|UNITED STATES                                                                               
|--------------------------------------------------------------------------------------------
|SECURITIES AND
  EXCHANGE COMMISSION                                                        
|Washington, D.C.20549                                                                       
|                                                                                            
|FORM 10-Q                                                                                   
|                                                                                            
|(Mark One)                                                                                  
|                                                                                            
|[X]                                                                                         
|                                                                                            
|                                                                                            
|                                                                                            
|[   ]                                                                                       
|                                                                                            
|                                                                                            
|                                                                                            
|Commission File Number: 000-50362                                                           
|                                                                                            
|RAINIER PACIFIC FINANCIAL GROUP, INC.
(Exact name of registrant as specified in its charter)
|                                                                                            

|Washington
(State or other jurisdiction of incorporation or organization)                                          | 87-0700148
(I.R.S. Employer I.D. Number)
|------------------------------------------------------------------------------------------------------------------ | ----------------------------------------
|                                                                                                                   |                                         
|                                                                                                                  
|3700 Pacific Highway East, Suite 200,
Fife, Washington 98424
(Address of principal executive offices and zip code)
|                                                                                                                   |                                         
|(253) 926-4000
(Registrant's telephone number, including area code)                                               
|                                                                                                                   |                                         
|(Former name, former address and former fiscal year, if changed since last report)                                
|                                                                                                                   |                                         
|                                                                                                                   |                                         

| | Indicate by check whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrantwas required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
| | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| |                                                                                                                                                                                                                                                                                                                                                   
| | (1)   Yes .       
No X. *                                                                                                                                                                                                                                                                                                                        
| | (2)   Yes ..        NoX.
*                                                                                                                                                                                                                                                                                                                        

| |                                                                                                                 
| | ----------------------------------------------------------------------------------------------------------------
| | Indicate by check whether the registrant
is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act).
| |                                                                                                                 
| | Yes .       
No X. *                                                                                            

**APPLICABLE ONLY TO CORPORATE ISSUERS**

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest
practicable date.

Title of class:**Common stock, no par value**
As of September 30, 2003
No shares*


*  The registrant's Registration Statement on Form S-1 was declared effective on August 12, 2003.  As of September 30, 2003, the registrant had conducted no business except the offering of shares in connection with its subsidiary financial institution's, Rainier Pacific Savings Bank, conversion from mutual to stock form.  As of October 20, 2003, the registrant had 8,442,840 outstanding shares of common stock.

<PAGE>

RAINIER PACIFIC FINANCIAL GROUP, INC.



Table of Contents



|PART 1  -  | FINANCIAL INFORMATION                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      | Page                                                                   
|---------- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | -----------------------------------------------------------------------
|           |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |                                                                        
|ITEM 1 -   | Financial Statements.

Rainier Pacific Financial Group, Inc. (the "Company") was formed to serve as the stock holding company for Rainier Pacific Savings Bank (the "Bank") pursuant to the Bank's mutual-to-stock conversion.  As of September 30, 2003, the Bank had not completed its conversion, and accordingly, the Company had not yet issued any stock, had no assets or liabilities, and had not conducted any business other than that of an organizational nature.  On October 20, 2003, the Company's offering closed and 7,935,000 shares were sold at $10.00 per share, with an additional 507,840 shares issued to the Rainier Pacific Foundation.  Please see "PART II - OTHER INFORMATION, ITEM 2 - Changes in Securities and Use of Proceeds" of this quarterly report for the pro forma impact of the conversion.  For a further discussion of the Company's formation and operations, see the Company's Registration Statement on Form S-1, as amended (File Number 333-106349), initially filed on June 20, 2003 and declared effective on August 12, 2003.  Based upon the foregoing, the Unaudited Interim Consolidated Financial Statements filed as a part of this quarterly report are those of Rainier Pacific Savings Bank and its wholly-owned subsidiary, Support Systems, Inc., as follows: |                                                                        
|           |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |                                                                        
|           | Consolidated Statements of Financial Condition as                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |                                                                        
|           |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            | of September 30, 2003 and December 31, 2002                            
|           | Consolidated Statements of Income                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |                                                                        
|           |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            | for the three- and nine-month periods ended September 30, 2003 and 2002
|           | Consolidated Statements of Cash Flows                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      |                                                                        
|           |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            | for the nine-month periods ended September 30, 2003 and 2002           
|           | Selected Notes to Unaudited Interim Consolidated Financial
Statements                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      | 6                                                                      
|           |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |                                                                        
|ITEM 2 -   | Management's Discussion and Analysis of Financial Condition and Results of                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 |                                                                        
|           |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            | Operations:                                                            
|           |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |                                                                        
|           | Forward-Looking Statements                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 | 8                                                                      
|           | Comparison of Financial Condition at September 30, 2003 and
December 31, 2002                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                              | 8                                                                      
|           | Comparison of Operating Results                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |                                                                        
|           |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            | for the three-month periods ended September 30, 2003 and 2002          
|           | Comparison of Operating Results                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |                                                                        
|           |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            | for the nine-month periods ended September 30, 2003 and 2002           
|           | Liquidity and Capital Resources                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            | 13                                                                     
|           |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |                                                                        
|ITEM 3 -   | Quantitative and Qualitative Disclosures about Market Risk                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 | 13                                                                     
|           |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |                                                                        
|ITEM 4 -   | Controls and Procedures                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    | 14                                                                     
|           |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |                                                                        
|PART II -  | OTHER INFORMATION                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          |                                                                        
|           |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |                                                                        
|ITEM 1 -   | Legal Proceedings                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          | 14                                                                     
|ITEM 2 -   | Changes in Securities and Use of Proceeds                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  | 14                                                                     
|ITEM 3 -   | Defaults upon Senior Securities                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            | 17                                                                     
|ITEM 4 -   | Submission of Matters to a Vote of Security Holders                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        | 17                                                                     
|ITEM 5 -   | Other Information                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          | 17                                                                     
|ITEM 6 -   | Exhibits and Reports on Form 8-K                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                           | 17                                                                     
|           |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            |                                                                        
|SIGNATURES | 18                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                        

1

<PAGE>

RAINIER PACIFIC SAVINGS BANK AND SUBSIDIARY
Consolidated Statements of Financial Condition(Unaudited)
Dollars In Thousands



