##### Table of Contents

---



SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549



FORM 10-QSB



|x | QUARTERLY REPORT UNDER SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------



For the quarterly period ended June 30, 2005



| ̈ | TRANSITION REPORT UNDER SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | -----------------------------------------------------------------------------------



For the transition period from
 to



Commission file number 0-51243



First Federal Banc of the Southwest, Inc.

(Exact name of small business issuer as specified in its charter)



|                                                               |  |                         
|-------------------------------------------------------------- |  | ------------------------
|Delaware                                                       |  | 85-0453611              
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer ID No.)



300 North
Pennsylvania Avenue, Roswell, New Mexico 88201

(Address of principal executive offices)



(505) 622-6201

(Issuers telephone number including area code)



N/A

(Former name, address, and fiscal year, if changed since last report)



Indicate by check whether the issuer (1) has filed all reports required to
be filed by Section 13 or 15(d) of the Exchange Act of 1934 during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.



(1)    x  Yes ̈No



(2) ̈Yes    x  No



State the number of shares outstanding of each of the issuers classes of common equity as of August 1, 2005.



3,930,293 shares of common stock, par value $0.01 per share



Transitional Small Business Disclosure Format (check
one), ̈Yes    x  No



---



---

##### Table of Contents

TABLE OF CONTENTS



|              |  |                                                                                                |  |     
|------------- |  | ---------------------------------------------------------------------------------------------- |  | ----
|              |  |                                                                                                |  | PAGE
|PART I        |  | FINANCIAL INFORMATION                                                                          |  |     
|              |  |                                                                                               
|Item 1        |  | Consolidated Statements of Financial Condition                                                 |  | 2   
|              |  | Consolidated Statements of Income                                                              |  | 4   
|              |  | Consolidated Statements of Stockholders Equity                                                |  | 5   
|              |  | Consolidated Statements of Cash Flows                                                          |  | 6   
|              |  | Notes to Consolidated Financial Statements                                                     |  | 8   
|              |  |                                                                                               
|Item 2        |  | Managements Discussion and Analysis of Financial Condition and Results of Operations          |  | 13  
|              |  |                                                                                               
|Item 3        |  | Controls and Procedures                                                                        |  | 24  
|              |  |                                                                                               
|PART II       |  | OTHER INFORMATION                                                                              |  |     
|              |  |                                                                                               
|Item 1        |  | Legal Proceedings                                                                              |  | 24  
|              |  |                                                                                               
|Item 2        |  | Unregistered Sales of Equity Securities and Use of Proceeds                                    |  | 24  
|              |  |                                                                                               
|Item 3        |  | Defaults Upon Senior Securities                                                                |  | 24  
|              |  |                                                                                               
|Item 4        |  | Submission of Matters to Vote of Security Holders                                              |  | 25  
|              |  |                                                                                               
|Item 5        |  | Other Information                                                                              |  | 25  
|              |  |                                                                                               
|Item 6        |  | Exhibits                                                                                       |  | 25  
|              |  |                                                                                               
|              |  | Signatures                                                                                     |  | 26  
|              |  |                                                                                               
|Exhibit 10.8  |  | Employment Agreement with George A. Rosenbaum, Jr.                                             |  |     
|              |  |                                                                                               
|Exhibit 10.9  |  | First Federal Savings Bank of New Mexico 1995 Employees Stock Option Plan                      |  |     
|              |  |                                                                                               
|Exhibit 10.10 |  | First Federal Banc of the Southwest, Inc. 2002 Stock Option and Incentive Plan                 |  |     
|              |  |                                                                                               
|Exhibit 31.1  |  | Certification of Chief Executive Officer Pursuant to Section 302 of Sarbanes-Oxley Act of 2002 |  |     
|              |  |                                                                                               
|Exhibit 31.2  |  | Certification of Chief Financial Officer Pursuant to Section 302 of Sarbanes-Oxley Act of 2002 |  |     
|              |  |                                                                                               
|Exhibit 32    |  | Certification Pursuant to Section 906 of Sarbanes-Oxley Act of 2002                            |  |     



---

##### Table of Contents

FIRST FEDERAL BANC OF THE SOUTHWEST, INC.

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

June 30, 2005 Compared to September 30, 2004



|                                                       |  |                  |         |                   |        
|------------------------------------------------------ |  | ---------------- | ------- | ----------------- | -------
|                                                       |  | June 30,2005     |         | September 30,2004
|                                                       |  | (Unaudited)      |         |                  
|                                                       |  | ($ in thousands)
|ASSETS                                                 |  |                  |         |                   |        
|Cash and due from banks                                |  | $                | 16,890  |                   | 9,528  
|Interest-bearing deposits with banks                   |  |                  | 25,709  |                   | 27,944 
|Held-to-maturity investment securities                 |  |                  | 5,776   |                   | 23,214 
|Available-for-sale investment securities               |  |                  | 71,078  |                   | 18,534 
|Loans held for sale                                    |  |                  | 1,721   |                   | 1,777  
|Loans receivable, net                                  |  |                  | 413,188 |                   | 251,662
|Accrued interest receivable                            |  |                  | 2,090   |                   | 1,289  
|Federal Home Loan Bank stock, at cost, restricted      |  |                  | 6,311   |                   | 3,270  
|Property, equipment, and construction in progress, net |  |                  | 13,102  |                   | 10,090 
|Core Deposit Intangible, net                           |  |                  | 2,987   |                   |       
|Goodwill                                               |  |                  | 2,124   |                   | 409    
|Other assets                                           |  |                  | 2,876   |                   | 337    
|                                                       |  |                  |         |                   |        
|Total assets                                           |  | $                | 563,852 |                   | 348,054
|                                                       |  |                  |         |                   |        



See Notes to
Consolidated Financial Statements.



2



---

##### Table of Contents

|                                                                                                                                                                 |  |                  |         |   |                   |         |  
|---------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ---------------- | ------- | - | ----------------- | ------- | -
|                                                                                                                                                                 |  | June 30,2005     |         |   | September 30,2004 |        
|                                                                                                                                                                 |  | (Unaudited)      |         |   |                   |        
|                                                                                                                                                                 |  | ($ in thousands) |        
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                                                             |  |                  |         |   |                   |         |  
|Liabilities                                                                                                                                                      |  |                  |         |   |                   |         |  
|Savings, certificates of deposit and demand accounts                                                                                                             |  | $                | 388,019 |   |                   | 254,393 |  
|Advances from the Federal Home Loan Bank                                                                                                                         |  |                  | 107,768 |   |                   | 57,329  |  
|Escrows from borrowers for taxes and insurance                                                                                                                   |  |                  | 932     |   |                   | 713     |  
|Sold under Agreements to Repurchase                                                                                                                              |  |                  | 3,724   |   |                   |        |  
|Accrued and other liabilities                                                                                                                                    |  |                  | 4,869   |   |                   | 1,627   |  
|Long-term subordinated debt                                                                                                                                      |  |                  | 10,310  |   |                   |        |  
|                                                                                                                                                                 |  |                  |         |   |                   |         |  
|Total liabilities                                                                                                                                                |  |                  | 515,622 |   |                   | 314,062 |  
|                                                                                                                                                                 |  |                  |         |   |                   |         |  
|Stockholders Equity                                                                                                                                             |  |                  |         |   |                   |         |  
|Preferred stock, $0.01 par value; 500,000 shares authorized; no shares issued and outstanding                                                                    |  |                  |        |   |                   |        |  
|Common stock, $0.01 par value; 6,000,000 shares authorized; 4,250,885 shares issued and outstanding in 2005, and 3,507,680 shares issued and
outstanding in 2004 |  |                  | 43      |   |                   | 35      |  
|Additional paid-in capital                                                                                                                                       |  |                  | 17,636  |   |                   | 5,223   |  
|Retained earnings                                                                                                                                                |  |                  | 33,527  |   |                   | 31,445  |  
|Accumulated other comprehensive income                                                                                                                           |  |                  | (255    | ) |                   | 10      |  
|                                                                                                                                                                 |  |                  |         |   |                   |         |  
|                                                                                                                                                                 |  |                  | 50,951  |   |                   | 36,713  |  
|Treasury stock, at cost, 320,592 at 2005 and 2004, respectively                                                                                                  |  |                  | (2,721  | ) |                   | (2,721  | )
|                                                                                                                                                                 |  |                  |         |   |                   |         |  
|Total stockholders equity                                                                                                                                       |  |                  | 48,230  |   |                   | 33,992  |  
|                                                                                                                                                                 |  |                  |         |   |                   |         |  
|Total liabilities and stockholders equity                                                                                                                       |  | $                | 563,852 |   |                   | 348,054 |  
|                                                                                                                                                                 |  |                  |         |   |                   |         |  



3



---

##### Table of Contents

FIRST FEDERAL BANC OF THE SOUTHWEST, INC.

