                         ---------    ---------    ---------
Loans originated:
 Real estate loans originated (1) ....     209,723      219,790      116,502
 Real estate loans purchased .........      15,500        7,792       15,648
 Non-real estate loans originated ....      14,471       12,684        3,571
                                         ---------    ---------    ---------
   Total loans originated ............     239,694      240,266      135,721
                                         ---------    ---------    ---------
Loan reductions:
 Principal paydowns ..................    (159,161)    (122,029)     (56,157)
 Loans sold ..........................      (5,584)        --           --
 Other reductions (2) ................      (3,302)      (1,916)      (1,295)
                                         ---------    ---------    ---------
    Total loan reductions ............    (168,047)    (123,945)     (57,452)
                                         ---------    ---------    ---------
Total net loans at end of period .....   $ 739,793    $ 668,146    $ 551,825
                                         =========    =========    =========
<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, 1999,  the  Association  had $8.0 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, 1999, 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                               Multi-family
                                   1-4 family               Construction        Real Estate Loans            Total
                              ---------------------    ---------------------   -------------------     ---------------------
                               Amount    Percentage    Amount     Percentage   Amount   Percentage     Amount    Percentage
                              -------    ----------    ------     ----------   ------   ----------     -------    ----------
                                                                 (Dollars in thousands)

Loans delinquent
<S>                              <C>         <C>       <C>            <C>        <C>        <C>        <C>           <C>
 for 90 days and more.......     $915        0.12%     $1,474         0.19%      $926       0.12%      $3,315        0.43%
</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 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
exceeds its estimated net realizable  value.  From time to time, the Association

                                       11
<PAGE>

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, 1999,  the  Association's  total  non-performing  loans
amounted to $3.3 million,  or 0.43% of total loans,  before net items,  compared
with $524,000, or 0.07% of total loans, before net items, at September 30, 1998.
The increase relates  primarily to two loans placed on nonaccrual  status during
1999, a $1.5 million land development loan and a $925,711 commercial real estate
loan secured by an apartment  complex.  The  appraised  value of the  underlying
collateral  exceeds the loan  balances  and  foreclosure  proceedings  have been
commenced related to these properties.

     Real estate owned  increased  from the prior year  primarily as a result of
the foreclosure of a commercial real estate property.  This property was written
down to its estimated fair value of $1.4 million upon foreclosure.

     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,
                                             -----------------------------------------------
                                             1999        1998       1997      1996      1995
                                             -----     ------    -------   -------    ------
                                                           (Dollars in thousands)
Non-accruing loans
<S>                                         <C>       <C>        <C>       <C>       <C>
    One- to four-family real estate .....   $  915    $   513    $   245    $  191    $  734
    Commercial real estate ..............    2,400         --         --        --        --
    Consumer ............................       --         11          9        --        --
Accruing loans greater than 90
  days delinquent .......................       --         --         --        --        --
                                            ------     ------    -------    ------    ------
    Total non-performing loans ..........    3,315        524        254       191       734
                                            ------     ------    -------    ------    ------
Real estate owned .......................    1,495         --         --        69        24
Other repossessed assets ................       --         --         --        --        --
                                            ------     ------    -------    ------    ------
    Total repossessed assets ............    1,495         --         --        69        24
                                            ------    -------    -------    ------    ------
    Total non-performing assets .........   $4,810    $   524    $   254    $  260    $  758
                                            ======    =======    =======    ======    ======
Total non-performing assets as a
  percentage of total assets ............     0.46%     0.05%      0.03%     0.04%     0.12%
                                            ======    ======    =======    ======    ======
Total non-performing loans as a
  percentage of total loans,
  before net items ......................     0.62%     0.07%      0.04%     0.04%     0.18%
                                            ======    ======    =======    ======    ======
Allowance for loan losses as a
  percentage of total non-performing
  assets ................................    51.64%   372.14%    510.38%   356.92%   106.80%
                                            ======    ======    =======    ======    ======
Allowance for loan losses as a percentage
  of total non-performing loans .........    74.93%   372.14%    510.38%   485.86%   110.08%
                                            ======    ======    =======    ======    ======
</TABLE>


     For the year ended  September  30,  1999,  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,

                                       12
<PAGE>

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
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, 1999,  total  classified  assets  amounted to 0.46% of total
assets.   At  September  30,  1999  and  1998,  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,
                          -----------------
                            1999      1998
                           ------   ------
                           (In thousands)

<S>                        <C>      <C>
Loss ...................   $   --   $   --
Doubtful ...............       --       --
Substandard assets .....    4,810      521
Special mention ........      456    2,452


General loss allowances     2,484    1,947
Specific loss allowances       --        3
Charge offs ............      398       20
</TABLE>

     Assets classified  substandard at September 30, 1999 include a $1.5 million
land development  loan, a $925,711 loan on a 40-unit  apartment  complex,  and a
$1.4 million commercial real estate property obtained through foreclosure.  None
of these assets were classified at September 30, 1998.  These problem assets are
not  concentrated  in any one market area and the Company  does not believe they
are  indicative  of an adverse  market trend in the  Northwest.  The increase in
charge offs for the year ended  September  30,  1999  relates  primarily  to the
write-down of the commercial real estate property to fair value. The loan on the
commercial real estate was originally a participation with another lender.

     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

                                       13
<PAGE>

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, 1999, the
Association had an allowance for loan losses of $2.5 million, which was equal to
51.64% of non-performing assets and 0.32% 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, 1999,  1998 and 1997
were $932,000,  $674,000, and $370,000,  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>

                                                                  Year Ended September 30,
                                            ----------------------------------------------------------------
                                                1999          1998          1997          1996         1995
                                            ---------     ---------     ---------     ---------    ---------
                                                                   (Dollars in thousands)

<S>                                         <C>           <C>           <C>           <C>          <C>
Total loans outstanding .................   $ 774,441     $ 704,703     $ 576,575     $ 488,551    $ 416,312
                                            =========     =========     =========     =========    =========
Average loans outstanding ...............   $ 721,658     $ 614,457     $ 515,555     $ 440,510    $ 381,689
                                            =========     =========     =========     =========    =========
Allowance at beginning of period ........   $   1,950     $   1,296     $     928     $     808    $     755

Charge-offs .............................        (398)          (20)           (2)         --            (67)

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

Provision for loan losses ...............         932           674           370           120          120
                                            ---------     ---------     ---------     ---------    ---------
Allowance at end of period ..............   $   2,484     $   1,950     $   1,296     $     928    $     808
                                            =========     =========     =========     =========    =========
Allowance for loan losses as a percentage
 of total loans outstanding .............        0.32%         0.28%         0.22%         0.19%        0.19%
                                                 ====          ====          ====          ====         ====
Ratio of net charge-offs to average loans
 outstanding during the period ..........        0.06%           --%           --%           --%        0.02%
                                                 ====          ====          ====          ====         ====
</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,
                       -------------------------------------------------------------------------------------------------------------
                                       1999                                 1998                                 1997
                       ------------------------------------  ----------------------------------- -----------------------------------
                                    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
<S>                       <C>             <C>       <C>        <C>            <C>         <C>      <C>          <C>         <C>
  1-4 family ...........  $1,103          0.14%      83.56%    $1,141         0.16%        81.95%  $  887       0.15%        86.51%
Multi-family
  residential ..........     267          0.03        2.38        124         0.02          2.73      121       0.02          2.93
Construction ...........     221          0.03        6.87        116         0.02          9.12       --         --          5.31
Commercial .............     730          0.09        4.79        444         0.07          4.18      250       0.04          3.93
Land ...................      28            --        0.27         29           --          0.31       12         --          0.27
Non-real estate ........     135          0.02        2.13         96         0.01          1.71       26       0.01          1.05
                          ------         ------     ------     ------         -----       ------   ------       ----        ------
   Total ...............  $2,484          0.31%     100.00%    $1,950         0.28%       100.00%  $1,296       0.22%       100.00%
                          ======         =====      ======     ======         ====        ======   ======       ====        ======
</TABLE>
<TABLE>
<CAPTION>
                                                     At September 30,
                       -------------------------------------------------------------------------
                                       1996                                 1995
                       ------------------------------------  -----------------------------------
                                    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
<S>                         <C>          <C>        <C>          <C>          <C>        <C>
  1-4 family............    $925         0.19%       91.50%      $807         0.19%       91.68%
Multi-family
  residential...........      --           --         1.34         --           --         1.79
Construction............      --           --         2.92         --           --         2.36
Commercial..............      --           --         3.20         --           --         3.36
Land....................      --           --         0.24         --           --         0.25
Non-real estate.........       3           --         0.80          1           --         0.56
                           ------       -----      -------       ----         ----       ------
   Total................    $928         0.19%      100.00%      $808         0.19%      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  $101.0  million at September 30, 1999,  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, 1999,
the investment  securities  portfolio held to maturity  consisted of $559,512 in
tax-exempt securities issued by states and municipalities. 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,
1999, the portfolio of securities  available for sale consisted of $73.9 million
in securities issued by the U.S. Treasury and other federal government agencies,
$23.9 million in tax exempt securities issued by states and municipalities,  and
$102.6 million in investment grade corporate investments.

     During the years  ended  September  30,  1999,  1998 and 1997,  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.

                                       16
<PAGE>
     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,
                                          ---------------------------------------------------------------------------
                                                     1999                     1998                      1997
                                          -----------------------   -----------------------   -----------------------
                                          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 ......   $    560   $       577    $    889   $       926    $  1,042   $     1,069
  Corporate obligations ................       --            --         2,000         2,002      21,895        21,900

Available for sale:
  U.S. Government obligations ..........     74,227        73,960     102,620       105,454     185,861       185,601
  State and municipal obligations ......     24,848        23,881      17,406        18,103       8,861         9,087
  Corporate obligations ................     62,037        60,807      79,225        79,667      67,147        67,158
                                           --------   -----------    --------   -----------    --------   -----------
    Total ..............................   $161,672   $   159,225    $202,140   $   206,152    $284,806   $   284,815
                                           ========   ===========    ========   ===========    ========   ===========
</TABLE>
<TABLE>
<CAPTION>
                                                               At September 30,
                                   ----------------------------------------------------------------------
                                           1999                     1998                    1997
                                   ---------------------   ----------------------   ---------------------
                                   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   $    560        0.35%    $    889        0.44%  $  1,042        0.36%
  Corporate obligations .........         --          --        2,000        0.99     21,895        7.69

Available for sale:
  U.S. Government obligations ...     74,227       45.91      102,620       50.77    185,861       65.26
  State and municipal obligations     24,848       15.37       17,406        8.61      8,861        3.11
  Corporate obligations .........     62,037       38.37       79,225       39.19     67,147       23.58
                                    --------      ------     --------      ------   --------      ------
    Total .......................   $161,672      100.00%    $202,140      100.00%  $284,806      100.00%
                                    ========      ======     ========      ======   ========      ======
</TABLE>
                                       17
<PAGE>

     The following  table sets forth the maturities and weighted  average yields
of the debt securities in the investment portfolio at September 30, 1999.
<TABLE>
<CAPTION>
                                  One Year          After One Through      After Five Through         After Ten
                                  or Less              Five Years              Ten Years                Years           Totals
                          ---------------------  --------------------   ---------------------  --------------------   --------
                            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 ......   $    171        6.82%  $    389        5.60%  $     --          --   $     --          --   $    560

Available  for sale:
  U.S.  Government
     obligations ......     15,014        5.69%    59,213        6.01%        --          --         --          --     74,227
State and  municipal
     obligations ......        572        6.49%       802        6.25%       198        6.12%    23,276        7.57%    24,848
Corporate obligations .     21,053        6.14%    21,159        6.12%        --          --     19,825        5.94%    62,037
                          --------                -------                -------               --------               --------
Total..................   $ 36,810                $81,563                  $ 198               $ 43,101               $161,672
                          ========                =======                =======               ========               ========
</TABLE>

     At September 30, 1999 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 $11.0 million.


                                       18
<PAGE>

Mortgage-Backed and Related Securities

     At  September  30, 1999,  the  Company's  net  mortgage-backed  and related
securities totaled $75.3 million at fair value ($75.7 million at amortized cost)
and had a weighted average yield of 5.88%. At September 30, 1999,  82.37% of the
mortgage-backed and related securities were adjustable rate securities.

     Mortgage-backed and related securities ("MBS") can be divided into two main
groups.  The  first  group,  called  mortgage   participation   certificates  or
pass-through  certificates,  typically represents 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  (formerly  the  Federal  National  Mortgage
Association), the Government National Mortgage Association ("GNMA") and the U.S.
Small Business Administration ("SBA").

     The second group,  called  collateralized  mortgage  obligations  ("CMOs"),
consists of securities  created from and secured by the  securities in the first
group  described  above.  CMOs are an example of a security called a derivative,
because they are derived from mortgage pass-through securities.  Underwriters of
CMOs create these  securities  by dividing up the interest  and  principal  cash
flows from the pools of mortgages  and selling  these  different  slices of cash
flows as a new and different  class of individual  securities or "tranches." The
Company invested in $18.1 million of CMOs during 1999, comprised of two classes,
planned  amortization  class tranches ("PACs") and Floaters.  The least volatile
CMOs are PACs. With PAC tranches, the yields, average lives, and lockout periods
when no  payments  are  received  are  designed  to  closely  follow  the actual
performance of the underlying MBS. PACs are available in a variety of short term
maturities,  usually two, three,  five, or seven years. CMO floaters are similar
to  adjustable  rate  mortgages;  they carry an interest  rate that changes in a
fixed  relationship  to an interest rate index,  typically the London  Interbank
Offer Rate  ("LIBOR").  Floaters  usually have caps that  determine  the highest
interest that can be paid by the securities.  Except for caps on floaters,  PACs
and floaters may help to manage  interest rate risk by reducing asset  duration.
They also may help manage  price  volatility  since  they  typically  have short
maturities or coupons that reset monthly or quarterly to reflect  changes in the
index rate.

     MBS 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.  MBS generally  yield less
than the loans  that  underlie  such  securities  because of the cost of payment
guarantees  and credit  enhancements.  In addition,  MBS 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 MBS 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 MBS 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.

                                       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,
                                          ---------------------------------------------------------------------------
                                                     1999                     1998                      1997
                                          -----------------------   -----------------------   -----------------------
                                          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 .................................   $  2,601   $     2,596    $  3,662   $     3,696    $  5,447   $     5,518

Available for sale:

  Fannie Mae ...........................     24,319        24,410      12,866        12,985      12,775        12,897
  FHLMC ................................     18,375        18,371      14,722        15,158      25,881        26,574
  GNMA .................................     11,783        11,768       3,619         3,662       9,709         9,808
  SBA ..................................         --            --      11,535        11,531      15,732        15,590
  CMOs .................................     18,598        18,146        --            --          --            --
                                           --------   -----------    --------   -----------    --------   -----------
    Total ..............................   $ 75,676   $    75,291    $ 46,404   $    47,032    $ 69,544   $    70,387
                                           ========   ===========    ========   ===========    ========   ===========
</TABLE>
<TABLE>
<CAPTION>
                                                         At September 30,
                      ------------------------------------------------------------------------------------
                                  1999                        1998                        1997
                      ----------------------------  --------------------------  --------------------------
                        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 ............   $    2,601             3.44%  $  3,662             7.89%   $ 5,447             7.83%

Available for sale:

  Fannie Mae ......       24,319            32.13     12,866            27.73     12,775            18.37
  FHLMC ...........       18,375            24.28     14,722            31.72     25,881            37.22
  GNMA ............       11,783            15.57      3,619             7.80      9,709            13.96
  SBA .............           --               --     11,535            24.86     15,732            22.62
  CMOs ............       18,598            24.58         --               --         --               --
                      ----------           ------   --------           ------    -------           ------
    Total .........   $   75,676           100.00%  $ 46,404           100.00%   $69,544           100.00%
                      ==========           ======   ========           ======    =======           ======
</TABLE>


Interest-Earning Deposits

     The  Company  also had  interest-earning  deposits  in the FHLB of  Seattle
amounting  to $1.3  million and $12.1  million at  September  30, 1999 and 1998,
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

                                       20
<PAGE>

interest  rates  and  money  market  conditions.  Borrowings  may be  used  on a
short-term  basis to compensate for 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,  negotiable  order  of
withdrawal  ("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, 1999.  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.

     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, 1999,  these  deposits  totaled $35.2  million,  or 4.89% 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, 1999, the
Association experienced a net increase in deposits (before interest credited) of
$6.3 million as customers  deposited  funds and new  customers  were added.  The
Association has conducted a special  checking  account  campaign in an effort to
attract and retain deposits. To augment this deposit growth, the Association has
relied on increased borrowings from the FHLB of Seattle. See "-- Borrowings."

     At September 30, 1999, certificate accounts maturing during the year ending
September 30, 2000 totaled $266.0 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, 1999.