|             |                                                        |                                   |                          | September 30,         |                          | December 31,         
|------------ | ------------------------------------------------------ | --------------------------------- | ------------------------ | --------------------- | ------------------------ | ---------------------
|             |                                                        |                                   |                          | 2003                  |                          | 2002                 
|             | ASSETS                                                 |                                   |                          |                       |                         
|ASSETS:      |                                                        |                                   |                          |                       |                         
|             | Cash and cash equivalents                              |                                   | $                  9,440 |                       | $                  8,564
|             | Interest-bearing deposits with banks                   |                                   | 163,469                  |                       | 49                      
|             | Securities available-for-sale                          |                                   | 76,087                   |                       | 52,502                  
|             | Securities held-to-maturity (fair value of $145,566 at |                                   | 145,835                  |                       | 49,495                  
|             |                                                        | September 30, 2003 and $51,219 at |                          |                       |                          |                      
|             |                                                        | December 31, 2002                 |                          |                       |                          |                      
|             | Federal Home Loan Bank stock                           |                                   | 11,087                   |                       | 8,006                   
|             |                                                        |                                   |                          |                       |                          |                      
|             | Loans                                                  |                                   | 443,548                  |                       | 366,420                 
|             | Less allowance for loan losses                         |                                   | (7,538)                  |                       | (6,084)                 
|             |                                                        |                                   |                          |                       |                          |                      
|             |                                                        | Loans, net                        |                          | 436,010               |                          | 360,336              
|             |                                                        |                                   |                          |                       |                          |                      
|             | Premises and equipment, net                            |                                   | 13,889                   |                       | 13,221                  
|             | Accrued interest receivable                            |                                   | 3,480                    |                       | 2,647                   
|             | Other assets                                           |                                   | 7,788                    |                       | 4,637                   
|             |                                                        |                                   |                          |                       |                          |                      
|             |                                                        | TOTAL ASSETS                      |                          | $           867,085   |                          | $           499,457  
|             |                                                        |                                   |                          |                       |                          |                      
|             | LIABILITIES AND EQUITY                                 |                                   |                          |                       |                         
|LIABILITIES: |                                                        |                                   |                          |                      
|             | Deposits                                               |                                   |                          |                       |                         
|             |                                                        | Non-interest bearing              |                          | $              31,628 |                          | $              24,700
|             |                                                        | Interest-bearing                  |                          | 613,389               |                          | 264,760              
|             |                                                        |                                   |                          |                       |                          |                      
|             |                                                        | Total Deposits                    |                          | 645,017               |                          | 289,460              
|             |                                                        |                                   |                          |                       |                         
|             | Borrowed funds                                         |                                   | 165,550                  |                       | 156,793                 
|             | Corporate drafts payable                               |                                   | 4,352                    |                       | 2,837                   
|             | Deferred gain on sale and leaseback transaction        |                                   | 1,069                    |                       | 1,219                   
|             | Accrued compensation and benefits                      |                                   | 2,927                    |                       | 3,133                   
|             | Other liabilities                                      |                                   | 5,098                    |                       | 3,803                   
|             |                                                        |                                   |                          |                       |                          |                      
|             |                                                        | TOTAL LIABILITIES                 |                          | 824,013               |                          | 457,245              
|             |                                                        |                                   |                          |                      
|EQUITY:      |                                                        |                                   |                          |                      
|             | Accumulated other comprehensive income, net of tax     |                                   | 57                       |                       | 828                     
|             | Retained earnings                                      |                                   | 43,015                   |                       | 41,384                  
|             |                                                        |                                   |                          |                       |                          |                      
|             |                                                        | TOTAL EQUITY                      |                          | 43,072                |                          | 42,212               
|             |                                                        |                                   |                          |                       |                          |                      
|             |                                                        | TOTAL LIABILITIES AND EQUITY      |                          | $          867,085    |                          | $           499,457  



The accompanying notes are an integral part of these financial statements.

2

<PAGE>



RAINIER PACIFIC SAVINGS BANK AND SUBSIDIARY
Consolidated Statements of Income(Unaudited)
Dollars In Thousands, Except Earnings Per Share



|                          |                                                     |        | Three Months Ended |                | Nine Months Ended
|------------------------- | --------------------------------------------------- | ------ | ------------------ | -------------- | -----------------
|                          |                                                     |        | September 30,      |                | September 30,    
|                          |                                                     |        | 2003               |                | 2002             
|INTEREST INCOME           |                                                     |        |                    |                |                  
|                          | Loans                                               |        | $        7,609     |                | $        7,134   
|                          | Securities available-for-sale                       |        | 926                |                | 741              
|                          | Securities held-to-maturity                         |        | 1,199              |                | 688              
|                          | Interest-bearing deposits                           |        | 66                 |                | 1                
|                          | Federal Home Loan Bank stock dividends              |        | 134                |                | 117              
|                          |                                                     |        |                    |                |                  
|                          | Total interest income                               |        | 9,934              |                | 8,681            
|                          |                                                     |        |                    |                |                  
|INTEREST EXPENSE          |                                                     |        |                    |                |                  
|                          | Deposits                                            |        | 991                |                | 1,234            
|                          | Borrowed funds                                      |        | 1,804              |                | 1,668            
|                          |                                                     |        |                    |                |                  
|                          | Total interest expense                              |        | 2,795              |                | 2,902            
|                          |                                                     |        |                    |                |                  
|                          | Net interest income                                 |        | 7,139              |                | 5,779            
|                          |                                                     |        |                    |                |                  
|PROVISION FOR LOAN LOSSES |                                                     | 1,200  |                    | 825            |                  
|                          |                                                     |        |                    |                |                  
|                          | Net interest income after provision for loan losses |        | 5,939              |                | 4,954            
|                          |                                                     |        |                    |                |                  
|NON-INTEREST INCOME       |                                                     |        |                    |                |                  
|                          | Deposit service fees                                |        | 854                |                | 937              
|                          | Loan service fees                                   |        | 270                |                | 253              
|                          | Insurance service fees                              |        | 144                |                | 156              
|                          | Investment service fees                             |        | 124                |                | 131              
|                          | Gain on sale of securities, net                     |        | 131                |                | 5                
|                          | Gain on sale of loans, net                          |        | 173                |                | 1,226            
|                          | Gain on sale of premise and equipment, net          |        | 50                 |                | 50               
|                          | Other operating income                              |        | 12                 |                | 38               
|                          |                                                     |        |                    |                |                  
|                          | Total non-interest income                           |        | 1,758              |                | 2,796            
|                          |                                                     |        |                    |                |                  
|NON-INTEREST EXPENSE      |                                                     |        |                    |                |                  
|                          | Compensation and benefits                           |        | 3,517              |                | 2,828            
|                          | Office operations                                   |        | 851                |                | 734              
|                          | Occupancy, net                                      |        | 326                |                | 279              
|                          | Loan servicing                                      |        | 69                 |                | 44               
|                          | Outside and professional services                   |        | 1,600              |                | 651              
|                          | Marketing                                           |        | 258                |                | 281              
|                          | Other operating expenses                            |        | 456                |                | 384              
|                          |                                                     |        |                    |                |                  
|                          | Total non-interest expense                          |        | 7,077              |                | 5,201            
|                          |                                                     |        |                    |                |                  
|INCOME BEFORE INCOME TAX  |                                                     | 620    |                    | 2,549          |                  
|                          |                                                     |        |                    |                |                  
|INCOME TAX EXPENSE        |                                                     | 205    |                    | 874            |                  
|                          |                                                     |        |                    |                |                  
|NET INCOME                |                                                     | $  415 |                    | $        1,675 |                  
|                          |                                                     |        |                    |                |                  
|EARNINGS PER SHARE        |                                                     |        |                    |                |                  
|                          | Basic                                               |        | n/a                |                | n/a              
|                          | Diluted                                             |        | n/a                |                | n/a              



The accompanying notes are an integral part of these financial statements.

3

<PAGE>



RAINIER PACIFIC SAVINGS BANK AND SUBSIDIARY
Consolidated Statements of Cash Flows(Unaudited)
Dollars In Thousands





|                                             |                                                      | Nine Months Ended                          
|-------------------------------------------- | ---------------------------------------------------- | -------------------------------------------
|                                             |                                                      | September 30                               
|                                             |                                                      | 2003                                       
|CASH FLOWS FROM OPERATING ACTIVITES          |                                                      |                                            
|                                             | Net income                                           |                                            
|                                             | Adjustments to reconcile net income to net cash from |                                            
|                                             |                                                      | operating activities:                      
|                                             |                                                      | Depreciation                               
|                                             |                                                      | Provisions for loan losses                 
|                                             |                                                      | Federal Home Loan Bank stock dividends     
|                                             |                                                      | Gain on sale of securities, net            
|                                             |                                                      | Gain on sale of premises and equipment     
|                                             |                                                      | Gain on sale of loans, net                 
|                                             |                                                      | Change in operating assets and liabilities:
|                                             |                                                      | Accrued interest receivable                
|                                             |                                                      | Other assets                               
|                                             |                                                      | Corporate drafts payable                   
|                                             |                                                      | Other liabilities and deferred credits     
|                                             |                                                      | Other, net                                 
|                                             |                                                      |                                            
|                                             |                                                      | Net cash from operating activities         
|                                             |                                                      |                                            
|CASH FLOWS FROM INVESTING ACTIVITIES         |                                                      |                                            
|                                             | Activity in securities available-for-sale:           |                                            
|                                             | Sales, maturities, prepayments, and calls            |                                            
|                                             |                                                      | Purchases                                  
|                                             | Activity in securities held-to-maturity:             |                                            
|                                             |                                                      | Maturities, prepayments, and calls         
|                                             |                                                      | Purchases                                  
|                                             | Purchases of Federal Home Loan Bank stock            |                                            
|                                             | Increase in loans, net                               |                                            
|                                             | Proceeds from sales of loans                         |                                            
|                                             | Purchases of premises and equipment                  |                                            
|                                             | Increase in interest-bearing deposits with banks     |                                            
|                                             |                                                      |                                            
|                                             |                                                      | Net cash from investing activities         
|                                             |                                                      |                                            
|CASH FLOWS FROM FINANCING ACTIVITIES         |                                                      |                                            
|                                             | Net increase (decrease) in deposits                  |                                            
|                                             | Net increase in borrowed funds                       |                                            
|                                             |                                                      |                                            
|                                             |                                                      | Net cash from financing activities         
|                                             |                                                      |                                            
|NET CHANGE IN CASH AND CASH                  |                                                      | 876                                        
|                                             |                                                      |                                            
|CASH AND CASH EQUIVELENTS, beginning of year |                                                      | 8,564                                      
|                                             |                                                      |                                            
|CASH AND CASH EQUIVELENTS, at end of period  |                                                      | $             9,440                        