CONSOLIDATED STATEMENTS OF INCOME

Three and Nine Months Ended June 30, 2005 and 2004



|                                                     |  |                                         |           |                               |   |           |  |      |           |  |   |          
|---------------------------------------------------- |  | --------------------------------------- | --------- | ----------------------------- | - | --------- |  | ---- | --------- |  | - | ---------
|                                                     |  | For Three Months EndedJune 30,          |           | For Nine Months EndedJune 30,
|                                                     |  | 2005                                    |           | 2004                          |   | 2005      |  | 2004
|                                                     |  | ($ in thousands, except per share data)
|Interest Income                                      |  |                                         |           |                               |   |           |  |      |           |  |   |          
|Interest and fees on loans                           |  | $                                       | 5,379     |                               |   | 4,358     |  | $    | 13,990    |  |   | 12,989   
|Interest on investment securities                    |  |                                         | 364       |                               |   | 278       |  |      | 874       |  |   | 847      
|Interest and dividends on other investments          |  |                                         | 193       |                               |   | 79        |  |      | 541       |  |   | 251      
|                                                     |  |                                         |           |                               |   |           |  |      |           |  |   |          
|Total interest income                                |  |                                         | 5,936     |                               |   | 4,715     |  |      | 15,405    |  |   | 14,087   
|                                                     |  |                                         |           |                               |   |           |  |      |           |  |   |          
|Interest Expense                                     |  |                                         |           |                               |   |           |  |      |           |  |   |          
|Deposits                                             |  |                                         | 928       |                               |   | 739       |  |      | 2,303     |  |   | 2,263    
|Borrowed funds                                       |  |                                         | 949       |                               |   | 680       |  |      | 2,299     |  |   | 2,049    
|                                                     |  |                                         |           |                               |   |           |  |      |           |  |   |          
|Total interest expense                               |  |                                         | 1,877     |                               |   | 1,419     |  |      | 4,602     |  |   | 4,312    
|                                                     |  |                                         |           |                               |   |           |  |      |           |  |   |          
|Net interest income before provision for loan losses |  |                                         | 4,059     |                               |   | 3,296     |  |      | 10,803    |  |   | 9,775    
|Provision for loan losses                            |  |                                         |          |                               |   |          |  |      |          |  |   |         
|                                                     |  |                                         |           |                               |   |           |  |      |           |  |   |          
|Net interest income after provision for loan losses  |  |                                         | 4,059     |                               |   | 3,296     |  |      | 10,803    |  |   | 9,775    
|                                                     |  |                                         |           |                               |   |           |  |      |           |  |   |          
|Other Income                                         |  |                                         |           |                               |   |           |  |      |           |  |   |          
|Fees for other services to customers                 |  |                                         | 253       |                               |   | 206       |  |      | 656       |  |   | 657      
|Gain on sale of loans                                |  |                                         | 127       |                               |   | 118       |  |      | 398       |  |   | 457      
|Other                                                |  |                                         | 137       |                               |   | 124       |  |      | 391       |  |   | 327      
|                                                     |  |                                         |           |                               |   |           |  |      |           |  |   |          
|Total other income                                   |  |                                         | 517       |                               |   | 448       |  |      | 1,445     |  |   | 1,441    
|                                                     |  |                                         |           |                               |   |           |  |      |           |  |   |          
|Other Expenses                                       |  |                                         |           |                               |   |           |  |      |           |  |   |          
|Compensation and related benefits                    |  |                                         | 1,964     |                               |   | 1,572     |  |      | 5,067     |  |   | 4,570    
|Occupancy                                            |  |                                         | 241       |                               |   | 196       |  |      | 680       |  |   | 652      
|Data processing                                      |  |                                         | 148       |                               |   | 120       |  |      | 379       |  |   | 382      
|Advertising                                          |  |                                         | 41        |                               |   | 54        |  |      | 98        |  |   | 159      
|Telephone                                            |  |                                         | 38        |                               |   | 53        |  |      | 142       |  |   | 156      
|Postage                                              |  |                                         | 30        |                               |   | 46        |  |      | 113       |  |   | 142      
|Printing and supplies                                |  |                                         | 72        |                               |   | 50        |  |      | 166       |  |   | 137      
|Employee expenses                                    |  |                                         | 73        |                               |   | 47        |  |      | 180       |  |   | 155      
|Depreciation and amortization                        |  |                                         | 168       |                               |   | 158       |  |      | 459       |  |   | 451      
|Professional fees                                    |  |                                         | 80        |                               |   | 33        |  |      | 179       |  |   | 202      
|Other                                                |  |                                         | 282       |                               |   | 238       |  |      | 824       |  |   | 702      
|                                                     |  |                                         |           |                               |   |           |  |      |           |  |   |          
|Total other expenses                                 |  |                                         | 3,137     |                               |   | 2,567     |  |      | 8,287     |  |   | 7,708    
|                                                     |  |                                         |           |                               |   |           |  |      |           |  |   |          
|Income before income taxes                           |  |                                         | 1,439     |                               |   | 1,177     |  |      | 3,961     |  |   | 3,508    
|Income tax expense                                   |  |                                         | 580       |                               |   | 471       |  |      | 1,599     |  |   | 1,402    
|                                                     |  |                                         |           |                               |   |           |  |      |           |  |   |          
|Net income                                           |  | $                                       | 859       |                               |   | 706       |  | $    | 2,362     |  |   | 2,106    
|                                                     |  |                                         |           |                               |   |           |  |      |           |  |   |          
|Net income per average common share                  |  |                                         |           |                               |   |           |  |      |           |  |   |          
|Basic                                                |  | $                                       | 0.25      |                               | $ | 0.22      |  | $    | 0.72      |  | $ | 0.66     
|Diluted                                              |  | $                                       | 0.24      |                               | $ | 0.21      |  | $    | 0.68      |  | $ | 0.62     
|Average common shares - basic                        |  |                                         | 3,387,719 |                               |   | 3,161,568 |  |      | 3,272,913 |  |   | 3,174,686
|Average common shares - diluted                      |  |                                         | 3,587,413 |                               |   | 3,369,971 |  |      | 3,472,607 |  |   | 3,383,089



See Notes to
Consolidated Financial Statements.



4



---

##### Table of Contents

FIRST FEDERAL BANC OF THE SOUTHWEST, INC.

CONSOLIDATED STATEMENTS OF STOCKHOLDERS EQUITY

Nine Months Ended June 30, 2005 and the Year September 30, 2004

(In thousands except common and treasury stock)



|                                                                 |  |              |  |                            |       |                |        |        |                   |         |  |                                              |        |   |       |   |        |   |  |   |      |   |  |   |        |  
|---------------------------------------------------------------- |  | ------------ |  | -------------------------- | ----- | -------------- | ------ | ------ | ----------------- | ------- |  | -------------------------------------------- | ------ | - | ----- | - | ------ | - |  | - | ---- | - |  | - | ------ | -
|                                                                 |  | Common Stock |  | Additional Paid-in Capital |       | Treasury Stock |        |        | Retained Earnings |         |  | AccumulatedOther Comprehensive Income (Loss) |        |   | Total |  
|                                                                 |  | Shares       |  | Value                      |       |                | Shares |        | Cost              |         |  |                                              |       
|Balance at September 30, 2004                                    |  | 3,507,680    |  | $                          | 35    |                | $      | 5,223  |                   | 320,592 |  | $                                            | (2,721 | ) |       | $ | 31,445 |   |  | $ | 10   |   |  | $ | 33,992 |  
|Stock issued for acquisition of GFSB Bancorp, Inc                |  | 720,765      |  |                            | 7     |                |        | 12,229 |                   |         |  |                                              |        |   |       |   |        |   |  |   |      |   |  |   | 12,236 |  
|Stock issued for stock options                                   |  | 22,440       |  |                            | 0.224 |                |        | 184    |                   |         |  |                                              |        |   |       |   |        |   |  |   |      |   |  |   | 184    |  
|Dividends - $0.70 per share                                      |  |              |  |                            |       |                |        |        |                   |         |  |                                              |        |   |       |   | (280   | ) |  |   |      |   |  |   | (280   | )
|Comprehensive income:                                            |  |              |  |                            |       |                |        |        |                   |         |  |                                              |        |   |       |   |        |   |  |   |      |   |  |   |        |  
|Change in unrealized gain on investment securities, net of taxes |  |              |  |                            |       |                |        |        |                   |         |  |                                              |        |   |       |   |        |   |  |   | (265 | ) |  |   |       |  
|Net income                                                       |  |              |  |                            |       |                |        |        |                   |         |  |                                              |        |   |       |   | 2,362  |   |  |   |      |   |  |   |       |  
|Total                                                            |  |              |  |                            |       |                |        |        |                   |         |  |                                              |        |   |       |   |        |   |  |   |      |   |  |   | 2,097  |  
|                                                                 |  |              |  |                            |       |                |        |        |                   |         |  |                                              |        |   |       |   |        |   |  |   |      |   |  |   |        |  
|Balance at June 30, 2005                                         |  | 4,250,885    |  | $                          | 43    |                | $      | 17,636 |                   | 320,592 |  | $                                            | (2,721 | ) |       | $ | 33,527 |   |  | $ | (255 | ) |  | $ | 48,230 |  



|                                                                        |  |                                   |      |   |      |   |     |  
|----------------------------------------------------------------------- |  | --------------------------------- | ---- | - | ---- | - | --- | -
|                                                                        |  | For the Nine Months EndedJune 30, |     
|                                                                        |  | 2005                              |      |   | 2004 |  
|                                                                        |  | (In thousands)                    |     
|Reconciliation of Other Comprehensive Income (Loss)                     |  |                                   |      |   |      |   |     |  
|Unrealized gains (losses) on securities:                                |  |                                   |      |   |      |   |     |  
|Unrealized holding gains (losses) arising during period                 |  | $                                 | (442 | ) |      | $ | 137 |  
|Related taxes                                                           |  |                                   | 177  |   |      |   | (55 | )
|                                                                        |  |                                   |      |   |      |   |     |  
|Plus: Reclassification adjustments for net gains (losses) in net income |  |                                   |     |   |      |   |    |  
|Related taxes                                                           |  |                                   |     |   |      |   |    |  
|                                                                        |  |                                   |      |   |      |   |     |  
|Total other comprehensive income (loss)                                 |  | $                                 | (265 | ) |      | $ | 82  |  
|                                                                        |  |                                   |      |   |      |   |     |  