<TABLE>
<CAPTION>

                                                                   Certificate
                             Maturity Period                          Accounts
                     ------------------------------------          -----------
                                                                 (In thousands)

                     <S>                                               <C>
                     Three months or less................              $17,824
                     Over three through six months.......               18,692
                     Over six through twelve months......               22,841
                     Over twelve months..................               25,289
                                                                       -------
                         Total...........................              $84,646
                                                                       =======
</TABLE>

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

<TABLE>
<CAPTION>

                                                                        At September 30,
                             ------------------------------------------------------------------------------------------
                                           1999                              1998                         1997
                             -------------------------------   --------------------------------   ---------------------
                                          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 ..   $392,086       54.43% ($ 3,265)   $395,351       57.33%  $ 19,748    $375,603       55.73%
                             --------       -----  --------    --------       -----   --------    --------       -----
Transaction accounts:

Non-interest checking ....     52,319        7.26     4,772      47,547        6.90     (5,031)     52,578        7.80
Interest-bearing checking      67,303        9.34    (3,258)     70,561       10.23     (4,483)     75,044       11.14
Passbook and
    statement savings ....     59,790        8.30    (1,624)     61,414        8.91     (1,765)     63,179        9.37
Money market deposits ....    148,903       20.67    34,235     114,668       16.63      7,094     107,574       15.96
                             --------      ------  --------     -------      ------   --------    --------      ------
Total transaction accounts    328,315       45.57    34,125     294,190       42.67     (4,185)    298,375       44.27
                             --------      ------  --------    --------      ------   --------    --------      ------
Total deposits ...........   $720,401      100.00% $ 30,860    $689,541      100.00%  $ 15,563    $673,978      100.00%
                             ========      ======  ========    ========      ======   ========    ========      ======
</TABLE>

     The following  table sets forth the deposit  activities of the  Association
for the periods indicated.
<TABLE>
<CAPTION>

                                                Year Ended September 30,
                                         -----------------------------------
                                             1999         1998         1997
                                         ---------    ---------    ---------
                                                    (In thousands)

<S>                                      <C>          <C>          <C>
Beginning balance ....................   $ 689,541    $ 673,978    $ 399,673
                                         ---------    ---------    ---------
Increase due to acquired deposits ....        --           --        241,272
Net inflow (outflow) of deposits before
 interest credited ...................       6,251       (8,753)      14,077
Interest credited ....................      24,609       24,316       18,956
                                         ---------    ---------    ---------
Net increase in deposits .............      30,860       15,563      274,305
                                         ---------    ---------    ---------
Ending balance .......................   $ 720,401    $ 689,541    $ 673,978
                                         =========    =========    =========
</TABLE>


     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,

                                       22
<PAGE>

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, 1999, 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 matured  during the quarter ended March 31, 1999 and were not
renewed.

     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,
                                                     -------------------------
                                                         1999            1998
                                                     ----------    -----------
Weighted average rate paid on:
<S>                                                      <C>             <C>
  FHLB advances ..................................       5.34%           5.26%
  Reverse repurchase agreements ..................         --            5.65
</TABLE>
<TABLE>
<CAPTION>
                                                              Year Ended
                                                             September 30,
                                                     -------------------------
                                                         1999            1998
                                                     ----------    -----------
                                                        (Dollars in thousands)
Maximum amount outstanding at any month
  end:
<S>                                                  <C>           <C>
  FHLB advances ..................................   $  197,000    $   167,000
  Reverse repurchase agreements ..................        8,095         17,078

Approximate average balance:
  FHLB advances ..................................      173,740        141,016
  Reverse repurchase agreements ..................        3,105         14,669

Approximate weighted average rate paid on:
  FHLB advances ..................................         5.25%          5.62%
  Reverse repurchase agreements ..................         5.72           5.80
</TABLE>

     The  Association  also has an  uncommitted  line of credit of $15.0 million
with a commercial bank. At September 30, 1999, 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 $11.0 million at September 30, 1999.

     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.

     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

                                       24
<PAGE>

and will be assessed premiums based on BIF rates, which have been lower than the
SAIF rates since 1995.  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, 1999 totaled $295,950.

     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.  After  December 31, 1999, the
insurance  assessment  will be the same for all  insured  deposits.  This should
result in a significant  reduction in future deposit insurance  premiums for 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 not less than a specified percentage  (currently
4.0%)  of  its  net  withdrawable  accounts  plus  short-term  borrowings.   The
Association's liquidity ratio was 22.38% at September 30, 1999.

     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

                                       25
<PAGE>

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,  1999,  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
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

                                       26
<PAGE>

(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 88.90% 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."

     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

                                       27
<PAGE>

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, 1999.
<TABLE>
<CAPTION>

                                                                                                 To Be
                                                                                  Categorized as "Well
                                                                                    Capitalized" Under
                                                                For Capital          Prompt Corrective
                                         Actual              Adequacy Purposes        Action Provision
                             --------------------------   ----------------------- ---------------------
                                 Amount          Ratio     Amount          Ratio   Amount        Ratio
                             ----------          ------   -------          ------ -------        ------
                                                               (In thousands)

<S>                          <C>                  <C>     <C>                <C>  <C>             <C>
Total Capital ............   $   95,495           17.4%   $42,889            8.0% $53,611         10.0%
 (To Risk Weighted Assets)
Tier I Capital ...........       93,012           17.0         --             --   32,166          6.0
 (To Risk Weighted Assets)
Tier I Capital ...........       93,012            8.9     30,833            3.0   51,388          5.0
 (To Total Assets)
Tangible Capital .........       93,012            8.9     15,416            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
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, 1999, the  Association's  limit on

                                       28
<PAGE>

loans  to  one  borrower  was  $15.2   million.   At  September  30,  1999,  the
Association's  largest  aggregate  amount  of  loans  to one  borrower  was $5.4
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
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.
                                       29
<PAGE>

                            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
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.

Potential Impact of Current Legislation on Future Results of Operations

     On  November  12,  1999,  the  Gramm-Leach-Bliley  Act (the "GLB  Act") was
enacted into law. The GLB Act makes sweeping  changes in the financial  services
in which various types of financial  institutions may engage. The Glass-Steagull
Act,  which  generally  prevented  banks from  affiliating  with  securities and
insurance firms,  was repealed.  A new "financial  holding  company," which owns
only  well  capitalized  and  well  managed  depository  institutions,  will  be
permitted to engage in a variety of financial  activities,  including  insurance
and securities underwriting and agency activities.

     The GLB Act permits unitary savings and loan holding companies in existence
on May 4, 1999,  including the Company,  to continue to engage in all activities
that they were  permitted to engage in prior to the  enactment of the Act.  Such
activities  are  essentially  unlimited,  provided  that the  thrift  subsidiary
remains a qualified  thrift lender.  Any thrift holding company formed after may
4, 1999,  will be subject to the same  restrictions as a multiple thrift holding
company.  In addition,  a unitary thrift holding  company in existence on May 4,
1999,  may be sold only to a financial  holding  company  engaged in  activities
permissible for multiple savings and loan holding companies.


                                       30
<PAGE>

     The GLB Act is not expected to have a material  effect on the activities in
which the Company and the  Association  currently  engage,  except to the extent
that competition with other types of financial institutions may increase as they
engage in activities not permitted prior to enactment of the GLB Act.

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 Internal  Revenue Code of 1986, as
amended ("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,  1999,  the  Association  had  249  full-time  and 70
part-time  employees.   The  employees  are  not  represented  by  a  collective
bargaining unit. The Association believes its relationship with its employees is
good.

     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          63    President and Chief Executive Officer

Robert A. Tucker         51    Senior Vice President and Chief Lending
                               Officer/Secretary

Frank X. Hernandez       44    Senior Vice President and Chief Operating Officer

Marshall J. Alexander    49    Senior Vice President and Chief Financial Officer

<FN>
______________
(1)  At September 30, 1999.
</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.

                                       33
<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, 1999.
<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



                                       34

<PAGE>

<CAPTION>

                                        Year                        Square
Description/Address                    Opened     Leased/Owned     Footage

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

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



                                       35
<PAGE>
<CAPTION>

                                        Year                        Square
Description/Address                    Opened      Leased/Owned    Footage

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

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


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 $11.6 million at September 30, 1999.  See Note 5 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, 1999.


                                       36
<PAGE>

                                     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  2  and  3 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.

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, 1999 and 1998*
               Consolidated Statements of Earnings for the Years Ended
                    September 30, 1999, 1998 and 1997*
               Consolidated Statements of Shareholders' Equity for the Years
                    Ended September 30, 1999, 1998 and 1997*
               Consolidated Statements of Cash Flows for the Years Ended
                    September 30, 1999, 1998 and 1997*
               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  entitled  "Consolidated   Supplemental  Data  -  Selected
Quarterly Financial Data" on page 39 of 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, 1999.



                                       37
<PAGE>

                                    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

          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.


                                       38
<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.
****     Incorporated by reference to the Registrant's Annual Report on Form
               10-K for the year ended September 30, 1998.


     (b) Reports on Form 8-K

         None.


                                       39
<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, 1999                             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, 1999
Gerald V. Brown               Executive Officer and
                              Director (Principal
                              Executive Officer)

/s/ Marshall J. Alexander     Senior Vice President and        December 29, 1999
Marshall J. Alexander         Chief Financial Officer
                              (Principal Financial
                               and Accounting Officer)

/s/ Rodney N. Murray          Chairman of the Board            December 29, 1999
Rodney N. Murray              of Directors


/s/ Bernard Z. Agrons         Director                         December 29, 1999
Bernard Z. Agrons

/s/ Timothy A. Bailey         Director                         December 29, 1999
Timothy A. Bailey


/s/ James D. Bocchi           Director                         December 29, 1999
James D. Bocchi

/s/ William C. Dalton         Director                         December 29, 1999
William C. Dalton

/s/ J. Gillis Hannigan        Director                         December 29, 1999
J. Gillis Hannigan

/s/ Dianne E. Spires          Director                         December 29, 1999
Dianne E. Spires



<PAGE>

<PAGE>


                                   EXHIBIT 13

                       1999 Annual Report to Shareholders


<PAGE>

CORPORATE  PROFILE  Klamath  First  Bancorp,  Inc.  (Nasdaq:  KFBI) is a unitary
savings and loan holding company,  headquartered in Klamath Falls,  Oregon.  The
Company's subsidiary,  Klamath First Federal Savings and Loan Association, has a
65 year history, dating back to 1934. The Company provides a diversified line of
loan and deposit  services to individuals,  families and small 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  whether  to use
alternative  delivery  channels such as ATMs,  telephone  banking,  and Internet
banking. At year-end,  Klamath First Bancorp, Inc. was operating from 35 offices
in 22 counties throughout Oregon.

1999 HIGHLIGHTS

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

          Total assets reached high of $1,041.6 million.
          Total net loans increased by 10.72% or $71.6 million.
          Total deposits grew to $720.4 million.
          Earnings per share reached new high of $1.21, a 15.24% increase over
          prior year.

Completed 20% Modified Dutch Auction Tender Offer (stock buy back) in
January 1999.

Paid quarterly dividends totaling $.46 per share, 38.98% pay out ratio.

Added 2 new ATM locations.

Klamath First Financial Services began operations in July 1999, offering
investment services and retirement planning for customers throughout Oregon.

Went  online with our  informational  web site,  www.klamathfirstfederal.com  in
September  1999. We are planning a fully  transactional  and bill paying site in
2000.


                                TABLE OF CONTENTS
 Selected Consolidated Financial Data................................2-3
 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,
                                                ----------   ----------   ----------   ----------   ----------
                                                    1999         1998         1997         1996         1995
                                                ----------   ----------   ----------   ----------   ----------
FINANCIAL CONDITION DATA                                                (In thousands)

<S>                                             <C>          <C>          <C>          <C>          <C>
Assets ......................................   $1,041,641   $1,031,302   $  980,078   $  671,969   $  647,840
Cash and cash equivalents ...................       24,523       66,985       32,043       16,180      175,994
Loans receivable, net .......................      739,793      668,146      551,825      473,556      403,544
Investment securities held to maturity ......          560        2,889       22,937        9,827       42,209
Investment securities available for sale ....      158,648      203,224      261,846       75,987       12,606
Mortgage-backed & related securities
held to maturity ............................        2,601        3,662        5,447        6,783         --
Mortgage-backed & related securities
available for sale ..........................       72,695       43,336       64,869       74,109         --
Stock in FHLB of Seattle, at cost ...........       10,957       10,173        7,150        4,774        4,426
Advances from FHLB of Seattle ...............      197,000      167,000      129,000       90,000       20,000
Deposit liabilities .........................      720,401      689,541      673,978      399,673      384,380
Shareholders' equity ........................      109,585      145,081      144,462      153,411      164,685
</TABLE>
<TABLE>
<CAPTION>

                                                                     Year Ended September 30,
                                                ----------   ----------   ----------   ----------   ----------
                                                      1999         1998         1997         1996         1995
                                                ----------   ----------   ----------   ----------   ----------
SELECTED OPERATING DATA                                                  (In thousands)
<S>                                             <C>          <C>          <C>          <C>          <C>
Total interest income .......................   $   71,691   $   69,733   $   54,167   $   45,649   $   35,107
Total interest expense ......................       38,382       37,848       29,856       23,286       20,441
                                                ----------   ----------   ----------   ----------   ----------
Net interest income .........................       33,309       31,885       24,311       22,363       14,666
Provision for loan losses ...................          932          674          370          120          120
                                                ----------   ----------   ----------   ----------   ----------
Net interest income after
provision for loan losses ...................       32,377       31,211       23,941       22,243       14,546
Non-interest income .........................        3,629        3,202          810          522          381
BIF/SAIF Assessment .........................         --           --           --          2,473         --
Non-interest expense ........................       21,186       19,523       11,764        9,769        6,004
                                                ----------   ----------   ----------   ----------   ----------
Earnings before income taxes                        14,820       14,890       12,987       10,523        8,923
Provision for income taxes                           5,665        5,339        4,429        4,413        3,349
                                                ----------   ----------   ----------   ----------   ----------
Net Earnings ................................   $    9,155   $    9,551   $    8,558   $    6,110   $    5,574
                                                ==========   ==========   ==========   ==========   ==========
Basic earnings per share ....................   $     1.21   $     1.05   $     0.91   $     0.56          N/A
                                                ==========   ==========   ==========   ==========   ==========
</TABLE>


<PAGE>


<TABLE>
<CAPTION>
                                                                 At or for the Year Ended September 30,
                                                  -------------------------------------------------------------
                                                     1999          1998         1997         1996         1995
                                                  ---------      --------  ----------     --------     --------
KEY OPERATING RATIOS

Performance Ratios

Return on average assets
<S>                                                <C>          <C>          <C>          <C>           <C>
(net earnings divided by average assets) ....         0.88%        0.96%        1.14%        0.99%        1.19%

Return on average equity
(net earnings divided by average equity) ....         7.55%        6.52%        5.85%        3.69%       10.44%

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

Net interest margin (net interest income as a
percentage of average interest-earning assets)        3.37%        3.36%        3.32%        3.65%        3.24%

Average interest-earning assets to average
interest-bearing liabilities ................       116.47%      119.84%      125.58%      137.78%      111.29%

Net interest income after provision for loan losses
to total non-interest expenses ..............       152.82%      159.87%      203.51%      181.69%      242.27%

Non-interest expense to average total assets          2.05%        1.96%        1.57%        1.99%        1.29%

Efficiency ratio (non-interest expense divided by
net interest income plus non-interest income)        57.36%       55.64%       46.83%       53.49%       39.90%

Dividend payout ratio (dividends declared per share
divided by net earnings per share) ..........        38.98%       34.50%       34.09%       44.64%        --

Book value per share ........................      $ 15.52      $ 16.30      $ 15.64      $ 14.98          N/A

Asset Quality Ratios

Allowance for loan losses to total loans ....         0.32%        0.28%        0.22%        0.19%        0.19%

Non-performing assets to total assets .......         0.46%        0.05%        0.03%        0.04%        0.12%

Non-performing loans to total loans, before
net items ...................................         0.43%        0.07%        0.04%        0.04%        0.18%

Capital Ratios

Equity to assets ratio ......................        10.52%       14.07%       14.74%       22.83%       25.42%

Tangible capital ratio ......................         8.91%        8.26%       11.06%       19.22%       18.57%

Core capital ratio ..........................         8.91%        8.26%       11.06%       19.22%       18.57%

Risk-based capital ratio ....................        17.41%       16.13%       23.12%       42.41%       36.87%


Other Data

Number of

Real estate loans outstanding ...............        9,297        9,155        8,393        7,704        7,110

Deposit accounts ............................       85,112       82,585       82,032       38,651       38,260

Full service offices ........................           34           34           32            7            7

</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        Senior Vice President - Klamath Operations for Regence
                         Blue Cross/Blue Shield, a health insurance company

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        Retired; 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

OFFICERS OF KLAMATH FIRST FEDERAL SAVINGS AND LOAN ASSOCIATION

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

*   Indicates an officer of Klamath First Bancorp, Inc.


<PAGE>



Dear Shareholder,

     When we started  this fiscal year 1999,  we  initiated a major  shareholder
enhancement  called a "Modified  Dutch Auction Tender Offer".  We planned to buy
back 20% of our  outstanding  shares to improve  earnings per share  ("EPS") and
return on equity  ("ROE").  This was just as  successful  as we had planned.  We
ended the year with EPS of $1.21 as compared to $1.05 for fiscal  1998, a 15.24%
increase.  Our ROE was  7.55% as  compared  to 6.52% the year  before,  a 15.80%
increase.  It is interesting to note, however,  that these enhancements were not
only because of the tender offer.  We had an excellent  earnings  year.  Our net
earnings  were very good even  though we took $39  million  out of our  earnings
stream to purchase the 1,984,090 shares.  The $39 million,  if invested at lower
yielding overnight funds rates averaging 5.06% for the last quarter,  would have
represented  $1.5 million greater interest income for the year. Our net earnings
for the year were $9.2 million as compared to $9.6 million the previous year. We
will continue to consider all  shareholder  and earnings  enhancements  that are
accretive to both EPS and ROE.

     This year the Company formed Klamath First Financial Services, Inc. The new
subsidiary  is offering  general  securities  trading as well as  financial  and
retirement  planning to  customers  of the Company and the public at large.  The
primary area served at present is Klamath County,  but we have plans in place to
expand with representatives in Jackson and Deschutes Counties.