4

<PAGE>

RAINIER PACIFIC SAVINGS BANK AND SUBSIDIARY
Consolidated Statements of Cash Flows (continued)(Unaudited)
Dollars In Thousands





|                                      |                                                                               | Nine Months Ended
|------------------------------------- | ----------------------------------------------------------------------------- | -----------------
|                                      |                                                                               | September 30     
|                                      |                                                                               | 2003             
|SUPPLEMENTAL DISCLOSURES OF CASH FLOW |                                                                               |                  
|                                      | INFORMATION                                                                   |                  
|                                      | Cash payments for:                                                            |                  
|                                      | Interest                                                                      |                  
|                                      |                                                                               |                  
|                                      | Income taxes                                                                  |                  
|                                      |                                                                               |                  
|SUPPLEMENTAL DISCLOSURES OF NON-CASH  |                                                                               |                  
|                                      | INVESTING ACTIVITIES                                                          |                  
|                                      | Unrealized gains (losses) on securities available-for-sale,
      
net of tax |                  

The accompanying notes are an integral part of these financial statements.

5

<PAGE>



RAINIER PACIFIC SAVINGS BANK AND SUBSIDIARYSELECTED NOTES TO UNAUDITED INTERIM CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2003

Note 1 - Basis of Presentation



The consolidated financial statements presented in this quarterly report include the accounts of Rainier Pacific Savings Bank and its wholly-owned subsidiary, Support Systems, Inc.   The financial statements of Rainier Pacific Savings Bank and Subsidiary (the "Bank") have been prepared in conformity with accounting principles generally accepted in the United States of America for interim financial information and predominant practices followed by the financial services industry, and are unaudited.  All significant intercompany transactions and balances have been eliminated.  In the opinion of the Bank's management, all adjustments consisting of normal recurring accruals necessary for a fair presentation of the financial condition and results of operations for the interim periods included herein have been made.  The consolidated statement of financial condition of the Bank as of December 31, 2002 has been derived from the audited consolidated statement of financial condition of the Bank as of that date.  The results of operations for the three-months and nine-months ended September 30, 2003 are not necessarily indicative of the results to be anticipated for the year ending December 31, 2003.

Certain information and note disclosures normally included in the Bank's annual financial statements have been condensed or omitted. Therefore, these consolidated financial statements and notes thereto should be read in conjunction with a reading of the financial statements and notes included in the Registration Statement on Form S-1 filed by the Company with the Securities and Exchange Commission (File Number 333-106349) , as amended, initially filed on June 20, 2003, and declared effective on August 12, 2003 ("Registration Statement").  Certain amounts in the 2002 financial statements have been reclassified to conform to the 2003 presentation.

Note 2 - Summary of Significant Accounting Policies

The preparation of the consolidated financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect amounts reported in the consolidated financial statements.  Changes in these estimates and assumptions are considered reasonably possible and may have a material impact on the consolidated financial statements and thus actual results could differ from the amounts reported and disclosed herein.  The Bank considers the allowance for loan losses to be a critical accounting estimate.

Material estimates that are particularly susceptible to significant changes relate to the determination of the allowance for loan losses, deferred income taxes, and the valuation of real estate or other collateral acquired in connection with foreclosures or in satisfaction of loans. In connection with the determination of the allowance for loan losses and the valuation of foreclosed or repossessed assets held-for-sale, management obtains independent appraisals for significant properties.  At September 30, 2003, there were no material changes in the Company's significant accounting policies or critical accounting estimates from those disclosed in the Company's Registration Statement.

Note 3 - Mutual-to-Stock Conversion of the Bank

On March 22, 2003, and amended on August 6, 2003, the Board of Directors of the Bank approved a Plan of Conversion (the "Plan") which provides for the conversion of the Bank from a Washington State chartered mutual savings bank to a Washington State chartered stock savings bank pursuant to the rules and regulations of the Washington State Department of Financial Institutions and the Federal Deposit Insurance Corporation.  As part of the conversion, the Plan provides for the concurrent formation of Rainier Pacific Financial Group, Inc. (the "Company") that will own 100% of the common stock of the Bank.  On October 20, 2003, the Bank consummated the conversion following receipt of all required regulatory approvals, the approval of the depositors of the Bank eligible to vote on the Plan, and the satisfaction of all other conditions precedent to the conversion.

Upon conversion, the legal existence of the Bank did not terminate and the stock savings bank is a continuation of the mutual bank.  The stock bank has, holds, and enjoys the same in its own right as fully and to the same extent as the same was possessed, held, and enjoyed by the mutual bank.  The stock savings bank continues to have and succeeds to all the rights, obligations, and relations of the mutual bank.

6

<PAGE>

In connection with the conversion, the Bank has established a liquidation account in an amount equal to its total net worth as of the latest statement of financial condition appearing in the Registration Statement. The liquidation account will be maintained for the benefit of eligible depositors who continue to maintain their accounts at the Bank after the conversion. The liquidation account will be reduced annually to the extent that eligible depositors have reduced their qualifying deposits. Subsequent increases will not restore an eligible account holder's interest in the liquidation account. In the event of a complete liquidation, each eligible depositor will be entitled to receive a distribution from the liquidation account in an amount proportionate to the current adjusted qualifying balances for accounts then held. The liquidation account balance is not available for payment of dividends.

In connection with the Bank's commitment to its community and pursuant to the plan of conversion, the Company established a charitable foundation, the Rainier Pacific Foundation ("Foundation"), as part of the conversion.  In connection with the consummation of the conversion, the Company pledged to donate to the Foundation cash and a number of authorized but unissued shares of common stock in an aggregate amount equal to 8% of the value of the shares of common stock sold in the conversion.  On October 20, 2003, the Company donated 507,840 shares in common stock to the Foundation, and in the fourth quarter of 2003 will recognize an expense of $6,348,000 which is equal to the value of the stock at its issuance price of $10.00 per share and the cash pledged to the Foundation.  This expense will reduce the Company's earnings and is anticipated result in a loss for the fourth quarter and the year.

The costs related to the mutual-to-stock conversion have been deferred and will be deducted from the proceeds of the shares sold in the offering.  As of September 30, 2003, there wasapproximately $800,000 in conversion costs which were deferred.

7

<PAGE>



ITEM 2 - Management's Discussion and Analysis of Financial Condition and Results of Operations

Forward-Looking Statements

This report contains certain "forward-looking statements" that may be identified by the use of words such as "believe," "expect," "anticipate," "should," "planned," "estimated," and "potential."  Examples of forward-looking statements include, but are not limited to, estimates with respect to our financial condition, results of operations and business that are subject to various factors which could cause actual results to differ materially from these estimates, and most other statements that are not historical in nature.  These factors include, but are not limited to: general and local economic conditions; changes in interest rates; deposit flows; demand for mortgage, commercial, and other loans; real estate values; competition; changes in accounting principles, policies or guidelines; changes in legislation or regulation; and other economic, competitive, governmental, regulatory, and technological factors affecting our operations and the pricing of our products and services.