5



---

##### Table of Contents

FIRST FEDERAL BANC OF THE SOUTHWEST, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

Nine Months Ended June 30, 2005 and 2004



|                                                                                                   |  |                  |         |   |      |         |  
|-------------------------------------------------------------------------------------------------- |  | ---------------- | ------- | - | ---- | ------- | -
|                                                                                                   |  | 2005             |         |   | 2004 |        
|                                                                                                   |  | ($ in thousands) |        
|Cash Flows From Operating Activities                                                               |  |                  |         |   |      |         |  
|Net income                                                                                         |  | $                | 2,362   |   |      | 2,106   |  
|Adjustments to reconcile net income to net cash provided by operating activities                   |  |                  |         |   |      |         |  
|Depreciation and amortization                                                                      |  |                  | 451     |   |      | 451     |  
|Loss on disposal of equipment                                                                      |  |                  |        |   |      | (15     | )
|Gain on sale of loans                                                                              |  |                  | (398    | ) |      | (457    | )
|Net amortization of investment premiums                                                            |  |                  | 298     |   |      | 432     |  
|FHLB Stock Dividend                                                                                |  |                  | (99     | ) |      | (39     | )
|Changes in assets and liabilities                                                                  |  |                  |         |   |      |         |  
|Proceeds from sale of loans held for sale                                                          |  |                  | 23,287  |   |      | 36,629  |  
|Originations of loans held for sale                                                                |  |                  | (22,833 | ) |      | (38,129 | )
|Accrued interest receivable                                                                        |  |                  | 33      |   |      | 78      |  
|Prepaid expenses and other assets                                                                  |  |                  | (1,000  | ) |      | (107    | )
|Accounts payable and accrued liabilities                                                           |  |                  | 2,010   |   |      | (46     | )
|Provision for deferred taxes                                                                       |  |                  | 177     |   |      | 107     |  
|                                                                                                   |  |                  |         |   |      |         |  
|Net cash provided by operating activities                                                          |  |                  | 4,288   |   |      | 1,010   |  
|                                                                                                   |  |                  |         |   |      |         |  
|Cash Flows From Investing Activities                                                               |  |                  |         |   |      |         |  
|Decrease in interest-bearing deposits in banks                                                     |  |                  | 2,524   |   |      | 6,075   |  
|Proceeds from maturities and principal paydowns of investment securities held-to-maturity          |  |                  | 17,551  |   |      | 15,484  |  
|Purchases of investment securities held-to-maturity                                                |  |                  | (225    | ) |      |        |  
|Proceeds from sales, maturities and principal paydowns of investment securities available-for-sale |  |                  | 2,000   |   |      | 3,375   |  
|Purchases of investment securities available-for-sale                                              |  |                  | (8,910  | ) |      | (20,371 | )
|Principal payments on mortgage backed investment securities available-for-sale                     |  |                  | 1,762   |   |      | 1,624   |  
|Net increase in loans                                                                              |  |                  | (22,135 | ) |      | (4,040  | )
|Net cash paid for acquisition of GFSB                                                              |  |                  | (4,355  | ) |      |        |  
|Purchase of trust preferred common securities                                                      |  |                  | (310    | ) |      |        |  
|Purchase of FHLB stock                                                                             |  |                  |        |   |      | (134    | )
|Purchases of property and equipment                                                                |  |                  | (1,060  | ) |      | (2,260  | )
|Proceeds from the sale of property and equipment                                                   |  |                  | 128     |   |      | 130     |  
|                                                                                                   |  |                  |         |   |      |         |  
|Net cash used by investing activities                                                              |  |                  | (13,030 | ) |      | (117    | )
|                                                                                                   |  |                  |         |   |      |         |  
|Cash Flows From Financing Activities                                                               |  |                  |         |   |      |         |  
|Net (decrease) increase in savings, certificates of deposit and demand accounts                    |  |                  | 4,271   |   |      | (1,486  | )
|Increase (decrease) in advance payments by borrowers                                               |  |                  | (74     | ) |      | (264    | )
|Proceeds from conversion of stock options                                                          |  |                  | 184     |   |      | 27      |  
|Proceeds from FHLB advances                                                                        |  |                  | 15,490  |   |      | 3,384   |  
|Repayments on FHLB advances                                                                        |  |                  | (13,798 | ) |      |         |  
|Purchase of treasury stock, net                                                                    |  |                  |        |   |      | (541    | )
|Cash dividends paid or declared                                                                    |  |                  | (280    | ) |      | (198    | )
|Proceeds from sale of Sub debt                                                                     |  |                  | 10,310  |   |      |        |  
|                                                                                                   |  |                  |         |   |      |         |  
|Net cash provided by financing activities                                                          |  |                  | 16,103  |   |      | 922     |  
|                                                                                                   |  |                  |         |   |      |         |  



See Notes to
Consolidated Financial Statements.



6



---

##### Table of Contents

FIRST FEDERAL BANC OF THE SOUTHWEST, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (CONTINUED)

Nine Months Ended June 30, 2005 and 2004



|                                                                                                                  |  |      |          |   |      |       |  
|----------------------------------------------------------------------------------------------------------------- |  | ---- | -------- | - | ---- | ----- | -
|                                                                                                                  |  | 2005 |          |   | 2004 |      
|Increase in cash on hand and in banks                                                                             |  | $    | 7,361    |   |      | 1,815 |  
|Cash on hand and in banks at beginning of year                                                                    |  |      | 9,529    |   |      | 6,821 |  
|                                                                                                                  |  |      |          |   |      |       |  
|Cash on hand and in banks at June 30                                                                              |  | $    | 16,890   |   |      | 8,636 |  
|                                                                                                                  |  |      |          |   |      |       |  
|Supplemental disclosures                                                                                          |  |      |          |   |      |       |  
|Cash paid during the year for                                                                                     |  |      |          |   |      |       |  
|Interest on deposits and advances                                                                                 |  | $    | 3,931    |   |      | 4,362 |  
|Income taxes                                                                                                      |  |      | 1,183    |   |      | 1,433 |  
|Decrease in unrealized loss, net of deferred taxes, on available-for-sale securities (other comprehensive income) |  |      | (265     | ) |      | (82   | )
|Significant changes incident to acquisition of GFSB:                                                              |  |      |          |   |      |       |  
|Investment securities                                                                                             |  |      | 48,024   |   |      |      |  
|Loans                                                                                                             |  |      | 139,560  |   |      |      |  
|FHLB Stock                                                                                                        |  |      | 2,942    |   |      |      |  
|Premises and equipment                                                                                            |  |      | 2,523    |   |      |      |  
|Intangible assets                                                                                                 |  |      | 4,730    |   |      |      |  
|Other assets                                                                                                      |  |      | 2,190    |   |      |       |  
|Other liabilities                                                                                                 |  |      | (5,250   | ) |      |      |  
|Deposits                                                                                                          |  |      | (129,354 | ) |      |      |  
|FHLB Advances                                                                                                     |  |      | (48,774  | ) |      |      |  
|Common stock and additional paid in capital                                                                       |  |      | (12,236  | ) |      |      |  



See Notes to
Consolidated Financial Statements.



7



---

##### Table of Contents

FIRST FEDERAL BANC OF THE SOUTHWEST, INC

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

(UNAUDITED)



|Note 1. | Summary of Significant Accounting Policies
|------- | ------------------------------------------



Principles of Consolidation



The financial statements include the accounts of First Federal Banc of the Southwest, Inc. (the Company) and its wholly owned subsidiary,
First Federal Bank (the Bank). All significant intercompany balances and transactions have been eliminated in consolidation. First Federal NM Trust I and First Federal NM Trust II (Trust I and Trust II) are wholly
owned subsidiaries of the Company and are not consolidated in these financial statements (see Note 3 below for additional information).



Basis of Presentation



The accompanying unaudited consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United
States of America for interim financial information and with the instructions to Form 10-QSB. Accordingly, they do not include all the information and disclosures required by accounting principles generally accepted in the United States of America
for complete financial statements. In the opinion of management, the financial statements contain all adjustments (consisting only of normal reoccurring adjustments) necessary to present fairly the financial condition of First Federal Banc of the
Southwest, Inc. as of June 30, 2005, and the results of operations for all interim periods presented. Operating results for the nine months ended June 30, 2005, are not necessarily indicative of the results that may be expected for the entire fiscal
year. The unaudited consolidated financial statements presented herein should be read in conjunction with the annual consolidated financial statements and related notes of the Company for the fiscal year ended September 30, 2004 filed on Form S-4.



All references to common stock issued, outstanding, or held in
treasury and per share data have been restated to reflect the eightfor-one stock split that was affected on May 20, 2005. This restated information is presented to provide consistency between the periods reported.



|Note 2. | Recent Accounting Pronouncements and Regulatory Developments
|------- | ------------------------------------------------------------



In December 2003, the Accounting Standards Executive Committee of the AICPA issued Statement of Position (SOP) 03-3, Accounting for Certain Loan or
Debt Securities Acquired in a Transfer.The SOP requires loans acquired in a transfer to be accounted for at fair value. No allowance for loan losses or other valuation is permitted at the time of acquisition. The provisions of the SOP are
required to be adopted for fiscal years beginning after December 15, 2004, although early adoption is permitted. The Company has elected to not participate in early adoption and will comply with this SOP for the fiscal year beginning after September
30, 2005.