     We are striving to achieve an 8% to 10% asset growth this year.  We plan to
accomplish  this  through  new  branches  in growth  areas such as  Jackson  and
Deschutes counties. We will also continue to look for acquisition  opportunities
that fit into our corporate structure.  We'll continue our primary business as a
thrift, with emphasis on one to four family lending,  however, we plan to expand
our lending in multi-family  residential  lending and commercial real estate. We
also plan to emphasize our consumer and commercial  lending by hiring commercial
loan officers for our high growth areas.

     We currently offer a telephone banking voice response system which receives
over    20,000     calls    per    month.     We    opened    our    web    site
(www.klamathfirstfederal.com) which at present is an informational site. We plan
on expanding this during the coming fiscal year to a full  transactional site to
include bill paying.  Although new  technologies  are, and will be, available to
our  customers  who  choose  to use  them,  we  will  continue  to  provide  our
traditional "hands on" service at the teller windows.

     Our  deposits  increased  4.5% last year when the thrift  industry  overall
showed a 2.4% loss from June of 1998 to June of 1999  according to the Office of
Thrift Supervision.  We believe this gain is because of our friendly,  courteous
personnel and their dedication to excellent  customer service.  We will continue
to offer the products and services our customers want.  KFBI's mission statement
is clear:  "The  mission of KFBI is to be the  preferred  provider of  financial
products  and  services.  This  will be  accomplished  within an  atmosphere  of
commitment to our  shareholders,  employees,  customers and the  communities  we
serve."

     With our large loan  volume,  $224.2  million in new loans,  we entered the
secondary  market and started  selling  loans to the Federal  National  Mortgage
Association  ("Fannie  Mae"). We sold our first loan to them in May of 1999, the
eighth  month of our fiscal year.  We started this program  primarily to improve
fee income through the retained  servicing rights and servicing fees. We plan to
retain servicing on all loans sold for fee income and to retain customer service
and relationships. From  May  through  September  this  new  activity  generated

<PAGE>

$72,000 in non-interest  income.  Total fees and service charges grew from $2.41
million in 1998 to $2.94 million in 1999, a 21.79% increase. We plan to continue
this program while  retaining  non-conforming  and higher  yielding loans in our
portfolio.

     The big issue for all  financial  institutions  this year has been the Year
2000 issue (Y2K) with the computer  turn-over  to that date.  We have tested all
our  critical  systems with the computer  date  advanced to 2000.  Every type of
transaction  has been run and they all went  through  the system  well.  We also
developed a contingency  plan in the event any of our branches have problems and
transactions must be run off-line.  Each of our 34 branches were tested and they
all performed  successfully.  This is an issue that all  financial  institutions
have taken very seriously.

     We are  looking  forward  to  another  good  year  and we  thank  you,  our
shareholders,  employees and customers, for your support and assistance with our
goals.




/s/ Gerald V. Brown                          /s/ Rodney N. Murray
Gerald V. Brown                              Rodney N. Murray
President and Chief Executive Officer        Chairman of the Board




<PAGE>

OUR BUSINESS

LENDING

Klamath  First  Federal  continues  to strive to be a market  leader in the real
estate lending market  throughout  Oregon.  Our tradition of excellence  started
more than 65 years ago when we were originally  formed to meet the housing needs
of our customers.  We continue that tradition today and have financed single and
multi-family  homes  throughout  the state.  Real estate  loans  remain the core
earning  asset of the  Company.  This  includes  owner  and  non-owner  occupied
residences,   second  home  loans,   construction   loans,  and  our  all-in-one
construction  loan (both the  construction  and term  financing in one package).
Multi-family  homes have also been in our product line for many years.  Today we
have expanded  these  products  throughout  the state.  Our real estate  lending
includes apartment  buildings,  manufactured home parks,  commercial real estate
projects,  such as motels,  medical  buildings,  warehouses,  resorts and office
complexes. When it comes to real estate lending, we do it all.

When we  purchased  the 25 branches  of Wells  Fargo a few years back,  both the
customers  and  the  Company  went  through  some  changes.  In  several  of the
communities,  we were the  only  financial  institution  in town and many of the
offices had not offered real estate loans,  but they were familiar with offering
consumer  and  small  business  loans.  Klamath  First  Federal  has a  profound
commitment  to serving  the  financial  needs of our  communities.  As a result,
training for both customers and staff about real estate lending was necessary in
addition to increasing  staffing  levels to originate  consumer,  commercial and
small business loans. Our product line in consumer loans now includes all of the
expected  products  from  automobiles  to  recreational  vehicles,  secured  and
unsecured.  Our track record has been very good in both  originations and credit
quality throughout our branch network.

Additionally,  our branch network provides the opportunity to attract more small
business and commercial loans. Our plans for the next year and the future are to
further  capitalize on our consumer and small business lending with the addition
of  seasoned  lending  officers  in  several  key branch  locations  in our more
populated market areas. Our "hands-on" approach to customer service continues to
attract  customers  who  still  want  their  bankers  to  be  a  part  of  their
communities.

Real estate  lending will continue to be the Company's  primary focus because we
are very  successful and efficient in this product line.  However,  we will also
continue to expand and emphasize our diversified  lending  products in consumer,
commercial and small business lending.

DEPOSITS

Klamath First Federal offers our deposit customers an array of competitive terms
and rates to help meet  their  savings  needs.  These  include  the  traditional
savings  certificates  ("CDs"),  IRAs including SEPP, Keogh, Roth and Education,
statement  savings and money market  accounts with tiered rates based on account
balances.  Throughout  the year we have offered  specials on CDs that have rates
superior  to the  competition  and often have odd  maturities  that help  offset
automatic rollovers of our current customers and tend to attract a higher degree
of new money.

The last few  years we have  been  very  successful  in  marketing  our  various
checking account products to both our personal and business customers.   We have

<PAGE>

a variety of checking account products from free checking to interest  checking.
We intend to continue  emphasizing checking accounts in our marketing efforts as
a source of lower  cost funds as well as an anchor  account  from which to cross
sell other  banking  products  and  loans.  This year we will  introduce  a club
account that offers customers various travel discounts,  shopping  discounts and
other  add-on  options  that  provide  customers a variety of consumer  friendly
products as well  as a  source for  additional  fee  income  for  Klamath  First
Federal.  We  are  very  encouraged  by  the  potential  of  this  account  as a
value-added service for our growing customer base.

Our  customers  continue to benefit from  technological  advances  which provide
economical and convenient choices for them to conduct their banking.  We offer a
combined ATM, Check Guarantee and Debit Card to qualified customers. This allows
them access to their checking or savings  balances 24 hours a day either through
ATMs or merchants with  point-of-sale  terminals.  We offer combined  statements
that itemize on one convenient  monthly statement  multiple account  information
including checking, savings, time deposits, and mortgage, consumer or commercial
loans if the customer  desires.  Our automated  24-hour telephone banking system
allows  customers  to get instant  up-to-date  account  information  and perform
routine transfer and payment transactions real-time over the telephone.

Our various  business  accounts  continue to grow and have new added options for
customer  convenience.  This past year we added an option  allowing our business
customers to dial up their accounts and see their account  activity  directly by
use of a modem and personal  computer.  Customers  with a high volume of account
activity find this service to be a great advantage over alternative choices.

Last,  Klamath First Federal has moved into the Internet with our  informational
web site www.klamathfirstfederal.com. The site will be updated with new features
as they  are  developed,  including  a bill  paying  feature  as well as a fully
transactional  site allowing such  transactions  as account  inquiries,  balance
transfers and making loan payments.  The site currently has hot links to Nasdaq,
Klamath First Financial Services( see below) and Klamath First Bancorp, Inc. The
Bancorp's  link will feature  Company  highlights,  and recent news and earnings
releases.  Our entry into the Internet will allow our customers to have one more
choice in how they do their banking with us and access their accounts.

INVESTMENT ALTERNATIVES

Consolidation  of the financial  marketplace  continues to rapidly blur the line
between banks,  stockbrokers,  and insurance companies.  The trend is clear, and
customers  now expect to be able to have one-stop  shopping for their  financial
needs and retirement planning. With this is mind, Klamath First Federal formed a
new subsidiary,  Klamath First Financial  Services  ("KFFS"),  whose  activities
include  securities  brokerage,  insurance  and related  services to retail bank
customers.  The  subsidiary,  through  a  third  party-broker  dealer,  Fintegra
Financial  Solutions  ("Fintegra"),  will  offer  common and  preferred  stocks,
corporate and municipal bonds,  mutual funds, unit investment  trusts,  variable
and fixed annuities, and long term care insurance.  Customers are able to access
their account histories on the Internet,  use optional on-line trading, and have
access to  market  research  using  the  technological  advances  that  Fintegra
provides.


<PAGE>

Wes Handley, Vice President and Program Manager of KFFS operates out of the main
office in Klamath Falls. He has been covering all of our branches throughout the
state on an appointment basis. This next year we plan to add additional licensed
investment  professionals to cover our state-wide branch network.  Additionally,
new  accounts  personnel  are  obtaining  insurance  licenses  to offer  annuity
products to  appropriate  customers.  This  subsidiary has the potential to help
increase  our  non-interest  income,   but   more   importantly,   adds  another
relationship and valued service for our growing customer base.

THE FUTURE

The  Company   looks  forward  to  the  rapidly   changing   future  with  great
anticipation.  Our asset  size,  market  capitalization,  and current and future
branch locations allow us to capitalize on market synergies,  economies of scale
and  product  diversification.  We  plan  to add an  experienced  marketing  and
training  professional  to our  management  staff  this  coming  year.  This new
position  will  develop  marketing  campaigns  to inform  present and  potential
customers of our quality service and varied financial  product lines, as well as
train and motivate branch staff to better market our products.  We will continue
to look for  opportunities  to expand the franchise and our market reach through
acquisitions,  strategic  alliances,  branching,  and technology.  Klamath First
Bancorp,  Inc. and the  financial  industry  have many  challenges  ahead of it.
Management  will continue to meet these  challenges and provide  quality service
and  financial  products  through a variety of  delivery  channels.  This should
translate into a stronger  financial  institution  creating good returns for our
shareholders.
<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 42 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  and Chief  Lending  Officer
responsible for all lending  functions of the Association.  In his 26 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
Senior Vice President and 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

Special Note Regarding  Forward-Looking  Statements
     Management's  Discussion and Analysis of Financial Condition and Results of
Operations   and  other   portions  of  this  Annual  Report   contain   certain
"forward-looking  statements"  concerning the future operations of Klamath First
Bancorp,  Inc.  Management  desires  to  take  advantage  of the  "safe  harbor"
provisions  of the  Private  Securities  Litigation  Reform  Act of 1995  and is
including this statement for the express  purpose of availing the Company of the
protections of such safe harbor with respect to all "forward-looking statements"
used  in  our  Annual  Report.     We  have  used  "forward-looking  statements"
to describe  future plans and  strategies,  including  our  expectations  of the
Company's future financial results.  Management's  ability to predict results or
the effect of future plans or strategies is inherently uncertain.  Factors which
could affect actual results include  interest rate trends,  the general economic
climate in the  Company's  market  area and the  country as a whole  which could
affect  the  collectibility  of loan  balances,  the  ability to  increase  non-
interest income through  expansion of new lines of business,  the ability of the
Company  to  control  costs  and  expenses,   the  ability  of  the  Company  to
successfully address year 2000 ("Y2K") issues, competitive products and pricing,
loan  delinquency  rates,  and  changes in federal and state  regulation.  These
factors should be considered in evaluating the "forward-looking statements," and
undue reliance should not be placed on such statements.

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 hands-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  but  growing  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-  earning  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

<PAGE>

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
     In Federal  legislation  enacted in 1996,  the reserve method of accounting
for thrift 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, 1999, 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  was required to begin during the tax year ended
September 30, 1999.

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 ten years and borrowings  which mature or reprice in five 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.

     Changes  in  interest  rates  also  impact the fair value of the assets and
liabilities  on the  Company's  balance  sheet,  expressed as changes in the net
portfolio value ("NPV"). NPV represents the market value of portfolio equity and
is equal to the market  value of assets  minus the market  value of  liabilities
plus or minus the estimated market value of off-balance-sheet  instruments.  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.  It is generally assumed that assets with
adjustable rates are less subject to market value changes due to  interest  rate
fluctuations based on the premise that their rates will adjust with the market.
<PAGE>

     In December 1998, the OTS issued Thrift Bulletin 13a ("TB 13a")  containing
guidance on the  management of interest rate risk and providing a description of
how the "Sensitivity to Market Risk" rating would be determined.  Sensitivity to
Market Risk  represents  the "S" component of the CAMELS rating which is used by
regulators  in  their  evaluation  of  financial   institutions.   The  OTS  has
established  detailed  minimum  guidelines  for two areas of interest  rate risk
management.   These  guidelines  establish  minimum  expectations  for  (1)  the
establishment  and  maintenance  of  board-approved   risk  limits  and  (2)  an
institution's  ability  to  measure  their  interest  rate risk  exposure.  Each
thrift's board of directors is responsible for establishing  risk limits for the
institution. The interest rate risk limits are expected to include limits on the
change in NPV as well as limits on earnings sensitivity.

     NPV  limits  include  minimums  for the NPV ratio  which is  calculated  by
dividing the NPV by the present  value of the  institution's  assets for a given
rate  scenario.  The board should specify the minimum NPV ratio it is willing to
allow under  interest rate shifts of 100, 200, and 300 basis points up and down.
Both the NPV  limits and the actual  NPV  forecast  calculations  play a role in
determining a thrift's  Sensitivity  to Market Risk.  The prudence of the limits
and the compliance with board-prescribed limits are factors in the determination
of whether or not the institution's risk management is sufficient.  In addition,
the NPV ratio permitted by the institution's policies under an adverse 200 basis
point rate shift scenario is combined with the  institution's  current  interest
rate sensitivity to determine the  institution's  "Level of Interest Rate Risk."
The  level  of  interest  rate  risk is then  utilized  in  conjunction  with an
assessment  of the "Quality of Risk  Management  Practices" to determine the "S"
component of the CAMELS rating.

     The  Company's  exposure  to  interest  rate risk is reviewed on at least a
quarterly  basis by the Board of Directors  and the Asset  Liability  Management
Committee ("ALCO"), which includes senior management  representatives.  The ALCO
monitors and  considers  methods of managing  interest  rate risk by  monitoring
changes in NPV, the NPV ratio,  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 the NPV ratio. If potential  changes to NPV and the
NPV ratio  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.

     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 Association  continues to originate  primarily  fixed-rate  residential
loans. Some of these loans are sold to Fannie Mae with servicing  retained while
others are held in 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

<PAGE>

interest-bearing  liabilities.  During the year ended  September  30, 1999,  the
Company took several  actions to reduce interest rate risk.  First,  the Company
purchased a $10 million block of adjustable-rate single family mortgages,  which
generally  reprice in one year.  The Company also  purchased  participations  in
adjustable-rate  multi-family  and  commercial  real estate loans.  Second,  the
Company has focused its  non-residential  lending 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 and collateralized  mortgage  obligations  ("CMOs").
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.  New  deposit  product  offerings  and
promotion of checking accounts 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.  During 1999
adjustable-rate  borrowings  from FHLB of Seattle were  converted to longer term
fixed-rate  borrowings.  The Company will continue to explore  opportunities  in
these areas.

     The  Company's  Board of Directors  had  established  risk limits under the
previous OTS guidance. These limits have been revised and approved to bring them
into  compliance  with TB 13a.  NPV values  for the  Association  are  regularly
calculated  internally  and  by  the OTS  based on  regulatory  guidelines.  The
following table presents the  Association's  projected change in NPV and the NPV
ratio for the  various  rate shock  levels as of  September  30,  1999 using the
internally  generated  calculations.  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  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>

               PROJECTED CHANGES IN NET PORTFOLIO VALUE
               as of September 30, 1999

       Change in                                                NPV      Sensitivity
       Interest Rates                                         Ratio        Measure
                                                                       (Basis points)

<S>                                                           <C>          <C>
200 basis point increase ........................              6.53%       (327)
100 basis point increase ........................              8.21%       (159)
Base Rate Scenario ..............................              9.80%       --
100 basis point decline .........................             11.14%        134
200 basis point decline .........................             11.18%        138

</TABLE>



<PAGE>

     The preceding table indicates that at September 30, 1999, in the event of a
sudden  and  sustained   increase  in  prevailing  market  interest  rates,  the
Association's NPV and NPV ratio would be expected to decrease.  At September 30,
1999,  the  Association's  estimated  changes in these  measures 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, 1999,  the  Association's  one-year  cumulative  gap was a
negative 31.49% of total assets compared to a negative 32.19% of total assets at
September 30, 1998.