Comparison of Financial Condition at September 30, 2003 and December 31, 2002

General.  Deposits increased $355.5 million to $645.0 million at September 30, 2003 from $289.5 million at December 31, 2002.  Almost all of the deposit growth was generated through out of state depositor activity related to the Bank's filing of an application to convert from mutual to stock form, and funds deposited into the Bank during the third quarter as a result of the common stock subscription offering that commenced on August 22, 2003.  In response to the increase in deposits related to the conversion, and growth within our underlying core business, assets increased $367.6 million, or 73.6%, to $867.1 million at September 30, 2003 from $499.5 million at December 31, 2002.  Asset growth was comprised of $75.7 million in our net loan portfolio, $119.9 million in investment securities (including mortgage-backed securities), and $164.3 million in cash and interest-bearing deposits.  The increase in total assets was funded by a $356.0 million increase in deposits and an $8.8 million increase in borrowed funds from the Federal Home Loan Bank of Seattle.

Assets.  Throughout the nine months ended September 30, 2003, interest rates remained near historically low levels, and many of the Bank's customers continued to refinance their higher-rate real estate related loans.  Our net loan portfolio increased $75.7 million, or 21.0%, to $436.0 million at September 30, 2003 from $360.3 million at December 31, 2002, which was primarily attributable to increases in the real estate loan portfolio.  The largest contributors were one-to-four family residential loans which increased $38.8 million, or 44.2%, to $126.6 million from $87.8 million, and nonresidential real estate loans which increased $22.6 million, or 37.6%, to $82.7 million from $60.1 million.  Multi-family real estate loans also increased $14.7 million to $89.8 million from $75.1 million, and real estate construction loans increased $7.6 million to $8.4 million from $792,000.  These increases in the portfolio were partially offset by a decline in home equity and consumer loans of $6.4 million, or 4.5%, to $135.0 million from $141.4 million at December 31, 2002.

The increase in total loans outstanding was accompanied by an increase of $1.4 million, or 23.0%, in the allowance for loan losses to $7.5 million at September 30, 2003 from $6.1 million at December 31, 2002.  This increase resulted in the allowance for loan losses as a percentage of total loans increasing to 1.70% at September 30, 2003 compared to 1.66% at December 31, 2002.

The investment securities portfolio (including mortgage-backed securities) increased $119.9 million, or 117.6%, to $221.9 million at September 30, 2003 from $102.0 million at December 31, 2002.  The increase was primarily attributable to a $55.6 million increase in mortgage-backed securities to $108.0 million from $52.4 million, a $14.6 million increase in corporate bonds to $17.9 million from $3.3 million, and an increase in bank trust preferred securities of $8.7 million to $18.7 million from $10.0 million.  The Bank also purchased $1.3 million in municipal obligations, which comprised $12.8 million of the investment securities portfolio as of September 30, 2003.  U.S. Government agency securities also increased $28.3 million, and totaled $64.7 million at September 30, 2003 from $36.4 million at December 31, 2002.

Fixed assets did not substantially increase from December 31, 2002 to September 30, 2003.  However, work on our downtown Tacoma building project and our technology initiative are progressing.  As of September 30, 2003, the costs that have been capitalized that are associated with the building project and the technology initiative were $2.8 million and $5.3 million, respectively, reflecting an increase of $600,000 for the building project and $1.9 million for the technology initiative from December 31, 2002.  The construction-in-progress amount for the building project will accelerate in the fourth quarter as a result of the Bank's receipt of the necessary building permits and the commencement of the construction phase of the project.

8

<PAGE>

Deposits.  Total deposits increased $355.5 million, or 122.8%, to $645.0 million at September 30, 2003 from $289.5 million at December 31, 2002.  The Bank's deposit growth primarily resulted from increased deposits from out of state depositors seeking subscription rights and the influx of subscription offering deposits in connection with the Bank's mutual-to-stock conversion.  These deposits led to an increase in interest-bearing deposits of $348.6 million to $613.4 million from $264.8 million, and in non-interest-bearing deposits of $6.9 million, to $31.6 million from $24.7 million at year end.

In addition to segregating deposits between interest-bearing and non-interest-bearing, we measure deposits in two other categories: core and non-core.  Core deposits are defined by us as savings accounts, interest-bearing and non-interest-bearing checking accounts, money market accounts, and individual retirement accounts.  Non-core deposits are defined as certificates of deposit.  We consider core deposits as essential to maintaining a favorable cost of funds and overall profitability.  Core deposits increased $301.8 million, or 205.5%, to $448.7 million at September 30, 2003 from $146.9 million at December 31, 2002.  However, out of state deposits related to the mutual-to-stock conversion accounted for almost all of the growth in core deposits that we anticipate will be withdrawn shortly after the completion of the conversion.  We experienced increases in money market account deposits of $55.8 million, or 100.6%, savings account deposits of $47.7 million, or 133.1%, and checking account deposits of $238.6 million, or 512.2%.  Non-core deposits increased $13.8 million, or 9.7% to $156.3 million at September 30, 2003 from $142.5 million at December 31, 2002.  We consider non-core deposits to be an acceptable funding source, but we generally will not pursue them if the overall cost is substantially higher than the cost for alternative borrowed funds from the Federal Home Loan Bank of Seattle.  As a result of this approach, our balance of non-core deposits may fluctuate more than our balance of core deposits.

Borrowed Funds.  Federal Home Loan Bank of Seattle advances increased $8.8 million to $165.6 million at September 30, 2003 from $156.8 million at December 31, 2002.  We used the borrowed funds for both short- and long-term funding of loans and investment securities as part of our strategies to leverage capital and manage interest rate risk.  We utilized borrowed funds from the Federal Home Loan Bank of Seattle to fund attractive loan and investment opportunities thereby increasing interest-earning assets to enhance our net interest income.

Equity.  Total equity increased $900,000 to $43.1 million at September 30, 2003 from $42.2 million at December 31, 2002.  Total equity for the nine months ended September 30, 2003 increased as a result of $1.6 million in net income that was partially offset by a $769,000 tax affected decline in the unrealized gain on the available-for-sale portfolio.  The Bank's equity-to-assets ratio under generally accepted accounting principles in the United States of America was 4.97% at September 30, 2003 compared to 8.45% at December 31, 2002.  The decrease in the equity-to-assets ratio was primarily attributable to the significant influx of out of state deposits related to the initial public offering that significantly increased customer deposits and concurrently total assets.

Comparison of Operating Results for the Three Months Ended September 30, 2003 and September 30, 2002

General.  Net income decreased $1.3 million to $415,000 for the three months ended September 30, 2003 compared to $1.7 million for the three months ended September 30, 2002.  This decrease in net income for the three months ended September 30, 2003 was attributable to a higher provision for loan losses and higher non-interest expenses primarily related to the Bank's technology initiative.

Net Interest Income.  Net interest income increased $1.3 million, or 22.4%, to $7.1 million for the three months ended September 30, 2003 compared to $5.8 million for the three months ended September 30, 2002.  The increase in net interest income resulted from an increase in interest income of $1.2 million and a decrease in interest expense of $107,000, or 3.7%.  For the three months ended September 30, 2003, average interest-earning assets increased to $673.0 million from $468.5 million for the same period a year ago.  Offsetting this increase in average interest-earning assets was a 153 basis point decline in our net yield on interest-earning assets to 5.88% for the third quarter of 2003 from 7.41% for the third quarter of 2002.  The decline in net yield was largely attributable to the influx of out of state and subscription offering deposits being invested in low-rate overnight and short-term investments.