8



---

##### Table of Contents

In September 2004, the FASB issued FASB Staff Position (FSP) Emerging Issues Task Force (EITF) Issue No.
03-1-1 delaying the effective date of paragraphs 10-20 of EITF 03-1, The Meaning of Other-Than-Temporary Impairment and Its Application to Certain Investments, which provides guidance for determining the meaning of
other-than-temporarily impaired and its application to certain debt and equity securities within the scope of SFAS No. 115, Accounting for Certain Investments in Debt and Equity Securities, and investments accounted for under the
cost method. The guidance requires that investments which have declined in value due to credit concerns or solely due to changes in interest rates must be recorded as other-than-temporarily impaired unless the Company can assert and demonstrate its
intention to hold the security for a period of time sufficient to allow for a recovery of fair value up to or beyond the cost of the investment which might mean maturity. The delay of the effective date of EITF 03-1 will be superseded concurrent
with the final issuance of proposed FSP Issue 03-1-a. Proposed FSP Issue 03-1-a is intended to provide implementation guidance with respect to all securities analyzed for impairment under paragraphs 10-20 of EITF 03-1. Management continues to
closely monitor and evaluate how the provisions of EITF 03-1 and proposed FSP Issue 03-1-a will affect the Company.



In April 14, 2005, the Securities and Exchange Commission (SEC) announced the adoption of a new rule that amends the compliance dates for SFAS No. 123R.
Under SFAS No. 123R, the Company would have been required to implement the standard as of the beginning of the first interim period that begins after June 15, 2005. The SECs new rule allows companies to implement SFAS No. 123R at the beginning
of their next fiscal year, instead of the next reporting period, that begins after June 15, 2005. The SECs new rule does not change the accounting required by SFAS No. 123R; it changes only the dates for compliance with the standard.



|Note 3. | Junior Subordinated Debt Owed to Unconsolidated Trusts
|------- | ------------------------------------------------------



The following table presents details on the junior subordinated debt owed to the unconsolidated trusts as of June 30, 2005:



|                                                           |  |         |                  |   |          |   |               |  
|---------------------------------------------------------- |  | ------- | ---------------- | - | -------- | - | ------------- | -
|                                                           |  | Trust I |                  |   | Trust II |  
|Date of Issue                                              |  |         | January 19, 2005 |   |          |   | May 23, 2005  |  
|Amount of trust preferred securities issued                |  | $       | 7,000,000        |   |          | $ | 3,000,000     |  
|Rate on trust preferred securities                         |  |         | 5.7              | % |          |   | 6.145         | %
|Maturity                                                   |  |         | March 15, 2035   |   |          |   | June 15, 2035 |  
|Date of first redemption                                   |  |         | March 15, 2010   |   |          |   | June 15, 2010 |  
|Common equity securities issued                            |  | $       | 217,000          |   |          | $ | 93,000        |  
|Junior subordinated deferrable interest debentures owed    |  | $       | 7,217,000        |   |          | $ | 3,093,000     |  
|Rate on junior subordinated deferrable interest debentures |  |         | 5.7              | % |          |   | 6.145         | %



9



---

##### Table of Contents

In 2005, the Trusts, each being a Delaware statutory business trust, issued trust preferred securities
(the trust preferred securities) in the amounts and at the rates indicated above. These securities represent preferred beneficial interests in the assets of the Trusts. The trust preferred securities will mature on the dates indicated,
and are redeemable in whole or in part at the option of the Company at any time after the date of first redemption indicated above, and in whole at any time upon the occurrence of certain events affecting their tax or regulatory capital treatment.
The Trusts also issued common equity securities to the Company in the amounts indicated above. The Trusts used the proceeds of the offering of the trust preferred securities to purchase junior subordinated deferrable interest debentures (the
debentures) issued by the Company, which have terms substantially similar to the trust preferred securities. The Company has the right to defer payments of interest on the debentures at any time or from time to time for a period of up to
20 consecutive quarterly periods with respect to each interest payment deferred. Under the terms of the debentures, in the event that under certain circumstances there is an event of default under the debentures or the Company has elected to defer
interest on the debentures, the Company may not, with certain exceptions, declare or pay any dividends or distributions on its capital stock or purchase or acquire any of its capital stock. The Company used the proceeds from the sale of the
debentures, in part, to fund the cash portion of the acquisition of GFSB Bancorp, Inc., as discussed in Note 6, below.



First Federal owns all of the outstanding common stock of the Trusts. Each Trust is considered a variable interest entity (VIE) under Financial Accounting
Standards Board Interpretation (FIN) No. 46, Consolidation of Variable Interest Entities, an interpretation of Accounting Research Bulletin No. 51, as revised. Prior to FIN 46, VIEs were generally consolidated by an enterprise when the
enterprise had a controlling financial interest through ownership of a majority of voting interest in the entity. Under FIN 46, a VIE should be consolidated by its primary beneficiary. Because the Company is not the primary beneficiary of the Trust,
the financial statements of the Trust are not included in the consolidated financial statements of the Company.



Payments of distributions on the trust preferred securities and payments on redemption of the trust preferred securities are guaranteed by the Company on
a limited basis. The obligations of the Company under the junior subordinated debentures, the related indentures, the trust agreements establishing the Trusts, the guarantees and the agreements as to expenses and liabilities, in the aggregate,
constitute a full and unconditional guarantee by the Company of the Trusts obligations under the trust preferred securities.



|Note 4. | Stock Option Plans
|------- | ------------------



In December 2004, the FASB issued SFAS No. 123R,Share-Based Payment, which is an Amendment of FASB Statement Nos. 123 and 95. SFAS No. 123R
changes, among other things, the manner in which share-based compensation, such as stock options, will be accounted for by both public and non-public companies. For public companies, the cost of employee services received in exchange for equity
instruments, including options and restricted stock awards, generally will be measured at fair value at the grant date. The grant date fair value will be estimated using option-pricing models adjusted for the unique characteristics of those options



10



---

##### Table of Contents

and instruments, unless observable market prices for the same or similar options are available. The cost will be recognized over the requisite service
period, often the vesting period, and will be remeasured at each reporting date through the settlement date. The changes in accounting will replace existing requirements under SFAS No. 123, Accounting for Stock-Based Compensation, and will
eliminate the ability to account for share-based compensation transactions using APB Opinion No. 25, Accounting for Stock Issued to Employees, which does not require companies to expense options if the exercise price is equal to the trading
price at the date of grant. The accounting for similar transactions involving parties other than employees or the accounting for employee stock ownership plans that are subject to AICPA Statement of Position 93-6, Employers Accounting for
Employee Stock Ownership Plans, would remain unchanged.



The employee compensation expense under stock option plans is reported using the intrinsic value method. No stock-based compensation costs are reflected in net income as all options granted had an exercise price equal to or greater than the
market price of the underlying common stock at date of grant. The Company has not yet determined the method of adoption or the effect of adopting SFAS 123R.



|Note 5. | Earnings per Share
|------- | ------------------



Earnings per share are presented pursuant to the provisions of SFAS No. 128, Earnings Per Share. Basic earnings per share are calculated based on
the weighted average number of common shares outstanding during the respective periods.



Diluted earnings per share are computed taking into consideration common shares outstanding and dilutive potential common shares to be issued under the Companys stock option plans and recognition and retention
plan.



All earnings per share computations are presented on a
split-adjusted basis to reflect the 8-1 stock split that was completed on May 20, 2005.



11



---

##### Table of Contents

|Note 6. | Acquisition
|------- | -----------



After the close of business on May 31, 2005, the Company completed its acquisition of GFSB Bancorp, Inc. pursuant to the terms of an Agreement and Plan of
Merger by and between GFSB and the Company (the Merger Agreement). The following table depicts select balances of GFSB as of May 31, 2005:



|                                              |  |                  |        
|--------------------------------------------- |  | ---------------- | -------
|                                              |  | May 31, 2005 (1)
|                                              |  | (In thousands)  
|Cash and due from banks                       |  | $                | 7,404  
|Available for sale investment securities      |  |                  | 24,516 
|Available for sale mortgage-backed securities |  |                  | 23,285 
|Loans receivable, net                         |  |                  | 139,604
|Total assets                                  |  |                  | 202,486
|                                              | 
|Demand deposits and NOW accounts              |  |                  | 32,727 
|Savings and money market accounts             |  |                  | 22,834 
|Time deposits                                 |  |                  | 73,915 
|Advances from Federal Home Loan Bank          |  |                  | 48,154 
|Total stockholders equity                    |  |                  | 19,606 

---

|(1) | Amounts are book value.
|--- | -----------------------



Pursuant to the Merger Agreement, all shareholders of GFSB who properly elected and surrendered their GFSB shares received in exchange for each of their
shares either $20 in cash, 1.17806 shares of the Companys common stock, or a combination of the merger consideration (51% stock and 49% cash). Those shareholders not properly electing pursuant to the Merger Agreement received merger
consideration for each of their shares of $6.0588 in cash and 0.821178789 shares of common stock. Additionally, all outstanding stock options for GFSB officers and directors were cancelled by providing merger consideration for the difference between
the strike price of the option and $20.