<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,
                                      -----------------------------------------
                                        1999            1998            1997
                                      ---------       --------       ----------
                                                      (In thousands)
Earning assets maturing
<S>                                  <C>             <C>             <C>
or repricing within one year ....    $ 188,286       $ 220,952       $ 199,320

Interest-bearing liabilities
maturing or repricing
within one year .................      516,161         552,929         524,942

Deficiency of earning assets
over interest-bearing liabilities
as a percent of total assets ....       (31.49%)        (32.19%)        (33.22%)

Percent of assets to liabilities
maturing or repricing
within one year .................        36.48%          39.96%          37.97%
</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, 1999. 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>


ASSETS                       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
                            ---------  -----------  ----------  ---------  ---------   ---------  ----------    ---------   --------
Permanent 1-4 Mortgages
<S>                        <C>         <C>         <C>         <C>         <C>       <C>          <C>           <C>          <C>
  Adjustable-rate .......   $ 11,519    $  3,638    $  9,261    $  3,962    $ 5,108        $--          $--          $--    $ 33,488
  Fixed-rate ............      2,927       2,705       4,372       1,355      2,553     25,381       96,983      498,360     634,636

Other Mortgage Loans
  Adjustable-rate .......      2,494       3,176       8,606       6,321      7,411       --           --           --        28,008
  Fixed-rate ............        195         224         845       5,657      7,131      9,522        6,514        4,198      34,286

Mortgage Backed and Related
Securities                    48,780         946      10,696       1,879      4,969      2,469        4,018        1,919      75,676

Non-Real Estate Loans
  Adjustable-rate .......      6,896         469       1,262         186       --         --           --           --         8,813
  Fixed-rate ............        653         303         547       1,106      3,197        838        1,078         --         7,722

Investment Securities ...     39,186        --        28,586      74,025     10,471      2,235       20,289        1,237     176,029
                            --------    --------    --------    --------    -------    -------     --------     --------    --------
     Total Rate Sensitive
          Assets            $112,650    $ 11,461    $ 64,175    $ 94,491    $40,840    $40,445     $128,882     $505,714    $998,658
                            ========    ========    ========    ========    =======    =======     ========     ========    ========
LIABILITIES

Deposits-Fixed Maturity     $ 97,557    $ 80,259    $ 88,208   $ 67,166    $ 37,459    $20,703     $    594     $    140    $392,086
Deposits-Interest Bearing      5,741       5,250       9,200     24,034      11,771      9,409        1,844           54      67,303
Deposits-Money Market         47,440      31,865      35,945     29,870       2,442      1,132          208         --       148,902
Deposits-Passbook and
     Statement Savings         5,100       4,664       8,173     21,351      10,457      8,359        1,638           48      59,790
Other Interest-Bearing
     Liabilities              71,759      25,000        --      100,000      10,000       --           --           --       206,759
                            --------    --------    --------   --------    --------    -------     --------     --------    --------
     Total Rate Sensitive
          Liabilities       $227,597    $147,038    $141,526   $242,421    $ 72,129    $39,603     $  4,284     $    242    $874,840
                            ========    ========    ========   ========    ========    =======     ========     ========    ========
Interest Rate
     Sensitivity Gap       ($114,947)  ($135,577)  ($77,351)  ($147,930)  ($31,289)   $    842     $124,598     $505,472    $123,818

Cumulative Interest Rate
     Sensitivity Gap       ($114,947)  ($250,524)  ($327,875) ($475,805)  ($507,094) ($506,252)   ($381,654)    $123,818

Sensitivity Gap to
     Total Assets             -11.04%     -13.02%      -7.43%    -14.20%      -3.00%      0.08%       11.96%      48.53%

Cumulative Interest Rate
     Sensitivity Gap
     to Total Assets          -11.04%     -24.06%     -31.49%    -45.69%     -48.69%    -48.61%      -36.65%      11.88%
</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,   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, 1999,  the  Association's  regulatory  liquidity,  as measured for
regulatory purposes, was 22.38%. The Company has borrowing agreements with banks
that can be used if funds are  needed.  (See Notes 9 and 10 to the  Consolidated
Financial Statements.)

     OTS capital  regulations  require the  Association  to 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, 1999, the Association was in compliance
with  all  regulatory  capital  requirements  effective  as of such  date,  with
tangible,  core and risk-based  capital of 8.9%,  8.9% and 17.4%,  respectively.
(See Note 18 to Consolidated Financial Statements.)

Year 2000 Readiness

     The Company has taken all  possible  steps to ensure  computer  systems and
infrastructure are ready for the Year 2000. The following  information  explains
the process that the Company used to achieve Year 2000 readiness.

Background.  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, chose to use the OTS Year 2000 checklist as a guide

<PAGE>

for Year 2000 preparation. The committee also used a Year 2000 Testing Guide and
Contingency Guide provided by Alex Information  Systems,  Inc. to complement the
OTS checklist.

Process. The Federal Financial Institutions Examination Council ("FFIEC") issued
guidelines  for Year 2000 project  management by financial  institutions,  which
were followed by the Company.  These  guidelines  identified  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 100% complete by June 30, 1999 and assessment will be ongoing
     until the Year 2000.

     Renovation Phase - This phase includes  hardware and software  upgrades and
     system  replacements.  This step was 100% complete for in-house  systems at
     December 31, 1998. This phase also encompasses ongoing discussions with and
     monitoring of outside servicers and third-party software providers.

     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
     continued  through  September 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 and third party service  bureaus
     are 100% tested as of September 30, 1999.  The Company is either testing or
     reviewing test documents of additional  third party vendors that are deemed
     critical to the operations of the Company. Overall, the validation phase is
     considered 100% complete as of September 30, 1999.

     Implementation  Phase - Systems  successfully  tested will be designated as
     Year  2000  compliant.  For any  system  failing  validation  testing,  the
     business impact must be assessed and a contingency plan  implemented.  This
     phase was completed as of June 30, 1999.

All personal computers ("PCs") and related software  throughout the Company have
been  inventoried  and tested for Year 2000  capability.  The  Company  used two
testing  methods,  BIOS  and  off  line,  for  PC  certification  of  Year  2000
compatibility.  PCs were required to pass both tests to be considered  ready for
Year 2000.  As of September  30, 1998,  all of the  Company's PCs were Year 2000
compatible. The Company's Wide Area Network and various Local Area Networks were
also 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
successfully  performed test procedures for critical service bureau processes in
December 1998 and in April 1999.

Software  purchased  from a Fiserv  affiliate is used for  applications  such as
accounts  payable,  fixed  assets  and  investment  portfolio  accounting.   The

<PAGE>

investment  portfolio  accounting  software  was  Year  2000  compatible  as  of
September  30,  1998.  During the  quarter  ended  March 31,  1999,  the Company
converted  the accounts  payable and fixed asset  applications  to the Year 2000
ready software provided by the Fiserv affiliate.

Other third party vendors identified by the Company were monitored for Year 2000
readiness.  Validation  with  critical  vendors was 100% complete as of June 30,
1999.

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 with the Federal Reserve Bank has been successfully  completed.  All ATM
machines have been upgraded and are now ready for Year 2000.

Contingency plans were developed by the committee. 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. Contingency planning was 100% complete
as of June 30,  1999.  The Company  continues  to make last minute  plans and to
prepare its staff for the  rollover  period of  December  20, 1999 to January 7,
2000.

For many  financial  institutions,  the Year 2000 readiness of borrowers to whom
the institution has commercial  operating loans is a concern.  Lack of Year 2000
preparedness could cause disruptions of borrowers' businesses significant enough
to compromise their ability to repay  indebtedness.  The Company's loans of this
type  represent  less than one half of one percent of the total loan  portfolio,
and are not considered to represent a significant risk of loss.

To assist in understanding  Year 2000 issues and to inform them of the Company's
preparation  activities,  brochures  regarding Year 2000  preparedness have been
distributed to all customers. Another mailing was made during the quarter ending
September 30, 1999. In addition,  the Company has  published  advertisements  in
local  newspapers  and has placed "Year 2000"  bulletin  boards in all branches,
which contain current information on Year 2000 readiness for the Company and the
financial services industry.

Conclusion.  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, 1999, the Company estimated that total Year 2000  implementation  costs will
be  approximately  $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, 1999,  and may be revised as additional
information and actual costs become available.  During the years ended September
30, 1999 and 1998,  $82,000 and $89,000 of Year 2000  expenses were incurred and
expensed, respectively.

Changes in Financial Condition

     At September 30, 1999, the consolidated assets of the Company totaled $1.04
billion,  an increase of $10.3 million, or 1.0%, from $1.03 billion at September
30, 1998.  The increase in total assets was  primarily a result of $71.6 million
growth in loans which offset the Company's  repurchase of 20% of the outstanding
common  stock in January  1999,  which  reduced  cash and  investments  by $39.0
million.


<PAGE>

     Total cash and cash  equivalents  decreased $42.5 million,  or 63.4%,  from
$67.0 million at September 30, 1998 to $24.5 million at September 30, 1999.  The
decrease is primarily  the result of using cash to fund the stock  repurchase in
January 1999.

     Net loans  receivable  increased  by $71.6  million,  or  10.7%,  to $739.8
million at September 30, 1999, compared to $668.1 million at September 30, 1998.
The increase was  primarily  the result of continued  new loan demand  exceeding
loan repayments,  augmented by the Company's  purchase of $5.1 million in higher
yielding loans on multi-family  residential and commercial  properties in Oregon
and $10.0 million in  adjustable-rate  one- to four- family mortgages during the
year ended September 30, 1999.

     Investment  securities  decreased  $46.9  million,  or 22.8%,  from  $206.1
million at  September  30, 1998 to $159.2  million at September  30, 1999.  This
decrease was the result of scheduled  maturities,  primarily maturities of short
term commercial  paper. The proceeds from these maturities were used to fund the
stock  repurchase.  During the year ended  September 30, 1999,  $16.4 million of
principal  payments  were  received  on mortgage  backed and related  securities
("MBS") and $9.5  million of MBS were sold,  thus  reducing  the balance of MBS.
This reduction was more than offset by the purchase of $18.8 million in CMOs and
$36.7 million in other mortgage-backed  securities,  resulting in a net increase
in total MBS from  $47.0  million  at  September  30,  1998 to $75.3  million at
September 30, 1999.

     Real estate owned increased from zero at September 30, 1998 to $1.5 million
at September 30, 1999.  This balance  primarily  relates to the foreclosure of a
motel with an estimated fair value of $1.4 million that was a participation loan
originated by another lender.

     Deposit liabilities  increased $30.9 million,  or 4.5%, from $689.5 million
at  September  30,  1998 to $720.4  million  at  September  30,1999.  Management
attributes the increase to the  maintaining  of competitive  rates in its market
areas as well as the use of an automated on-line personal  computer-based system
to market  deposits  nationally.  The increase in deposits has been  experienced
throughout the network of 34 full service branches.

     Advances  from  the  FHLB of  Seattle  increased  from  $167.0  million  at
September  30, 1998 to $197.0  million at September  30, 1999.  The increase was
used to fund loan growth.  During the quarter  ended June 30, 1999,  the Company
converted  adjustable-rate  FHLB  borrowings to  fixed-rate  three- to five-year
maturity borrowings as a strategic move to manage interest rate risk. Short term
borrowings  at  September  30,  1998  consisted  of  $12.1  million  in  reverse
repurchase  agreements.  These agreements matured during the quarter ended March
31, 1999, and they were not renewed.

     Total shareholders'  equity  decreased $35.5 million, or 24.5%, from $145.1
million at  September  30, 1998 to $109.6  million at September  30,  1999.  The
decrease is primarily  attributable  to $39.0 million paid out for the 20% stock
repurchase  completed  in  January  1999.  Equity was also  decreased  by a $4.6
million decrease in unrealized gains on securities available for sale during the
year ended  September 30, 1999.  These  decreases were partially  offset by $9.2
million in earnings for the year.

Asset Quality

Non-Performing Assets
     At  September  30,  1999,  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 .46% as compared to
 .05% at September 30, 1999. 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

<PAGE>

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

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

                             At September 30,
                  ---------------------------------
                      1999        1998        1997
                  ---------   ---------   ---------
                            (In thousands)

<S>               <C>         <C>         <C>
Loss ..........   $    --     $       3   $    --
Doubtful ......        --          --          --
Substandard ...       4,810         521         304
Special Mention         456       2,452         843
                  _________   _________   _________
                  $   5,266   $   2,976   $   1,147
                  =========   =========   =========
</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 a 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.
<TABLE>
<CAPTION>

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


                                              At September 30,
                                  -----------------------------------------
                                    1999             1998             1997
                                  -------          --------          ------
                                              (In thousands)

<S>                               <C>                <C>             <C>
General loan loss allowance       $2,484             $1,947          $1,296
Specific loss allowance               --                  3              --
Charge-offs                          398                 20               2

</TABLE>


<PAGE>

COMPARISON OF OPERATING RESULTS FOR THE YEARS ENDED SEPTEMBER 30, 1999
AND 1998

General

     In  September  1998,  the  Company's  Board  of  Directors  authorized  the
repurchase  of 20% of the  Company's  outstanding  common  stock via a "Modified
Dutch Auction  Tender Offer" (the  "Offer").  The  transaction  was completed in
January 1999. The Offer contributed to the 15.24% increase in earnings per share
from $1.05 for the year  ended  September  30,  1998 to $1.21 for the year ended
September 30, 1999.  Similarly,  the Company's return on average equity improved
by 15.80% from 6.52% for the year ended September 30, 1998 to 7.55% for the year
ended September 30, 1999.

Interest Income

     The $39.1 million increase in average  interest earning assets  contributed
to an increase in interest income of $2.0 million or 2.8% from $69.7 million for
the year ended  September 30, 1998 to $71.7 million for the year ended September
30, 1999.  An increase in average  loans  receivable  provided a net increase in
interest income that more than offset the decrease in interest income  resulting
from  completion  of the Offer in January 1999 which reduced  earning  assets by
$39.0 million.  The general interest rate environment during the year was one of
low but gradually  increasing  rates.  During the year ended September 30, 1998,
interest rates were stable  throughout  most of the year,  declining only in the
last quarter,  from July through  September.  As a result,  interest  rates were
lower overall during fiscal 1999 than in 1998.  This is reflected in the average
yield on  interest-earning  assets which  decreased  slightly from 7.34% for the
year ended September 30, 1998 to 7.25% for the year ended September 30, 1999.

     An increase in loans  receivable  contributed to a $6.8 million increase in
interest  income on loans.  The  increase in loans  receivable  was  primarily a
result of the purchase of participation  loans and loan  originations  exceeding
loan refinancing, which resulted in net loan growth of $71.6 million for 1999.

     The increase in interest income on loans was partially  offset by decreases
in  interest  income on  investment  securities,  mortgage  backed  and  related
securities and interest-earning  deposits.  Cash and investment  securities were
liquidated  to provide funds for  completion  of the Offer in January 1999.  For
example the average balance of investments decreased by $49.3 million, or 21.1%,
for the year ended September 30, 1999 compared with the same period in 1998.

Interest Expense

     Interest expense increased $533,255 due to increases in interest expense on
FHLB borrowings.  Interest expense on deposits  remained stable at $29.0 million
for the year ended  September  30, 1999  compared to $28.9  million for the year
ended September 30, 1998.

     Average  deposits  increased by $35.9 million for the year ended  September
30, 1999 compared to the year ended September 30, 1998, but the average interest
paid on  interest-bearing  deposits decreased 24 basis points from 4.58% for the
year ended  September  30, 1998 to 4.34% for the year ended  September 30, 1999.
This decrease was a result of the lower interest rate scenario  during the year.
Interest  expense on FHLB  borrowings  increased  $1.2  million due to increased
average borrowings of $32.7 million.

     As noted previously,  the general interest rate environment during the year
was one of low rates  which  gradually  increased  during  the  year.   In  this

<PAGE>

environment,  the Company  improved its interest  rate spread from 2.57% for the
year ended  September  30, 1998 to 2.73% for the year ended  September 30, 1999.
While yields on assets  decreased by 9 basis  points,  cost of  interest-bearing
liabilities decreased by 25 basis points,  resulting in a greater spread for the
current year. Net interest  margin (net interest  income as a percent of average
interest-earning  assets)  remained  constant  comparing  the fiscal  year ended
September  30,  1999 to 1998.  The  increase  in  non-interest-bearing  checking
deposits through  checking  account  campaigns had a positive impact by reducing
overall cost of funds.


<PAGE>
<TABLE>
<CAPTION>

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

The following table presents,  for the periods indicated,  information regarding
average balances of assets 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.