Interest Income.  Interest
income for the three months ended September 30, 2003 increased $1.2 million or
13.8%, to $9.9 million compared to $8.7 million for the same period in 2002. The
increase was the result of a $204.5 million increase in the average balance of
interest-earning assets during the three months ended September 30, 2003
primarily as a result of investment purchases and increased interest-bearing
deposits resulting from funds related to the stock offering, partially offset by
lower interest rates and prepayments of higher rate loans in our portfolio.
Interest earned on total loans for the three months ended September 30, 2003 was
$7.6 million compared

9

<PAGE>

to $7.1 million for the three months ended September 30, 2002. The average
yield on total loans declined to 7.22% for the three months ended September 30,
2003 compared to 8.19% for the three months ended September 30, 2002.

Interest income on investment securities (including mortgage-backed securities) increased $696,000 to $2.1 million for the three months ended September 30, 2003 compared to $1.4 million for the three months ended September 30, 2002.  The increase resulted from a $116.6 million increase in average investments to $228.6 million for the three months ended September 30, 2003 compared to $112.0 million for the same period a year ago.  This increase was partially offset by a 139 basis point decline in the average yield on investments to 3.72% for the third quarter of 2003 as compared to 5.11% for the third quarter in 2002.

Interest Expense.  Interest expense decreased $107,000 to $2.8 million for the three months ended September 30, 2003 compared to $2.9 million for the three months ended September 30, 2002.  The decrease is primarily attributable to the average cost of interest-bearing liabilities decreasing 97 basis points from 2.65% in the third quarter of 2002 to 1.68% in the third quarter of 2003.  The average balance of interest-bearing deposits increased $227.8 million, or 87.0%, to $489.7 million for the three months ended September 30, 2003 from $261.9 million for the three months ended September 30, 2002

Interest expense on Federal Home Loan Bank of Seattle advances increased $136,000 for the three months ended September 30, 2003 to $1.8 million from $1.7 million for the three months ended September 30, 2002.  The increase is attributable to the larger average balance of the Federal Home Loan Bank of Seattle advances outstanding of $212.6 million for the three months ended September 30, 2003 compared to $155.5 million for the three months ended September 30, 2002.  Prior to the growth in deposits from out of state depositors experienced during the second quarter of 2003, additional overnight and term borrowings were used to fund growth in both loans and investments.

Provision for Loan Losses.  Our Asset/Liability Committee assesses the allowance for loan losses on a quarterly basis.  The Committee analyzes several different factors, including delinquency, charge-off rates, and the changing risk profile of the loan portfolio, as well as local economic conditions including unemployment rates, bankruptcies, and vacancy rates of commercial and residential properties.

Our methodology for analyzing the allowance for loan losses consists of three components: formula, specific, and general allowances.  The formula allowance component is determined by applying an estimated loss percentage to various groups of loans.  The loss percentages are based on historical measures such as the amount and type of classified loans, past due ratios, and the actual loss experience; which could affect the collectibility of the respective loan types.  The specific allowance component is created when management believes that the collectibility of a specific large loan, such as a real estate, multi-family or nonresidential real estate loan, has been impaired and a loss is probable.  The general allowance component is established to ensure the adequacy of the allowance for loan losses in situations where the asset liability committee believes that there are risk factors associated with the collectibility of the portfolio that may not be adequately addressed in the formula or specific allowance components.  Information considered for the general allowance component includes local economic and employment data.

The provision for loan losses increased $375,000 to $1.2 million for the three months ended September 30, 2003 compared to $825,000 for the three months ended September 30, 2002.  We increased the provision in connection with continued strong loan growth, the unseasoned nature of the loan growth, and the relatively weak regional and local economy.  Total loans increased $97.4 million to $443.5 million, or 28.1%, at September 30, 2003 from $346.1 million at September 30, 2002.  As a result of these factors and continued increases in the multi-family, nonresidential real estate, and residential construction loan portfolios, the Asset/Liability Committee decided to increase the Bank's provision for loan losses during the third quarter.  Washington State had the third highest unemployment rate in the nation at 7.6% for September 2003.  Unemployment in Pierce County, our primary market, was 7.7% unadjusted for seasonal variation in September 2003.  In addition, a total of $98.4 million, or 54.4%, of our multi-family, nonresidential real estate, and residential construction loan portfolios were originated within the past eighteen months.  Although we have not experienced any losses on these loan types, the unseasoned nature of these loans and continued weak economic conditions in our market area may result in future loan losses from these loan portfolios.

Non-interest Income.  
Non-interest income decreased $1.0 million, or 35.7%, to $1.8 million for the
three months ended September 30, 2003 compared to $2.8 million for the same
period a year ago. The decrease was primarily attributable to gains on the sale
of loans of $173,000 in the third quarter of 2003 compared to $1.2 million

10

<PAGE>

in the third quarter of 2002. We continue to sell a portion of our
single-family real estate mortgage production to reduce interest rate risk.

Non-interest Expense.  Non-interest expense increased $1.9 million, or 36.5%, to $7.1 million for the three months ended September 30, 2003 compared to $5.2 million for the three months ended September 30, 2002.  The increase was primarily the result of increased expenditures associated with our technology initiative, for which the most significant systems conversions will be fully implemented in late 2003 and early 2004.  Increased expenses were a result of additional staffing, overtime costs, occupancy cost, and outside professional services, which included a $689,000 increase in compensation and benefits, $117,000 in office operations, and $949,000 in outside and professional services.

Compensation and benefits increased $689,000 to $3.5 million for the three months ended September 30, 2003 compared to $2.8 million for the three months ended September 30, 2002.  Compensation and benefits costs represented 49.7% and 54.4% of total non-interest expense for the three months ended September 30, 2003 and 2002, respectively.  In preparation for our information systems conversions, we increased the number of regular and temporary staff.  As of September 30, 2003, we employed 220

Office operations increased $117,000 to $851,000 for the three months ended September 30, 2003 compared to $734,000 for the three months ended September 30, 2002.  This increase was primarily attributable to data processing maintenance and depreciation associated with the implementation of initial components of our technology initiative.  The technology initiative involves substantial information systems conversions to replace our core processing system and related applications.  The existing technology systems are in most cases fully depreciated, and we are no longer incurring any material depreciation expenses associated with these systems.

Outside professional services increased $949,000 to $1.6 million for the three months ended September 30, 2003 compared to $651,000 for the three months ended September 30, 2002.  This increase was primarily attributable to $1.1 million in technology initiative costs for the three months ended September 30, 2003 related to system development project management, testing, and training activities; compared to $429,000 for the same period a year ago.

Income Tax Expense.  Income tax expense decreased $669,000 to $205,000 for the three months ended September 30, 2003 compared to $874,000 for the three months ended September 30, 2002.  Income before tax was $620,000 for the three months ended September 30, 2003 compared to $2.5 million for the three months ended September 30, 2002; with effective tax rates of 33.1% and 34.3%, respectively.

Comparison of Operating Results for the Nine Months Ended September 30, 2003 and September 30, 2002

General.  Net income decreased $2.1 million, or 56.8%, to $1.6 million for the nine months ended September 30, 2003 compared to $3.7 million for the same period a year ago.  The decrease in net income resulted from an increase in non-interest expense, higher provision for loan losses, and lower fee income compared to the nine months ended September 30, 2002, which were partially offset by higher net interest income.

Net Interest Income.  Net interest income increased $2.7 million, or 16.3%, to $19.3 million for the nine months ended September 30, 2003 compared to $16.6 million for the nine months ended September 30, 2002.  The change in net interest income resulted from increased interest income of $1.9 million and a decrease in interest expense of $828,000.  Our net interest rate margin declined to 4.55% for the nine months ended September 30, 2003 compared to 4.84% for the same period a year ago.  Offsetting the decline in our net interest margin was an increase in our average interest-earning assets.

Interest Income.  Interest income increased $1.9 million, or 7.4%, to $27.7 million for the nine months ended September 30, 2003 compared to $25.8 million for the same period a year ago.  The increase was primarily attributable to a higher average balance of interest-earning assets of $566.8 million during the nine months ended September 30, 2003 from $460.4 million during the nine months ended September 30, 2002.  Interest earned on total loans for the nine months ended September 30, 2003 and 2002 was $22.3 million and $20.9 million, respectively.  The average yield on total loans was 7.48% for the nine months ended September 30, 2003 compared to 8.26% for the same period in 2002, reflecting lower market rates of interest in 2003.