The Merger Agreement
stated the value of each share of common stock of the Company was $16.977. The Company issued 720,765 shares of common stock at a value of approximately $12.2 million. In addition, GFSB shareholders were paid approximately $11.8 million in cash.
Including certain costs to complete the acquisition, the total cost was approximately $24.7 million. The acquisition was accounted for under the purchase method of accounting in accordance with SFAS No. 141. Under this method of accounting, the
purchase price was allocated to assets acquired and liabilities assumed based on their fair values at the acquisition date. The Company recorded identifiable intangibles and goodwill of $2.7 million and $1.7 million, respectively. At May 31, 2005,
GFSB had loans of approximately $139.6 million, deposits of $129.5 million and shareholders equity of $19.6 million.



12



---

##### Table of Contents

One shareholder of GFSB has provided the Company with notice that he intends to request an appraisal for
his 82,125 shares under Section 262 of the Delaware General Corporation Law. Under Delaware law, the dissenting shareholder has specific time periods in which to act and file the appropriate petitions. If properly filed, the Chancery Court will
appraise the shares of stock subject to the demand for appraisal. The Chancery Court would direct a cash payment for the appraised value of the subject shares and can also direct payment of interest and allocate expenses of the appraisal process to
the involved parties. Currently, the Company has not received a copy of a petition or been notified that a petition was filed with the Chancery Court requesting appraisal of the subject shares.



|Note 7. | Subsequent Event
|------- | ----------------



On July 1, 2005, the Company announced a $0.05 per share dividend to shareholders of record on July 15, 2005, payable July 29, 2005. The dividend
payable in the amount of $197,000 is not reflected in June 30, 2005 financial statements. The Company adjusted the timing of dividends to synchronize with the various public reporting requirements.



|Item 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------



SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT



The information in this report may contain forward-looking statements about
the Companys growth and acquisition strategies, new products and services, and future financial performance, including earnings and dividends per share, return on average assets, return on average equity, efficiency ratio and capital ratio.
These and other statements in this report constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking information is based upon certain underlying assumptions,
risks and uncertainties. Because of the possibility of change in the underlying assumptions, actual results could differ materially from these forward-looking statements. Risks and uncertainties that may affect future results include: interest rate
risk, competitive pressures, pricing pressures on loans and deposits, actions of bank and non-bank competitors, changes in local and national economic conditions, changes in regulatory requirements, actions of the SEC and/or the Office of Thrift
Supervision, and customer acceptance of the Companys products and services. A significant additional risk that may affect future results is the successful integration of GFSB Bancorp, Inc.s consolidated operations into the Company and
the Companys ability to consolidate operations, systems and to eliminate redundancies and costs. The Company undertakes no obligation to revise or update such forward-looking statements to reflect current events or circumstances after the date
hereof or to reflect the occurrence of unanticipated events.



13



---

##### Table of Contents

Critical Accounting Policies



The Companys significant accounting policies are described in the Notes to Consolidated Financial Statements set forth
in the consolidated financial statements as of September 30, 2004, which were filed with the SEC in a Registration Statement on Form S-4 (file No. 333-120729). Based on its consideration of accounting policies that involve the most complex and
subjective estimates and judgments, management has identified its most critical accounting policy to be that related to the allowance for loan losses. The allowance for loan losses is established through a provision for loan losses charged to
expense. Loans are charged against the allowance for loan losses when management believes that collectibility of the principal is unlikely. The Company has policies and procedures for evaluating the overall credit quality of its loan portfolio
including timely identification of potential problem credits. On a quarterly basis, management reviews the appropriate level for the allowance for loan losses incorporating a variety of risk considerations, both quantitative and qualitative.
Quantitative factors include the Companys historical loss experience, delinquency and charge-off trends, collateral values, known information about individual loans and other factors. Qualitative factors include the general economic
environment in the Companys market areas and the expected trend of those economic conditions. To the extent actual results differ from forecasts and managements judgment, the allowance for loan losses may be greater or less than future
charge-offs.



Financial Condition



June 30, 2005 Compared to September 30, 2004.



Total assets increased by approximately $215.8 million, or 62.0%, from
$348.1 million as of September 30, 2004, to $563.9 million as of June 30, 2005. The increase was primarily due to the acquisition of GFSB Bancorp., Inc. as of May 31, 2005. Total stated value of GFSB as of May 31, 2005 was $202.5 million.



Total gross loans, excluding loans held for sale, increased
$162.8 million, or 64.0%, from $254.3 million as of September 30, 2004, to $417.1 million as of March 31, 2005. The increase in loans attributable to the acquisition was $141.3 million. The balance of the increase, approximately $21.5 million, was
primarily in construction loans ($12.3 million), commercial loans ($4.8 million) and consumer loans ($4.3 million). Continued increase in construction loans results from our additional lending officers in the Las Cruces area generating single family
residential construction loans with local area homebuilders. The demand for housing in the Las Cruces market is very high, and the housing construction industry is vibrant in that market. The majority of these loans are made to the homebuilders
after the home is pre-sold. Consumer loan growth is attributed to a variable rate, home equity loan product which is experiencing favorable participation in most markets. The initial six-month rate on the product is very competitive and then
converts to a floating prime rate based index instrument.



Total investment securities grew $35.1 million, or 84.2%, from $41.7 million as of September 30, 2004, to $76.8 million as of June 30, 2005. The acquisition of GFSB brought a total of $48.2 million of investments to the Company. The
increase associated with the acquisition was partially offset by a $13 million decrease in the Companys pre-acquisition portfolio. The GFSB portfolio contained a significant amount of mortgage backed products. In



14



---

##### Table of Contents

preparation of the acquisition, the Company created some additional liquidity to pay off the short-term borrowings of GFSB. Some of the liquidity came from
allowing investments to mature without being replaced. The Company will continue to restructure the new blended portfolio to maximize earnings without purchasing long-term investments, which could create significant interest rate risk.



Interest-bearing deposits with banks decreased $2.2 million, or 8.0%, to
$25.7 million as of June 30, 2005, from $27.9 million as of September 30, 2004. As discussed above, the Company used a portion of its liquidity to pay off short-term borrowings that existed at GFSB.



Deposits increased $133.6 million, or 52.5%, from $254.4 million as of
September 30, 2004, to $388.0 million as of June 30, 2005. The acquisition of GFSB brought a total of $129.8 million in deposits to the Company. The deposits consisted of $32.7 million in demand deposit accounts, $9.3 million in savings accounts,
$13.8 million in money market accounts, $9.7 million in individual retirement accounts and $64.3 million in time deposits. About one half of the time deposits are accounts in excess of $100,000. Many of these are deposits are public funds with
various departments of the State of New Mexico. Pricing on these deposits is generally established by the State of New Mexico. We anticipate we will renew these deposits only if required to meet our funding needs.



Federal Home Loan Bank of Dallas (FHLB) borrowings increased
$50.4 million from $57.3 million to $107.7 million, or 88.0%. In conjunction with the acquisition, the Company assumed $48.8 million of advances at GFSB. Nearly $6 million of overnight borrowings were immediately paid off by the Company. The Company
continues to use borrowings as a funding source for certain long-term loans. Through the use of long-term borrowings to fund long-term loans, the Company is able to fix a spread to minimize the interest rate risk associated with long-term loans.
Prepayment penalties are required on these loans to compensate the Company in the event the borrower wants to prepay the loan.



On January 19, 2005, the Company, through a new wholly owned subsidiary, First Federal NM Trust I, issued $7,217,000 of Trust Preferred Securities
(TPS). These securities provide for quarterly interest payments, beginning March 15, 2005 (in arrears), and each June 15, September 15, and December 15 until maturity at March 15, 2035. The interest rate is fixed at 5.7% until March 15,
2010; thereafter, the rate is variable per annum, reset quarterly, equal to LIBOR plus 1.85%. Among various other terms and conditions, the securities can be redeemed on or after March 15, 2010, with no premium for the redemptions. On May 23, 2005,
the Company completed the second phase of issuing Trust Preferred Securities in the amount of $3,093,000 through First Federal NM Trust II. The general terms of the issuance is similar to the securities issued by Trust I, except final maturity is
June 15, 2035, and the interest rate is fixed at 6.145% until June 15, 2010. For the balance of the term, the rate is variable per annum, reset quarterly, equal to LIBOR plus 1.85%. This issuance can also be redeemed after June 15, 2010 with no
premium for the redemption. As of June 30, 2005, the Company had $10.3 million of these junior subordinated debentures outstanding.



As discussed in Note 2 to the Condensed Consolidated Unaudited Financial Statements, the Company did not elect to adopt early the Statement of Position
03-3 with regard to acquired



15



---

##### Table of Contents

loans. Consequently, the allowance for loan losses from the September 30, 2004 balance of $2.2 million grew by $1.7 million, which was the allowance on the
books of GFSB at the merger date. As of June 30, 2005, the allowance for loan losses was approximately $3.9 million, or 0.9% of total loans and 293% of non-performing loans. Non-performing loans increased $1.3 million from $53,000 as of June 30,
2004, to $1,331,000 as of June 30, 2005. As of June 30, 2005, management deemed the allowance adequate to cover probable losses in the portfolio.



Stockholders equity increased $14.2 million, or 41.9%, to $48.2 million as of June 30, 2005, compared to $34.0 million as of September 30, 2004.
This increase is primarily attributable to the issuance of 720,765 shares of common stock as part of the merger consideration to acquire GFSB. The value of those shares as stated in the Merger Agreement was $16.977 per share, or $12.4 million. The
balance of the increase is from net income for the period of $2.4 million, offset by cash dividends paid of $280,000. On July 1, 2005, the Company announced a $0.05 per share dividend, payable on July 29, 2005. This dividend represents the first
quarterly dividend on the split-adjusted shares, and the timing is intended to synchronize with the new public reporting requirements for the Company. As a result, the dividend payable in the amount of $197,000 is not reflected in these financial
statements as of June 30, 2005. The unrealized gain or loss on investment securities held as available-for-sale, declined approximately $265,000 from a net gain of approximately $10,000 to a net loss of approximately $255,000 as of June 30, 2005.
This decline was significantly impacted by the acquisition of the GFSB investment portfolio and the change in basis of the investment securities associated with the application of purchase accounting.