                                                                    Year Ended September 30,
                              ------------------------------------------------------------------------------------------------------
                                             1999                            1998                              1997
                              -------------------------------  --------------------------------  -----------------------------------
                               Average                 Yield/   Average                  Yield/   Average                    Yield/
                               Balance      Interest    Rate    Balance     Interest      Rate    Balance     Interest        Rate
                              ---------   ----------   ------  ---------  ----------     ------  --------     --------       -------
INTEREST-EARNING ASSETS                                                   (In thousands)

<S>                         <C>           <C>         <C>    <C>          <C>           <C>      <C>          <C>           <C>
Loans receivable ........   $  721,658    $   56,290    7.80%  $614,457   $   49,508      8.06%  $515,555     $ 40,851        7.92%
Mortgage backed and
     related securities         38,284         2,104    5.50%    61,000        3,680      6.03%    74,349        4,716        6.34%
Investment securities ...      184,428        10,847    5.88%   233,715       14,149      6.05%   112,319        6,847        6.10%
Federal funds sold ......       18,555           914    4.93%    16,820          917      5.45%    17,533          931        5.31%
Interest earning deposits       15,801           751    4.75%    16,108          862      5.35%     6,132          327        5.32%
FHLB stock ..............       10,471           785    7.50%     7,983          617      7.73%     6,431          495        7.70%
                            ----------    ----------           --------   ----------            ---------     --------
Total interest-earning assets  989,197        71,691    7.25%   950,083       69,733      7.34%   732,319       54,167        7.40%
Non-interest-earning assets     45,314    ----------             48,202   ----------               16,527     --------
                            ----------                       ----------                          --------
Total Assets ............   $1,034,511                       $  998,285                          $748,846
                            ==========                       ==========                          ========
INTEREST-BEARING LIABILITIES

Tax and insurance reserve   $    5,326    $      110    2.07%$    5,895   $      145      2.47%$    4,614   $      137        2.97%
Passbook and statement
     savings                    61,674         1,326    2.15%    62,333        1,683      2.70%    40,281        1,271        3.15%
Interest-bearing checking       71,107           873    1.23%    73,806        1,089      1.48%    35,892          791        2.20%
Money market ............      131,534         5,096    3.87%   110,650        4,275      3.86%    62,171        2,391        3.85%
Certificates of deposit .      402,809        21,679    5.38%   384,400       21,885      5.69%   312,511       18,012        5.76%
FHLB advances/Short term
     borrowings                176,851         9,298    5.26%   155,712        8,771      5.63%   127,659        7,254        5.68%
                            ----------    ----------          ---------    ---------             --------     --------
Total interest-bearing
     liabilities               849,301        38,382    4.52%   792,796       37,848      4.77%   583,128       29,856        5.12%
Non-interest-bearing
     liabilities                63,975                           59,037                            19,417
                            ----------    ----------         ----------   -----------           ---------      -------
Total liabilities .......      913,276                          851,833                           602,545
Shareholders' equity ....      121,235                          146,452                           146,301
                            ----------                       ----------                          --------
Total Liabilities and
     Shareholders' Equity   $1,034,511                       $  998,285                          $748,846
                            ==========                       ==========                          ========
Net interest income .....                 $   33,309                      $   31,885                           $24,311
                                          ==========                      ==========                           =======
Interest rate spread ....                               2.73%                             2.57%                               2.28%
                                                      =======                             =====                               =====
Net interest margin .....                               3.37%                             3.36%                               3.32%
                                                      =======                             =====                              ======
Average interest-earning assets to
average interest-bearing liabilities                  116.47%                           125.58%                             137.78%
                                                      =======                           =======                             =======
</TABLE>

<PAGE>

RATE VOLUME ANALYSIS

The following  table sets forth the effects of changing rates and volumes on net
interest  income of the  Company.  Information  is provided  with respect to (i)
effects on interest income attributable to changes in volume (changes in average
volume multiplied by prior rate);  (ii) effects on interest income  attributable
to changes in rate (changes in rate  multiplied by prior  average  volume);  and
(iii)  changes in  rate/volume  (change in rate  multiplied by change in average
volume.
<TABLE>
<CAPTION>

                                                                         For the Year Ended September 30,
                                         -------------------------------------------------------------------------------------------
                                            1998 VS 1999 Increase (Decrease) Due to         1997 VS 1998 Increase (Decrease) Due to
                                         ---------------------------------------------      ----------------------------------------
                                                                          Net Increase                                  Net Increase
                                           Rate       Volume    Rate/Vol    (Decrease)      Rate      Volume  Rate/Vol    (Decrease)
                                         --------   --------    --------  ------------   -------    --------  --------  ------------
INTEREST EARNING ASSETS                                                          (In thousands)

<S>                                     <C>         <C>         <C>         <C>         <C>         <C>         <C>       <C>
Loans ...............................   ($ 1,580)   $  8,637    ($   275)   $  6,782    $    688    $  7,837    $  132    $  8,657
Mortgage backed and related
     securities .....................       (328)     (1,370)        122      (1,576)       (231)       (848)       43      (1,036)
Investment securities ...............       (403)     (2,984)         85      (3,302)        (47)      7,400       (51)      7,302
Federal funds sold ..................        (88)         95         (10)         (3)         25         (37)       (2)        (14)
Interest bearing deposits ...........        (96)        (16)          1        (111)          1         533         1         535
FHLB stock ..........................        (19)        192          (5)        168           2         120        --         122
                                        --------    --------    --------    --------    --------    --------    ------    --------
Total Interest-Earning Assets           ($ 2,514)   $  4,554    ($    82)   $  1,958    $    438    $ 15,005    $  123    $ 15,566
                                        ========    ========    ========    ========    ========    ========    ======    ========

INTEREST-BEARING LIABILITIES

Tax and insurance reserves ..........   ($    23)   ($    14)   $      2    ($    35)   ($    24)   $     38    ($   6)   $      8
Passbook and statement savings ......       (343)        (18)          4        (357)       (183)        696      (101)        412
Interest-bearing checking ...........       (183)        (40)          7        (216)       (261)        836      (277)        298
Money market ........................         12         807           2         821          11       1,864         9       1,884
Certificates of deposit .............     (1,197)      1,048         (57)       (206)       (220)      4,143       (50)      3,873
FHLB advances/Short term borrowings..       (584)      1,191         (80)        527         (63)      1,593       (13)      1,517
                                        --------    --------    --------    --------    --------    --------    -------    --------
Total Interest-Bearing Liabilities      ($ 2,318)   $  2,974    ($   122)   $    534    ($   740)   $  9,170    ($ 438)   $  7,992
                                        ========    ========    ========    ========    ========    ========    =======    ========
Increase in Net Interest Income......                                         $1,424                                      $  7,574
                                                                            ========                                       ========
</TABLE>










<PAGE>

Provision for Loan Losses

     The  provision  for loan losses was  $932,000,  recoveries  were zero,  and
charge offs were $398,052 during the year ended September 30, 1999 compared to a
provision of $674,000, with no recoveries, and charge offs of $20,774 during the
year ended September 30, 1998. Charge offs for the year ended September 30, 1999
primarily  relate to the  write-down  of a $1.6 million  commercial  real estate
loan.  The  underlying  property was acquired  through  foreclosure in September
1999.

     As the Company has grown over the last twelve  months,  the  composition of
the loan  portfolio has changed,  with  relatively  high levels of  construction
loans and increases in commercial  and consumer  loans,  which are considered to
have more  associated risk than the Company's  traditional  portfolio of one- to
four-family   residential  mortgages.   Because  of  the  Company's  history  of
relatively low loan loss experience, it has historically maintained an allowance
for loan losses at a lower  percentage  of total  loans as  compared  with other
institutions  with higher risk loan portfolios and higher loss  experience.  The
increased  provision for loan losses reflects such changes in the composition of
the loan portfolio, although the Company's recent experience has not indicated a
deterioration in loan quality. The balance of non-performing loans has increased
during the current fiscal year,  primarily as a result of the addition of a $1.5
million land development loan. The Company is not anticipating any material loss
on this loan at this time. At September 30, 1998,  the allowance for loan losses
was equal to 372.1% of non-performing assets compared to 51.64% at September 30,
1999.  The decrease in the coverage  ratio at year end 1999 was the result of an
increase   in   non-performing   assets  as  a  result  of  the   aforementioned
nonperforming land development loan and foreclosure of a $1.6 million commercial
real estate property.  The foreclosed real estate has been recorded at estimated
fair value of $1.4 million.  The Company views these as isolated problem assets,
not a market or underwriting trend.

Non-Interest Income

     Non-interest income increased  $427,264,  or 13.3%, to $3.6 million for the
year ended September 30, 1999 from $3.2 million for the year ended September 30,
1998. The increase was primarily attributable to increases in fee income related
to the increase in deposit accounts subject to service charges.

Non-Interest Expense

     Non-interest expense increased $1.7 million, or 8.5%, from a total of $19.5
million  for the prior year to $21.2  million for the year ended  September  30,
1999.  Compensation,  employee benefits, and related expense increased $479,677,
or 5.0%,  from $9.6  million  for the year  ended  September  30,  1998 to $10.1
million  for the same  period of 1999.  Occupancy  expense  increased  from $2.1
million for the year ended September 30, 1998 to $2.2 million for the year ended
September  30,  1999.  These  modest  increases  are due to the  addition of two
branches and  expenditures on equipment  related to preparing for the Year 2000.
Sale of mortgage backed and related securities and real estate owned resulted in
a loss of $137,140  during the year ended September 30, 1999 compared to zero in
the previous year. Other expense  increased $1.0 million,  from $4.9 million for
the year ended  September  30, 1998 to $5.9  million for the current  year.  The
increase  primarily resulted from recognition of $515,000 of losses in the third
quarter of this year related to the Wells Fargo branch  integration.  Management
believes  this  loss is an  isolated  item and does  not  anticipate  additional
charges. The ratio of non-interest expense to average total assets was 2.05% and
1.96% for the years ended September 30, 1999 and 1998, respectively.


<PAGE>

Income Taxes

     The  provision  for  income  taxes  was $5.7  million  for the  year  ended
September 30, 1999,  representing  an effective tax rate of 38.2%  compared with
$5.3 million for the year ended September 30, 1998 representing an effective tax
rate of 35.9%.  The lower  effective  rate for 1998 reflects the impact of a one
year  reduction  in  the  state  tax  rate  for  Oregon.  (See  Note  11 to  the
Consolidated Financial Statements.)

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")  had  significant
positive impact on the operations of the Company.  The overnight  expansion from
eight  branches  to 33 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  during  fiscal year 1998,  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  Acquisition  during the year ended  September  30, 1997 and other
activities  throughout 1998, 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  million at
September 30, 1997 to $950.1  million at September 30, 1998. The increase in net
interest income was augmented by a significant  increase in non-interest  income
from $810,608 for the year ended September 30, 1997 to $3.2 million for the year
ended  September  30, 1998.  This  increase  was  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.

<PAGE>

     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
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 fiscal year
1998.  Interest  expense  on  FHLB  borrowings  increased  $1.7  million  due to
increased average borrowings of $30.3 million.

     The general interest rate environment  during the year was one of low rates
and a flat yield curve.  Analysts  reported  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 from 3.32% for the fiscal year ended September
30, 1997 to 3.36% for the year ended  September 30, 1998.  This  improvement was
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 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.

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 charge offs of  $1,369 during the
year ended  September 30, 1997. The increase in the provision is a reflection of
the Company's 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 service  charges
<PAGE>

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 281.0%;  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 Note 11 to the
Consolidated Financial Statements.)
<PAGE>

COMMON STOCK INFORMATION

     Since October 4, 1995,  Klamath First Bancorp's  common stock has traded on
the National  Association of Security  Dealers  Automated  Quotation  ("Nasdaq")
National  Market under the symbol "KFBI".  As of September 30, 1999,  there were
approximately  1,511  shareholders  of record.  This total does not  reflect the
number of persons or entities who hold stock in nominee or "street" name through
various brokerage firms.


The high and low common stock prices by quarter were as follows:
<TABLE>
<CAPTION>

                                           Year Ended September 30,
                                ________________________________________________
                                        1999                          1998
                                __________________            __________________
                                 High         Low              High         Low
                                ______      ______            ______      ______
<S>                             <C>         <C>               <C>         <C>
First quarter                   $19.38      $16.00            $24.25      $20.50
Second quarter                   19.00       15.00             23.06       19.50
Third quarter                    17.00       14.63             23.00       18.63
Fourth quarter                   15.06       12.63             20.00       14.00
</TABLE>

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

                                 Year Ended September 30,
                                 ________________________
                                    1999         1998
                                 _________      _________

<S>                                <C>          <C>
First quarter                      $0.095       $0.080
Second quarter                      0.120        0.085
Third quarter                       0.120        0.090
Fourth quarter                      0.125        0.090
</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.  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, 1999 and
1998, and the related consolidated statements of earnings, shareholders' equity,
and cash flows for each of the three  years in the period  ended  September  30,
1999. 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.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall financial statement presentation.
We believe that our audits provide a reasonable basis for our opinion.

     In our opinion,  such consolidated  financial statements present fairly, in
all material respects, the financial position of Klamath First Bancorp, Inc. and
Subsidiary as of September 30, 1999 and 1998 and the results of their operations
and their cash flows for each of the three years in the period  ended  September
30, 1999, in conformity with generally accepted accounting principles.



\s\ Deloitte & Touche LLP
Portland, Oregon
October 29, 1999


<PAGE>
<TABLE>
<CAPTION>
                   KLAMATH FIRST BANCORP, INC. AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS
                                                                                       September 30,
                                                                           -----------------------------------
                                                                                  1999               1998
ASSETS                                                                     ----------------    ---------------

<S>                                                                         <C>                <C>
Cash and due from banks .................................................   $    21,123,217    $    25,644,460
Interest bearing deposits with banks ....................................         1,231,516         11,496,026
Federal funds sold and securities purchased under agreements to resell ..         2,167,856         29,844,783
                                                                            ---------------    ---------------
   Total cash and cash equivalents ......................................        24,522,589         66,985,269

Investment securities available for sale, at fair value
  (amortized cost: $161,112,272 and $199,251,123) .......................       158,648,057        203,224,184
Investment securities held to maturity, at amortized cost (fair
  value: $577,455 and $2,928,324) .......................................           559,512          2,888,759
Mortgage backed and related securities available for sale, at fair
  value (amortized cost: $73,075,553 and $42,741,863) ...................        72,695,555         43,335,857
Mortgage backed and related securities held to maturity, at amortized
  cost (fair value: $2,596,408 and $3,696,444) ..........................         2,600,920          3,661,683
Loans receivable, net ...................................................       739,793,403        668,146,380
Real estate owned and repossessed assets ................................         1,494,890               --
Premises and equipment, net .............................................        11,581,923         12,347,467
Stock in Federal Home Loan Bank of Seattle, at cost .....................        10,957,300         10,172,900
Accrued interest receivable .............................................         7,153,818          7,471,717
Core deposit intangible .................................................         9,778,341         11,431,018
Other assets ............................................................         1,855,032          1,637,164
                                                                            ---------------    ---------------
   Total assets .........................................................   $ 1,041,641,340    $ 1,031,302,398
                                                                            ===============    ===============

LIABILITIES AND SHAREHOLDERS' EQUITY

LIABILITIES
  Deposit liabilities ...................................................   $   720,401,112    $   689,541,345
  Accrued interest on deposit liabilities ...............................         1,184,471          1,291,784
  Advances from borrowers for taxes and insurance .......................         9,758,627          9,420,791
  Advances from Federal Home Loan Bank of Seattle .......................       197,000,000        167,000,000
  Short term borrowings .................................................              --           12,112,500
  Accrued interest on borrowings ........................................            34,484            213,957
  Pension liabilities ...................................................           833,644            779,392
  Deferred federal and state income taxes ...............................           579,727          3,655,944
  Other liabilities .....................................................         2,263,812          2,205,730
                                                                            ---------------    ---------------
    Total liabilities ...................................................       932,055,877        886,221,443
                                                                            ---------------    ---------------
Commitments and contingencies

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, 1999 - 7,908,377 issued, 7,062,092 outstanding
   September 30, 1998 - 9,916,766 issued, 8,898,972 outstanding .........            79,084             99,168
  Additional paid-in capital ............................................        43,794,535         82,486,183
  Retained earnings-substantially restricted ............................        76,866,452         71,051,445
  Unearned shares issued to ESOP ........................................        (5,871,900)        (6,850,550)
  Unearned shares issued to MRDP ........................................        (3,519,296)        (4,536,865)
  Net unrealized gain (loss) on securities available for sale, net of tax        (1,763,412)         2,831,574
                                                                            ---------------    ---------------
    Total shareholders' equity ..........................................       109,585,463        145,080,955
                                                                            ---------------    ---------------
    Total liabilities and shareholders' equity ..........................   $ 1,041,641,340    $ 1,031,302,398
                                                                            ===============    ===============
</TABLE>

      See notes to consolidated financial statements.

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


                                                                    Year Ended September 30,
                                                              ---------------------------------------
                                                                  1999          1998          1997
                                                              -----------   -----------  ------------
INTEREST INCOME
<S>                                                           <C>           <C>           <C>
  Loans receivable ........................................   $56,289,718   $49,508,126   $40,850,478
  Mortgage backed and related securities ..................     2,103,881     3,679,740     4,716,184
  Investment securities ...................................    11,631,439    14,766,471     7,342,604
  Federal funds sold and securities purchased under
     agreements to resell .................................       914,584       916,847       930,980
  Interest bearing deposits ...............................       751,218       862,086       326,521
                                                              -----------   -----------   -----------
    Total interest income .................................    71,690,840    69,733,270    54,166,767
                                                              -----------   -----------   -----------
INTEREST EXPENSE
  Deposit liabilities .....................................    28,974,568    28,931,749    22,464,345
  Advances from FHLB of Seattle ...........................     9,121,190     7,921,570     6,270,615
  Other ...................................................       285,848       995,032     1,120,858
                                                              -----------   -----------   -----------
    Total interest expense ................................    38,381,606    37,848,351    29,855,818
                                                              -----------   -----------   -----------
    Net interest income ...................................    33,309,234    31,884,919    24,310,949

Provision for loan losses .................................       932,000       674,000       370,000
                                                              -----------   -----------   -----------

    Net interest income after provision for
      loan losses .........................................    32,377,234    31,210,919    23,940,949
                                                              -----------   -----------   -----------

NON-INTEREST INCOME
  Fees and service charges ................................     2,935,700     2,410,239       668,779
  Gain on sale of investments .............................       329,435       440,750         2,144
  Gain on sale of real estate owned .......................        29,266          --          27,946
  Other income ............................................       335,217       351,365       111,739
                                                              -----------   -----------   -----------
    Total non-interest income .............................     3,629,618     3,202,354       810,608
                                                              -----------   -----------   -----------
NON-INTEREST EXPENSE
  Compensation, employee benefits and related expense .....    10,096,000     9,616,323     7,143,516
  Occupancy expense .......................................     2,221,900     2,091,830       919,880
  Data processing expense .................................       915,434       963,475       480,889
  Insurance premium expense ...............................       295,950       289,592       376,029
  Loss on sale of investments .............................       112,255          --          14,531
  Loss on sale of real estate owned .......................        24,885          --            --
  Amortization of core deposit intangible .................     1,652,677     1,652,677       302,991
  Other expense ...........................................     5,867,155     4,908,907     2,526,519
                                                              -----------   -----------   -----------
    Total non-interest expense ............................    21,186,256    19,522,804    11,764,355
                                                              -----------   -----------   -----------
Earnings before income taxes ..............................    14,820,596    14,890,469    12,987,202

Provision for income taxes ................................     5,665,403     5,339,432     4,429,452
                                                              -----------   -----------   -----------

Net earnings ..............................................   $ 9,155,193   $ 9,551,037   $ 8,557,750
                                                              ===========   ===========   ===========

Earnings per common share - basic .........................        $ 1.21        $ 1.05        $ 0.90
Earnings per common share - fully diluted .................        $ 1.18        $ 1.00        $ 0.88
Weighted average common shares outstanding - basic ........     7,564,415     9,115,404     9,487,848
Weighted average common shares outstanding -  with dilution     7,748,527     9,521,249     9,762,459
</TABLE>

     See notes to consolidated financial statements.