11

<PAGE>

Interest income on investment securities (including mortgage-backed securities) decreased $343,000 to $4.9 million for the nine months ended September 30, 2003 compared to $4.6 million for the same period in 2002.  Lower market rates in 2003, and the low rates earned on overnight and short-term investments in the third quarter of 2003 as a result of high deposit inflows related to the subscription offering, resulted in the average yield on investments declining to 4.31% for the nine months ended September 30, 2003 compared to 5.43% for the nine months ended September 30, 2002.  The average balances of investment securities for the nine months ended September 30, 2003 and 2002 were $155.4 million and $112.9 million, respectively.

Interest Expense.  Interest expense decreased $828,000 to $8.4 million for the nine months ended September 30, 2003 from $9.2 million for the nine months ended September 30, 2002.  This decrease is primarily attributable to lower interest rates on deposit accounts.  Rates on interest-bearing liabilities decreased to 2.21%, or 81 basis points, for the nine months ended September 30, 2003 compared to 3.02% for the same period a year ago, reflecting a general decline in interest rates over the past year and the effects of lower deposit costs associated with the funds received in connection with the subscription offering.  Average interest-bearing deposits increased $153.7 million, to $428.6 million for the nine months ended September 30, 2003 compared to $274.9 million for the same period a year ago.

Interest expense on borrowed funds increased $703,000 to $5.2 million for the nine months ended September 30, 2003 compared to $4.5 million for the nine months ended September 30, 2002.  This increase in interest expense was primarily the result of higher average balances of Federal Home Loan Bank of Seattle advances, which were $186.7 million and $132.6 million for the nine months ended September 30, 2003 and 2002, respectively.

Provision for Loan Losses.  The provision for loan losses increased $975,000 to $3.3 million for the nine months ended September 30, 2003 compared to $2.3 million for the same period a year ago.  The increase in the provision was primarily a result of strong loan growth, weak economic conditions, an unseasoned multi-family and commercial real estate loan portfolio, and an increase in consumer loan charge-offs.   Net charge-offs increased $303,000 to $1.8 million for the nine months ended September 30, 2003 compared to $1.5 million for the same period a year ago.  The allowance for loan losses as a percent of total loans increased to 1.70% at September 30, 2003 from 1.60% at September 30, 2002.  At September 30, 2003, the allowance for loan losses totaled $7.5 million as compared to $6.1 million at September 30, 2002.  For additional information on how we calculate our provision for loan losses, please see "Provision for Loan Losses" in "-- Comparison of Operating Results for the Three Months Ended September 30, 2003 and September 30, 2002."

Non-interest Income.  Non-interest income decreased $468,000 to $5.6 million for the nine months ended September 30, 2003 compared to $6.1 million for the nine months ended September 30, 2002.  The decrease is primarily a result of a decrease in gains on the sale of loans of $328,000, $65,000 in lower deposit service fees, $61,000 in lower investment service fees from our subsidiary company operations, and a $21,000 decrease in gains on the sale of investments.

Non-interest Expense.  Non-interest expense increased $4.5 million, or 30.6%, to $19.2 million for the nine months ended September 30, 2003 compared to $14.7 million for the nine months ended September 30, 2002.  This increase was primarily the result of increased staffing related to the technology initiative and growth in the Bank's core business, as well as office operations and outside professional services related to the technology initiative.  Increases in expenses for the nine months ended September 30, 2003 compared to the same period last year include $1.9 million in outside and professional services, $1.7 million in compensation and benefits, $355,000 in office operations, $137,000 in marketing, and $340,000 in all other operating expense categories.

Compensation and benefits represented 51.3% and 55.2% of total non-interest expense for the nine months ended September 30, 2003 and 2002, respectively.  Total compensation and benefits increased $1.7 million, or 21.0%, to $9.8 million for the nine months ended September 30, 2003 from $8.1 million for the same period in 2002 primarily as a result of additional staff associated with the technology initiative and staff additions in the Bank's branch network.

Outside and professional services increased $1.9 million, or 118.8%, to $3.5 million for the nine months ended September 30, 2003 compared to $1.6 million for the nine months ended September 30, 2002.  This was attributable to professional services and consulting costs related to our technology initiative.

12

<PAGE>

Office operations increased $355,000 to $2.5 million for the nine months ended September 30, 2003 compared to $2.1 million for the same period a year ago.  This was primarily a result of costs related to our technology initiative including data processing maintenance.

Income Tax Expense.  Income tax expense decreased $1.1 million to $814,000 for the nine months ended September 30, 2003 compared to $1.9 million for the same period a year ago.  Income before income tax was $2.4 million for the first nine months of 2003 compared to $5.7 million for the nine months ended September 30, 2002; with effective tax rates of 33.3% and 34.2%, respectively.

Liquidity and Capital Resources

Liquidity.  We actively analyze and manage the Bank's liquidity with the objectives of maintaining an adequate level of liquidity to ensure the availability of sufficient cash flows to support loan growth, fund deposit withdrawals, fund operations, and to satisfy other financial commitments.  See "Consolidated Statements of Cash Flows" contained in Item 1 - Financial Statements of this quarterly report.

Our primary sources of funds are from customer deposits, loan repayments, loan sales, maturing investment securities, and borrowed funds from the Federal Home Loan Bank of Seattle.  These sources of funds, together with retained earnings and equity, are used to make loans, acquire investment securities and other assets, and fund continuing operations.  While maturities and the scheduled amortization of loans are a predictable source of funds, deposit flows and mortgage prepayments are greatly influenced by the level of interest rates, economic conditions, and competition.  We believe that our current liquidity position and our forecasted operating results are sufficient to fund all of our existing commitments.

At September 30, 2003, we maintained a credit facility with the Federal Home Loan Bank of Seattle equal to 45% of total assets, with an unused portion of the facility amounting to 25.9% of total assets.  This credit facility is dependent on us having sufficient collateral to pledge to the Federal Home Loan Bank of Seattle.  At September 30, 2003, we were in compliance with our collateral requirements, and 57.6% of the facility with the Federal Home Loan Bank of Seattle, or $224.7 million, was available.  In addition, we held interest-bearing deposits, available-for-sale investment securities, and readily saleable loans for liquidity purposes.

At September 30, 2003, certificates of deposits amounted to $161.7 million, or 25.1% of total deposits, including $152.8 million which are scheduled to mature by September 30, 2004.  Historically, we have been able to retain a significant amount of our deposits as they mature.  At times, we have also elected to borrow from the Federal Home Loan Bank of Seattle and price certificates of deposit at below market rates to let these non-core deposits decline in order to manage the overall cost of the deposit portfolio.  Once the repricing objectives have been met, we return our deposit pricing to market rates and seek to recover the lost deposit volume.  Management believes that we have adequate resources to fund all loan commitments through deposits, borrowing from the Federal Home Loan Bank of Seattle, and the sale of mortgage loans or investments.  Management also believes that we can adjust the offering rates of certificates of deposit to increase, retain, or decrease deposits in changing interest rate environments.

Capital.  Consistent with our objective to operate a sound and profitable financial institution, we have maintained and will continue to focus on maintaining a "well capitalized" rating from regulatory authorities.  In addition, we are subject to certain capital requirements set by our regulatory agencies.  As of September 30, 2003, we were classified as a "well capitalized" institution under the criteria established by the Federal Deposit Insurance Corporation and exceeded all minimum capital requirements.  Total equity was $43.1 million at September 30, 2003, or 4.97% of total assets on that date.  Our regulatory capital ratios at September 30, 2003, were as follows: Tier I leverage of

ITEM 3 - Quantitative and Qualitative Disclosures about Market Risk



One of our primary financial
objectives is to generate ongoing profitability. The Bank's profitability
depends primarily on its net interest income, which is the difference between
the income it receives on its loan and investment portfolio and its cost of
funds, which consists of interest paid on deposits and borrowings. Net interest
income is further affected by the relative amount of interest-earning assets and
interest-bearing liabilities. When interest-earning assets increase, any
positive interest rate spread will increase net interest income. Net income is
further affected by gains and losses on loans held-for-sale and is also affected
by the level of non-interest income

13

<PAGE>

and expenses. Non-interest income includes items such as service charges and
fees on deposit account, loan servicing fees, and gains on sale of investments
and loans.