Result of Operations



The Companys results of operations depend primarily upon the level of net interest income, which is the difference
between the interest income earned on its interest-earning assets such as loans and investments, and the costs of interest-bearing liabilities, primarily deposits and borrowings. Results of operations are also dependent upon the level of
non-interest income, including fee income and service charges, and is also affected by the level of its non-interest expense, including its general and administrative expenses. Net interest income depends upon the volume of interest-earning assets
and interest-bearing liabilities and the interest rate earned or paid on them, respectively.



Due to the fact that the Company grew by approximately 60% in size with the acquisition of GFSB, all the results of operations will be impacted by this change. It is important to note that the application of purchase
accounting requires that the acquiring entity not recognize any of the income or expenses of the acquired entity prior to the merger date. Consequently, the following discussions regarding year-to-date matters of income and expense only reflect the
activities of the Company pre-acquisition (eight months ending May 31, 2005) and one month as the combined new entity. Likewise, the three-month reporting period contains April and May pre-acquisition Company with only June as the new combined
Company. All the 2004 historical data presented does not contain any activity related to GFSB.



Net Income. Net income increased by approximately $153,000 from $706,000 for the three months ending June 30, 2004, to $859,000 for the three months ending June 30, 2005. The



16



---

##### Table of Contents

increase was primarily due to an increase in net interest income of $763,000. Non-interest income increased by $69,000 over the prior year, three-month
period. Those increases were offset by an increase of non-interest expenses of $570,000 and an income tax expense increase of $109,000. Net income increased $256,000 for the nine months ending June 30, 2005, from $2,106,000 as of June 30, 2004, to
$2,362,000 as of June 30, 2005. The increase was primarily due to an increase in net interest income of $1,028,000, which was offset by an increase in non-interest expenses of $579,000 and an increase in income tax expense of $197,000.



Net Interest Income. Net interest income before loan loss
provision increased $763,000 from approximately $3.3 million for the three months ending June 30, 2004, to $4.1 million for the three months ending June 30, 2005. During the nine months ended June 30, 2005, net interest income improved $1,028,000
from $9.8 million fro the nine months ended June 30, 2004, to $10.8 million for the nine months ended June 30, 2005. As a result of the acquisition and the addition of GFSB results for June 2005 being included in the reporting periods, both the
interest income and interest expense levels exceeded prior year periods. For the nine months ended June 30, 2005, interest income was up $1.3 million from the same period in 2004. This was attributed to an increase in loan volume and an overall
increase in the yield on investment securities. The yield on the earning asset portfolio continues to follow the interest rate curve. Short-term investments have seen the yield increase as the Federal Reserve Bank has increased short-term rates, and
the longer-term rates (associated with the loan portfolio), continue to decrease slightly. In comparing the nine month results of 2005 to 2004, the average loan balance outstanding increased approximately $23 million, or slightly more than 9%. The
average balance of investment securities and interest earning deposits declined approximately $10 million, while the yield on these assets increased rather dramatically. As a result, the overall tax equivalent yield on the earning assets increased
from 5.2% in 2004, to 5.5% in 2005.



Interest expense for the
three-month period ending June 30, 2005 increased $458,000, or 32.4%, over the same period in 2004. Interest expense for the nine-month period ending June 30, 2005 increased $290,000, or 6.7%. The 2005 three-month period was significantly impacted
by the GFSB merger. Generally, GFSBs cost of funds was higher than the Companys cost of funds. Additionally, the Companys issuance of the Trust Preferred Securities adversely affected the cost of borrowings since these debentures
have fixed costs for the first five years. The overall balance of interest-bearing deposits declined slightly (about 1%) when comparing the nine months of 2004 to the same period in 2005. The average cost of these deposits remained constant at 1.3%
for both nine-month periods. The slight drop in average deposits was offset by an increase in Federal Home Loan Bank (FHLB) advances. In comparing the nine month periods of 2004 to 2005, FHLB advances increased approximately $5 million,
and the average cost on those borrowings decreased from 4.6% to 4.3%. Additionally, during 2005 the Company began paying interest on the Trust Preferred Securities at an average rate of approximately 5.9%.



Provision for Loan Loss.There was no provision for loan loss for any
of the periods presented based on managements overall assessment of the adequacy of the allowance for loan loss. Although the institution maintains its allowance for loan losses at a level it considers adequate to provide for probable losses
as discussed earlier, there can be no assurance that such losses will not exceed the estimated amounts or that additional substantial provisions for loan losses will not be required in future periods.



17



---

##### Table of Contents

Other Income. For the three-month period ending June 30, 2005, total other income increased
approximately $69,000, or 15.4%, as compared to the same period in 2004. The majority of this increase was attributed to additional fees and service charges. As previously discussed, the one-month impact of the GFSB merger can skew results and
significantly affect the comparability of certain items over the short time period. Much of this increase is related to the merger. When comparing the impact over the nine-month period ending June 30, 2005 to 2004, total other income only grew by
$4,000, which translated to a 0.2% increase. The decline in fees associated with the sale of mortgage loans continues to adversely impact the amount of other income reported. While this adverse trend has continued over the past two years, it is
consistent with mortgage activity on a national basis. The Company continues to seek alternate sources of non-interest income to replace some of the income recorded during the refinance boom of 2002 and 2003.



Non-Interest Expense. Non-interest expense increased during the
2005 reporting periods in comparison to prior-year results for both the three-month and nine-month periods presented. Total other expenses increased from $2,567,000 for the three-month period ending June 30, 2004, to $3,137,000 for the three months
ending June 30, 2005, an increase of $570,000, or 22.1%. Similarly, in comparing the nine-month periods, total other expenses went from $7,708,000 to $8,287,000 in 2005 for an increase of $579,000, or 7.5%. Once again the impact of the merger with
GFSB during the three-month period in 2005 dramatically shifted the comparability of the results. As can be seen by comparing the reported changes in the three-month period versus the nine-month period, nearly all the increase occurred in the most
recent three month period. The largest component of non-interest expense, compensation and benefits, contained the most significant increases. During the three months ending June 30, 2005, compensation expense increase $392,000, or 24.9%, over the
same three month period in 2004. For the nine-month period ending June 30, 2005, compensation expense increased $497,000, or 10.9%. The only other rather significant changes in non-interest expenses are associated with a decrease in advertising
expense and an increase in other expenses. Advertising expense declined approximately $61,000, or 38.2%, over the nine-month period ending June 30, 2005, as compared to the prior year. Other expense increased approximately $122,000, or 17.4%, over
the same period in the prior year.



The above cited increases
in compensation and benefit expense is related to several factors. First, the Company added approximately 55 full time equivalent employees for the month of June 2005. This period also contained payments to certain individuals of approximately
$125,000 associated with employment agreements. The Las Cruces market has also added to its lending staff and related support personnel. During the nine-month period ending June 30, 2005, an increase of approximately $99,000 was reported.



The decline of advertising expense for the nine months ending
June 30, 2005, was related to an effort to minimize expenses pending the acquisition of GFSB. The amounts spent on advertising are projected in the annual budget process. However, with the acquisition of GFSB certain existing contractual obligations
will be assumed that will increase the previous levels of spending associated with the Companys advertising budget.



18



---

##### Table of Contents

Other expense increased $44,000 and $122,000, respectively, during the three months and nine months
ending June 30, 2005 from the prior year periods. The primary reason for this increase is a mortgage brokerage program established by First Federal Bank in the last quarter of fiscal year 2004. For the nine months ended June 30, 2005, payments to
mortgage brokers were $168,000. The program is directed at acquiring adjustable rate residential mortgage loans and certain fixed rate loans with terms not longer than 15 years. This program has produced over $9 million in mortgage loans that remain
on the books of First Federal Bank.



Income Tax Expense.During the three months ending June 30, 2005, income tax expense increased $109,000, or 23.2%, over the three months ending June 30, 2004. Income tax expense increased $197,000, or 14.0%, as a result of higher pre-tax income during the nine
months ending June 30, 2005 over the period prior-year period.



Yield and
Cost Data



The following table presents for the periods
indicated the total dollar amount of interest income from average interest-earning assets and the resultant yields, as well as the interest expense on average interest bearing liabilities, expressed both in dollars and rates. All average balances
are daily average balances. Yields are reported on a tax equivalent basis. Non-accruing loans have been included in the table as loans carrying a zero yield. Not included in interest income on loans are loan fees and other charges on loans totaling
$1,448,000 for the nine months ending June 30, 2005, and $1,402,000 for the nine months ending June 30, 2004.