<PAGE>

                   KLAMATH FIRST BANCORP, INC. AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
<TABLE>
<CAPTION>
                                                                                 Unearned    Unearned     Accumulated
                           Common     Common      Additional                        shares      shares           other        Total
                            stock      stock         paid-in       Retained         issued      issued  comprehensive  shareholders'
                           shares     amount         capital       earnings        to ESOP     to MRDP  income (loss)        equity
                      -----------   ---------   ------------     -----------  ------------ ------------  ------------ -------------
Balance at
<S>                    <C>          <C>         <C>             <C>           <C>          <C>           <C>          <C>
     October 1, 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)

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
                       ----------    -------    ----------      -----------   ----------    ---------    ----------   ------------
                        9,235,582    104,295    92,601,639       56,187,245   (7,829,200)  (5,623,340)   (1,047,987)   134,392,652
Comprehensive income
 Net earnings ......                                              8,557,750                                              8,557,750
 Other comprehensive
     income:
  Unrealized gain on
  securities, net of
  tax and reclassifi-
  cation adjustment (1)                                                                                  1,512,041       1,512,041
                                                                                                                      ------------
   Total comprehensive
     income                                                                                                             10,069,791
                       ----------    -------    ----------      -----------   ----------   ----------    ----------   ------------
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)

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
                       ----------    -------    ----------      -----------    ----------   ----------    ----------   -----------
                        8,898,972     99,168    82,486,183       61,500,408    (6,850,550)  (4,536,865)     464,054    133,162,398

Comprehensive income
 Net earnings ......                                              9,551,037                                              9,551,037
 Other comprehensive
  income:
  Unrealized gain on
  securities, net of
  tax and reclassifi-
  cation adjustment (2)                                                                                   2,367,520      2,367,520
                                                                                                                      ------------
    Total comprehensive
     income                                                                                                             11,918,557
                       ----------    -------    ----------      -----------    ----------   ----------   ----------   ------------
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>

<PAGE>
                  KLAMATH FIRST BANCORP, INC. AND SUBSIDIARY
                 CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY
                                   (Continued)
<TABLE>
<CAPTION>
                                                                                 Unearned    Unearned     Accumulated
                           Common     Common      Additional                        shares      shares           other        Total
                            stock      stock         paid-in       Retained         issued      issued  comprehensive  shareholders'
                           shares     amount         capital       earnings        to ESOP     to MRDP  income (loss)        equity
                      -----------   ---------   ------------     -----------  ------------ ------------  ------------ -------------

<S>                    <C>           <C>        <C>             <C>           <C>          <C>          <C>           <C>
Cash dividends .....         --         --            --         (3,340,186)         --           --           --       (3,340,186)

Stock repurchased
  and retired ......   (2,008,389)   (20,084)   (39,314,056)           --            --           --           --      (39,334,140)

ESOP contribution ..       97,865       --         602,287             --         978,650         --           --        1,580,937

MRDP contribution ..       73,644       --          20,121             --            --      1,017,569         --        1,037,690
                       ----------    -------    ----------      -----------    ----------   ----------   ----------    -----------
                        7,062,092     79,084    43,794,535       67,711,259    (5,871,900)  (3,519,296)   2,831,574    105,025,256

Comprehensive income
 Net earnings ......                                              9,155,193                                              9,155,193
 Other comprehensive income:
  Unrealized loss on
  securities, net of
  tax and reclassifi-
  cation adjustment (3)                                                                                  (4,594,986)    (4,594,986)
                                                                                                                      ------------
    Total comprehensive
     income                                                                                                              4,560,207
                       ----------    -------    ----------      -----------    ----------   ----------   ----------   ------------
Balance at
    September 30, 1999  7,062,092    $79,084    $43,794,535     $76,866,452   ($5,871,900) ($3,519,296) ($1,763,412)  $109,585,463
                       ==========    =======    ==========      ===========    ==========   ==========   ==========   ============
<FN>
(1)  Net  unrealized  holding gain on securities of $1,476,538  (net of $461,062
     tax expense) less  reclassification  adjustment for losses  included in net
     earnings  of  $35,503  (net of $21,760  tax  benefit).
(2)  Net unrealized  holding gain on securities of $2,429,643 (net of $1,451,061
     tax expense) less  reclassification  adjustment  for gains  included in net
     earnings of $62,123 (net of $38,075 tax expense).
(3)  Net unrealized  holding loss on securities of $4,332,997 (net of $2,816,282
     tax benefit) less  reclassification  adjustment  for gains  included in net
     earnings of $261,989 (net of $160,574 tax expense).
</FN>
</TABLE>

See notes to consolidated financial statements.

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

                                                                       Year Ended September 30,
                                                              ---------------------------------------
                                                                  1999          1998          1997
                                                              -----------   -----------   -----------
CASH FLOWS FROM OPERATING ACTIVITIES
<S>                                                           <C>           <C>           <C>
    Net earnings ..........................................   $ 9,155,193   $ 9,551,037   $ 8,557,750

ADJUSTMENTS TO RECONCILE NET EARNINGS TO
NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES
    Depreciation and amortization .........................     2,896,271     2,815,615       772,204
    Provision for deferred taxes ..........................      (259,935)      293,310       714,915
    Provision for loan losses .............................       932,000       674,000       370,000
    Compensation expense related to ESOP benefit ..........     1,580,937     2,008,516     1,683,910
    Compensation expense related to MRDP Trust ............     1,037,690     1,086,475     1,071,130
    Net amortization of premiums (discounts)  paid on
      investment and mortgage backed and related securities       134,979        21,994       102,626
    Increase in deferred loan fees, net of amortization ...       405,237     1,258,655       912,445
    Accretion of discounts on purchased loans .............       (37,456)        3,763          (325)
    Net (gain) loss on sale of real estate owned and
      premises and equipment ..............................        (4,381)        3,196        (3,514)
    Net (gain) loss on sale of investment and mortgage
      backed and related securities .......................      (217,179)     (440,750)       12,387
    FHLB stock dividend ...................................      (784,400)     (617,000)     (495,000)
    Increase in core deposit intangible ...................          --            --     (13,386,686)
CHANGES IN ASSETS AND LIABILITIES
    Accrued interest receivable ...........................       317,899       154,447    (2,583,032)
    Other assets ..........................................      (377,868)     (218,359)   (1,625,538)
    Accrued interest on deposit liabilities ...............      (107,313)       76,039       503,337
    Accrued interest on borrowings ........................      (179,473)     (298,759)      189,553
    Pension liabilities ...................................        54,252        52,252        59,052
    Other liabilities .....................................       264,936       131,341    (1,134,717)
                                                              -----------   -----------   -----------
Net cash provided by (used in) operating activities .......    14,811,389    16,555,772    (4,279,503)
                                                              -----------   -----------   -----------
CASH FLOWS FROM INVESTING ACTIVITIES
    Proceeds from maturity of investment securities
      held to maturity ....................................    82,455,000    20,150,000    48,680,000
    Proceeds from maturity of investment securities
      available for sale ..................................    48,572,000   104,180,000    19,009,324
    Principal repayments received on mortgage
       backed and related securities held to maturity .....     1,044,871     1,755,918     1,313,309
    Principal repayments received on mortgage
       backed and related securities available for sale ...    15,311,695    24,664,174    18,923,262
    Principal repayments received on loans ................   159,160,842   122,009,359    56,879,728
    Loan originations .....................................   (224,193,434) (232,474,655) (120,072,487)
    Loans purchased .......................................   (15,500,495)   (7,792,061)  (15,648,275)
    Loans sold ............................................     5,584,065          --            --
    Purchase of investment securities held
      to maturity .........................................   (79,711,523)         --     (61,722,409)
    Purchase of investment securities available
      for sale ............................................   (22,147,855)  (60,366,913)  (219,697,100)
    Purchase of mortgage backed and related
      securities available for sale .......................   (55,536,014)  (13,202,490)  (14,850,705)
    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 ..................................    11,834,420    19,388,451    16,066,044
    Proceeds from sale of mortgage backed and related
      securities available for sale .......................     9,454,776     9,656,938     5,743,267
    Proceeds from sale of real estate owned and
      premises and equipment ..............................       514,710          --          86,159
    Purchases of premises and equipment ...................      (321,050)   (1,682,477)   (7,176,075)
                                                              -----------   -----------   -----------
Net cash used in investing activities .....................   (63,477,992)  (16,119,256)  (274,347,558)
                                                              -----------   -----------   -----------
</TABLE>

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

                                                                       Year Ended September 30,
                                                              ----------------------------------------
                                                                  1999          1998           1997
                                                              -----------   -----------   ------------
CASH FLOWS FROM FINANCING ACTIVITIES

    Increase in deposit liabilities,
<S>                                                          <C>           <C>            <C>
     net of withdrawals ...................................   $30,859,767   $15,563,444   $274,304,721
    Proceeds from FHLB advances ...........................   160,000,000   179,000,000    184,000,000
    Repayments of FHLB advances ...........................  (130,000,000) (141,000,000)  (145,000,000)
    Proceeds from short term borrowings ...................     8,595,000    88,343,199     84,750,150
    Repayments of short term borrowings ...................   (20,707,500)  (93,308,199)   (82,577,050)
    Stock repurchase and  retirement ......................   (39,334,140)  (11,561,483)   (18,878,128)
    Proceeds from exercise of stock options ...............          --         411,035           --
    Advances from borrowers for taxes and insurance .......       337,836       505,305      1,084,359
    Dividends paid ........................................    (3,547,040)   (3,447,744)    (3,193,428)
                                                              -----------   -----------    -----------
Net cash provided by financing activities .................     6,203,923    34,505,557    294,490,624
                                                              -----------   -----------    -----------
Net (decrease) increase in cash and cash
  equivalents .............................................   (42,462,680)   34,942,073     15,863,563

Cash and cash equivalents at beginning
  of year .................................................    66,985,269    32,043,196     16,179,633
                                                              -----------   -----------    -----------
Cash and cash equivalents at end of year ..................   $24,522,589   $66,985,269    $32,043,196
                                                              ===========   ===========    ===========
SUPPLEMENTAL SCHEDULE OF INTEREST AND
INCOME TAXES PAID
    Interest paid .........................................   $38,668,392   $38,071,070    $29,162,927
    Income taxes paid .....................................     5,866,000     5,808,299      3,373,457

SUPPLEMENTAL SCHEDULE OF NONCASH
  INVESTING ACTIVITIES

    Net unrealized gain (loss) on securities
      available for sale ..................................   ($4,594,986)  $ 2,367,520    $ 1,512,041
    Dividends declared and accrued in other
      liabilities .........................................       988,547       892,509        834,363
</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. (the  "Company") and its  wholly-owned  subsidiary  Klamath First
Federal  Savings  and  Loan  Association  (the  "Association"),   including  the
Association's  subsidiary,  Klamath First Financial  Services.  All intercompany
accounts and transactions have been eliminated in consolidation.

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  Statements 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 amortized 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.

Stock Investments

     The Company holds stock in the Federal Home Loan Bank of Seattle  ("FHLB of
Seattle"). This investment is carried at the lower of cost or fair value.
<PAGE>

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.

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 15 years for furniture and equipment.

<PAGE>

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.

     Effective January 1, 1997, the Company adopted SFAS No. 125, Accounting for
Transfers and Servicing of Financial Assets and  Extinguishment  of Liabilities.
SFAS No. 125  requires  the Company 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.

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
assets acquired and liabilities assumed were recorded at fair value and the core
deposit  premium was  allocated to premises and  equipment in the amount of $3.0
million  and to core  deposit  intangible  in the amount of $13.4  million.  The
recorded core deposit intangible is being amortized to non-interest expense on a
straight-line basis over 8.1 years.

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 Ownership 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
balance  sheets.  The plan  authorizes  release  of the  shares  over a ten-year
period,  of  which  six  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.  The  plan  authorizes the grant of common stock
<PAGE>

shares to certain officers and directors,  which vest over a five-year period in
equal installments. The Company recognizes compensation expense in the amount of
the fair value 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 option  grants  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 the 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.

     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 15 for the pro forma  effect on net  earnings and earnings per
share as if the fair value method had been used.

Recently Issued Accounting Pronouncements

     In June 1998,  SFAS No. 133,  Accounting  for  Derivative  Instruments  and
Hedging  Activities,  was issued.  SFAS No. 133  establishes  the 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 balance sheet 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 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. The effective date of this Statement was deferred by the
issuance of SFAS No. 137,  Accounting  for  Derivative  Instruments  and Hedging
Activities - Deferral of the  Effective  Date of FASB  Statement  No. 133.  This
Statement is now effective for fiscal years beginning after June 15, 2000.

The Company has  determined  that it currently has no  instruments  or contracts
that meet the scope of SFAS No. 133. Accordingly, the adoption of this Statement
in 2001 is not expected to have a material impact on the financial statements of
the Company.

(2) 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 at September 30,
1999 and 1998, and was met by holding cash and  maintaining  an average  balance
with the Federal Reserve Bank in excess of this amount.

<PAGE>

(3) 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, 1999
                                            --------------------------------------------------------
                                             Amortized          Gross Unrealized           Fair
                                                cost          Gains         Losses         value
                                            -----------   ------------   ------------   ------------
Investment securities available for sale

  U.S. Government obligations
<S>                                        <C>            <C>            <C>            <C>
    Maturing within one year ...........   $ 15,014,112   $     18,266   $     40,190   $ 14,992,188
    Maturing after one year through
     five years ........................     59,212,960         88,398        333,544     58,967,814


  State and municipal obligations
    Maturing within one year ...........        572,115          4,223             --        576,338
    Maturing after one year through
     five years ........................        801,572          2,701         17,217        787,056
    Maturing after five years through
     ten years .........................        198,414           --          10,190        188,224
    Maturing after ten years ...........     23,275,612         15,017        961,272     22,329,357

  Corporate obligations
    Maturing within one year ...........     21,053,101         36,346        171,277     20,918,170
    Maturing after one year through
     five years ........................     21,159,327           --          289,867     20,869,460
    Maturing after ten years ...........     19,825,059           --          805,609     19,019,450
                                           ------------   ------------   ------------   ------------
                                           $161,112,272   $    164,951   $  2,629,166   $158,648,057
                                           ============   ============   ============   ============

<CAPTION>
                                                           September 30, 1998
                                            --------------------------------------------------------
                                             Amortized          Gross Unrealized           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, 1999
                                            --------------------------------------------------------
                                             Amortized          Gross Unrealized           Fair
                                                cost          Gains         Losses         value
                                            -----------   ------------   ------------   ------------

Investment securities held to maturity

  State and municipal obligations
<S>                                        <C>            <C>                     <C>   <C>
    Maturing within one year ...........   $    170,376   $        438            $--   $    170,814
    Maturing after one year through
     five years ........................        389,136         17,505             --        406,641
                                           ------------   ------------   ------------   ------------
                                           $    559,512   $     17,943            $--   $    577,455
                                           ============   ============   ============   ============
</TABLE>

<PAGE>
<TABLE>

<CAPTION>

                                                                September 30, 1998
                                            --------------------------------------------------------
                                             Amortized           Gross Unrealized               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
                                           ============   ============   ============   ============
</TABLE>


MORTGAGE BACKED AND RELATED SECURITIES
<TABLE>
<CAPTION>

                                                         September 30, 1999
                                            --------------------------------------------------------
                                             Amortized          Gross Unrealized           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 .................   $  2,469,286            $--   $     25,043   $  2,444,243

  CMO's maturing after one year
    through five years .................      4,969,296             --         55,346      4,913,950

  FNMA maturing after ten years ........     21,849,523        116,867            228     21,966,162

  FHLMC maturing after ten years .......     18,375,619         26,201         31,314     18,370,506

  GNMA maturing after ten years ........     11,783,245          3,738         18,918     11,768,065

  CMO's  maturing after ten years ......     13,628,584           --          395,955     13,232,629
                                           ------------   ------------   ------------   ------------
                                           $ 73,075,553   $    146,806   $    526,804   $ 72,695,555
                                           ============   ============   ============   ============

<CAPTION>
                                                         September 30, 1998
                                            --------------------------------------------------------
                                             Amortized          Gross Unrealized           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
                                           ============   ============   ============   ============
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

                                                         September 30, 1999
                                            --------------------------------------------------------
                                             Amortized          Gross Unrealized           Fair
                                                cost          Gains         Losses         value
                                            -----------   ------------   ------------   ------------

Mortgage backed and related securities held to maturity

<S>                                        <C>            <C>            <C>            <C>
  GNMA maturing after ten years ........   $  2,600,920   $      3,289   $      7,801   $  2,596,408
                                           ============   ============   ============   ============
<CAPTION>

                                                         September 30, 1998
                                            --------------------------------------------------------
                                             Amortized          Gross Unrealized           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
                                           ============   ============   ============   ============
</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, 1999 and 1998,  the Company  pledged  securities  totaling
$35.6 million and $31.2 million, respectively, to secure certain public deposits
and for other purposes as required or permitted by law.