The Bank continues to be exposed to interest rate risk and actively manages the impact of interest rate changes on net interest income and capital.  Management employs various strategies to manage the Bank's interest rate sensitivity including: (1) selling long-term fixed-rate mortgage loans; (2) borrowing intermediate- to long-term funds at fixed rates; (3) originating consumer and income property loans with shorter maturities or at variable rates; (4) purchasing securities with shorter maturities; (5) appropriately modifying loan and deposit pricing to capitalize on the then current market opportunities; and (6) increasing core deposits, such as savings, checking and money-market accounts, in order to reduce our reliance on the traditionally higher cost, more rate sensitive certificates of deposit.  At September 30, 2003, there were no material changes in the Bank's market risk from the information provided in the Company's Registration Statement.

At September 30, 2003, the Bank had no off-balance sheet derivative financial instruments.  In addition, the Bank did not maintain a trading account for any class of financial instruments, nor has it engaged in hedging activities or purchased high risk derivative instruments.  Furthermore, the Bank is not subject to foreign currency exchange rate risk or commodity price risk.

ITEM 4 - Controls and Procedures



(a)    Evaluation of Disclosure Controls and Procedures.



An evaluation of the Company's disclosure controls and procedures (as defined in Section 13(a)-14(c) of the Securities Exchange Act of 1934 (the "Act")) was carried out under the supervision and with the participation of the Company's Chief Executive Officer, Chief Financial Officer, and other members of the Company's management team as of the end of the period covered by this quarterly report.  The Company's Chief Executive Officer and Chief Financial Officer concluded that the Company's disclosure controls and procedures as currently in effect are effective in ensuring that the information required to be disclosed by the Company in the reports it files or submits under the Act is (i) accumulated and communicated to the Company's management (including the Chief Executive Officer and Chief Financial Officer) in a timely manner, and (ii) recorded, processed, summarized, and reported within the time periods specified in the SEC's rules and forms.



(b)    Changes in Internal Controls.



In the quarter ended September 30, 2003, the Company did not make any significant changes in, nor take any corrective actions regarding, its internal controls or other factors that could significantly affect these controls.

PART II - OTHER INFORMATION



Item 1.  Legal Proceedings



From time to time the Company or its subsidiaries are engaged in legal proceedings in the ordinary course of business, none of which are considered to have a material impact on the Company's financial position or results of operations.



Item 2.  Changes in Securities and Use of Proceeds



On August 12, 2003, the Company's Registration Statement on Form S-1 (File No. 333-106349) was declared effective, and provided for the issuance of up to 7,935,000 shares of common stock at $10.00 per share in connection with the Bank's mutual-to-stock conversion.  The subscription offering associated with the conversion commenced on August 22, 2003 and ended on September 19, 2003.  On October 20, 2003, the Bank consummated the mutual-to-stock conversion, and the Company issued 7,935,000 shares of its common stock, no par value, that were sold at a price of $10.00 per share in the subscription offering.  In connection with the conversion, the Company established the Rainier Pacific Foundation, and capitalized the Foundation by issuing an additional 507,840 shares of its common stock and will make a $1.3 million cash contribution in the first quarter of 2004.

The Company incurred approximately $1.8 million in expenses as of October 20, 2003 in connection with the issuance and distribution of the securities registered.  Keefe, Bruyette & Woods, Inc. acted as Investment Advisor to

14

<PAGE>

the Company and assisted in the sale of the Company's common stock on a "best efforts" basis.  A success fee of $813,000 was paid to Keefe, Bruyette and Woods, Inc., while the remaining $1.0 million represented other expenses of the offering.  No payments were made directly or indirectly to any directors or officers of the Company or their associates, persons owning ten percent or more of any class of equity securities of the Company, or to affiliates of the Company.

In connection with the offering, the Company received $77.5 million in net proceeds after deducting expenses.  The Company invested $38.8 million of the net proceeds into the Bank in exchange for 100% of the Bank's capital stock, and loaned $6.8 million of the net proceeds to the Rainier Pacific 401(k) Employee Stock Ownership Plan to purchase Company common stock.  The remaining $31.9 million in net proceeds was retained by the Company as working capital.



The following condensed consolidated statement of financial condition and consolidated statement of operations illustrate the pro forma financial statements of the Company as if the mutual-to-stock conversion was completed as of September 30, 2003, and the capitalization of the Company after giving effect to the conversion based on the number of shares issued.



Pro Forma Condensed Consolidated Statement of Financial Condition(Unaudited)
Dollars in Thousands



|            |                                                          | As of September 30, 2003                  
|----------- | -------------------------------------------------------- | ------------------------------------------
|            |                                                          | Rainier Pacific Savings Bankand Subsidiary
|ASSETS      |                                                          |                                           
|            | Cash and interest-bearing deposits(1)                    | $      172,909                            
|            | Securities                                               | 233,009                                   
|            | Loans, net                                               | 436,010                                   
|            | Premises and equipment, net                              | 13,889                                    
|            | Other assets (2)                                         | 11,268                                    
|            |                                                          |                                           
|            | TOTAL ASSETS                                             | $      867,085                            
|            |                                                          |                                           
|LIABILITIES |                                                          |                                           
|            | Deposits (3)                                             | $      645,017                            
|            | Borrowed funds                                           | 165,550                                   
|            | Other liabilities (4)                                    | 13,446                                    
|            |                                                          |                                           
|            | TOTAL LIABILITIES                                        | 824,013                                   
|            |                                                          |                                           
|            | SHAREHOLDER'S EQUITY (5)                                 | 43,072                                    
|            | Less:  Contribution to the Foundation (6)                | -                                         
|            | Contra equity: loan to the employee stock                |                                           
|            | stock ownership plan (7)                                 | -                                         
|            | Plus:  Tax benefit of contribution to the Foundation (8) | -                                         
|            |                                                          |                                           
|            | TOTAL SHAREHOLDERS' EQUITY (9)                           | 43,072                                    
|            |                                                          |                                           
|            | TOTAL LIABILITIES AND
    
SHAREHOLDERS' EQUITY          | $      867,085                            

|(1)       | Reflects payment of the projected remaining stock offering costs of $1,048,000 that will be incurred after September 30, 2003.                                                                                                                                                                                                         
|--------- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(2)       | Includes recognition of a deferred tax asset of $2,158,000 created by the $6,348,000 charitable contribution to the Rainier Pacific Foundation partially offset by the recognition of $800,000 in deferred stock offering costs incurred through September 30, 2003.                                                                   
|15
<PAGE>
|(3)       | Deposit funds totaling $72,596,000 (i.e., $79,350,000 less ESOP loan of $6,754,000) were used to purchase stock and $182,648,000 of deposits will be refunded to subscribers due to the oversubscription of the offering.                                                                                                              
|(4)       | Offering was oversubscribed and subscription deposits of $182,648,000 are reclassified as an "other liability" of the Company due to those deposits being refunded to subscribers; plus the recording of an "other liability" for the cash contribution of $1,270,000 that is payable by the Company to the Rainier Pacific Foundation.
|(5)       | Increase in equity includes gross offering proceeds of $79,350,000, plus the value of shares at the initial offering price of $10.00 per share issued to the Rainier Pacific Foundation of $5,078,000, less the estimated offering costs of $1,848,000.                                                                                
|(6)       | Contribution to the Rainier Pacific Foundation of $6,348,000 consists of $5,078,000 in shares issued and $1,270,000 to be funded in cash.                                                                                                                                                                                              
|(7)       | Establishment of the loan to the Rainier Pacific 401(k) Employee Stock Ownership Plan of $6,754,000 at the initial offering price of $10.00 per share for 675,400 shares.                                                                                                                                                              
|(8)       | Tax benefit of $2,158,000 created by the $6,348,000 contribution of stock and cash to the Rainier Pacific Foundation at a 34% tax rate ($6,348,000 x 34%).                                                                                                                                                                             
|(9)       | No adjustments were made for a restricted stock plan or stock option plan as proposed in the Company's filing since these plans have not yet been presented to, nor approved by the shareholders.                                                                                                                                      