19



---

##### Table of Contents

|                                                                |  |                            |         |          |      |                |  |       |                           |  |          |         |                |   |        |  |       |  
|--------------------------------------------------------------- |  | -------------------------- | ------- | -------- | ---- | -------------- |  | ----- | ------------------------- |  | -------- | ------- | -------------- | - | ------ |  | ----- | -
|                                                                |  | Nine Months Ended June 30, |        
|                                                                |  | 2005                       |         |          | 2004 |               
|                                                                |  | AverageOutstandingBalance  |         | Interest |      | Yield/Rate (3) |  |       | AverageOutstandingBalance |  | Interest |         | Yield/Rate (3) |  
|                                                                |  | (Dollars in thousands)     |        
|Interest-earning assets:                                        |  |                            |         |          |      |                |  |       |                           |  |          |         |                |   |        |  |       |  
|Loans                                                           |  | $                          | 276,853 |          | $    | 12,940         |  | 6.2   | %                         |  | $        | 253,731 |                | $ | 12,044 |  | 6.3   | %
|Investment securities                                           |  |                            | 47,727  |          |      | 874            |  | 2.4   | %                         |  |          | 55,620  |                |   | 847    |  | 2.0   | %
|Interest-earning deposits                                       |  |                            | 25,708  |          |      | 541            |  | 2.8   | %                         |  |          | 28,373  |                |   | 251    |  | 1.2   | %
|                                                                |  |                            |         |          |      |                |  |       |                           |  |          |         |                |   |        |  |       |  
|Total interest-earning assets                                   |  |                            | 350,288 |          |      | 14,355         |  | 5.5   | %                         |  |          | 337,724 |                |   | 13,142 |  | 5.2   | %
|Non-interest-earning assets                                     |  |                            | 27,022  |          |      |                |  |       |                           |  |          | 18,725  |                |   |        |  |       |  
|                                                                |  |                            |         |          |      |                |  |       |                           |  |          |         |                |   |        |  |       |  
|Total assets                                                    |  | $                          | 377,310 |          |      |                |  |       |                           |  | $        | 356,449 |                |   |        |  |       |  
|                                                                |  |                            |         |          |      |                |  |       |                           |  |          |         |                |   |        |  |       |  
|Interest-bearing liabilities                                    |  |                            |         |          |      |                |  |       |                           |  |          |         |                |   |        |  |       |  
|Savings                                                         |  | $                          | 84,807  |          | $    | 497            |  | 0.8   | %                         |  | $        | 97,016  |                | $ | 543    |  | 0.7   | %
|NOW/Interest bearing checking                                   |  |                            | 49,647  |          |      | 45             |  | 0.1   | %                         |  |          | 45,661  |                |   | 51     |  | 0.1   | %
|Money market                                                    |  |                            | 8,943   |          |      | 32             |  | 0.5   | %                         |  |          | 8,317   |                |   | 21     |  | 0.3   | %
|Certificates of deposits                                        |  |                            | 87,135  |          |      | 1,729          |  | 2.6   | %                         |  |          | 81,756  |                |   | 1,648  |  | 2.7   | %
|                                                                |  |                            |         |          |      |                |  |       |                           |  |          |         |                |   |        |  |       |  
|Total deposits                                                  |  |                            | 230,532 |          |      | 2,303          |  | 1.3   | %                         |  |          | 232,750 |                |   | 2,263  |  | 1.3   | %
|FHLB advances                                                   |  |                            | 64,962  |          |      | 2,093          |  | 4.3   | %                         |  |          | 59,812  |                |   | 2,049  |  | 4.6   | %
|Long-term subordinated debt                                     |  |                            | 4,648   |          |      | 206            |  | 5.9   | %                         |  |          |        |                |   |       |  | 0.0   | %
|                                                                |  |                            |         |          |      |                |  |       |                           |  |          |         |                |   |        |  |       |  
|Total borrowings                                                |  |                            | 69,610  |          |      | 2,299          |  | 4.4   | %                         |  |          | 59,812  |                |   | 2,049  |  | 4.6   | %
|Total interest-bearing liabilities                              |  |                            | 300,142 |          |      | 4,602          |  | 2.0   | %                         |  |          | 292,562 |                |   | 4,312  |  | 2.0   | %
|Non-interest-bearing liabilities                                |  |                            | 44,793  |          |      |                |  |       |                           |  |          | 35,645  |                |   |        |  |       |  
|                                                                |  |                            |         |          |      |                |  |       |                           |  |          |         |                |   |        |  |       |  
|Total liabilities                                               |  |                            | 344,935 |          |      |                |  |       |                           |  |          | 328,207 |                |   |        |  |       |  
|Stockholders equity                                            |  |                            | 33,583  |          |      |                |  |       |                           |  |          | 28,243  |                |   |        |  |       |  
|                                                                |  |                            |         |          |      |                |  |       |                           |  |          |         |                |   |        |  |       |  
|Total liabilities and stockholders equity                      |  | $                          | 378,518 |          |      |                |  |       |                           |  | $        | 356,450 |                |   |        |  |       |  
|                                                                |  |                            |         |          |      |                |  |       |                           |  |          |         |                |   |        |  |       |  
|Net interest income                                             |  |                            |         |          | $    | 9,754          |  |       |                           |  |          |         |                | $ | 8,830  |  |       |  
|                                                                |  |                            |         |          |      |                |  |       |                           |  |          |         |                |   |        |  |       |  
|Net interest rate spread(1)                                     |  |                            |         |          |      |                |  | 3.5   | %                         |  |          |         |                |   |        |  | 3.2   | %
|Net interest-earning assets                                     |  | $                          | 50,146  |          |      |                |  |       |                           |  | $        | 45,162  |                |   |        |  |       |  
|                                                                |  |                            |         |          |      |                |  |       |                           |  |          |         |                |   |        |  |       |  
|Net interest margin(2)                                          |  |                            |         |          |      |                |  | 3.7   | %                         |  |          |         |                |   |        |  | 3.5   | %
|Average interest-earning assets to interest bearing liabilities |  |                            |         |          |      |                |  | 116.7 | %                         |  |          |         |                |   |        |  | 115.4 | %



|(1) | The average interest rate spread represents the difference between the weighted-average yield on interest-earning assets and the weighted-average cost of
interest-bearing liabilities for the period.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



|(2) | The net interest margin represents net interest income as a percent of average interest-earning assets for the period.
|--- | ----------------------------------------------------------------------------------------------------------------------



|(3) | The yield has been annualized for comparable purposes.
|--- | ------------------------------------------------------



The following table presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and
interest-bearing liabilities. It distinguishes between the changes related to outstanding balances and those related to the changes in interest rates. For each category of interest-earning assets and interest-bearing liabilities, information is
provided on changes attributable to (i) changes in volume ( i.e., changes in volume multiplied by old rate) and (ii) changes in rate (i.e., changes in rate multiplied by old volume). For purposes of this table, changes attributable to both rate and
volume, which cannot



20



---

##### Table of Contents

be segregated, have been allocated proportionately to the change due to volume and the change due to rate.



|                                   |  |                                         |       |   |                                 |   |      |   |  |   |       |  
|---------------------------------- |  | --------------------------------------- | ----- | - | ------------------------------- | - | ---- | - |  | - | ----- | -
|                                   |  | Nine Months Ended June 30,2005 vs. 2004 |      
|                                   |  | Increase (Decrease)Due to               |       |   | TotalIncrease(Decrease)Interest |  
|                                   |  | Volume                                  |       |   | Rate                            |   |     
|                                   |  | (In thousands)                          |      
|Interest-earning assets:           |  |                                         |       |   |                                 |   |      |   |  |   |       |  
|Loans                              |  | $                                       | 1,098 |   |                                 | $ | (202 | ) |  | $ | 896   |  
|Investment securities              |  |                                         | (120  | ) |                                 |   | 147  |   |  |   | 27    |  
|Interest-earning deposits          |  |                                         | (24   | ) |                                 |   | 314  |   |  |   | 290   |  
|                                   |  |                                         |       |   |                                 |   |      |   |  |   |       |  
|Total interest-earning assets      |  |                                         | 952   |   |                                 |   | 255  |   |  |   | 1,207 |  
|                                   |  |                                         |       |   |                                 |   |      |   |  |   |       |  
|Interest-bearing liabilities:      |  |                                         |       |   |                                 |   |      |   |  |   |       |  
|Passbook savings                   |  |                                         | 68    |   |                                 |   | (21  | ) |  |   | 47    |  
|NOW/Interest bearing checking      |  |                                         | (4    | ) |                                 |   | 10   |   |  |   | 6     |  
|Money market accounts              |  |                                         | (2    | ) |                                 |   | (8   | ) |  |   | (10   | )
|Certificates of deposit            |  |                                         | (108  | ) |                                 |   | 27   |   |  |   | (81   | )
|                                   |  |                                         |       |   |                                 |   |      |   |  |   |       |  
|Total deposits                     |  |                                         | (46   | ) |                                 |   | 8    |   |  |   | (38   | )
|FHLB advances                      |  |                                         | (176  | ) |                                 |   | 131  |   |  |   | (45   | )
|Long-term subordinated debt        |  |                                         |      |   |                                 |   | (206 | ) |  |   | (206  | )
|                                   |  |                                         |       |   |                                 |   |      |   |  |   |       |  
|Total borrowings                   |  |                                         | (176  | ) |                                 |   | (75  | ) |  |   | (251  | )
|Total interest-bearing liabilities |  |                                         | (223  | ) |                                 |   | (66  | ) |  |   | (289  | )
|                                   |  |                                         |       |   |                                 |   |      |   |  |   |       |  
|Change in net interest income      |  | $                                       | 729   |   |                                 | $ | 189  |   |  | $ | 918   |  
|                                   |  |                                         |       |   |                                 |   |      |   |  |   |       |  



Asset/Liability Management and
Market Risk



The Companys profitability, like that
of many financial institutions, is dependent to a large extent upon its net interest income. When interest-bearing liabilities mature or reprice more quickly (liability sensitive) than interest-earning assets in a given period, a significant
increase in market rates of interest could adversely affect net interest income. Similarly, when interest-earning assets mature or reprice more quickly (asset sensitive) than interest-bearing liabilities, falling interest rates could result in a
decrease in net interest income. Finally, a flattening of the



21



---

##### Table of Contents

yield curve ( i.e., a decline in the difference between long- and short-term interest rates) could adversely impact net interest income to the
extent that the Companys assets have a longer average term than its liabilities.