     The Company has also pledged securities of zero and $12.0 million to secure
short term borrowings of reverse repurchase agreements at September 30, 1999 and
1998, respectively. (See Note 10.)

(4)  Loans Receivable
<TABLE>
<CAPTION>
                                                  September 30,
                                           ---------------------------
                                               1999           1998
                                           ------------   ------------
Real estate loans
<S>                                        <C>            <C>
  Permanent residential 1-4 family .....   $647,130,329   $577,321,223
  Multi-family residential .............     18,411,762     19,229,984
  Construction .........................     53,219,452     64,288,949
  Commercial ...........................     37,078,809     29,457,284
  Land .................................      2,064,037      2,184,595
                                           ------------   ------------
     Total real estate loans ...........    757,904,389    692,482,035
                                           ------------   ------------
Non-real estate loans
  Savings account ......................      1,800,234      1,990,776
  Home improvement and home equity .....      6,725,721      5,749,969
  Other ................................      8,010,808      4,480,064
                                           ------------   ------------
     Total non-real estate loans .......     16,536,763     12,220,809
                                           ------------   ------------
     Total loans .......................    774,441,152    704,702,844

Less
  Undisbursed portion of loans .........     24,176,425     26,986,869
  Deferred loan fees ...................      7,987,699      7,619,918
  Allowance for loan losses ............      2,483,625      1,949,677
                                           ------------   ------------
                                           $739,793,403   $668,146,380
                                           ============   ============
</TABLE>
<PAGE>

     The weighted  average interest rate on loans at September 30, 1999 and 1998
was 7.47% and 7.71%, respectively.

     Included in loans receivable are $379,662 of loans held for sale. All these
loans are one- to four-family mortgage loans.  In the  aggregate  there  was  no
lower of cost or market adjustment required; fair value approximates cost.

     Loans to employees,  officers, and directors totaled $10.9 million and $8.8
million at September 30, 1999 and 1998, respectively.


<PAGE>


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

                                             Year Ended September 30,
                                 ------------------------------------------
                                     1999           1998           1997
                                 -----------    ------------   ------------
<S>                              <C>            <C>            <C>
Balance, beginning of year ...   $ 1,949,677    $ 1,296,451    $   927,820
Charge offs ..................      (398,052)       (20,774)        (1,369)
Additions ....................       932,000        674,000        370,000
                                 -----------    -----------    -----------

Balance, end of year .........   $ 2,483,625    $ 1,949,677    $ 1,296,451
                                 ===========    ===========    ===========
</TABLE>

(5) Premises and Equipment

Premises and equipment consist of the following:
<TABLE>
<CAPTION>
                                                             September 30,
                                                    ----------------------------
                                                         1999            1998
                                                    ------------    ------------
<S>                                                 <C>             <C>
Land .............................................  $  2,476,807    $  2,479,807
Office buildings and construction in progress.....    10,470,855      10,403,971
Furniture, fixtures and equipment ................     4,464,622       4,211,886
Automobiles ......................................        38,856          38,856
Less accumulated depreciation ....................    (5,869,217)     (4,787,053)
                                                    ------------    ------------
                                                    $ 11,581,923    $ 12,347,467
                                                    ============    ============
</TABLE>

     Depreciation  expense was $1.1 million,  $1.0 million, and $469,208 for the
years ended September 30, 1999, 1998, and 1997, respectively.

(6)   Accrued Interest Receivable

     The following is a summary of accrued interest receivable:
<TABLE>
<CAPTION>
                                                   September 30,
                                           ---------------------------
                                                1999           1998
                                           ------------   ------------
<S>                                        <C>            <C>
Loans receivable .......................   $  4,335,013   $  4,114,533
Mortgage backed and related securities .        478,635        424,458
Investment securities ..................      2,340,170      2,932,726
                                           ------------   ------------
                                           $  7,153,818   $  7,471,717
                                           ============   ============
</TABLE>


<PAGE>

(7)     Mortgage Servicing Rights

     Mortgage  loans  serviced for others are not  included in the  accompanying
consolidated  balance  sheets.  The unpaid  principal  balance of mortgage loans
serviced  for others was $6.1  million and  $724,559 at  September  30, 1999 and
1998,  respectively.  During  the year  ended  September  30,  1999 the  Company
initiated a program to sell loans to the Federal National  Mortgage  Association
("Fannie Mae") which resulted in the significant  increase in loans serviced for
others.

     Capitalized  mortgage  servicing  rights were $52,432 and zero at September
30, 1999 and 1998, respectively.

The changes in the balance of mortgage servicing rights were as follows:
<TABLE>
<CAPTION>
                                                      Year Ended September 30,
                                                    ----------------------------
                                                         1999           1998
                                                    ------------    ------------
<S>                                                 <C>                      <C>
Balance, beginning of year ......................            $--             $--
Additions .......................................         53,789              --
Amortization of mortgage servicing rights .......         (1,357)             --
                                                    ------------    ------------
Balance, end of year ............................   $     52,432             $--
                                                    ============    ============
</TABLE>

(8)   Deposit Liabilities

The following is a summary of deposit liabilities:
<TABLE>
<CAPTION>
                                                     September 30,
                                   -----------------------------------------------
                                             1999                       1998
                                   ----------------------- -----------------------
                                      Amount       Percent     Amount      Percent
                                  ------------   --------- ------------   --------

Checking accounts, non-interest
<S>                               <C>               <C>    <C>               <C>
 bearing ......................   $ 52,318,958        7.3% $ 47,547,651        6.9%
                                  ------------    -------  ------------    -------
Interest-bearing checking .....     67,303,245        9.3    70,561,435       10.2
                                  ------------    -------  ------------    -------
Passbook and statement savings      59,790,124        8.3    61,413,910        8.9
                                  ------------    -------  ------------    -------
Money market deposits .........    148,902,589       20.7   114,667,649       16.6
                                  ------------    -------  ------------    -------
Certificates of deposit
 Less than 4% .................      4,893,194        0.7     1,371,156        0.2
 4.00% to 5.99% ...............    340,945,349       47.3   329,246,772       47.8
 6.00% to 7.99% ...............     36,072,270        5.0    43,853,274        6.4
 8.00% to 9.99% ...............     10,175,383        1.4    20,879,498        3.0
                                  ------------    -------  ------------    -------
                                   392,086,196       54.4   395,350,700       57.4
                                  ------------    -------  ------------    -------
                                  $720,401,112      100.0% $689,541,345      100.0%
                                  ============    =======  ============    =======
</TABLE>


<PAGE>




Following is a summary of interest expense on deposits:
<TABLE>
<CAPTION>
                                                                      Year Ended September 30,
                                                              ---------------------------------------
                                                                  1999          1998          1997
                                                              -----------   -----------   -----------
<S>                                                           <C>           <C>           <C>
Interest-bearing checking .................................   $   873,211   $ 1,088,777   $   791,032
Passbook and statement savings ............................     1,326,259     1,683,101     1,270,468
Money market ..............................................     5,096,134     4,275,419     2,391,245
Certificates of deposit ...................................    21,767,895    21,990,525    18,075,128
                                                              -----------   -----------   -----------
                                                               29,063,499    29,037,822    22,527,873
Less early withdrawal
 penalties ................................................        88,931       106,073        63,528
                                                              -----------   -----------   -----------
  Net interest on deposits ................................   $28,974,568   $28,931,749   $22,464,345
                                                              ===========   ===========   ===========
</TABLE>

At September 30, 1999, deposit maturities are as follows:
<TABLE>
<CAPTION>

<S>                          <C>
Within 1 year                $594,338,934
1 year to 3 years              67,166,011
3 years to 5 years             37,459,409
Thereafter                     21,436,758
                             ------------
                             $720,401,112
                             ============
</TABLE>
<TABLE>
<CAPTION>

Weighted average interest rates at September 30 are as follows:

                                                   1999           1998
                                               ----------     ----------
<S>                                                <C>            <C>
Interest-bearing checking ..............           1.14%          1.33%
Passbook and statement savings .........           1.76%          2.44%
Money market ...........................           4.04%          3.92%
Certificates of deposit ................           5.28%          5.81%
Weighted average rate for all deposits .           4.27%          4.66%
</TABLE>

     Deposits in excess of $100,000 totaled $149.9 million and $151.0 million at
September  30, 1999 and 1998,  respectively.  Deposits in excess of $100,000 may
not be 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, 1999, the credit line was 30%
of  total  assets  of  the  Association.  Advances  are  collateralized  in  the
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
<PAGE>

the U.S. Government and agencies thereof. At September 30, 1999 the minimum book
value of eligible collateral for these borrowings was $216.2 million.



Scheduled maturities of advances from the FHLB were as follows:

<TABLE>
<CAPTION>


                                   September 30, 1999                                September 30, 1998
                        ------------------------------------------     ----------------------------------------------
                                          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%

After one but within
five years ..........     40,000,000   5.39%-5.70%           5.43%        55,000,000   5.39%-5.74%              5.56%

After five but within
ten years ...........    157,000,000   4.77%-5.87%           5.32%        82,000,000   4.77%-5.24%              4.96%
                        ------------                                   -------------
                        $197,000,000                                   $ 167,000,000
                        ============                                   =============
</TABLE>


Financial  data  pertaining  to the  weighted  average  cost,  the level of FHLB
advances and the related interest expense are as follows:
<TABLE>
<CAPTION>
                                                                        Year ended September 30,
                                                             -----------------------------------------
                                                                  1999          1998          1997
                                                             -------------  ------------  ------------
<S>                                                           <C>           <C>           <C>
Weighted average interest rate at end of year .............          5.34%         5.26%         5.62%
Weighted daily average interest rate
during the year ...........................................          5.25%         5.62%         5.66%
Daily average FHLB advances ...............................   $173,739,726  $141,016,438  $110,736,986
Maximum FHLB advances at any month end ....................    197,000,000   167,000,000   151,000,000
Interest expense during the year ..........................      9,121,190     7,921,570     6,270,615
</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.  All  these
agreements matured during the quarter ended March 31, 1999 and were not renewed.

     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.

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>
                                                                     Year Ended September 30,
                                                              ----------------------------------------
                                                                  1999          1998          1997
                                                              ------------  ------------  ------------
<S>                                                           <C>           <C>           <C>
Weighted average interest rate at end of year .............          --            5.65%         5.75%
Weighted daily average interest rate
during the year ...........................................          5.72%         5.80%         5.82%
Daily average of securities sold
under agreements to repurchase ............................   $ 3,105,336   $14,669,203   $16,804,520
Maximum securities sold under
agreements to repurchase at any
month end .................................................     8,095,000    17,077,500    19,117,500
Interest expense during the year ..........................       177,568       850,122       978,023
</TABLE>

     The Company had an unused line of credit  totaling  $15.0 million with U.S.
National Bank of Oregon at September 30, 1999 and 1998.


<PAGE>

(11) Taxes on Income

The following is a summary of income tax expense:
<TABLE>
<CAPTION>
                                                                      Year Ended September 30,
                                                              ---------------------------------------
                                                                  1999          1998          1997
                                                              -----------   -----------   -----------
Current Taxes
<S>                                                           <C>           <C>           <C>
Federal ...................................................   $ 4,842,232   $ 4,771,653   $ 3,076,977
State .....................................................     1,065,157       468,978       639,503
                                                              -----------   -----------   -----------
Current tax provision .....................................     5,907,389     5,240,631     3,716,480
                                                              -----------   -----------   -----------
Deferred Taxes
Federal ...................................................      (201,337)       82,204       648,092
State .....................................................       (40,649)       16,597        64,880
                                                              -----------   -----------   -----------
Deferred tax provision (benefit) ..........................      (241,986)       98,801       712,972
                                                              -----------   -----------   -----------
Provision for income taxes ................................   $ 5,665,403   $ 5,339,432   $ 4,429,452
                                                              ===========   ===========   ===========
</TABLE>

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>

                                                                         Year Ended September 30,
                                                                    ----------------------------------
                                                                     1999          1998          1997
                                                                    ------         -----         -----
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 ........................................           4.5           2.1           4.4
Nondeductible ESOP compensation
expense ...................................................           1.4           2.4           5.4
Deductible MRDP compensation
expense ...................................................          (0.1)         (1.5)         (2.2)
Interest income on municipal securities ...................          (2.2)           --          --
Elimination of valuation allowance ........................          --            (1.5)        (12.6)
Other .....................................................          (0.4)         (0.6)          4.1
                                                                   -------        ------        ------
Income tax expense included in the
consolidated statement of earnings ........................          38.2%         35.9%         34.1%
                                                                   ======         =====          ====
</TABLE>

     Deferred  income taxes at September 30, 1999 and 1998 reflect the impact of
"temporary  differences" between amounts of assets and liabilities for financial
reporting purposes and such amounts as measured by tax laws.

<PAGE>

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,
                                                     ---------------------------
                                                          1999           1998
                                                     ------------   ------------
DEFERRED TAX ASSETS

<S>                                                  <C>            <C>
Allowance for losses on loans ....................   $    975,816   $    761,440
Pension liability ................................        327,539        306,462
Unearned ESOP shares .............................        371,290        422,071
Unrealized loss on securities available for sale .      1,080,801           --
Core deposit premium .............................        657,904        359,209
                                                     ------------   ------------
Total gross deferred tax assets ..................      3,413,350      1,849,182
                                                     ------------   ------------
DEFERRED TAX LIABILITIES

FHLB stock dividends .............................        894,222        585,949
Deferred loan fees ...............................      1,262,694        919,314
Tax bad debt reserve in excess of base-
year reserve .....................................      1,224,537      1,469,444
Unrealized gain on securities held for sale ......           --        1,735,484
Other ............................................        611,624        794,935
                                                     ------------   ------------
Total gross deferred tax liabilities .............      3,993,077      5,505,126
                                                     ------------   ------------
Net deferred tax liability .......................   $    579,727   $  3,655,944
                                                     ============   ============
</TABLE>

     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  assured  realization  of the tax
benefit and thus reduced the valuation  allowance to zero. There continues to be
no valuation allowance at September 30, 1999.

     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, 1999, 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.
<PAGE>

(12) Commitments and Contingencies

     In the  ordinary  course of business,  the Company has various  outstanding
commitments  and  contingencies  that  are  not  reflected  in the  accompanying
consolidated  financial statements.  In addition,  the Company is a defendant in
certain claims and legal actions arising in the ordinary course of business.  In
the opinion of management,  after consultation with legal counsel,  the ultimate
disposition  of these matters is not expected to have a material  adverse effect
on the consolidated financial condition of the Company.

(13) Shareholders' Equity

     In September  1998,  the Board of Directors  authorized  the  repurchase of
approximately 20% of the Company's  outstanding common stock. The repurchase was
completed  through a "Modified Dutch Auction Tender." Under this procedure,  the
Company's  shareholders  were 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.  Results of the offer were  finalized on January 15, 1999
when the Company  announced  purchase of  1,984,090  shares at $19.50 per share.
This represents  approximately  85.9% of the shares tendered at $19.50 per share
or below, and 64.7% of all shares tendered. The cost of the shares purchased was
approximately  $39.3  million.  The effect of the  transaction is reflected in a
reduction in cash and investments and a reduction in equity.

     The table below summarizes  repurchases of the Company's common stock which
were approved by the Board of Directors and completed by management.
<TABLE>
<CAPTION>

                                                 Number        Average
Month Completed                               of Shares          Price
- ----------------------------------------      ---------       --------
<S>                                           <C>               <C>
September 1996 .........................        620,655         $14.33
January 1997 ...........................      1,161,247          15.91
May 1998 ...............................        521,477          21.22
January 1999 ...........................      1,984,040          19.50
</TABLE>

     In 1999,  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  24,299,   22,608  and  21,689  shares,
respectively,   and  reduced   equity  by  $353,407,   $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.

<PAGE>

(14) Earnings Per Share

     Earnings  per share  ("EPS") is computed in  accordance  with 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.  Shares
held by the  Company's  ESOP  that are  committed  for  release  are  considered
contingently  issuable  shares and are included in the computation of basic EPS.
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 awarded but not released under
the  Company's  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>
                                                                       Year Ended September 30,
                                                              ---------------------------------------
                                                                  1999          1998          1997
                                                              -----------   -----------   -----------
Weighted average common
<S>                                                             <C>           <C>           <C>
shares outstanding - basic ................................     7,564,415     9,115,404     9,487,848
                                                              -----------   -----------   -----------
Effect of Dilutive Securities on Number of Shares:
MRDP shares ...............................................        23,923        64,188        45,824
Stock options .............................................       160,189       341,657       228,787
                                                              -----------   -----------   -----------
Total Dilutive Securities .................................       184,112       405,845       274,611
                                                              -----------   -----------   -----------
Weighted average common shares
 outstanding - with dilution ..............................     7,748,527     9,521,249     9,762,459
                                                              ===========   ===========   ===========
</TABLE>

(15) 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 $40,828, $180,000, and $170,613 was incurred during the years
ended  September 30, 1999,  1998,  and 1997,  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
$564.7 million at June 30, 1999.