Pro Forma Condensed Consolidated Statement of Operations(Unaudited)
Dollars in Thousands

|                                                |                                                     |        |                                 | For the Nine Months Ended September 2003   
|----------------------------------------------- | --------------------------------------------------- | ------ | ------------------------------- | -------------------------------------------
|                                                |                                                     |        |                                 | Rainier Pacific Savings Bank and Subsidiary
|                                                |                                                     |        |                                 |                                            
|INTEREST INCOME                                 | $      27,697                                       |        | $                             - |                                            
|INTEREST EXPENSE                                | 8,411                                               |        | -                               |                                            
|                                                | Net interest income                                 | 19,286 |                                 | -                                          
|                                                |                                                     |        |                                 |                                            
|                                                |                                                     |        |                                 |                                            
|PROVISION FOR LOAN LOSSES                       | 3,300                                               |        | -                               |                                            
|                                                | Net interest income after provision for loan losses | 15,986 |                                 | -                                          
|                                                |                                                     |        |                                 |                                            
|                                                |                                                     |        |                                 |                                            
|NON-INTEREST INCOME                             | 5,632                                               |        | -                               |                                            
|                                                |                                                     |        |                                 |                                            
|                                                |                                                     |        |                                 |                                            
|NON-INTEREST EXPENSE (1)                        | 19,174                                              |        | 6,348                           |                                            
|                                                |                                                     |        |                                 |                                            
|                                                |                                                     |        |                                 |                                            
|INCOME (LOSS) BEFORE INCOME TAX                 | 2,444                                               |        | (6,348)                         |                                            
|                                                |                                                     |        |                                 |                                            
|                                                |                                                     |        |                                 |                                            
|INCOME TAX EXPENSE (BENEFIT) (2)                | 814                                                 |        | (2,158)                         |                                            
|                                                |                                                     |        |                                 |                                            
|                                                |                                                     |        |                                 |                                            
|NET INCOME (LOSS)                               | $         1,630                                     |        | $           (4,190)             |                                            
|                                                |                                                     |        |                                 |                                            
|                                                |                                                     |        |                                 |                                            
|                                                |                                                     |        |                                 |                                            
|                                                |                                                     |        |                                 |                                            
|PRO FORMA EARNINGS (LOSS) PER SHARE             |                                                     |        |                                 |                                            
|Basic and diluted                               |                                                     |        |                                 |                                            
|Weighted average shares outstanding (3)         |                                                     |        |                                 |                                            
|Weighted average diluted shares outstanding (3) |                                                     |        |                                 |                                            

|(1) | Contribution to the Rainier Pacific Foundation of $6,348,000, consisting of $5,078,000 in shares issued and $1,270,000 to be funded in cash.                                                                                                                                                                                               
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(2) | Tax benefit of $2,158,000 created by the charitable contribution of stock and cash to the Rainier Pacific Foundation at a 34% tax rate ($6,348,000 x 34%).                                                                                                                                                                                 
|(3) | The weighted average shares outstanding are determined by adding the number of shares sold in the conversion (7,935,000) to the number of shares issued to the Rainier Pacific Foundation (507,840), and by subtracting the number of shares representing the employee stock ownership plan shares which have not been allocated (675,400).

16

<PAGE>

Item 3.  Defaults Upon Senior Securities



Not applicable.



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



Not applicable.



Item 5.  Other Information



Not applicable.



Item 6.  Exhibits and Reports on Form 8-K



(a)      Exhibits :

|31.1 | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act.                            
|---- | -----------------------------------------------------------------------------------------------------------------------
|31.2 | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act.                            
|32   | Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act.



(b)      Reports on Form 8-K:



Not applicable.

17

<PAGE>



SIGNATURES



Pursuant to the requirements 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.





Rainier Pacific Financial Group, Inc.





November 12, 2003                                                               
/s/ John A. Hall                                                                                                 John A. Hall
                                                                                                
President and Chief Executive Officer
                                                                                                
(Principal Executive Officer)





November 12, 2003                                                               
/s/ Joel G. Edwards
                                                                                                
Joel G. Edwards
                                                                                                
Chief Financial Officer
                                                                                                
(Principal Financial and Accounting Officer)



18

<PAGE>



EXHIBIT 31.1



Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, John A. Hall, certify that:



|1. | I have reviewed this
quarterly report on Form 10-Q of Rainier Pacific Financial Group, Inc;                                                                                                                                                                                                               
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|  
|2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or
omit to state a material fact necessary to make the statements made, in light of the circumstances under
which such statements were made, not misleading with respect to the period covered by this report;
|  
|3. | Based on my knowledge, the financial statements, and other financial information included in this
report, fairly present in all material respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this report;                   
|  
|4. | The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure
controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and we
have:                                                                         
|  
|   | (a)                                                                                                                                                                                                                                                                                                       
|  
|   | (b)                                                                                                                                                                                                                                                                                                       
|  
|   | (c)                                                                                                                                                                                                                                                                                                       
|  
|5. | The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation
of internal control over financial reporting, to the
registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the
equivalent functions):        
|  
|   | (a)                                                                                                                                                                                                                                                                                                       
|  
|   | (b)                                                                                                                                                                                                                                                                                                       

Date:  November 12, 2003                                                           
/s/ John A. Hall
                                                                                                       
John A. Hall
                                                                                                       
President and Chief Executive Officer

<PAGE>

EXHIBIT 31.2



Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

I, Joel G. Edwards, certify that:



|1. | I have reviewed this
quarterly report on Form 10-Q of Rainier Pacific Financial Group, Inc;                                                                                                                                                                                                               
|-- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|  
|2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or
omit to state a material fact necessary to make the statements made, in light of the circumstances under
which such statements were made, not misleading with respect to the period covered by this report;
|  
|3. | Based on my knowledge, the financial statements, and other financial information included in this
report, fairly present in all material respects the financial condition, results of operations and cash flows of
the registrant as of, and for, the periods presented in this report;                   
|  
|4. | The registrant's other certifying officer(s) and I are responsible for establishing and maintaining disclosure
controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and we
have:                                                                         
|  
|   | (a)                                                                                                                                                                                                                                                                                                       
|  
|   | (b)                                                                                                                                                                                                                                                                                                       
|  
|   | (c)                                                                                                                                                                                                                                                                                                       
|  
|5. | The registrant's other certifying officer(s) and I have disclosed, based on our most recent evaluation
of internal control over financial reporting, to the
registrant's auditors and the audit committee of the registrant's board of directors (or persons performing the
equivalent functions):        
|  
|   | (a)                                                                                                                                                                                                                                                                                                       
|  
|   | (b)                                                                                                                                                                                                                                                                                                       

Date: November 12, 2003                                                   
/s/ Joel G. Edwards
                                                                                               
Joel G. Edwards
                                                                                               
Chief Financial Officer

<PAGE>



EXHIBIT 32



Certification of Chief Executive Officer and Chief Financial Officer 
of Rainier Pacific Financial Group, Inc.
Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002



The undersigned hereby certify, pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 and in connection with this Quarterly Report on Form 10-Q, that:



1. the Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
2. the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.



/s/ John A. Hall                                                   
/s/ Joel G. Edwards
John A. Hall                                                                                       Joel G. Edwards
President and Chief Executive Officer                                           Chief Financial Officer

Dated: November 12, 2003

<PAGE>