The Company is also subject to interest rate risk to the extent that the value of its net assets fluctuates with interest rates. In general, the value of a portion of the Companys assets will decline in the
event of an increase in interest rates. Historically, the Companys lending activity consisted primarily of one-to four-family mortgages with long terms and fixed rates. These assets are interest rate sensitive and therefore decline in value
during a period of rising interest rates. Conversely, these assets can increase in value during a period of decreasing interest rates to the extent they do not prepay. As part of the Companys business strategy and asset/liability management
policy, a primary focus of lending activity is the acquisition of variable rate and/or shorter term loans thereby decreasing interest rate risk and fluctuations in the value of the Companys assets. At June 30, 2005, the Company had
approximately $159.9 million in variable rate loans.



The Company generally monitors the impact of changing interest rates through the use of an Economic Value of Equity (EVE) analysis prepared by the Office of Thrift Supervision that provides a quantitative measure of interest
rate risk. In essence, this approach calculates the difference between the market value of assets and liabilities under different interest rate environments. The degree of change between interest rate shock levels is a measure of the volatility of
value risk. This information is compiled from the various quarterly reports that are submitted to the Office of Thrift Supervision. The reader is encouraged to review the information filed with the Companys Registration Statement on Form S-4,
dated March 24, 2005, under the caption Asset/Liability Management and Market Risk. The most recent reports available (March 31, 2005) continues to reflect a minimal risk to First Federal Bank in a changing interest rate environment. All changes in
the EVE were within acceptable internal policy guidelines.



Liquidity
and Capital Resources



The Companys principal
sources of funds are deposits and borrowings, scheduled payments and prepayment of loan principal and mortgage-backed securities, scheduled payments and maturities of investment securities and operations. While scheduled loan repayments and maturing
investments are relatively predictable, deposit flows and early loan repayments are more influenced by general interest rates, floors and caps on loan rates, general economic conditions and competition. The Company generally manages the pricing of
its deposits to be competitive and to increase core deposit relationships. From time to time the Company has decided not to pay deposit rates that are as high as those of its competitors. In such cases, to meet funding needs the Company can
supplement deposits with less expensive alternative sources of funds, such as FHLB borrowings.



The primary investing activities of the Company are originating loans and, to a much lesser extent, purchasing mortgage-backed and investment securities. For the nine months ending June 30, 2005 and June 30, 2004, the
Company acquired or originated loans net of principal repayments of $161.7 million and $4.0 million, respectively. Proceeds of loan



22



---

##### Table of Contents

repayments, the maturity of securities, deposits and FHLB advances funded a substantial portion of loan originations.



The primary financing activities of the Company are deposits and borrowings.
During the nine months ending June 30, 2005, the Company experienced a net increase in deposits of $133.6 million compared to a net decrease of $1.5 million experienced during the nine months ending June 30, 2004. Certificates of deposits as of June
30, 2005, maturing within one year, totaled $97.6 million. Management expects most of the non-public deposits to remain with the Bank. As previously discussed, GFSB had a significant amount of time deposits from the State of New Mexico. Those
deposits are priced by the State of New Mexico. The Company will determine on an individual basis whether it chooses to renew those deposits at maturity. The net increase in FHLB borrowings for the nine-month period ending June 30, 2005, was $50.4
million. This was primarily related to the acquisition of GFSB.



The Companys most liquid assets are cash and cash equivalents, which consist of short-term highly liquid investments with original maturities of less than three months that are readily convertible to known amounts of cash and
interest-bearing deposits. The level of these assets is dependent on the Companys operating, financing and investing activities during any given period. At September 30, 2004 and June 30, 2005, cash and cash equivalents totaled $9.5 million
and $16.9 million, respectively.



Liquidity management is both
a daily and long-term responsibility of management. The Company adjusts its investments in liquid assets based upon managements assessment of (i) expected loan demand, (ii) expected deposit flows, (iii) yields available on interest-earning
deposits and investment securities, and (iv) the objectives of its asset/liability management program. Excess liquidity is invested generally in interest-earning overnight deposits, short- and intermediate-term U.S. Government and agency obligations
and mortgage-backed securities of short duration. If the Company requires funds beyond its ability to generate them internally, the Bank has additional borrowing capacity with the FHLB of Dallas, which is, in the opinion of management, adequate to
provide any funds needed.



At September 30, 2004, the Company
had outstanding loan commitments totaling $26.7 million and $50.2 million as of June 30, 2005. The Company anticipates that it will have sufficient funds available to meet current loan commitments.



First Federal Bank is required to maintain minimum levels of regulatory
capital. At June 30, 2005, First Federal Bank exceeded all of the capital requirements.



Impact of Inflation and Changing Prices



The
Consolidated Financial Statements and related consolidated financial data presented herein have been prepared in accordance with accounting principles generally accepted in the United States of America, which require the measurement of financial
position and operating results in terms of historical dollars without consideration for changes in the relative purchasing power of money over time due to inflation. The impact of inflation can be found in the increased cost of the Companys
operations. Nearly all the assets and liabilities of the Company are



23



---

##### Table of Contents

financial, unlike most industrial companies. As a result, the Companys performance is directly impacted by changes in interest rates, which are
indirectly influenced by inflationary expectations. Changes in interest rates do not necessarily move to the same extent as changes in the price of goods and services.



|Item 3. | Controls and Procedures
|------- | -----------------------



The Company has interim disclosure controls and procedures designed to facilitate the Companys financial reporting. The interim disclosure controls
currently consist of communications among the Chief Executive Officer and the Chief Financial Officer and each department head to identify any transactions, events, trends, risks or contingencies which may be material to the Companys
operations. In addition, the Chief Executive Officer and Chief Financial Officer, the Audit Committee and the Companys independent auditors also meet on a quarterly basis and discuss the Companys material accounting policies. The
Companys Chief Executive Officer and Chief Financial Officer have evaluated the effectiveness of these interim disclosure controls as of the end of the period covered by this report and found them to be adequate.



There have not been any significant changes in internal control over
financial reporting in the last quarter that has materially affected, or is reasonably likely to materially affect, the Companys internal control over financial reporting.



PART II  OTHER INFORMATION



|Item 1. | Legal Proceedings
|------- | -----------------



None.



|Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------



None.



|Item 3. | Defaults Upon Senior Securities
|------- | -------------------------------



None



24



---

##### Table of Contents

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



A Special Meeting of Shareholders (the Meeting) of First Federal Banc of the Southwest, Inc. was held on May 11, 2005. The matters approved by
the shareholders at the Meeting and the number of votes cast for or against (as well as the number of abstentions) as to the matter are as follows:



|                                                                                                                                                                      |  |         |  |         |  |        
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------- |  | ------- |  | -------
|Proposal                                                                                                                                                              |  | For     |  | Against |  | Abstain
|A proposal to approve the Agreement and Plan of Merger, by and between First Federal Banc of the Southwest, Inc., and GFSB Bancorp, Inc., dated as of August 25, 2004 |  | 364,823 |  | 5,898   |  | 2,103  



|Item 5. | Other Information
|------- | -----------------



None



|Item 6. | Exhibits
|------- | --------



|      |  |                                                                                                                                                                  
|----- |  | -----------------------------------------------------------------------------------------------------------------------------------------------------------------
|10.8  |  | Employment Agreement with George A. Rosenbaum, Jr.                                                                                                               
|      | 
|10.9  |  | First Federal Savings Bank of New Mexico 1995 Employees Stock Option Plan                                                                                        
|      | 
|10.10 |  | First Federal Banc of the Southwest, Inc. 2002 Stock Option and Incentive Plan                                                                                   
|      | 
|31.1  |  | Certification of Aubrey L. Dunn, Jr. pursuant to Rule 13a-14 under the Securities Exchange Act of 1934                                                           
|      | 
|31.2  |  | Certification of George A. Rosenbaum, Jr. pursuant to Rule 13a-14 under the Securities Exchange Act of 1934                                                      
|      | 
|32    |  | Certification of Aubrey L. Dunn, Jr. and George A. Rosenbaum, Jr. pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes Oxley Act of 2002



25



---

##### Table of Contents

SIGNATURES



In accordance with section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this Report to be signed on its behalf by the undersigned
thereunto duly authorized.



|                |  |  |  |                                                     |  |                                                                                                                            |  | 
|--------------- |  |  |  | --------------------------------------------------- |  | -------------------------------------------------------------------------------------------------------------------------- |  | 
|                |  |  |  | FIRST FEDERAL BANC OF THE SOUTHWEST, INC Registrant
|                |  |  | 
|August 15, 2005 |  |  |  | By:                                                 |  | /S/    AUBREY L. DUNN, JR.                                                                                                
|Date:           |  |  |  |                                                     |  | Aubrey L. Dunn, Jr. President and Chief Executive Officer (Principal Executive Officer)                                   
|                |  |  | 
|August 15, 2005 |  |  |  | By:                                                 |  | /S/    GEORGE A. ROSENBAUM, JR.                                                                                           
|Date:           |  |  |  |                                                     |  | George A. Rosenbaum, Jr. Executive Vice President and Chief Financial Officer (Principal Accounting and Financial Officer)



26