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, 1999, 1998, and 1997 were $71,052,  $71,052,  and $71,052, respectively.  At
September 30, 1999 and 1998, the projected benefit obligation was  $833,644  and
$779,392, respectively.
<PAGE>

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.  On November  19, 1997 a new award of 6,116
shares was made to a director.  On January 4, 1999 a new award of 4,893 was made
to an officer.  During 1998, 17,616 shares awarded under the plan were forfeited
upon resignation of an officer.  The Company recognizes  compensation expense in
accordance  with the vesting  schedule  during the years in which the shares are
payable  based  on the  fair  value  of the  common  stock  on the  grant  date.
Compensation  expense for the years ended  September 30, 1999, 1998 and 1997 was
$1.0 million, $1.1 million and $1.1 million, respectively.

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.

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

                                                                  Weighted
                                              Number of            Average
                                                 Shares     Exercise Price
                                              ------------  --------------

<S>                                             <C>            <C>
Outstanding, October 1, 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

Granted ................................           --             --
Exercised ..............................           --             --
Canceled ...............................           --             --
                                             ----------
Outstanding, September 30, 1999 ........        916,258        $13.314
                                             ==========        =======
</TABLE>


     At September  30, 1999,  275,738  shares were  available  for future grants
under the Stock Plan.

Additional information regarding options outstanding as of September 30, 1999 is
as follows:
<TABLE>
<CAPTION>

                                                Weighted Avg.
                     Options       Options          Remaining
Exercise Price   Outstanding   Exercisable   Contractual Life
- --------------   -----------   -----------   ----------------
<S>  <C>           <C>           <C>               <C>
     $13.125       893,015       535,809           6.5
     $20.577        23,243         4,649           8.1
                 -----------   -----------
                   916,258       540,458
                 ===========   ===========
</TABLE>
<PAGE>

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 APB
Opinion  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.

     SFAS  No.  123,  Accounting  for  Stock-Based  Compensation,  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.


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
<PAGE>

are  recognized  as they  occur.  Had  compensation  cost for these  awards been
determined under SFAS No. 123, the Company's net earnings and earnings per share
would have been reduced to the following pro forma amounts:
<TABLE>
<CAPTION>

                                                         Year ended September 30,
                                                -----------------------------------------
                                                   1999            1998           1997
                                                ----------      ----------     ----------
Net earnings:
<S>                                             <C>             <C>            <C>
             As reported                        $9,155,193      $9,551,037     $8,557,750
             Pro forma                           8,642,299       9,040,753      8,063,929
Earnings per common share - basic
             As reported                             $1.21           $1.05          $0.90
             Pro forma                               $1.14           $0.99          $0.85
Earnings per common share - fully diluted
             As reported                             $1.18           $1.00          $0.88
             Pro forma                               $1.12           $0.95          $0.83
</TABLE>


(16) 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 $5.9 million and $6.9 million at September  30, 1999
and 1998,  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 $1.6 million, $2.0 million, and
$1.7  million  for  the  years  ended   September  30,  1999,   1998  and  1997,
respectively, and 97,865 shares were allocated among the participants in each of
those years.

<PAGE>

(17) Fair Value of Financial Instruments

     Financial  instruments  have been  construed  to  generally  mean cash or a
contract  that  implies  an  obligation  to deliver  cash or  another  financial
instrument to another entity.
<TABLE>
<CAPTION>


                                              September 30, 1999            September 30, 1998
                                       ---------------------------   ---------------------------
                                           Carrying           Fair       Carrying           Fair
                                             amount          value         amount          value
Financial Assets                       ------------   ------------   ------------   ------------

<S>                                    <C>            <C>            <C>            <C>
Cash and due from banks ............   $ 21,123,217   $ 21,123,217   $ 25,644,460   $ 25,644,460
Interest earning deposits with banks      1,231,516      1,231,516     11,496,026     11,496,026
Federal funds sold and
securities purchased under
agreements to resell ...............      2,167,856      2,167,856     29,844,783     29,844,783
Investment securities
available for sale .................    158,648,057    158,648,057    203,224,184    203,224,184
Investment securities held
to maturity ........................        559,512        577,455      2,888,759      2,928,324
Mortgage backed and related
securities available for sale ......     72,695,555     72,695,555     43,335,857     43,335,857
Mortgage backed and related
securities held to maturity ........      2,600,920      2,596,408      3,661,683      3,696,444
Loans receivable, net ..............    739,793,403    714,285,234    668,146,380    721,213,589
FHLB stock .........................     10,957,300     10,957,300     10,172,900     10,172,900

Financial Liabilities

Deposit liabilities ................    720,401,112    722,373,174    689,541,345    693,936,011
FHLB advances ......................    197,000,000    192,637,192    167,000,000    166,432,152
Short term borrowings ..............           --             --       12,112,500     12,112,500
</TABLE>


(18) 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  Office  of Thrift  Supervision  ("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
<PAGE>

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, 1999.

     As of  September  30,  1999,  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
tangible  capital  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 1999 financial statements.  In view of the
uncertain  regulatory  environment in which the  Association  now operates,  the
extent,  if any, to which a forthcoming  regulatory  examination  may ultimately
result in  adjustments  to the 1999  financial  statements  cannot be  presently
determined.

<PAGE>

<TABLE>
<CAPTION>

                                                                             Categorized as "Well
                                                                               Capitalized" Under
                                                               For Capital      Prompt Corrective
                                      Actual             Adequacy Purposes       Action Provision
                              ---------------------   --------------------   ---------------------
                                   Amount     Ratio        Amount    Ratio        Amount     Ratio
                              -----------     -----   -----------    -----   -----------     -----
As of September 30, 1999
<S>                           <C>             <C>     <C>             <C>    <C>             <C>
 Total Capital: ...........   $95,495,327     17.4%   $42,888,616     8.0%   $53,610,770     10.0%
  (To Risk Weighted Assets)
 Tier I Capital: ..........    93,011,702     17.0%          N/A      N/A     32,166,462      6.0%
  (To Risk Weighted Assets)
 Tier I Capital: ..........    93,011,702      8.9%    30,832,614     3.0%    51,387,690      5.0%
  (To Total Assets)
 Tangible Capital: ........    93,011,702      8.9%    15,416,307     1.5%          N/A       N/A
  (To Tangible Assets)

As of September 30, 1998
 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)
</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, 1999   September 30, 1998
                                         ------------------   ------------------
<S>                                           <C>                   <C>
Association's equity                          $101,042,299          $95,448,624
Unrealized securities (gains) losses             1,747,744           (2,785,239)
Core deposit intangible                         (9,778,341)         (11,431,018)
                                               -----------          -----------
Tangible capital                                93,011,702           81,232,367
General valuation allowances                     2,483,625            1,946,677
                                               -----------          -----------
Total capital                                 $ 95,495,327          $83,179,044
                                                ==========           ==========
</TABLE>

<PAGE>


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

     The Company is 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  45 day  agreements  to lend to a customer  subject to the Company's
usual terms and conditions.

     At September 30, 1999, loan  commitments  amounted to  approximately  $11.8
million  comprised of $4.4 million in variable  rate loans ranging from 5.50% to
10.50% and $7.4  million in fixed rate loans  ranging  from 6.75% to 10.50%.  At
September 30, 1998 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, 1999,  the Company also had $2.0 million in commitments to
sell loans to FNMA.

     The  Company  originates  residential  real  estate  loans and, to a lesser
extent,  commercial  and  multi-family  real  estate,  commercial  business  and
consumer loans.  Over 79% 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.

(20) Parent Company Financial Information

     Condensed financial  information as of September 30, 1999 and 1998, and for
the years then ended, 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,
                                                     ------------------------------
                                                             1999            1998
                                                     -------------    -------------
<S>                                                  <C>              <C>
Cash and cash equivalents ........................   $   5,844,155    $  41,737,415
Investment and mortgage-backed securities ........       2,762,506       20,003,078
Investment in wholly-owned subsidiary ............     101,042,299       95,448,624
Other assets .....................................       1,034,776        1,099,598
                                                     -------------    -------------
Total assets .....................................   $ 110,683,736    $ 158,288,715
                                                     =============    =============
Liabilities

Short-term borrowings ............................   $        --      $  12,112,500
Other liabilities ................................       1,098,273        1,095,260
                                                     -------------    -------------
Total liabilities ................................       1,098,273       13,207,760
                                                     -------------    -------------
Shareholders' equity

Common stock .....................................          79,084           99,168
Additional paid-in capital .......................      43,794,535       82,486,183
Retained earnings ................................      75,103,040       73,883,019
Unearned ESOP shares at cost .....................      (5,871,900)      (6,850,550)
Unearned MRDP shares at cost .....................      (3,519,296)      (4,536,865)
                                                     -------------    -------------
Total shareholders' equity .......................     109,585,463      145,080,955
                                                     -------------    -------------
Total liabilities and shareholders' equity .......   $ 110,683,736    $ 158,288,715
                                                     =============    =============
</TABLE>
<PAGE>

<TABLE>
<CAPTION>

STATEMENTS OF EARNINGS
                                                          Year Ended September 30,
                                                     ------------------------------
                                                            1999             1998
                                                     -------------    -------------
<S>                                                  <C>              <C>
Equity in undistributed income of subsidiary .....   $   9,221,480    $   9,259,035
Total interest income ............................       1,675,756        2,995,169
Total interest expense ...........................         177,568          850,122
Non-interest income ..............................              77             --
Non-interest expense .............................       1,631,674        1,674,321
                                                     -------------    -------------
Earnings before income taxes .....................       9,088,071        9,729,761
Provision (benefit) for income taxes .............         (67,122)         178,724
                                                     -------------    -------------
Net earnings .....................................   $   9,155,193    $   9,551,037
                                                     =============    =============
</TABLE>
<TABLE>
<CAPTION>

STATEMENTS OF CASH FLOWS
                                                         Year Ended September 30,
                                                     ------------------------------
                                                            1999             1998
                                                     -------------    -------------
<S>                                                  <C>              <C>
Net cash flows from operating activities .........   $     963,814    $  34,654,657
                                                     -------------    -------------
Cash flows from investing activities
Investment in subsidiary .........................        (302,892)        (261,300)
Maturity of investment and mortgage-
backed securities ................................      76,275,337       20,227,224
(Purchase) sale of investment and mortgage-
backed securities ................................     (58,814,489)      (5,035,162)
                                                     -------------    -------------
Net cash flows provided by investing activities ..      17,157,956       14,930,762
                                                     -------------    -------------
Cash flows from financing activities
Cost of ESOP shares released .....................         978,650          978,650
Proceeds from short-term borrowings ..............       8,095,000       72,503,199
Repayments of short-term borrowings ..............     (20,207,500)     (77,468,199)
Stock repurchase and retirement ..................     (39,334,140)     (11,561,483)
Proceeds from exercise of stock options ..........            --            411,035
Dividends paid ...................................      (3,547,040)      (3,447,740)
                                                     -------------    -------------
Net cash flows used in financing activities ......     (54,015,030)     (18,584,538)
                                                     -------------    -------------
Net increase/(decrease) in cash and cash
equivalents ......................................     (35,893,260)      31,000,881
Cash and cash equivalents beginning of year ......      41,737,415       10,736,534
                                                     -------------    -------------
Cash and cash equivalents end of year ............   $   5,844,155    $  41,737,415
                                                     =============    =============
</TABLE>
<PAGE>

Consolidated Supplemental Data
Selected Quarterly Financial Data
(unaudited)
<TABLE>
<CAPTION>

                                                             Year Ended September 30, 1999
                                                     ---------------------------------------------
                                                      December       March       June    September
                                                     ---------   ---------   ---------   ---------
                                                           (In thousands except per share data)

<S>                                                  <C>         <C>         <C>         <C>
Total interest income ............................   $  18,278   $  17,686   $  17,802   $  17,925
Total interest expense ...........................       9,788       9,461       9,441       9,692
                                                     ---------   ---------   ---------   ---------
Net interest income ..............................       8,490       8,225       8,361       8,233
Provision for loan losses ........................         123         303         243         263
                                                     ---------   ---------   ---------   ---------
Net interest income after provision ..............       8,367       7,922       8,118       7,970
Non-interest income ..............................         899         946         827         957
Non-interest expense .............................       5,075       5,064       5,763       5,284
                                                     ---------   ---------   ---------   ---------
Earnings before income taxes .....................       4,191       3,804       3,182       3,643
Provision for income taxes .......................       1,737       1,509       1,292       1,127
                                                     ---------   ---------   ---------   ---------
Net earnings .....................................   $   2,454   $   2,295   $   1,890   $   2,516
                                                     =========   =========   =========   =========
Net earnings per share - basic ...................   $    0.28   $    0.32   $    0.27   $    0.36
                                                     =========   =========   =========   =========
Net earnings per share - fully diluted ...........   $    0.27   $    0.31   $    0.26   $    0.35
                                                     =========   =========   =========   =========

<CAPTION>

                                                           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 taxes .......................       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>

<PAGE>

Klamath First Bancorp, Inc.
Corporate Information

Corporate                               Special Counsel
Headquarters                            Breyer & Associates PC
540 Main Street                         1100 New York Ave. N.W.
Klamath Falls, OR 97601                 Suite 700 East
541-882-3444                            Washington, DC 20005
www.klamathfirstfederal.com             (202)737-7900

Independent                             Transfer Agent
Auditors                                Registrar & Transfer Co.
Deloitte & Touche LLP                   10 Commerce Drive
3900 U.S. Bancorp Tower                 Cranford, NJ 07016-3572
111 SW Fifth Avenue                     (800) 866-1340
Portland, OR 97204-3698
503-222-1341

Corporate Counsel
Craig M. Moore
540 Main Street
Klamath Falls, OR 97601
541-882-3444

Common Stock
Traded over-the-counter/Nasdaq National Market
Nasdaq Symbol: KFBI

Form 10-K  Information
A copy of the Form 10-K, as filed with the Securities  and Exchange  Commission,
will be  furnished  without  charge to  shareholders  as of the record  date for
voting at the annual meeting of  shareholders  upon written request to:
Marshall Alexander,
Senior  Vice  President  - Chief  Financial  Officer
Klamath  First Bancorp, Inc.
540 Main Street
Klamath Falls, OR 97601

Annual Meeting
The annual meeting of shareholders will be held Wednesday, January 26, 2000
beginning at 2:00 p.m., Pacific Time at:
   The Shilo Inn
   2500 Almond Street
   Klamath Falls, OR 97601.

Shareholders of record as of the close of business on November 29, 1999 shall be
those entitled to notice of and to vote at the meeting.

<PAGE>





                                   EXHIBIT 21

                          Subsidiary of the Registrant

<PAGE>

                                   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.






<PAGE>




                                   EXHIBIT 23

                         Independent Auditors' Consent



<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 29, 1999,  on the  financial  statements  appearing in the Annual
Report to  stockholders  of  Klamath  First  Bancorp,  Inc.  for the year  ended
September 30, 1999.


/s/ DELOITTE & TOUCHE LLP

Portland, Oregon
December 28, 1999

<PAGE>
WARNING: THE EDGAR SYSTEM ENCOUNTERED ERROR(S) WHILE PROCESSING THIS SCHEDULE.

<TABLE> <S> <C>





                                   EXHIBIT 27

                             Financial Data Schedule








<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-30-1999
<PERIOD-END>                                  SEP-30-1999
<CASH>                                           21,123,217
<INT-BEARING-DEPOSITS>                            1,231,516
<FED-FUNDS-SOLD>                                  2,167,856
<TRADING-ASSETS>                                          0
<INVESTMENTS-HELD-FOR-SALE>                     231,043,612
<INVESTMENTS-CARRYING>                            3,160,432
<INVESTMENTS-MARKET>                              3,173,863
<LOANS>                                         739,793,403
<ALLOWANCE>                                       2,483,625
<TOTAL-ASSETS>                                1,041,641,340
<DEPOSITS>                                      720,401,112
<SHORT-TERM>                                              0
<LIABILITIES-OTHER>                              14,754,178
<LONG-TERM>                                     197,000,000
                                     0
                                               0
<COMMON>                                             79,084
<OTHER-SE>                                      109,506,379
<TOTAL-LIABILITIES-AND-EQUITY>                1,041,641,340
<INTEREST-LOAN>                                  56,289,718
<INTEREST-INVEST>                                13,735,320
<INTEREST-OTHER>                                  1,665,802
<INTEREST-TOTAL>                                 71,690,840
<INTEREST-DEPOSIT>                               28,974,568
<INTEREST-EXPENSE>                               38,381,606
<INTEREST-INCOME-NET>                            33,309,234
<LOAN-LOSSES>                                       932,000
<SECURITIES-GAINS>                                  217,180
<EXPENSE-OTHER>                                  21,074,001
<INCOME-PRETAX>                                  14,820,596
<INCOME-PRE-EXTRAORDINARY>                       14,820,596
<EXTRAORDINARY>                                           0
<CHANGES>                                                 0
<NET-INCOME>                                      9,155,193
<EPS-BASIC>                                          1.21
<EPS-DILUTED>                                          1.18
<YIELD-ACTUAL>                                         2.73
<LOANS-NON>                                       3,314,641
<LOANS-PAST>                                              0
<LOANS-TROUBLED>                                          0
<LOANS-PROBLEM>                                           0
<ALLOWANCE-OPEN>                                  1,949,677
<CHARGE-OFFS>                                       398,052
<RECOVERIES>                                              0
<ALLOWANCE-CLOSE>                                 2,483,625
<ALLOWANCE-DOMESTIC>                                      0
<ALLOWANCE-FOREIGN>                                       0
<ALLOWANCE-UNALLOCATED>                           2,483,625




</TABLE>


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